Barclays Commercial Mortgage Securities FWP Free writing prospectus

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-257737-13

BBCMS 2024-5C25 Disclaimer

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-257737) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-888-603-5847 (8 a.m. – 5 p.m. EST).

Nothing in this document constitutes an offer of securities for sale in any jurisdiction where the offer or sale is not permitted. The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities. These materials are subject to change, completion, supplement or amendment from time to time.

STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION

The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Barclays Capital Inc., SG Americas Securities, LLC, BMO Capital Markets Corp., Citigroup Global Markets Inc., Deutsche Bank Securities Inc., KeyBanc Capital Markets Inc., UBS Securities LLC, Drexel Hamilton, LLC and Bancroft Capital, LLC or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.

This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement.

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES

The information herein is preliminary and may be supplemented or amended prior to the time of sale.

In addition, the Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined, or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a "when, as and if issued" basis.

The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.

The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS

Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) any representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES




Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	% of Initial Pool Balance	% of Loan Balance	Mortgage Loan Originator	Mortgage Loan Seller	Related Group	Crossed Group	Address
								1	25
1	Loan	1, 7, 12, 24, 27	1	Staten Island Mall	8.1%	100.0%	DBNY, Barclays, WFBNA	GACC, Barclays	Group A	NAP	2655 Richmond Avenue
2	Loan	1, 2, 7, 12, 16, 27, 30	1	Sheraton Hotel Brooklyn	7.3%	100.0%	DBRI	GACC	NAP	NAP	228 Duffield Street
3	Loan	5, 17, 20, 27	1	304 East 45th Street	7.3%	100.0%	3650 REIT 2	3650 REIT, BMO	NAP	NAP	304 East 45th Street
4	Loan	1, 7, 12, 16, 19	1	Western Digital Milpitas Campus	7.1%	100.0%	UBS AG, JPMCB	UBS AG	NAP	NAP	901, 951, 1001, 1051 and 1101 Sandisk Drive
5	Loan	2, 3, 4, 20	1	Shops at Marble Hill	6.1%	100.0%	3650 REIT 2	3650 REIT	NAP	NAP	50 West 225th Street
6	Loan	1, 2, 3, 7, 12, 18, 19, 20, 30	1	Jordan Creek Town Center	5.8%	100.0%	MSBNA, JPMCB, Barclays	Barclays	Group A	NAP	101 Jordan Creek Parkway
7	Loan	1, 4, 7, 12, 14, 19, 20, 23	1	Kenwood Towne Centre	5.6%	100.0%	WFBNA, GSBI, SGFC	SGFC, 3650 REIT	Group A	NAP	7875 Montgomery Road
8	Loan	19	1	El Paseo Shopping Center	4.9%	100.0%	CREFI	CREFI	NAP	NAP	8610-8730 Garfield Avenue
9	Loan	17, 19	1	Hilton Tapestry - Hotel Alba Tampa	3.9%	100.0%	CREFI	CREFI	NAP	NAP	5303 West Kennedy Boulevard
10	Loan	16, 17, 19, 23, 27, 28, 30	1	Papago Gateway Center	3.8%	100.0%	Barclays	Barclays	NAP	NAP	350 West Washington Street
11	Loan		1	The Glen	3.2%	100.0%	AREF2	AREF2	NAP	NAP	1831 West Northpark Boulevard
12	Loan	13, 16, 18	1	Elevate at the Pointe	3.0%	100.0%	3650 REIT 2	3650 REIT	NAP	NAP	707 Franklin Gateway Southeast
13	Loan	1, 3, 4, 7, 12, 23	1	Tysons Corner Center	2.8%	100.0%	DBNY, GSBI, JPMCB, BMO	GACC	NAP	NAP	1961 Chain Bridge Road
14	Loan	16	1	460 Beaver Creek	2.8%	100.0%	CREFI	CREFI	NAP	NAP	460 Beaver Creek Drive
15	Loan	6, 7	5	Acquisition America Portfolio	2.7%		Barclays	Barclays	NAP	NAP	Various
15.01	Property		1	509 & 515 West 110th Street	1.3%	49.2%					509 and 515 West 110th Street
15.02	Property		1	517 West 113th Street	0.5%	16.9%					517 West 113th Street
15.03	Property		1	652 & 664 West 163rd Street	0.4%	15.6%					652 and 664 West 163rd Street
15.04	Property		1	21 5th Avenue	0.3%	10.1%					21 5th Avenue
15.05	Property		1	603 West 140th Street	0.2%	8.2%					603 West 140th Street
16	Loan	16, 30	1	Cedarlane Foods	2.6%	100.0%	BSPRT	BSPRT	NAP	NAP	717 East Artesia Boulevard
17	Loan	16, 27	1	The Residences at 279 North	2.6%	100.0%	Barclays	Barclays	NAP	NAP	279 North Street
18	Loan	14, 16, 27	1	Centurion Ironbound	2.4%	100.0%	SMC	SMC	NAP	NAP	115 Chestnut Street & 42 Vesey Street
19	Loan	3, 6	2	Prime Storage - New Hampshire Portfolio	2.0%		SGFC	SGFC	NAP	NAP	Various
19.01	Property		1	Prime Storage - North Hampton	1.2%	58.5%					219 Lafayette Road
19.02	Property		1	Prime Storage - Derry	0.8%	41.5%					23 Ashleigh Drive
20	Loan	5, 7	1	Elmwood Shopping Center	1.7%	100.0%	CREFI	CREFI	NAP	NAP	1200 South Clearview Parkway
21	Loan	18	1	Views at Lake Havasu	1.6%	100.0%	3650 REIT 2	3650 REIT	NAP	NAP	2110 Swanson Avenue
22	Loan	16	1	Courtyard Atlanta Airport West	1.4%	100.0%	Barclays	Barclays	NAP	NAP	3400 Creek Pointe Drive
23	Loan	16, 28	1	Holiday Inn Express - Tampa, FL	1.4%	100.0%	Barclays	Barclays	NAP	NAP	2807 East Busch Boulevard
24	Loan	16, 28	1	Tesla - Golden Valley	1.3%	100.0%	BMO	BMO	NAP	NAP	700 Ottawa Avenue North
25	Loan	2	1	15 West 18th Street	1.3%	100.0%	CREFI	CREFI	NAP	NAP	15 West 18th Street
26	Loan	1, 7, 19	1	DoubleTree by Hilton Hotel Orlando at SeaWorld	1.1%	100.0%	BMO	BMO, CREFI, GACC	NAP	NAP	10100 International Drive
27	Loan	19	1	WoodSpring Suites - Charlotte	1.1%	100.0%	KeyBank	KeyBank	NAP	NAP	7007 MacFarlane Boulevard
28	Loan		1	Meadow Park	1.1%	100.0%	KeyBank	KeyBank	Group B	NAP	2800 Mustang Road
29	Loan		1	Newport Oaks	0.9%	100.0%	KeyBank	KeyBank	Group B	NAP	800 East South Street
30	Loan	20	1	Hill Road Plaza	0.9%	100.0%	GACC	GACC	NAP	NAP	1111 Hill Road North
31	Loan	19, 23	1	Lovejoy Station	0.8%	100.0%	SMC	SMC	NAP	NAP	11135-11191 Tara Boulevard & 2004-2012 McDonough Road
32	Loan	19, 23	1	Waterside Commons	0.7%	100.0%	Barclays	Barclays	NAP	NAP	9825 South Mason Road
33	Loan	1, 7, 12, 19	1	Galleria at Tyler	0.6%	100.0%	DBNY, BANA, SGFC	SGFC	Group A	NAP	1299 Galleria at Tyler

A-1-1

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES




Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	City	County	State	Zip Code	General Property Type	Detailed Property Type	Year Built	Year Renovated
									2	2
1	Loan	1, 7, 12, 24, 27	1	Staten Island Mall	Staten Island	Richmond	NY	10314	Retail	Super Regional Mall	1972	1993, 2018
2	Loan	1, 2, 7, 12, 16, 27, 30	1	Sheraton Hotel Brooklyn	Brooklyn	Kings	NY	11201	Hospitality	Full Service	2010	2019
3	Loan	5, 17, 20, 27	1	304 East 45th Street	New York	New York	NY	10017	Office	CBD	1929	NAP
4	Loan	1, 7, 12, 16, 19	1	Western Digital Milpitas Campus	Milpitas	Santa Clara	CA	95035	Mixed Use	R&D / Office	1991-1995	2012
5	Loan	2, 3, 4, 20	1	Shops at Marble Hill	Bronx	Bronx	NY	10468	Retail	Anchored	1949, 2002, 2009	2002, 2016, 2022
6	Loan	1, 2, 3, 7, 12, 18, 19, 20, 30	1	Jordan Creek Town Center	West Des Moines	Dallas	IA	50266	Retail	Super Regional Mall	2004	NAP
7	Loan	1, 4, 7, 12, 14, 19, 20, 23	1	Kenwood Towne Centre	Cincinnati	Hamilton	OH	45236	Retail	Super Regional Mall	1958	1988, 2003, 2009, 2019-2023
8	Loan	19	1	El Paseo Shopping Center	South Gate	Los Angeles	CA	90280	Retail	Anchored	2000	NAP
9	Loan	17, 19	1	Hilton Tapestry - Hotel Alba Tampa	Tampa	Hillsborough	FL	33609	Hospitality	Full Service	1973	2019
10	Loan	16, 17, 19, 23, 27, 28, 30	1	Papago Gateway Center	Tempe	Maricopa	AZ	85281	Office	Suburban	2008	NAP
11	Loan		1	The Glen	San Bernardino	San Bernardino	CA	92407	Multifamily	Student Housing	2015	NAP
12	Loan	13, 16, 18	1	Elevate at the Pointe	Marietta	Cobb	GA	30067	Multifamily	Garden	1969	2022
13	Loan	1, 3, 4, 7, 12, 23	1	Tysons Corner Center	McLean	Fairfax	VA	22102	Retail	Super Regional Mall	1968	1989, 2005
14	Loan	16	1	460 Beaver Creek	Martinsville	Henry	VA	24112	Industrial	Warehouse / Distribution	1993, 2023	NAP
15	Loan	6, 7	5	Acquisition America Portfolio	Various	Various	NY	Various	Multifamily	Various	Various	Various
15.01	Property		1	509 & 515 West 110th Street	New York	New York	NY	10025	Multifamily	High Rise	1909	1988, 2019-2023
15.02	Property		1	517 West 113th Street	New York	New York	NY	10025	Multifamily	Mid Rise	1919	1987, 2019-2023
15.03	Property		1	652 & 664 West 163rd Street	New York	New York	NY	10032	Multifamily	Mid Rise	1923	1987, 2019-2023
15.04	Property		1	21 5th Avenue	Pelham	Westchester	NY	10803	Multifamily	Mid Rise	1922	2019-2023
15.05	Property		1	603 West 140th Street	New York	New York	NY	10031	Multifamily	Mid Rise	1910	1987, 2019-2023
16	Loan	16, 30	1	Cedarlane Foods	Carson	Los Angeles	CA	90746	Industrial	Manufacturing / Cold Storage	1973	2016
17	Loan	16, 27	1	The Residences at 279 North	Buffalo	Erie	NY	14201	Multifamily	Garden	2019	NAP
18	Loan	14, 16, 27	1	Centurion Ironbound	Newark	Essex	NJ	07105	Multifamily	Mid Rise	2023	NAP
19	Loan	3, 6	2	Prime Storage - New Hampshire Portfolio	Various	Rockingham	NH	Various	Self Storage	Self Storage	Various	NAP
19.01	Property		1	Prime Storage - North Hampton	North Hampton	Rockingham	NH	03862	Self Storage	Self Storage	2017	NAP
19.02	Property		1	Prime Storage - Derry	Derry	Rockingham	NH	03038	Self Storage	Self Storage	2016	NAP
20	Loan	5, 7	1	Elmwood Shopping Center	Elmwood	Jefferson	LA	70123	Retail	Anchored	1977	2020
21	Loan	18	1	Views at Lake Havasu	Lake Havasu City	Mohave	AZ	86403	Multifamily	Independent Living	2019	NAP
22	Loan	16	1	Courtyard Atlanta Airport West	East Point	Fulton	GA	30344	Hospitality	Select Service	2008	2018
23	Loan	16, 28	1	Holiday Inn Express - Tampa, FL	Tampa	Hillsborough	FL	33612	Hospitality	Limited Service	2008	2018-2019
24	Loan	16, 28	1	Tesla - Golden Valley	Golden Valley	Hennepin	MN	55422	Industrial	Warehouse	2023	NAP
25	Loan	2	1	15 West 18th Street	New York	New York	NY	10011	Mixed Use	Office / Retail / Multifamily	1903	2014
26	Loan	1, 7, 19	1	DoubleTree by Hilton Hotel Orlando at SeaWorld	Orlando	Orange	FL	32821	Hospitality	Full Service	1981	2018, 2022
27	Loan	19	1	WoodSpring Suites - Charlotte	Charlotte	Mecklenburg	NC	28262	Hospitality	Extended Stay	2021	NAP
28	Loan		1	Meadow Park	Alvin	Brazoria	TX	77511	Multifamily	Garden	1984	2022
29	Loan		1	Newport Oaks	Alvin	Brazoria	TX	77511	Multifamily	Garden	1980	2019
30	Loan	20	1	Hill Road Plaza	Pickerington	Fairfield	OH	43147	Retail	Anchored	1989	2011
31	Loan	19, 23	1	Lovejoy Station	Hampton	Clayton	GA	30228	Retail	Anchored	1995	NAP
32	Loan	19, 23	1	Waterside Commons	Richmond	Fort Bend	TX	77406	Retail	Anchored	2007	NAP
33	Loan	1, 7, 12, 19	1	Galleria at Tyler	Riverside	Riverside	CA	92503	Retail	Super Regional Mall	1970	1991, 2007

A-1-2

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES




Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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) ($)
					3			6, 7	6, 7	6, 7		8		9	9	9
1	Loan	1, 7, 12, 24, 27	1	Staten Island Mall	995,900	SF	200.82	71,500,000	71,500,000	71,500,000	7.53400%	0.01484%	7.51916%	NAP	455,135.57	NAP
2	Loan	1, 2, 7, 12, 16, 27, 30	1	Sheraton Hotel Brooklyn	321	Rooms	264,797.51	65,000,000	65,000,000	65,000,000	7.48000%	0.01484%	7.46516%	NAP	410,793.98	NAP
3	Loan	5, 17, 20, 27	1	304 East 45th Street	342,079	SF	190.01	65,000,000	65,000,000	65,000,000	6.91500%	0.01484%	6.90016%	NAP	379,764.76	NAP
4	Loan	1, 7, 12, 16, 19	1	Western Digital Milpitas Campus	577,956	SF	218.01	63,000,000	63,000,000	63,000,000	6.84400%	0.01484%	6.82916%	NAP	364,300.42	NAP
5	Loan	2, 3, 4, 20	1	Shops at Marble Hill	123,896	SF	433.83	53,750,000	53,750,000	53,750,000	7.18500%	0.01484%	7.17016%	NAP	326,297.96	NAP
6	Loan	1, 2, 3, 7, 12, 18, 19, 20, 30	1	Jordan Creek Town Center	940,038	SF	180.84	51,000,000	51,000,000	51,000,000	7.02000%	0.01609%	7.00391%	NAP	302,493.75	NAP
7	Loan	1, 4, 7, 12, 14, 19, 20, 23	1	Kenwood Towne Centre	1,033,141	SF	251.66	50,000,000	50,000,000	50,000,000	6.27100%	0.01609%	6.25491%	NAP	264,920.72	NAP
8	Loan	19	1	El Paseo Shopping Center	297,482	SF	144.55	43,000,000	43,000,000	43,000,000	7.24000%	0.01484%	7.22516%	NAP	263,036.57	NAP
9	Loan	17, 19	1	Hilton Tapestry - Hotel Alba Tampa	222	Rooms	157,657.66	35,000,000	35,000,000	35,000,000	8.49000%	0.04359%	8.44641%	NAP	251,064.24	NAP
10	Loan	16, 17, 19, 23, 27, 28, 30	1	Papago Gateway Center	246,501	SF	137.93	34,000,000	34,000,000	34,000,000	8.24800%	0.01484%	8.23316%	NAP	236,939.07	NAP
11	Loan		1	The Glen	593	Beds	48,060.71	28,500,000	28,500,000	28,500,000	6.92100%	0.05359%	6.86741%	NAP	166,656.72	NAP
12	Loan	13, 16, 18	1	Elevate at the Pointe	181	Units	146,408.84	26,500,000	26,500,000	26,500,000	6.20000%	0.01484%	6.18516%	NAP	138,818.29	NAP
13	Loan	1, 3, 4, 7, 12, 23	1	Tysons Corner Center	1,793,638	SF	395.84	25,000,000	25,000,000	25,000,000	6.60060%	0.0162025%	6.5843975%	NAP	139,422.40	NAP
14	Loan	16	1	460 Beaver Creek	544,000	SF	45.04	24,500,000	24,500,000	24,500,000	7.58000%	0.01484%	7.56516%	NAP	156,907.75	NAP
15	Loan	6, 7	5	Acquisition America Portfolio	435	Units	193,333.33	24,100,000	24,100,000	24,100,000	6.91000%	0.02484%	6.88516%	NAP	140,703.28	NAP
15.01	Property		1	509 & 515 West 110th Street	176	Units		11,858,002	11,858,002	11,858,002
15.02	Property		1	517 West 113th Street	45	Units		4,074,935	4,074,935	4,074,935
15.03	Property		1	652 & 664 West 163rd Street	106	Units		3,759,715	3,759,715	3,759,715
15.04	Property		1	21 5th Avenue	53	Units		2,432,925	2,432,925	2,432,925
15.05	Property		1	603 West 140th Street	55	Units		1,974,423	1,974,423	1,974,423
16	Loan	16, 30	1	Cedarlane Foods	96,786	SF	237.64	23,000,000	23,000,000	23,000,000	8.55000%	0.01484%	8.53516%	NAP	166,151.04	NAP
17	Loan	16, 27	1	The Residences at 279 North	126	Units	180,555.56	22,750,000	22,750,000	22,750,000	6.69000%	0.01484%	6.67516%	NAP	128,592.80	NAP
18	Loan	14, 16, 27	1	Centurion Ironbound	72	Units	291,666.67	21,000,000	21,000,000	21,000,000	6.33000%	0.01484%	6.31516%	NAP	112,313.54	NAP
19	Loan	3, 6	2	Prime Storage - New Hampshire Portfolio	115,769	SF	152.89	17,700,000	17,700,000	17,700,000	6.42300%	0.01484%	6.40816%	NAP	96,055.07	NAP
19.01	Property		1	Prime Storage - North Hampton	58,629	SF		10,360,000	10,360,000	10,360,000
19.02	Property		1	Prime Storage - Derry	57,140	SF		7,340,000	7,340,000	7,340,000
20	Loan	5, 7	1	Elmwood Shopping Center	804,807	SF	105.62	15,000,000	15,000,000	15,000,000	6.60000%	0.01484%	6.58516%	NAP	83,645.83	NAP
21	Loan	18	1	Views at Lake Havasu	92	Units	158,695.65	14,600,000	14,600,000	14,600,000	7.18000%	0.01484%	7.16516%	NAP	88,569.95	NAP
22	Loan	16	1	Courtyard Atlanta Airport West	128	Rooms	97,578.13	12,490,000	12,490,000	12,217,717	8.27800%	0.01484%	8.26316%	94,079.17	87,356.85	1,128,950.04
23	Loan	16, 28	1	Holiday Inn Express - Tampa, FL	123	Rooms	101,422.76	12,475,000	12,475,000	12,239,406	7.93800%	0.01484%	7.92316%	90,998.52	83,668.27	1,091,982.24
24	Loan	16, 28	1	Tesla - Golden Valley	50,801	SF	233.26	11,850,000	11,850,000	11,850,000	5.17000%	0.01484%	5.15516%	NAP	51,762.83	NAP
25	Loan	2	1	15 West 18th Street	44,180	SF	264.83	11,700,000	11,700,000	11,700,000	7.05000%	0.01484%	7.03516%	NAP	69,692.19	NAP
26	Loan	1, 7, 19	1	DoubleTree by Hilton Hotel Orlando at SeaWorld	1,042	Rooms	81,573.90	10,000,000	10,000,000	10,000,000	7.75000%	0.01484%	7.73516%	NAP	65,480.32	NAP
27	Loan	19	1	WoodSpring Suites - Charlotte	122	Rooms	81,778.69	9,977,000	9,977,000	9,977,000	6.92000%	0.02359%	6.89641%	NAP	58,333.12	NAP
28	Loan		1	Meadow Park	160	Units	61,081.25	9,773,000	9,773,000	9,773,000	6.82000%	0.02359%	6.79641%	NAP	56,314.65	NAP
29	Loan		1	Newport Oaks	168	Units	47,636.90	8,003,000	8,003,000	8,003,000	6.82000%	0.02359%	6.79641%	NAP	46,115.43	NAP
30	Loan	20	1	Hill Road Plaza	90,040	SF	87.96	7,920,000	7,920,000	7,546,767	7.52000%	0.01484%	7.50516%	55,486.29	NAP	665,835.48
31	Loan	19, 23	1	Lovejoy Station	77,133	SF	94.64	7,300,000	7,300,000	7,300,000	7.51000%	0.01484%	7.49516%	NAP	46,320.36	NAP
32	Loan	19, 23	1	Waterside Commons	39,826	SF	150.66	6,000,000	6,000,000	6,000,000	7.54000%	0.01484%	7.52516%	NAP	38,223.61	NAP
33	Loan	1, 7, 12, 19	1	Galleria at Tyler	565,913	SF	265.06	5,000,000	5,000,000	5,000,000	7.91900%	0.01609%	7.90291%	NAP	33,454.11	NAP

A-1-3

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES




Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Annual Debt Service (IO) ($)	Amortization Type	ARD Loan (Yes / No)	Interest Accrual Method	Original Interest-Only Period (Mos.)	Remaining Interest-Only Period (Mos.)	Original Term To Maturity / ARD (Mos.)	Remaining Term To Maturity / ARD (Mos.)
					9		11
1	Loan	1, 7, 12, 24, 27	1	Staten Island Mall	5,461,626.84	Interest Only	No	Actual/360	60	59	60	59
2	Loan	1, 2, 7, 12, 16, 27, 30	1	Sheraton Hotel Brooklyn	4,929,527.76	Interest Only	No	Actual/360	60	59	60	59
3	Loan	5, 17, 20, 27	1	304 East 45th Street	4,557,177.12	Interest Only	No	Actual/360	60	60	60	60
4	Loan	1, 7, 12, 16, 19	1	Western Digital Milpitas Campus	4,371,605.04	Interest Only	No	Actual/360	60	59	60	59
5	Loan	2, 3, 4, 20	1	Shops at Marble Hill	3,915,575.52	Interest Only	No	Actual/360	60	60	60	60
6	Loan	1, 2, 3, 7, 12, 18, 19, 20, 30	1	Jordan Creek Town Center	3,629,925.00	Interest Only	No	Actual/360	60	59	60	59
7	Loan	1, 4, 7, 12, 14, 19, 20, 23	1	Kenwood Towne Centre	3,179,048.64	Interest Only	No	Actual/360	60	60	60	60
8	Loan	19	1	El Paseo Shopping Center	3,156,438.84	Interest Only	No	Actual/360	60	59	60	59
9	Loan	17, 19	1	Hilton Tapestry - Hotel Alba Tampa	3,012,770.88	Interest Only	No	Actual/360	60	60	60	60
10	Loan	16, 17, 19, 23, 27, 28, 30	1	Papago Gateway Center	2,843,268.84	Interest Only	No	Actual/360	60	60	60	60
11	Loan		1	The Glen	1,999,880.64	Interest Only	No	Actual/360	60	59	60	59
12	Loan	13, 16, 18	1	Elevate at the Pointe	1,665,819.48	Interest Only	No	Actual/360	60	59	60	59
13	Loan	1, 3, 4, 7, 12, 23	1	Tysons Corner Center	1,673,068.80	Interest Only	No	Actual/360	60	57	60	57
14	Loan	16	1	460 Beaver Creek	1,882,893.00	Interest Only	No	Actual/360	60	60	60	60
15	Loan	6, 7	5	Acquisition America Portfolio	1,688,439.36	Interest Only	No	Actual/360	60	58	60	58
15.01	Property		1	509 & 515 West 110th Street
15.02	Property		1	517 West 113th Street
15.03	Property		1	652 & 664 West 163rd Street
15.04	Property		1	21 5th Avenue
15.05	Property		1	603 West 140th Street
16	Loan	16, 30	1	Cedarlane Foods	1,993,812.48	Interest Only	No	Actual/360	60	59	60	59
17	Loan	16, 27	1	The Residences at 279 North	1,543,113.60	Interest Only	No	Actual/360	60	60	60	60
18	Loan	14, 16, 27	1	Centurion Ironbound	1,347,762.50	Interest Only	No	Actual/360	60	60	60	60
19	Loan	3, 6	2	Prime Storage - New Hampshire Portfolio	1,152,660.84	Interest Only	No	Actual/360	60	59	60	59
19.01	Property		1	Prime Storage - North Hampton
19.02	Property		1	Prime Storage - Derry
20	Loan	5, 7	1	Elmwood Shopping Center	1,003,749.96	Interest Only	No	Actual/360	60	58	60	58
21	Loan	18	1	Views at Lake Havasu	1,062,839.40	Interest Only	No	Actual/360	60	60	60	60
22	Loan	16	1	Courtyard Atlanta Airport West	1,048,282.20	Interest Only, Amortizing Balloon	No	Actual/360	24	23	60	59
23	Loan	16, 28	1	Holiday Inn Express - Tampa, FL	1,004,019.24	Interest Only, Amortizing Balloon	No	Actual/360	30	29	60	59
24	Loan	16, 28	1	Tesla - Golden Valley	621,153.96	Interest Only	No	Actual/360	60	60	60	60
25	Loan	2	1	15 West 18th Street	836,306.28	Interest Only	No	Actual/360	60	59	60	59
26	Loan	1, 7, 19	1	DoubleTree by Hilton Hotel Orlando at SeaWorld	785,763.84	Interest Only	No	Actual/360	60	57	60	57
27	Loan	19	1	WoodSpring Suites - Charlotte	699,997.44	Interest Only	No	Actual/360	60	58	60	58
28	Loan		1	Meadow Park	675,775.80	Interest Only	No	Actual/360	60	60	60	60
29	Loan		1	Newport Oaks	553,385.16	Interest Only	No	Actual/360	60	60	60	60
30	Loan	20	1	Hill Road Plaza	NAP	Amortizing Balloon	No	Actual/360	0	0	60	60
31	Loan	19, 23	1	Lovejoy Station	555,844.31	Interest Only	No	Actual/360	60	59	60	59
32	Loan	19, 23	1	Waterside Commons	458,683.32	Interest Only	No	Actual/360	60	60	60	60
33	Loan	1, 7, 12, 19	1	Galleria at Tyler	401,449.32	Interest Only	No	Actual/360	60	58	60	58

A-1-4

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES




Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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

1	Loan	1, 7, 12, 24, 27	1	Staten Island Mall	0	0	1/18/2024	1	1	3/1/2024	NAP	2/1/2029	2/1/2029
2	Loan	1, 2, 7, 12, 16, 27, 30	1	Sheraton Hotel Brooklyn	0	0	1/31/2024	1	6	3/6/2024	NAP	2/6/2029	2/6/2029
3	Loan	5, 17, 20, 27	1	304 East 45th Street	0	0	2/20/2024	0	5	4/5/2024	NAP	3/5/2029	3/5/2029
4	Loan	1, 7, 12, 16, 19	1	Western Digital Milpitas Campus	0	0	2/9/2024	1	11	3/11/2024	NAP	2/11/2029	2/11/2029
5	Loan	2, 3, 4, 20	1	Shops at Marble Hill	0	0	2/29/2024	0	5	4/5/2024	NAP	3/5/2029	3/5/2029
6	Loan	1, 2, 3, 7, 12, 18, 19, 20, 30	1	Jordan Creek Town Center	0	0	2/1/2024	1	1	3/1/2024	NAP	2/1/2029	2/1/2029
7	Loan	1, 4, 7, 12, 14, 19, 20, 23	1	Kenwood Towne Centre	0	0	2/9/2024	0	1	4/1/2024	NAP	3/1/2029	3/1/2029
8	Loan	19	1	El Paseo Shopping Center	0	0	2/6/2024	1	6	3/6/2024	NAP	2/6/2029	2/6/2029
9	Loan	17, 19	1	Hilton Tapestry - Hotel Alba Tampa	0	0	2/7/2024	0	6	4/6/2024	NAP	3/6/2029	3/6/2029
10	Loan	16, 17, 19, 23, 27, 28, 30	1	Papago Gateway Center	0	0	2/14/2024	0	6	4/6/2024	NAP	3/6/2029	3/6/2029
11	Loan		1	The Glen	0	0	1/11/2024	1	6	3/6/2024	NAP	2/6/2029	2/6/2029
12	Loan	13, 16, 18	1	Elevate at the Pointe	0	0	1/9/2024	1	5	3/5/2024	NAP	2/5/2029	2/5/2029
13	Loan	1, 3, 4, 7, 12, 23	1	Tysons Corner Center	0	0	12/4/2023	3	6	1/6/2024	NAP	12/6/2028	12/6/2028
14	Loan	16	1	460 Beaver Creek	0	0	2/27/2024	0	6	4/6/2024	NAP	3/6/2029	3/6/2029
15	Loan	6, 7	5	Acquisition America Portfolio	0	0	1/4/2024	2	6	2/6/2024	NAP	1/6/2029	1/6/2029
15.01	Property		1	509 & 515 West 110th Street
15.02	Property		1	517 West 113th Street
15.03	Property		1	652 & 664 West 163rd Street
15.04	Property		1	21 5th Avenue
15.05	Property		1	603 West 140th Street
16	Loan	16, 30	1	Cedarlane Foods	0	0	1/19/2024	1	6	3/6/2024	NAP	2/6/2029	2/6/2029
17	Loan	16, 27	1	The Residences at 279 North	0	0	2/29/2024	0	6	4/6/2024	NAP	3/6/2029	3/6/2029
18	Loan	14, 16, 27	1	Centurion Ironbound	0	0	2/16/2024	0	6	4/6/2024	NAP	3/6/2029	3/6/2029
19	Loan	3, 6	2	Prime Storage - New Hampshire Portfolio	0	0	1/31/2024	1	1	3/1/2024	NAP	2/1/2029	2/1/2029
19.01	Property		1	Prime Storage - North Hampton
19.02	Property		1	Prime Storage - Derry
20	Loan	5, 7	1	Elmwood Shopping Center	0	0	12/20/2023	2	6	2/6/2024	NAP	1/6/2029	1/6/2029
21	Loan	18	1	Views at Lake Havasu	0	0	2/26/2024	0	5	4/5/2024	NAP	3/5/2029	3/5/2029
22	Loan	16	1	Courtyard Atlanta Airport West	360	360	1/25/2024	1	6	3/6/2024	3/6/2026	2/6/2029	2/6/2029
23	Loan	16, 28	1	Holiday Inn Express - Tampa, FL	360	360	1/24/2024	1	6	3/6/2024	9/6/2026	2/6/2029	2/6/2029
24	Loan	16, 28	1	Tesla - Golden Valley	0	0	2/14/2024	0	6	4/6/2024	NAP	3/6/2029	3/6/2029
25	Loan	2	1	15 West 18th Street	0	0	1/31/2024	1	6	3/6/2024	NAP	2/6/2029	2/6/2029
26	Loan	1, 7, 19	1	DoubleTree by Hilton Hotel Orlando at SeaWorld	0	0	11/30/2023	3	6	1/6/2024	NAP	12/6/2028	12/6/2028
27	Loan	19	1	WoodSpring Suites - Charlotte	0	0	12/18/2023	2	1	2/1/2024	NAP	1/1/2029	1/1/2029
28	Loan		1	Meadow Park	0	0	2/15/2024	0	1	4/1/2024	NAP	3/1/2029	3/1/2029
29	Loan		1	Newport Oaks	0	0	2/15/2024	0	1	4/1/2024	NAP	3/1/2029	3/1/2029
30	Loan	20	1	Hill Road Plaza	360	360	2/9/2024	0	6	4/6/2024	4/6/2024	3/6/2029	3/6/2029
31	Loan	19, 23	1	Lovejoy Station	0	0	2/2/2024	1	6	3/6/2024	NAP	2/6/2029	2/6/2029
32	Loan	19, 23	1	Waterside Commons	0	0	2/13/2024	0	6	4/6/2024	NAP	3/6/2029	3/6/2029
33	Loan	1, 7, 12, 19	1	Galleria at Tyler	0	0	12/13/2023	2	1	2/1/2024	NAP	1/1/2029	1/1/2029

A-1-5

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES




Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Grace Period - Late Fee (Days)	Grace Period - Default (Days)	Prepayment Provision	Most Recent EGI ($)	Most Recent Expenses ($)	Most Recent NOI ($)	Most Recent NOI Date	Most Recent Description	Second Most Recent EGI ($)	Second Most Recent Expenses ($)
					10		12					16
1	Loan	1, 7, 12, 24, 27	1	Staten Island Mall	0	0	L(25),D(28),O(7)	62,702,116	26,119,900	36,582,216	10/31/2023	T-12	64,758,020	31,478,198
2	Loan	1, 2, 7, 12, 16, 27, 30	1	Sheraton Hotel Brooklyn	0	0	L(25),D(28),O(7)	23,670,992	10,896,374	12,774,618	11/30/2023	T-12	21,072,127	10,279,326
3	Loan	5, 17, 20, 27	1	304 East 45th Street	0	0	L(24),D(29),O(7)	16,940,263	3,380,373	13,559,890	12/31/2023	T-12	17,072,830	3,395,913
4	Loan	1, 7, 12, 16, 19	1	Western Digital Milpitas Campus	0	0	L(12),YM1(13),DorYM1(28),O(7)	NAV	NAV	NAV	NAV	NAV	NAV	NAV
5	Loan	2, 3, 4, 20	1	Shops at Marble Hill	0	0	L(24),D(32),O(4)	7,941,199	2,605,494	5,335,705	12/31/2023	T-12	7,952,104	3,003,301
6	Loan	1, 2, 3, 7, 12, 18, 19, 20, 30	1	Jordan Creek Town Center	0	0	L(25),D(31),O(4)	38,499,461	14,452,236	24,047,225	12/1/2023	T-12	34,880,800	13,031,356
7	Loan	1, 4, 7, 12, 14, 19, 20, 23	1	Kenwood Towne Centre	0	0	L(24),D(29),O(7)	51,156,712	13,470,861	37,685,851	12/31/2023	T-12	50,448,758	13,294,184
8	Loan	19	1	El Paseo Shopping Center	0	0	L(25),D(29),O(6)	7,538,974	2,604,069	4,934,905	12/31/2023	T-12	8,682,423	2,638,202
9	Loan	17, 19	1	Hilton Tapestry - Hotel Alba Tampa	0	0	L(24),D(31),O(5)	15,168,839	10,061,487	5,107,352	12/31/2023	T-12	13,403,634	8,799,024
10	Loan	16, 17, 19, 23, 27, 28, 30	1	Papago Gateway Center	0	0	L(24),D(29),O(7)	8,967,244	1,843,787	7,123,457	12/31/2023	T-12	8,615,705	1,676,876
11	Loan		1	The Glen	3	0	L(25),D(31),O(4)	6,093,416	3,337,754	2,755,661	11/30/2023	T-12	5,826,124	3,368,741
12	Loan	13, 16, 18	1	Elevate at the Pointe	0	0	L(25),D(31),O(4)	3,286,974	1,189,823	2,097,150	11/30/2023	T-12	2,998,933	1,205,546
13	Loan	1, 3, 4, 7, 12, 23	1	Tysons Corner Center	5	0	L(27),DorYM1(26),O(7)	129,617,825	44,086,503	85,531,322	9/30/2023	T-12	127,448,218	42,843,235
14	Loan	16	1	460 Beaver Creek	0	0	L(24),D(29),O(7)	NAV	NAV	NAV	NAV	NAV	NAV	NAV
15	Loan	6, 7	5	Acquisition America Portfolio	0	0	L(26),D(27),O(7)	13,344,153	6,164,591	7,179,562	10/31/2023	T-12	11,502,552	6,038,913
15.01	Property		1	509 & 515 West 110th Street				6,352,039	2,915,170	3,436,869	10/31/2023	T-12	5,146,167	2,783,030
15.02	Property		1	517 West 113th Street				2,112,121	807,087	1,305,034	10/31/2023	T-12	1,914,463	803,167
15.03	Property		1	652 & 664 West 163rd Street				2,438,746	1,309,524	1,129,222	10/31/2023	T-12	2,203,824	1,331,904
15.04	Property		1	21 5th Avenue				1,130,878	383,907	746,971	10/31/2023	T-12	1,031,358	393,686
15.05	Property		1	603 West 140th Street				1,310,369	748,903	561,467	10/31/2023	T-12	1,206,740	727,125
16	Loan	16, 30	1	Cedarlane Foods	0	0	L(25),D(30),O(5)	NAV	NAV	NAV	NAV	NAV	NAV	NAV
17	Loan	16, 27	1	The Residences at 279 North	0	0	L(24),D(29),O(7)	2,491,242	581,107	1,910,135	12/31/2023	T-12	1,985,578	679,943
18	Loan	14, 16, 27	1	Centurion Ironbound	0	0	L(24),D(31),O(5)	NAV	NAV	NAV	NAV	NAV	NAV	NAV
19	Loan	3, 6	2	Prime Storage - New Hampshire Portfolio	5	0	L(25),D(28),O(7)	2,334,062	721,435	1,612,627	12/31/2023	T-12	2,163,939	669,516
19.01	Property		1	Prime Storage - North Hampton				1,306,219	357,295	948,924	12/31/2023	T-12	1,151,417	339,100
19.02	Property		1	Prime Storage - Derry				1,027,843	364,140	663,703	12/31/2023	T-12	1,012,522	330,416
20	Loan	5, 7	1	Elmwood Shopping Center	0	0	YM1(53),O(7)	18,317,264	5,587,147	12,730,117	10/31/2023	T-12	16,828,146	4,953,143
21	Loan	18	1	Views at Lake Havasu	0	0	L(24),D(31),O(5)	3,288,217	2,256,657	1,031,560	12/31/2023	T-12	3,144,353	2,148,425
22	Loan	16	1	Courtyard Atlanta Airport West	0	0	L(25),D(28),O(7)	4,590,452	2,740,830	1,849,622	11/30/2023	T-12	4,321,630	2,700,722
23	Loan	16, 28	1	Holiday Inn Express - Tampa, FL	0	0	L(25),D(28),O(7)	4,647,863	2,814,068	1,833,795	11/30/2023	T-12	4,478,745	2,664,844
24	Loan	16, 28	1	Tesla - Golden Valley	0	0	L(24),D(31),O(5)	NAV	NAV	NAV	NAV	NAV	NAV	NAV
25	Loan	2	1	15 West 18th Street	0	0	YM1(53),O(7)	1,931,874	838,415	1,093,459	12/31/2023	T-12	2,075,236	810,168
26	Loan	1, 7, 19	1	DoubleTree by Hilton Hotel Orlando at SeaWorld	0	0	L(27),DorYM1(26),O(7)	56,210,937	41,814,367	14,396,570	10/31/2023	T-12	51,734,974	39,744,081
27	Loan	19	1	WoodSpring Suites - Charlotte	15	0	L(26),D(28),O(6)	2,918,401	1,325,355	1,593,046	10/31/2023	T-12	2,789,690	1,334,006
28	Loan		1	Meadow Park	0	0	L(24),D(33),O(3)	2,102,234	1,022,045	1,080,188	11/30/2023	T-12	1,962,175	1,151,301
29	Loan		1	Newport Oaks	0	0	L(24),D(33),O(3)	1,957,346	1,093,199	864,147	11/30/2023	T-12	1,946,591	1,275,734
30	Loan	20	1	Hill Road Plaza	0	0	L(24),YM1(31),O(5)	1,331,706	399,757	931,949	12/31/2023	T-12	1,288,897	400,573
31	Loan	19, 23	1	Lovejoy Station	0	0	L(25),DorYM1(30),O(5)	1,085,662	358,489	727,173	12/31/2023	T-12	1,146,586	374,967
32	Loan	19, 23	1	Waterside Commons	0	0	L(24),D(29),O(7)	936,712	302,661	634,051	12/31/2023	T-12	827,653	284,228
33	Loan	1, 7, 12, 19	1	Galleria at Tyler	0	0	L(26),D(27),O(7)	35,273,885	11,275,921	23,997,964	11/30/2023	T-12	35,459,583	11,035,894

A-1-6

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES




Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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 ($)
						16					16
1	Loan	1, 7, 12, 24, 27	1	Staten Island Mall	33,279,822	12/31/2022	T-12	56,053,376	32,087,459	23,965,918	12/31/2021	T-12	87.5%	63,861,272
2	Loan	1, 2, 7, 12, 16, 27, 30	1	Sheraton Hotel Brooklyn	10,792,801	12/31/2022	T-12	12,677,356	6,784,021	5,893,335	12/31/2021	T-12	89.7%	23,670,992
3	Loan	5, 17, 20, 27	1	304 East 45th Street	13,676,917	12/31/2022	T-12	16,450,497	3,226,216	13,224,282	12/31/2021	T-12	95.0%	14,499,629
4	Loan	1, 7, 12, 16, 19	1	Western Digital Milpitas Campus	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	19,594,476
5	Loan	2, 3, 4, 20	1	Shops at Marble Hill	4,948,802	12/31/2022	T-12	7,020,635	3,058,841	3,961,794	12/31/2021	T-12	95.0%	8,625,123
6	Loan	1, 2, 3, 7, 12, 18, 19, 20, 30	1	Jordan Creek Town Center	21,849,444	12/31/2022	T-12	31,769,738	13,191,313	18,578,424	12/31/2021	T-12	98.0%	39,618,452
7	Loan	1, 4, 7, 12, 14, 19, 20, 23	1	Kenwood Towne Centre	37,154,574	12/31/2022	T-12	46,624,468	12,851,993	33,772,475	12/31/2021	T-12	94.5%	50,721,444
8	Loan	19	1	El Paseo Shopping Center	6,044,221	12/31/2022	T-12	8,471,139	2,358,544	6,112,595	12/31/2021	T-12	95.0%	7,751,226
9	Loan	17, 19	1	Hilton Tapestry - Hotel Alba Tampa	4,604,609	12/31/2022	T-12	10,189,247	7,051,942	3,137,304	12/31/2021	T-12	77.8%	15,168,839
10	Loan	16, 17, 19, 23, 27, 28, 30	1	Papago Gateway Center	6,938,829	12/31/2022	T-12	8,547,109	1,778,198	6,768,911	12/31/2021	T-12	71.3%	7,409,136
11	Loan		1	The Glen	2,457,383	12/31/2022	T-12	5,006,213	2,775,960	2,230,253	12/31/2021	T-12	83.9%	6,325,563
12	Loan	13, 16, 18	1	Elevate at the Pointe	1,793,387	12/31/2022	T-12	NAV	NAV	NAV	NAV	NAV	96.2%	3,526,230
13	Loan	1, 3, 4, 7, 12, 23	1	Tysons Corner Center	84,604,983	12/31/2022	T-12	126,677,910	43,141,634	83,536,276	12/31/2021	T-12	92.2%	140,618,916
14	Loan	16	1	460 Beaver Creek	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	3,163,324
15	Loan	6, 7	5	Acquisition America Portfolio	5,463,639	12/31/2022	T-12	9,911,489	5,817,077	4,094,413	12/31/2021	T-12	92.4%	13,747,876
15.01	Property		1	509 & 515 West 110th Street	2,363,137	12/31/2022	T-12	4,144,718	2,741,760	1,402,958	12/31/2021	T-12	94.8%	6,679,828
15.02	Property		1	517 West 113th Street	1,111,296	12/31/2022	T-12	1,628,518	798,145	830,373	12/31/2021	T-12	90.0%	2,085,421
15.03	Property		1	652 & 664 West 163rd Street	871,919	12/31/2022	T-12	2,056,740	1,216,755	839,986	12/31/2021	T-12	87.5%	2,484,822
15.04	Property		1	21 5th Avenue	637,672	12/31/2022	T-12	907,410	397,783	509,628	12/31/2021	T-12	92.0%	1,148,585
15.05	Property		1	603 West 140th Street	479,616	12/31/2022	T-12	1,174,103	662,635	511,468	12/31/2021	T-12	94.8%	1,349,219
16	Loan	16, 30	1	Cedarlane Foods	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	3,287,582
17	Loan	16, 27	1	The Residences at 279 North	1,305,636	12/31/2022	T-12	1,566,839	970,323	596,516	12/31/2021	T-12	95.0%	2,450,877
18	Loan	14, 16, 27	1	Centurion Ironbound	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	96.5%	2,110,193
19	Loan	3, 6	2	Prime Storage - New Hampshire Portfolio	1,494,423	12/31/2022	T-12	1,861,752	636,513	1,225,239	12/31/2021	T-12	92.7%	2,373,559
19.01	Property		1	Prime Storage - North Hampton	812,317	12/31/2022	T-12	961,809	315,134	646,675	12/31/2021	T-12	95.0%	1,351,862
19.02	Property		1	Prime Storage - Derry	682,106	12/31/2022	T-12	899,942	321,379	578,564	12/31/2021	T-12	89.9%	1,021,697
20	Loan	5, 7	1	Elmwood Shopping Center	11,875,003	12/31/2022	T-12	16,380,798	4,136,012	12,244,786	12/31/2021	T-12	90.8%	20,116,855
21	Loan	18	1	Views at Lake Havasu	995,928	12/31/2022	T-12	NAV	NAV	NAV	NAV	NAV	87.1%	3,651,724
22	Loan	16	1	Courtyard Atlanta Airport West	1,620,908	12/31/2022	T-12	3,139,229	2,147,124	992,105	12/31/2021	T-12	73.8%	4,590,452
23	Loan	16, 28	1	Holiday Inn Express - Tampa, FL	1,813,901	12/31/2022	T-12	3,370,622	2,296,359	1,074,263	12/31/2021	T-12	70.1%	4,647,863
24	Loan	16, 28	1	Tesla - Golden Valley	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	100.0%	1,600,357
25	Loan	2	1	15 West 18th Street	1,265,068	12/31/2022	T-12	2,128,422	936,212	1,192,210	12/31/2021	T-12	95.0%	2,199,113
26	Loan	1, 7, 19	1	DoubleTree by Hilton Hotel Orlando at SeaWorld	11,990,892	12/31/2022	T-12	33,498,506	27,824,649	5,673,856	12/31/2021	T-12	77.0%	56,210,937
27	Loan	19	1	WoodSpring Suites - Charlotte	1,455,684	12/31/2022	T-12	2,028,568	1,080,969	947,599	12/31/2021	T-12	88.4%	2,918,401
28	Loan		1	Meadow Park	810,874	12/31/2022	T-12	1,995,564	1,037,899	957,665	12/31/2021	T-12	90.1%	2,071,648
29	Loan		1	Newport Oaks	670,857	12/31/2022	T-12	1,921,218	1,013,696	907,522	12/31/2021	T-12	89.0%	1,945,054
30	Loan	20	1	Hill Road Plaza	888,324	12/31/2022	T-12	1,183,849	365,957	817,892	12/31/2021	T-12	95.0%	1,311,068
31	Loan	19, 23	1	Lovejoy Station	771,619	12/31/2022	T-12	790,157	311,924	478,234	12/31/2021	T-12	95.0%	1,190,963
32	Loan	19, 23	1	Waterside Commons	543,425	12/31/2022	T-12	751,743	247,979	503,764	12/31/2021	T-12	92.7%	984,049
33	Loan	1, 7, 12, 19	1	Galleria at Tyler	24,423,689	12/31/2022	T-12	30,204,741	10,695,470	19,509,271	12/31/2021	T-12	87.9%	36,420,340

A-1-7

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES




Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Underwritten Expenses ($)	Underwritten Net Operating Income ($)	Underwritten Replacement / FF&E Reserve ($)	Underwritten TI / LC ($)	Underwritten Net Cash Flow ($)	Underwritten NOI DSCR (x)	Underwritten NCF DSCR (x)	Underwritten NOI Debt Yield (%)	Underwritten NCF Debt Yield (%)	Appraised Value ($)
							15	15		7, 14	7, 14	7	7	5
1	Loan	1, 7, 12, 24, 27	1	Staten Island Mall	30,795,311	33,065,961	199,180	995,900	31,870,881	2.16	2.09	16.5%	15.9%	467,000,000
2	Loan	1, 2, 7, 12, 16, 27, 30	1	Sheraton Hotel Brooklyn	11,267,781	12,403,211	946,840	0	11,456,371	1.92	1.78	14.6%	13.5%	145,000,000
3	Loan	5, 17, 20, 27	1	304 East 45th Street	3,186,789	11,312,840	68,416	342,079	10,902,345	2.48	2.39	17.4%	16.8%	138,000,000
4	Loan	1, 7, 12, 16, 19	1	Western Digital Milpitas Campus	4,495,012	15,099,464	57,796	809,839	14,231,829	1.73	1.63	12.0%	11.3%	197,000,000
5	Loan	2, 3, 4, 20	1	Shops at Marble Hill	3,225,077	5,400,046	24,779	83,010	5,292,256	1.38	1.35	10.0%	9.8%	87,700,000
6	Loan	1, 2, 3, 7, 12, 18, 19, 20, 30	1	Jordan Creek Town Center	15,095,846	24,522,606	263,211	940,038	23,319,357	2.03	1.93	14.4%	13.7%	321,000,000
7	Loan	1, 4, 7, 12, 14, 19, 20, 23	1	Kenwood Towne Centre	12,770,752	37,950,692	206,628	1,604,875	36,139,189	2.30	2.19	14.6%	13.9%	571,200,000
8	Loan	19	1	El Paseo Shopping Center	2,622,514	5,128,711	73,280	277,396	4,778,035	1.62	1.51	11.9%	11.1%	78,900,000
9	Loan	17, 19	1	Hilton Tapestry - Hotel Alba Tampa	10,108,164	5,060,674	606,754	0	4,453,921	1.68	1.48	14.5%	12.7%	60,000,000
10	Loan	16, 17, 19, 23, 27, 28, 30	1	Papago Gateway Center	1,819,515	5,589,621	49,300	182,658	5,357,663	1.97	1.88	16.4%	15.8%	73,500,000
11	Loan		1	The Glen	3,503,956	2,821,607	74,125	0	2,747,482	1.41	1.37	9.9%	9.6%	45,700,000
12	Loan	13, 16, 18	1	Elevate at the Pointe	1,171,779	2,354,451	36,200	0	2,318,251	1.41	1.39	8.9%	8.7%	48,300,000
13	Loan	1, 3, 4, 7, 12, 23	1	Tysons Corner Center	43,516,369	97,102,547	358,728	1,793,638	94,950,181	2.04	2.00	13.7%	13.4%	1,800,000,000
14	Loan	16	1	460 Beaver Creek	526,040	2,637,285	54,400	94,900	2,487,985	1.40	1.32	10.8%	10.2%	46,200,000
15	Loan	6, 7	5	Acquisition America Portfolio	6,280,414	7,467,461	108,750	0	7,358,711	1.27	1.25	8.9%	8.7%	130,600,000
15.01	Property		1	509 & 515 West 110th Street	3,015,421	3,664,408	44,000	0	3,620,408					63,500,000
15.02	Property		1	517 West 113th Street	829,529	1,255,892	11,250	0	1,244,642					21,600,000
15.03	Property		1	652 & 664 West 163rd Street	1,310,133	1,174,689	26,500	0	1,148,189					22,000,000
15.04	Property		1	21 5th Avenue	392,860	755,725	13,250	0	742,475					12,100,000
15.05	Property		1	603 West 140th Street	732,472	616,747	13,750	0	602,997					11,400,000
16	Loan	16, 30	1	Cedarlane Foods	653,819	2,633,764	9,679	38,714	2,585,371	1.32	1.30	11.5%	11.2%	44,000,000
17	Loan	16, 27	1	The Residences at 279 North	567,428	1,883,449	30,000	0	1,853,449	1.22	1.20	8.3%	8.1%	32,250,000
18	Loan	14, 16, 27	1	Centurion Ironbound	390,754	1,719,439	0	0	1,719,439	1.28	1.28	8.2%	8.2%	33,000,000
19	Loan	3, 6	2	Prime Storage - New Hampshire Portfolio	691,065	1,682,494	17,365	0	1,665,128	1.46	1.44	9.5%	9.4%	26,300,000
19.01	Property		1	Prime Storage - North Hampton	339,364	1,012,498	8,794	0	1,003,703					15,400,000
19.02	Property		1	Prime Storage - Derry	351,701	669,996	8,571	0	661,425					10,900,000
20	Loan	5, 7	1	Elmwood Shopping Center	5,957,736	14,159,119	169,009	0	13,990,109	2.49	2.46	16.7%	16.5%	208,100,000
21	Loan	18	1	Views at Lake Havasu	2,260,791	1,390,933	23,000	0	1,367,933	1.31	1.29	9.5%	9.4%	25,000,000
22	Loan	16	1	Courtyard Atlanta Airport West	2,644,574	1,945,878	183,618	0	1,762,260	1.72	1.56	15.6%	14.1%	18,900,000
23	Loan	16, 28	1	Holiday Inn Express - Tampa, FL	2,886,443	1,761,420	185,915	0	1,575,505	1.61	1.44	14.1%	12.6%	19,000,000
24	Loan	16, 28	1	Tesla - Golden Valley	49,846	1,550,511	0	0	1,550,511	2.50	2.50	13.1%	13.1%	23,800,000
25	Loan	2	1	15 West 18th Street	811,494	1,387,619	8,398	59,712	1,319,509	1.66	1.58	11.9%	11.3%	23,800,000
26	Loan	1, 7, 19	1	DoubleTree by Hilton Hotel Orlando at SeaWorld	41,647,834	14,563,103	2,180,884	0	12,382,219	2.18	1.85	17.1%	14.6%	143,000,000
27	Loan	19	1	WoodSpring Suites - Charlotte	1,404,796	1,513,606	116,736	0	1,396,870	2.16	2.00	15.2%	14.0%	16,600,000
28	Loan		1	Meadow Park	1,152,048	919,600	40,000	0	879,600	1.36	1.30	9.4%	9.0%	16,000,000
29	Loan		1	Newport Oaks	1,182,747	762,307	42,000	0	720,307	1.38	1.30	9.5%	9.0%	14,300,000
30	Loan	20	1	Hill Road Plaza	400,166	910,903	18,008	54,024	838,871	1.37	1.26	11.5%	10.6%	11,000,000
31	Loan	19, 23	1	Lovejoy Station	374,578	816,385	15,427	61,706	739,252	1.47	1.33	11.2%	10.1%	11,250,000
32	Loan	19, 23	1	Waterside Commons	313,048	671,001	5,974	38,458	626,568	1.46	1.37	11.2%	10.4%	9,200,000
33	Loan	1, 7, 12, 19	1	Galleria at Tyler	11,434,747	24,985,593	209,388	1,131,826	23,644,379	2.07	1.96	16.7%	15.8%	300,000,000

A-1-8

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES




Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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
					5		5, 7	5, 7	3, 4			22, 23, 30	23
1	Loan	1, 7, 12, 24, 27	1	Staten Island Mall	As Is	8/22/2023	42.8%	42.8%	87.3%	11/30/2023	No	Primark	73,647
2	Loan	1, 2, 7, 12, 16, 27, 30	1	Sheraton Hotel Brooklyn	As Is	12/19/2023	58.6%	58.6%	89.7%	11/30/2023	NAP	NAP	NAP
3	Loan	5, 17, 20, 27	1	304 East 45th Street	As Is	1/1/2024	47.1%	47.1%	99.7%	1/5/2024	No	UN Development Programme	195,452
4	Loan	1, 7, 12, 16, 19	1	Western Digital Milpitas Campus	As Is	9/5/2023	64.0%	64.0%	100.0%	2/9/2024	Yes	Western Digital Technologies, Inc.	577,956
5	Loan	2, 3, 4, 20	1	Shops at Marble Hill	As Is	1/17/2024	61.3%	61.3%	93.9%	1/14/2024	No	Marshalls	35,000
6	Loan	1, 2, 3, 7, 12, 18, 19, 20, 30	1	Jordan Creek Town Center	As Is	12/1/2023	53.0%	53.0%	97.1%	12/31/2023	No	Von Maur	152,000
7	Loan	1, 4, 7, 12, 14, 19, 20, 23	1	Kenwood Towne Centre	As Is	1/23/2024	45.5%	45.5%	95.2%	12/31/2023	No	Macy's	262,829
8	Loan	19	1	El Paseo Shopping Center	As Is	1/10/2024	54.5%	54.5%	99.3%	12/31/2023	No	Edwards Theatres, Inc. (Regal)	108,436
9	Loan	17, 19	1	Hilton Tapestry - Hotel Alba Tampa	As Is	11/27/2023	58.3%	58.3%	77.8%	12/31/2023	NAP	NAP	NAP
10	Loan	16, 17, 19, 23, 27, 28, 30	1	Papago Gateway Center	As Is	12/13/2023	46.3%	46.3%	92.3%	2/1/2024	No	First Solar	81,385
11	Loan		1	The Glen	As Is	12/7/2023	62.4%	62.4%	88.5%	1/10/2024	NAP	NAP	NAP
12	Loan	13, 16, 18	1	Elevate at the Pointe	As Is	12/20/2023	54.9%	54.9%	96.1%	12/27/2023	NAP	NAP	NAP
13	Loan	1, 3, 4, 7, 12, 23	1	Tysons Corner Center	As Is	10/5/2023	39.4%	39.4%	95.4%	11/1/2023	No	Bloomingdale's	252,754
14	Loan	16	1	460 Beaver Creek	As Is	8/29/2023	53.0%	53.0%	100.0%	2/27/2024	Yes	Keeco, LLC	544,000
15	Loan	6, 7	5	Acquisition America Portfolio	As Is	11/16/2023	64.4%	64.4%	95.4%	12/13/2023
15.01	Property		1	509 & 515 West 110th Street	As Is	11/16/2023			97.7%	12/13/2023	NAP	NAP	NAP
15.02	Property		1	517 West 113th Street	As Is	11/16/2023			95.6%	12/13/2023	NAP	NAP	NAP
15.03	Property		1	652 & 664 West 163rd Street	As Is	11/16/2023			91.5%	12/13/2023	NAP	NAP	NAP
15.04	Property		1	21 5th Avenue	As Is	11/16/2023			94.3%	12/13/2023	NAP	NAP	NAP
15.05	Property		1	603 West 140th Street	As Is	11/16/2023			96.4%	12/13/2023	NAP	NAP	NAP
16	Loan	16, 30	1	Cedarlane Foods	As Is	11/8/2023	52.3%	52.3%	100.0%	1/19/2024	Yes	Cedarlane Foods, Inc.	96,786
17	Loan	16, 27	1	The Residences at 279 North	As Is	1/3/2024	70.5%	70.5%	99.2%	1/31/2024	NAP	NAP	NAP
18	Loan	14, 16, 27	1	Centurion Ironbound	As Is	1/26/2024	63.6%	63.6%	91.7%	1/26/2024	NAP	NAP	NAP
19	Loan	3, 6	2	Prime Storage - New Hampshire Portfolio	As Is	1/2/2024	67.3%	67.3%	90.3%	12/31/2023
19.01	Property		1	Prime Storage - North Hampton	As Is	1/2/2024			93.1%	12/31/2023	NAP	NAP	NAP
19.02	Property		1	Prime Storage - Derry	As Is	1/2/2024			87.4%	12/31/2023	NAP	NAP	NAP
20	Loan	5, 7	1	Elmwood Shopping Center	As Is	11/10/2023	40.8%	40.8%	92.0%	11/21/2023	No	Home Depot	101,860
21	Loan	18	1	Views at Lake Havasu	As Is	1/9/2024	58.4%	58.4%	85.9%	2/5/2024	NAP	NAP	NAP
22	Loan	16	1	Courtyard Atlanta Airport West	As Is (Extraordinary Assumption)	12/8/2023	66.1%	64.6%	73.8%	11/30/2023	NAP	NAP	NAP
23	Loan	16, 28	1	Holiday Inn Express - Tampa, FL	As Is	12/11/2023	65.7%	64.4%	70.1%	11/30/2023	NAP	NAP	NAP
24	Loan	16, 28	1	Tesla - Golden Valley	As Is	11/20/2023	49.8%	49.8%	100.0%	2/14/2024	Yes	Tesla, Inc	50,801
25	Loan	2	1	15 West 18th Street	As Is	12/18/2023	49.2%	49.2%	100.0%	1/11/2024	No	Grata Inc.	8,360
26	Loan	1, 7, 19	1	DoubleTree by Hilton Hotel Orlando at SeaWorld	As Is	5/28/2023	59.4%	59.4%	77.0%	10/31/2023	NAP	NAP	NAP
27	Loan	19	1	WoodSpring Suites - Charlotte	As Is	11/15/2023	60.1%	60.1%	88.4%	10/31/2023	NAP	NAP	NAP
28	Loan		1	Meadow Park	As Is	12/4/2023	61.1%	61.1%	90.0%	12/1/2023	NAP	NAP	NAP
29	Loan		1	Newport Oaks	As Is	12/4/2023	56.0%	56.0%	88.7%	12/1/2023	NAP	NAP	NAP
30	Loan	20	1	Hill Road Plaza	As Is	10/26/2023	72.0%	68.6%	100.0%	1/1/2024	No	Big Lots	35,000
31	Loan	19, 23	1	Lovejoy Station	As Is	12/23/2023	64.9%	64.9%	98.3%	1/15/2024	No	Food Depot All American Quality Foods, Inc.	47,955
32	Loan	19, 23	1	Waterside Commons	As Is	12/23/2023	65.2%	65.2%	93.8%	1/2/2024	No	Dollar Tree	10,159
33	Loan	1, 7, 12, 19	1	Galleria at Tyler	As Is	10/12/2023	50.0%	50.0%	90.3%	12/18/2023	No	AMC	70,000

A-1-9

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Largest Tenant % of NRA

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

23, 30

Loan

1, 7, 12, 24, 27

Staten Island Mall

7.4%

6/30/2027

AMC Theatres

54,000

5.4%

2/28/2034

Hobby Lobby

42,768

Loan

1, 2, 7, 12, 16, 27, 30

Sheraton Hotel Brooklyn

NAP

Loan

5, 17, 20, 27

304 East 45th Street

57.1%

12/31/2027

United Nations

145,627

42.6%

12/31/2027

NAP

Loan

1, 7, 12, 16, 19

Western Digital Milpitas Campus

100.0%

1/1/2039

NAP

Loan

2, 3, 4, 20

Shops at Marble Hill

28.2%

7/31/2029

Elderserve Health Inc.

24,500

19.8%

4/30/2032

Planet Fitness

15,804

Loan

1, 2, 3, 7, 12, 18, 19, 20, 30

Jordan Creek Town Center

16.2%

1/31/2043

Scheels

122,025

13.0%

7/31/2029

Residence Inn

94,037

Loan

1, 4, 7, 12, 14, 19, 20, 23

Kenwood Towne Centre

25.4%

9/10/2028

Dillard's

240,656

23.3%

1/31/2029

Arhaus Furniture

16,925

Loan

El Paseo Shopping Center

36.5%

7/31/2036

Adir International, LLC dba Curacao

105,951

35.6%

4/30/2031

SoCal South Gate, LLC dba Planet Fitness

16,475

Loan

17, 19

Hilton Tapestry - Hotel Alba Tampa

NAP

Loan

16, 17, 19, 23, 27, 28, 30

Papago Gateway Center

33.0%

12/31/2029

Caris

59,285

24.1%

11/30/2026

Bryan University

46,769

Loan

The Glen

NAP

Loan

13, 16, 18

Elevate at the Pointe

NAP

Loan

1, 3, 4, 7, 12, 23

Tysons Corner Center

14.1%

7/22/2028

Macy's

237,076

13.2%

7/24/2028

Nordstrom

201,000

Loan

460 Beaver Creek

100.0%

8/31/2043

NAP

Loan

6, 7

Acquisition America Portfolio

15.01

Property

509 & 515 West 110th Street

NAP

15.02

Property

517 West 113th Street

NAP

15.03

Property

652 & 664 West 163rd Street

NAP

15.04

Property

21 5th Avenue

NAP

15.05

Property

603 West 140th Street

NAP

Loan

16, 30

Cedarlane Foods

100.0%

1/31/2037

NAP

Loan

16, 27

The Residences at 279 North

NAP

Loan

14, 16, 27

Centurion Ironbound

NAP

Loan

3, 6

Prime Storage - New Hampshire Portfolio

19.01

Property

Prime Storage - North Hampton

NAP

19.02

Property

Prime Storage - Derry

NAP

Loan

5, 7

Elmwood Shopping Center

12.7%

1/31/2028

Ochsner Fitness

98,832

12.3%

3/31/2033

Hobby Lobby

43,222

Loan

Views at Lake Havasu

NAP

Loan

Courtyard Atlanta Airport West

NAP

Loan

16, 28

Holiday Inn Express - Tampa, FL

NAP

Loan

16, 28

Tesla - Golden Valley

100.0%

11/30/2038

NAP

Loan

15 West 18th Street

18.9%

6/30/2024

Kyma

7,000

15.8%

10/31/2036

Nofar Method

4,180

Loan

1, 7, 19

DoubleTree by Hilton Hotel Orlando at SeaWorld

NAP

Loan

WoodSpring Suites - Charlotte

NAP

Loan

Meadow Park

NAP

Loan

Newport Oaks

NAP

Loan

Hill Road Plaza

38.9%

1/31/2032

Planet Fitness

20,990

23.3%

3/31/2033

Scrambler Marie's

5,050

Loan

19, 23

Lovejoy Station

62.2%

3/3/2031

Five Below

9,373

12.2%

5/31/2034

Stellar Salon Suites

2,925

Loan

19, 23

Waterside Commons

25.5%

2/29/2028

Las Mananitas

4,847

12.2%

12/31/2028

AON Jiu Jitsu

3,181

Loan

1, 7, 12, 19

Galleria at Tyler

12.4%

12/31/2028

Barnes & Noble

25,000

4.4%

1/31/2029

H&M

20,799

A-1-10

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Third Largest Tenant % of NRA

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

Loan

1, 7, 12, 24, 27

Staten Island Mall

4.3%

5/31/2033

Dave & Buster's

41,241

4.1%

1/31/2033

Lidl

37,403

Loan

1, 2, 7, 12, 16, 27, 30

Sheraton Hotel Brooklyn

NAP

Loan

5, 17, 20, 27

304 East 45th Street

NAP

Loan

1, 7, 12, 16, 19

Western Digital Milpitas Campus

NAP

Loan

2, 3, 4, 20

Shops at Marble Hill

12.8%

8/31/2032

Chick-fil-A

7,500

6.1%

3/31/2043

Foot Locker

4,727

Loan

1, 2, 3, 7, 12, 18, 19, 20, 30

Jordan Creek Town Center

10.0%

11/30/2029

Century Theatres

69,914

7.4%

8/31/2029

Barnes & Noble Bookseller

29,969

Loan

1, 4, 7, 12, 14, 19, 20, 23

Kenwood Towne Centre

1.6%

1/31/2032

Forever 21

16,638

1.6%

MTM

Pottery Barn

15,913

Loan

El Paseo Shopping Center

5.5%

10/31/2034

Satellite Healthcare of Los Angeles LLC

10,000

3.4%

7/31/2028

KESG, LLC dba Royal Kids

9,521

Loan

17, 19

Hilton Tapestry - Hotel Alba Tampa

NAP

Loan

16, 17, 19, 23, 27, 28, 30

Papago Gateway Center

19.0%

7/31/2026

Sequoia

15,663

6.4%

9/30/2025

RLI

12,405

Loan

The Glen

NAP

Loan

13, 16, 18

Elevate at the Pointe

NAP

Loan

1, 3, 4, 7, 12, 23

Tysons Corner Center

11.2%

3/31/2025

AMC Theatres

105,122

5.9%

9/30/2025

Primark

50,186

Loan

460 Beaver Creek

NAP

Loan

6, 7

Acquisition America Portfolio

15.01

Property

509 & 515 West 110th Street

NAP

15.02

Property

517 West 113th Street

NAP

15.03

Property

652 & 664 West 163rd Street

NAP

15.04

Property

21 5th Avenue

NAP

15.05

Property

603 West 140th Street

NAP

Loan

16, 30

Cedarlane Foods

NAP

Loan

16, 27

The Residences at 279 North

NAP

Loan

14, 16, 27

Centurion Ironbound

NAP

Loan

3, 6

Prime Storage - New Hampshire Portfolio

19.01

Property

Prime Storage - North Hampton

NAP

19.02

Property

Prime Storage - Derry

NAP

Loan

5, 7

Elmwood Shopping Center

5.4%

7/31/2029

Marshall's

36,380

4.5%

10/31/2027

Ashley Furniture

36,000

Loan

Views at Lake Havasu

NAP

Loan

Courtyard Atlanta Airport West

NAP

Loan

16, 28

Holiday Inn Express - Tampa, FL

NAP

Loan

16, 28

Tesla - Golden Valley

NAP

Loan

15 West 18th Street

9.5%

3/31/2026

Birddogs, Inc

4,180

9.5%

1/31/2025

Lili App, Inc.

4,180

Loan

1, 7, 19

DoubleTree by Hilton Hotel Orlando at SeaWorld

NAP

Loan

WoodSpring Suites - Charlotte

NAP

Loan

Meadow Park

NAP

Loan

Newport Oaks

NAP

Loan

Hill Road Plaza

5.6%

9/30/2024

RE/MAX

3,750

4.2%

1/31/2027

Cali Tacos Polaris LLC

3,000

Loan

19, 23

Lovejoy Station

3.8%

6/30/2033

Ranchero Mexican Restaurant

2,600

3.4%

12/31/2028

Express In & Out Laundromat

2,600

Loan

19, 23

Waterside Commons

8.0%

8/31/2027

Waterside Dental Care

2,850

7.2%

3/31/2027

Fred Astaire Dance Studio

2,822

Loan

1, 7, 12, 19

Galleria at Tyler

3.7%

1/31/2032

Glo Mini Golf

14,961

2.6%

5/31/2028

Old Navy

14,504

A-1-11

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

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

Ground Lease Expiration Date

Loan

1, 7, 12, 24, 27

Staten Island Mall

3.8%

1/31/2039

9/5/2023

NAP

9/5/2023

NAP

Fee

NAP

Loan

1, 2, 7, 12, 16, 27, 30

Sheraton Hotel Brooklyn

NAP

12/21/2023

NAP

12/21/2023

NAP

Fee

NAP

Loan

5, 17, 20, 27

304 East 45th Street

NAP

10/18/2023

NAP

10/18/2023

NAP

Fee

NAP

Loan

1, 7, 12, 16, 19

Western Digital Milpitas Campus

NAP

6/26/2023

NAP

6/26/2023

6/21/2023

14%

Fee

NAP

Loan

2, 3, 4, 20

Shops at Marble Hill

3.8%

3/31/2031

2/1/2024

NAP

1/29/2024

NAP

Yes - AE

Fee

NAP

Loan

1, 2, 3, 7, 12, 18, 19, 20, 30

Jordan Creek Town Center

3.2%

1/31/2025

12/1/2023

NAP

12/1/2023

NAP

Fee

NAP

Loan

1, 4, 7, 12, 14, 19, 20, 23

Kenwood Towne Centre

1.5%

1/31/2030

1/17/2024

NAP

1/16/2024

NAP

Fee

NAP

Loan

El Paseo Shopping Center

3.2%

5/31/2034

1/22/2024

NAP

1/22/2024

1/18/2024

14%

Fee

NAP

Loan

17, 19

Hilton Tapestry - Hotel Alba Tampa

NAP

12/6/2023

NAP

12/12/2023

NAP

Yes - AE

Fee / Leasehold

7/30/2024

Loan

16, 17, 19, 23, 27, 28, 30

Papago Gateway Center

5.0%

8/31/2027

12/19/2023

NAP

12/19/2023

NAP

Leasehold

12/31/2085

Loan

The Glen

NAP

12/19/2023

NAP

12/19/2023

10%

Fee

NAP

Loan

13, 16, 18

Elevate at the Pointe

NAP

12/26/2023

NAP

12/22/2023

NAP

Fee

NAP

Loan

1, 3, 4, 7, 12, 23

Tysons Corner Center

2.8%

5/31/2034

8/2/2023

NAP

8/7/2023

NAP

Fee / Leasehold

8/31/2035

Loan

460 Beaver Creek

NAP

9/11/2023

NAP

9/11/2023

NAP

Fee

NAP

Loan

6, 7

Acquisition America Portfolio

15.01

Property

509 & 515 West 110th Street

NAP

11/28/2023

NAP

11/28/2023

NAP

Fee

NAP

15.02

Property

517 West 113th Street

NAP

11/28/2023

NAP

11/28/2023

NAP

Fee

NAP

15.03

Property

652 & 664 West 163rd Street

NAP

11/28/2023

NAP

11/28/2023

NAP

Fee

NAP

15.04

Property

21 5th Avenue

NAP

11/28/2023

NAP

11/28/2023

NAP

Fee

NAP

15.05

Property

603 West 140th Street

NAP

11/28/2023

NAP

11/28/2023

NAP

Fee

NAP

Loan

16, 30

Cedarlane Foods

NAP

11/14/2023

NAP

11/14/2023

15%

Fee

NAP

Loan

16, 27

The Residences at 279 North

NAP

1/5/2024

NAP

1/5/2024

NAP

Fee

NAP

Loan

14, 16, 27

Centurion Ironbound

NAP

12/13/2023

NAP

12/13/2023

NAP

Fee

NAP

Loan

3, 6

Prime Storage - New Hampshire Portfolio

19.01

Property

Prime Storage - North Hampton

NAP

1/4/2024

NAP

1/4/2024

NAP

Fee

NAP

19.02

Property

Prime Storage - Derry

NAP

1/4/2024

NAP

1/4/2024

NAP

Fee

NAP

Loan

5, 7

Elmwood Shopping Center

4.5%

6/30/2025

11/29/2023

NAP

11/29/2023

NAP

Yes - AE

Fee

NAP

Loan

Views at Lake Havasu

NAP

1/18/2024

NAP

1/19/2024

NAP

Fee

NAP

Loan

Courtyard Atlanta Airport West

NAP

12/19/2023

NAP

12/19/2023

NAP

Fee

NAP

Loan

16, 28

Holiday Inn Express - Tampa, FL

NAP

12/19/2023

NAP

12/19/2023

NAP

Fee

NAP

Loan

16, 28

Tesla - Golden Valley

NAP

11/15/2023

NAP

11/14/2023

NAP

Fee

NAP

Loan

15 West 18th Street

9.5%

11/30/2025

12/19/2023

NAP

12/19/2023

NAP

Fee

NAP

Loan

1, 7, 19

DoubleTree by Hilton Hotel Orlando at SeaWorld

NAP

6/22/2023

NAP

11/10/2023

NAP

Fee

NAP

Loan

WoodSpring Suites - Charlotte

NAP

11/27/2023

NAP

11/27/2023

NAP

Fee

NAP

Loan

Meadow Park

NAP

12/12/2023

NAP

12/12/2023

NAP

Fee

NAP

Loan

Newport Oaks

NAP

12/12/2023

NAP

12/12/2023

NAP

Yes - AE

Fee

NAP

Loan

Hill Road Plaza

3.3%

6/30/2032

11/8/2023

NAP

11/8/2023

NAP

Fee

NAP

Loan

19, 23

Lovejoy Station

3.4%

1/31/2032

12/27/2023

NAP

12/27/2023

NAP

Fee

NAP

Loan

19, 23

Waterside Commons

7.1%

3/30/2028

1/8/2024

NAP

1/8/2024

NAP

Fee

NAP

Loan

1, 7, 12, 19

Galleria at Tyler

2.6%

6/30/2029

10/12/2023

NAP

10/12/2023

14%

Fee

NAP

A-1-12

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES




Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Ground Lease Extension Terms	Annual Ground Lease Payment as of the Cut-off Date ($)	Annual Ground Rent Increases (Y/N)	Upfront RE Tax Reserve ($)	Monthly RE Tax Reserve ($)	Upfront Insurance Reserve ($)	Monthly Insurance Reserve ($)	Upfront Replacement / PIP Reserve ($)
					17	17	17	18	19	18	19	18
1	Loan	1, 7, 12, 24, 27	1	Staten Island Mall	NAP	NAP	NAP	0	Springing	0	Springing	0
2	Loan	1, 2, 7, 12, 16, 27, 30	1	Sheraton Hotel Brooklyn	NAP	NAP	NAP	11,334	4,054	66,500	Springing	0
3	Loan	5, 17, 20, 27	1	304 East 45th Street	NAP	NAP	NAP	14,655	7,327	0	Springing	0
4	Loan	1, 7, 12, 16, 19	1	Western Digital Milpitas Campus	NAP	NAP	NAP	0	Springing	0	Springing	0
5	Loan	2, 3, 4, 20	1	Shops at Marble Hill	NAP	NAP	NAP	363,419	121,140	0	Springing	0
6	Loan	1, 2, 3, 7, 12, 18, 19, 20, 30	1	Jordan Creek Town Center	NAP	NAP	NAP	0	Springing	0	Springing	0
7	Loan	1, 4, 7, 12, 14, 19, 20, 23	1	Kenwood Towne Centre	NAP	NAP	NAP	0	Springing	0	Springing	0
8	Loan	19	1	El Paseo Shopping Center	NAP	NAP	NAP	157,206	78,603	93,824	10,425	0
9	Loan	17, 19	1	Hilton Tapestry - Hotel Alba Tampa	1, 5-year option	2,432	No	143,971	28,794	95,210	8,655	0
10	Loan	16, 17, 19, 23, 27, 28, 30	1	Papago Gateway Center	None	410,112	Yes	0	0	67,698	6,770	0
11	Loan		1	The Glen	NAP	NAP	NAP	283,105	56,621	146,266	24,378	0
12	Loan	13, 16, 18	1	Elevate at the Pointe	NAP	NAP	NAP	98,138	24,535	0	Springing	0
13	Loan	1, 3, 4, 7, 12, 23	1	Tysons Corner Center	None	1,565,412	No	0	Springing	0	Springing	0
14	Loan	16	1	460 Beaver Creek	NAP	NAP	NAP	0	Springing	0	Springing	0
15	Loan	6, 7	5	Acquisition America Portfolio				0	283,486	38,703	38,703	0
15.01	Property		1	509 & 515 West 110th Street	NAP	NAP	NAP
15.02	Property		1	517 West 113th Street	NAP	NAP	NAP
15.03	Property		1	652 & 664 West 163rd Street	NAP	NAP	NAP
15.04	Property		1	21 5th Avenue	NAP	NAP	NAP
15.05	Property		1	603 West 140th Street	NAP	NAP	NAP
16	Loan	16, 30	1	Cedarlane Foods	NAP	NAP	NAP	24,556	12,278	118,440	11,844	0
17	Loan	16, 27	1	The Residences at 279 North	NAP	NAP	NAP	35,208	8,802	21,184	7,061	0
18	Loan	14, 16, 27	1	Centurion Ironbound	NAP	NAP	NAP	8,149	Springing	12,773	3,193	90,000
19	Loan	3, 6	2	Prime Storage - New Hampshire Portfolio				32,002	16,001	0	Springing	0
19.01	Property		1	Prime Storage - North Hampton	NAP	NAP	NAP
19.02	Property		1	Prime Storage - Derry	NAP	NAP	NAP
20	Loan	5, 7	1	Elmwood Shopping Center	NAP	NAP	NAP	164,331	164,331	0	Springing	0
21	Loan	18	1	Views at Lake Havasu	NAP	NAP	NAP	0	6,759	52,723	4,793	0
22	Loan	16	1	Courtyard Atlanta Airport West	NAP	NAP	NAP	41,938	20,969	17,196	8,598	0
23	Loan	16, 28	1	Holiday Inn Express - Tampa, FL	NAP	NAP	NAP	51,404	17,135	23,267	11,633	0
24	Loan	16, 28	1	Tesla - Golden Valley	NAP	NAP	NAP	0	Springing	0	Springing	40,000
25	Loan	2	1	15 West 18th Street	NAP	NAP	NAP	125,443	41,814	80,830	8,981	0
26	Loan	1, 7, 19	1	DoubleTree by Hilton Hotel Orlando at SeaWorld	NAP	NAP	NAP	207,641	103,820	484,118	Springing	0
27	Loan	19	1	WoodSpring Suites - Charlotte	NAP	NAP	NAP	6,127	6,127	56,802	6,311	9,728
28	Loan		1	Meadow Park	NAP	NAP	NAP	59,910	29,955	137,760	11,480	3,333
29	Loan		1	Newport Oaks	NAP	NAP	NAP	60,716	30,358	88,382	12,054	3,500
30	Loan	20	1	Hill Road Plaza	NAP	NAP	NAP	27,203	13,602	0	Springing	156,582
31	Loan	19, 23	1	Lovejoy Station	NAP	NAP	NAP	37,507	9,377	9,004	4,502	0
32	Loan	19, 23	1	Waterside Commons	NAP	NAP	NAP	23,210	11,605	18,236	3,647	0
33	Loan	1, 7, 12, 19	1	Galleria at Tyler	NAP	NAP	NAP	0	Springing	0	Springing	0

A-1-13

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES




Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Monthly Replacement / FF&E Reserve ($)	Replacement Reserve Caps ($)	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Caps ($)	Upfront Debt Service Reserve ($)	Monthly Debt Service Reserve ($)	Debt Service Reserve Cap ($)	Upfront Deferred Maintenance Reserve ($)
					19	20	18	19	20	18	19	20	18
1	Loan	1, 7, 12, 24, 27	1	Staten Island Mall	Springing	497,950	4,580,787	Springing	1,991,800	0	0	0	0
2	Loan	1, 2, 7, 12, 16, 27, 30	1	Sheraton Hotel Brooklyn	4% of Gross Revenue	0	0	0	0	0	0	0	10,313
3	Loan	5, 17, 20, 27	1	304 East 45th Street	5,701	205,247	0	0	0	0	0	0	0
4	Loan	1, 7, 12, 16, 19	1	Western Digital Milpitas Campus	Springing	0	0	0	0	0	0	0	0
5	Loan	2, 3, 4, 20	1	Shops at Marble Hill	2,062	74,228	0	6,907	0	0	0	0	0
6	Loan	1, 2, 3, 7, 12, 18, 19, 20, 30	1	Jordan Creek Town Center	Springing	470,019	0	Springing	1,880,076	0	0	0	0
7	Loan	1, 4, 7, 12, 14, 19, 20, 23	1	Kenwood Towne Centre	Springing	516,571	0	129,143	3,099,423	0	0	0	0
8	Loan	19	1	El Paseo Shopping Center	6,107	73,280	0	Springing	277,396	0	0	0	5,625
9	Loan	17, 19	1	Hilton Tapestry - Hotel Alba Tampa	50,563	0	0	0	0	0	0	0	2,500
10	Loan	16, 17, 19, 23, 27, 28, 30	1	Papago Gateway Center	4,108	0	3,000,000	Springing	3,000,000	0	0	0	0
11	Loan		1	The Glen	6,177	0	0	0	0	0	0	0	60,225
12	Loan	13, 16, 18	1	Elevate at the Pointe	3,017	0	0	0	0	0	0	0	58,850
13	Loan	1, 3, 4, 7, 12, 23	1	Tysons Corner Center	Springing	896,819	0	Springing	3,587,276	0	0	0	0
14	Loan	16	1	460 Beaver Creek	Springing	0	0	0	0	0	0	0	0
15	Loan	6, 7	5	Acquisition America Portfolio	9,063	0	0	0	0	0	0	0	80,463
15.01	Property		1	509 & 515 West 110th Street
15.02	Property		1	517 West 113th Street
15.03	Property		1	652 & 664 West 163rd Street
15.04	Property		1	21 5th Avenue
15.05	Property		1	603 West 140th Street
16	Loan	16, 30	1	Cedarlane Foods	807	0	0	3,226	0	0	0	0	26,250
17	Loan	16, 27	1	The Residences at 279 North	2,625	0	0	0	0	0	0	0	0
18	Loan	14, 16, 27	1	Centurion Ironbound	0	0	0	0	0	0	0	0	0
19	Loan	3, 6	2	Prime Storage - New Hampshire Portfolio	1,447	0	0	0	0	0	0	0	14,375
19.01	Property		1	Prime Storage - North Hampton
19.02	Property		1	Prime Storage - Derry
20	Loan	5, 7	1	Elmwood Shopping Center	14,084	0	5,800,000	Springing	2,500,000	0	0	0	2,000,549
21	Loan	18	1	Views at Lake Havasu	1,917	0	0	0	0	0	0	0	0
22	Loan	16	1	Courtyard Atlanta Airport West	7,651	0	0	0	0	0	0	0	13,125
23	Loan	16, 28	1	Holiday Inn Express - Tampa, FL	15,493	0	0	0	0	0	0	0	51,961
24	Loan	16, 28	1	Tesla - Golden Valley	Springing	0	0	Springing	0	0	0	0	0
25	Loan	2	1	15 West 18th Street	700	0	0	8,333	275,000	0	0	0	0
26	Loan	1, 7, 19	1	DoubleTree by Hilton Hotel Orlando at SeaWorld	4% of Gross Revenue	0	0	0	0	0	0	0	0
27	Loan	19	1	WoodSpring Suites - Charlotte	9,728	0	0	0	0	0	0	0	0
28	Loan		1	Meadow Park	3,333	0	0	0	0	0	0	0	29,063
29	Loan		1	Newport Oaks	3,500	0	0	0	0	0	0	0	19,375
30	Loan	20	1	Hill Road Plaza	1,501	0	0	4,563	162,072	0	0	0	2,400
31	Loan	19, 23	1	Lovejoy Station	0	0	0	6,428	300,000	0	0	0	0
32	Loan	19, 23	1	Waterside Commons	498	0	0	3,319	0	0	0	0	0
33	Loan	1, 7, 12, 19	1	Galleria at Tyler	Springing	0	0	Springing	0	0	0	0	0

A-1-14

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES




Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Upfront Other Reserve ($)	Monthly Other Reserve ($)	Other Reserve Description
					18	19
1	Loan	1, 7, 12, 24, 27	1	Staten Island Mall	403,197	Springing	Gap Rent Reserve (Upfront: $403,197.39), Anchor Tenant Reserve (Monthly: Springing)
2	Loan	1, 2, 7, 12, 16, 27, 30	1	Sheraton Hotel Brooklyn	0	Springing	PIP Reserve
3	Loan	5, 17, 20, 27	1	304 East 45th Street	0	0
4	Loan	1, 7, 12, 16, 19	1	Western Digital Milpitas Campus	0	Springing	Material Tenant Reserve
5	Loan	2, 3, 4, 20	1	Shops at Marble Hill	0	0
6	Loan	1, 2, 3, 7, 12, 18, 19, 20, 30	1	Jordan Creek Town Center	5,000,000	Springing	Upfront General Reserve (Upfront: $5,000,000), Anchor Tenant Reserve (Monthly: Springing)
7	Loan	1, 4, 7, 12, 14, 19, 20, 23	1	Kenwood Towne Centre	3,966,953	0	Existing TI/LC Reserve (Upfront: $3,732,395.48), Gap Rent Reserve (Upfront: $234,557.94)
8	Loan	19	1	El Paseo Shopping Center	3,164,902	0	Unfunded Obligations Reserve
9	Loan	17, 19	1	Hilton Tapestry - Hotel Alba Tampa	162,000	Springing	Seasonality Reserve (Upfront: $162,000; Monthly: Springing), PIP Reserve (Monthly: Springing), Franchise Renewal Reserve (Springing)
10	Loan	16, 17, 19, 23, 27, 28, 30	1	Papago Gateway Center	481,881	Springing	Ground Lease Reserve (Upfront: $208,747; Monthly: Springing), Outstanding TI Reserve (Upfront: $192,225), Free Rent Reserve (Upfront: $80,909.38)
11	Loan		1	The Glen	0	0
12	Loan	13, 16, 18	1	Elevate at the Pointe	0	0
13	Loan	1, 3, 4, 7, 12, 23	1	Tysons Corner Center	39,775,125	0	Outstanding TI/LC ($30,769,199), Gap Rent Reserve ($9,005,926)
14	Loan	16	1	460 Beaver Creek	0	0
15	Loan	6, 7	5	Acquisition America Portfolio	6,357,572	0	Violations Reserve
15.01	Property		1	509 & 515 West 110th Street
15.02	Property		1	517 West 113th Street
15.03	Property		1	652 & 664 West 163rd Street
15.04	Property		1	21 5th Avenue
15.05	Property		1	603 West 140th Street
16	Loan	16, 30	1	Cedarlane Foods	0	0
17	Loan	16, 27	1	The Residences at 279 North	0	0
18	Loan	14, 16, 27	1	Centurion Ironbound	975,000	0	Holdback Reserve
19	Loan	3, 6	2	Prime Storage - New Hampshire Portfolio	0	0
19.01	Property		1	Prime Storage - North Hampton
19.02	Property		1	Prime Storage - Derry
20	Loan	5, 7	1	Elmwood Shopping Center	2,262,243	0	Unfunded Obligations Reserve
21	Loan	18	1	Views at Lake Havasu	400,000	0	Performance Reserve
22	Loan	16	1	Courtyard Atlanta Airport West	2,403,178	0	PIP Reserve ($2,300,000), Insurance Renewal Reserve ($103,177.66)
23	Loan	16, 28	1	Holiday Inn Express - Tampa, FL	0	0
24	Loan	16, 28	1	Tesla - Golden Valley	0	0
25	Loan	2	1	15 West 18th Street	52,500	0	Unfunded Obligations Reserve ($35,000), Free Rent Reserve ($17,500)
26	Loan	1, 7, 19	1	DoubleTree by Hilton Hotel Orlando at SeaWorld	81,403	81,403	Seasonality Reserve
27	Loan	19	1	WoodSpring Suites - Charlotte	2,500	Springing	Comfort Letter Reserve (Upfront: $2,500), Required Future PIP Renovations Reserve (Monthly: Springing)
28	Loan		1	Meadow Park	0	0
29	Loan		1	Newport Oaks	0	0
30	Loan	20	1	Hill Road Plaza	0	0
31	Loan	19, 23	1	Lovejoy Station	149,968	0	Five Below Rent Holdback Reserve
32	Loan	19, 23	1	Waterside Commons	52,725	Springing	Outstanding TI Reserve (Upfront: $52,725), Major Tenant Reserve (Monthly: Springing)
33	Loan	1, 7, 12, 19	1	Galleria at Tyler	9,924,378	0	General Reserve ($5,000,000), Outstanding Landlord Obligations Reserve ($4,687,691.09), Gap Rent Reserve ($236,687)

A-1-15

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Other Reserve Cap ($)

Holdback/ Earnout Amount ($)

Holdback/ Earnout Description

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 ($)

Loan

1, 7, 12, 24, 27

Staten Island Mall

NAP

Hard

Springing

Yes

71,500,000

128,500,000

Loan

1, 2, 7, 12, 16, 27, 30

Sheraton Hotel Brooklyn

NAP

Hard

Springing

Yes

65,000,000

20,000,000

Loan

5, 17, 20, 27

304 East 45th Street

NAP

Hard

In Place

Yes

NAP

Loan

1, 7, 12, 16, 19

Western Digital Milpitas Campus

NAP

Hard

Springing

Yes

63,000,000

Loan

2, 3, 4, 20

Shops at Marble Hill

NAP

Hard

Springing

Yes

NAP

Loan

1, 2, 3, 7, 12, 18, 19, 20, 30

Jordan Creek Town Center

NAP

Hard

Springing

Yes

51,000,000

119,000,000

Loan

1, 4, 7, 12, 14, 19, 20, 23

Kenwood Towne Centre

NAP

Hard

Springing

Yes

50,000,000

210,000,000

Loan

El Paseo Shopping Center

NAP

Hard

Springing

Yes

NAP

Loan

17, 19

Hilton Tapestry - Hotel Alba Tampa

NAP

Hard

Springing

Yes

NAP

Loan

16, 17, 19, 23, 27, 28, 30

Papago Gateway Center

NAP

Hard

In Place

Yes

NAP

Loan

The Glen

NAP

Soft

Springing

Yes

NAP

Loan

13, 16, 18

Elevate at the Pointe

NAP

Soft

Springing

Yes

NAP

Loan

1, 3, 4, 7, 12, 23

Tysons Corner Center

NAP

Hard

Springing

Yes

25,000,000

685,000,000

Loan

460 Beaver Creek

NAP

Hard

Springing

Yes

NAP

Loan

6, 7

Acquisition America Portfolio

NAP

Springing

Yes

24,100,000

60,000,000

15.01

Property

509 & 515 West 110th Street

15.02

Property

517 West 113th Street

15.03

Property

652 & 664 West 163rd Street

15.04

Property

21 5th Avenue

15.05

Property

603 West 140th Street

Loan

16, 30

Cedarlane Foods

NAP

Hard

Springing

Yes

NAP

Loan

16, 27

The Residences at 279 North

NAP

Springing

Yes

NAP

Loan

14, 16, 27

Centurion Ironbound

NAP

Soft

Springing

Yes

NAP

Loan

3, 6

Prime Storage - New Hampshire Portfolio

NAP

Hard

Springing

Yes

NAP

19.01

Property

Prime Storage - North Hampton

19.02

Property

Prime Storage - Derry

Loan

5, 7

Elmwood Shopping Center

NAP

Hard

Springing

Yes

15,000,000

70,000,000

Loan

Views at Lake Havasu

NAP

Soft

Springing

Yes

NAP

Loan

Courtyard Atlanta Airport West

NAP

Springing

Yes

NAP

Loan

16, 28

Holiday Inn Express - Tampa, FL

NAP

Springing

Yes

NAP

Loan

16, 28

Tesla - Golden Valley

NAP

Hard

Springing

Yes

NAP

Loan

15 West 18th Street

NAP

Hard

Springing

Yes

NAP

Loan

1, 7, 19

DoubleTree by Hilton Hotel Orlando at SeaWorld

NAP

Hard

Springing

Yes

10,000,000

75,000,000

Loan

WoodSpring Suites - Charlotte

NAP

Springing

Yes

NAP

Loan

Meadow Park

NAP

Springing

Yes

NAP

Loan

Newport Oaks

NAP

Springing

Yes

NAP

Loan

Hill Road Plaza

NAP

Springing

Yes

NAP

Loan

19, 23

Lovejoy Station

NAP

Springing

Yes

NAP

Loan

19, 23

Waterside Commons

NAP

Hard

Springing

Yes

NAP

Loan

1, 7, 12, 19

Galleria at Tyler

NAP

Hard

Springing

Yes

5,000,000

145,000,000

A-1-16

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

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

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 (%)

Loan

1, 7, 12, 24, 27

Staten Island Mall

817,970.91

1,273,106.48

NAP

200,000,000

1,273,106.48

42.8%

2.09

16.5%

Loan

1, 2, 7, 12, 16, 27, 30

Sheraton Hotel Brooklyn

126,398.15

537,192.13

NAP

85,000,000

537,192.13

58.6%

1.78

14.6%

Loan

5, 17, 20, 27

304 East 45th Street

NAP

Loan

1, 7, 12, 16, 19

Western Digital Milpitas Campus

364,300.41

728,600.83

NAP

126,000,000

728,600.83

64.0%

1.63

12.0%

Loan

2, 3, 4, 20

Shops at Marble Hill

NAP

Loan

1, 2, 3, 7, 12, 18, 19, 20, 30

Jordan Creek Town Center

705,818.75

1,008,312.50

NAP

170,000,000

1,008,312.50

53.0%

1.93

14.4%

Loan

1, 4, 7, 12, 14, 19, 20, 23

Kenwood Towne Centre

1,112,667.01

1,377,587.73

NAP

260,000,000

1,377,587.73

45.5%

2.19

14.6%

Loan

El Paseo Shopping Center

NAP

Loan

17, 19

Hilton Tapestry - Hotel Alba Tampa

NAP

Loan

16, 17, 19, 23, 27, 28, 30

Papago Gateway Center

NAP

Loan

The Glen

NAP

Loan

13, 16, 18

Elevate at the Pointe

NAP

Loan

1, 3, 4, 7, 12, 23

Tysons Corner Center

3,820,173.64

3,959,596.04

NAP

710,000,000

3,959,596.04

39.4%

2.00

13.7%

Loan

460 Beaver Creek

NAP

Loan

6, 7

Acquisition America Portfolio

350,298.61

491,001.89

NAP

84,100,000

491,001.89

64.4%

1.25

8.9%

15.01

Property

509 & 515 West 110th Street

15.02

Property

517 West 113th Street

15.03

Property

652 & 664 West 163rd Street

15.04

Property

21 5th Avenue

15.05

Property

603 West 140th Street

Loan

16, 30

Cedarlane Foods

NAP

Loan

16, 27

The Residences at 279 North

NAP

Loan

14, 16, 27

Centurion Ironbound

NAP

Loan

3, 6

Prime Storage - New Hampshire Portfolio

NAP

19.01

Property

Prime Storage - North Hampton

19.02

Property

Prime Storage - Derry

Loan

5, 7

Elmwood Shopping Center

390,347.23

473,993.06

NAP

85,000,000

473,993.06

40.8%

2.46

16.7%

Loan

Views at Lake Havasu

NAP

Loan

Courtyard Atlanta Airport West

NAP

Loan

16, 28

Holiday Inn Express - Tampa, FL

NAP

Loan

16, 28

Tesla - Golden Valley

NAP

Loan

15 West 18th Street

NAP

Loan

1, 7, 19

DoubleTree by Hilton Hotel Orlando at SeaWorld

491,102.43

556,582.75

NAP

85,000,000

556,582.75

59.4%

1.85

17.1%

Loan

WoodSpring Suites - Charlotte

NAP

Loan

Meadow Park

NAP

Loan

Newport Oaks

NAP

Loan

Hill Road Plaza

NAP

Loan

19, 23

Lovejoy Station

NAP

Loan

19, 23

Waterside Commons

NAP

Loan

1, 7, 12, 19

Galleria at Tyler

970,169.15

1,003,623.26

NAP

150,000,000

1,003,623.26

50.0%

1.96

16.7%

A-1-17

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

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

Loan

1, 7, 12, 24, 27

Staten Island Mall

NAP

Loan

1, 2, 7, 12, 16, 27, 30

Sheraton Hotel Brooklyn

NAP

Loan

5, 17, 20, 27

304 East 45th Street

NAP

Loan

1, 7, 12, 16, 19

Western Digital Milpitas Campus

NAP

Loan

2, 3, 4, 20

Shops at Marble Hill

NAP

Loan

1, 2, 3, 7, 12, 18, 19, 20, 30

Jordan Creek Town Center

NAP

Loan

1, 4, 7, 12, 14, 19, 20, 23

Kenwood Towne Centre

NAP

Loan

El Paseo Shopping Center

NAP

Loan

17, 19

Hilton Tapestry - Hotel Alba Tampa

NAP

Loan

16, 17, 19, 23, 27, 28, 30

Papago Gateway Center

NAP

Loan

The Glen

NAP

Loan

13, 16, 18

Elevate at the Pointe

4,250,000

10.75000%

30,750,000

177,420.00

63.7%

1.09

7.7%

Yes

Future Mezzanine Loan

Loan

1, 3, 4, 7, 12, 23

Tysons Corner Center

NAP

Loan

460 Beaver Creek

NAP

Loan

6, 7

Acquisition America Portfolio

NAP

15.01

Property

509 & 515 West 110th Street

15.02

Property

517 West 113th Street

15.03

Property

652 & 664 West 163rd Street

15.04

Property

21 5th Avenue

15.05

Property

603 West 140th Street

Loan

16, 30

Cedarlane Foods

NAP

Loan

16, 27

The Residences at 279 North

NAP

Loan

14, 16, 27

Centurion Ironbound

NAP

Loan

3, 6

Prime Storage - New Hampshire Portfolio

NAP

19.01

Property

Prime Storage - North Hampton

19.02

Property

Prime Storage - Derry

Loan

5, 7

Elmwood Shopping Center

NAP

Loan

Views at Lake Havasu

NAP

Loan

Courtyard Atlanta Airport West

NAP

Loan

16, 28

Holiday Inn Express - Tampa, FL

NAP

Loan

16, 28

Tesla - Golden Valley

NAP

Loan

15 West 18th Street

NAP

Loan

1, 7, 19

DoubleTree by Hilton Hotel Orlando at SeaWorld

NAP

Loan

WoodSpring Suites - Charlotte

NAP

Loan

Meadow Park

NAP

Loan

Newport Oaks

NAP

Loan

Hill Road Plaza

NAP

Loan

19, 23

Lovejoy Station

NAP

Loan

19, 23

Waterside Commons

NAP

Loan

1, 7, 12, 19

Galleria at Tyler

NAP

A-1-18

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES




Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Sponsor

1	Loan	1, 7, 12, 24, 27	1	Staten Island Mall	BPR Nimbus LLC
2	Loan	1, 2, 7, 12, 16, 27, 30	1	Sheraton Hotel Brooklyn	LAM Group
3	Loan	5, 17, 20, 27	1	304 East 45th Street	Michael T. Cohen, Robert Getreu and Andrew H. Roos
4	Loan	1, 7, 12, 16, 19	1	Western Digital Milpitas Campus	Blue Owl Capital, Inc. and Blue Owl Real Estate Capital, LLC
5	Loan	2, 3, 4, 20	1	Shops at Marble Hill	James P. Levin, Paul A. Travis, Aaron Malinsky and Kessler-Sachs Family Partnership, LP
6	Loan	1, 2, 3, 7, 12, 18, 19, 20, 30	1	Jordan Creek Town Center	Brookfield Properties Retail Holding LLC
7	Loan	1, 4, 7, 12, 14, 19, 20, 23	1	Kenwood Towne Centre	Brookfield Properties Retail Holding LLC and Teachers' Retirement System of the State of Illinois
8	Loan	19	1	El Paseo Shopping Center	Benjamin Noble
9	Loan	17, 19	1	Hilton Tapestry - Hotel Alba Tampa	Sotherly Hotels LP
10	Loan	16, 17, 19, 23, 27, 28, 30	1	Papago Gateway Center	Chesnut Family Trust Dated February 2, 1994 and Lee M. Chesnut
11	Loan		1	The Glen	James R. Watson, Judy R. Watson and The James R. Watson and Judy R. Watson Revocable Trust Dated July 11, 2005
12	Loan	13, 16, 18	1	Elevate at the Pointe	Ravindra Gupta and Vikram Raya
13	Loan	1, 3, 4, 7, 12, 23	1	Tysons Corner Center	The Macerich Partnership, L.P. and Alaska Permanent Fund Corporation
14	Loan	16	1	460 Beaver Creek	Alexander Dembitzer
15	Loan	6, 7	5	Acquisition America Portfolio	Fred Ohebshalom
15.01	Property		1	509 & 515 West 110th Street
15.02	Property		1	517 West 113th Street
15.03	Property		1	652 & 664 West 163rd Street
15.04	Property		1	21 5th Avenue
15.05	Property		1	603 West 140th Street
16	Loan	16, 30	1	Cedarlane Foods	Robert Atallah and Robert Atallah Family Trust
17	Loan	16, 27	1	The Residences at 279 North	William Paladino and Andrew Plant
18	Loan	14, 16, 27	1	Centurion Ironbound	Manuel A. Fernandez
19	Loan	3, 6	2	Prime Storage - New Hampshire Portfolio	Robert J. Moser and Prime Storage Fund II, LP
19.01	Property		1	Prime Storage - North Hampton
19.02	Property		1	Prime Storage - Derry
20	Loan	5, 7	1	Elmwood Shopping Center	Lauricella Land Company, LLC
21	Loan	18	1	Views at Lake Havasu	Galen Ishii, John Yu, Ryan Tanaka and Bryan Ziebart
22	Loan	16	1	Courtyard Atlanta Airport West	Munira Kapadia and Faysal Kapadia
23	Loan	16, 28	1	Holiday Inn Express - Tampa, FL	Barkat Gilliani and Dharmisth Patel
24	Loan	16, 28	1	Tesla - Golden Valley	Jeffrey A. Pori
25	Loan	2	1	15 West 18th Street	Michael Namer
26	Loan	1, 7, 19	1	DoubleTree by Hilton Hotel Orlando at SeaWorld	BLT Real Estate JV5 LLC
27	Loan	19	1	WoodSpring Suites - Charlotte	William Michael Mikkelson and Adam Mikkelson
28	Loan		1	Meadow Park	Rockstar Capital
29	Loan		1	Newport Oaks	Rockstar Capital
30	Loan	20	1	Hill Road Plaza	Ziki Zaffir
31	Loan	19, 23	1	Lovejoy Station	David Garfunkel
32	Loan	19, 23	1	Waterside Commons	Joel Ospovat
33	Loan	1, 7, 12, 19	1	Galleria at Tyler	Brookfield Properties Retail Holding LLC and Teachers' Retirement System of the State of Illinois

A-1-19

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES




Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Non-Recourse Carveout Guarantor	Delaware Statutory Trust (Y/N)	Tenants-in-common (Y/N)
					24, 30
1	Loan	1, 7, 12, 24, 27	1	Staten Island Mall	BPR Nimbus LLC	No	No
2	Loan	1, 2, 7, 12, 16, 27, 30	1	Sheraton Hotel Brooklyn	Kin Chung Lam (a/k/a John Lam), Keith Lam, Cindy Luk (a/k/a Cindy Lam), Yuk Jin Lam (a/k/a Shirley Lam) and Suey Jin Lam Tang (a/k/a Jeannie Tang)	No	No
3	Loan	5, 17, 20, 27	1	304 East 45th Street	Michael T. Cohen, Robert Getreu and Andrew H. Roos	No	No
4	Loan	1, 7, 12, 16, 19	1	Western Digital Milpitas Campus	Blue Owl Real Estate Fund VI LP, Blue Owl Real Estate Fund VI (A) LP, Blue Owl Real Estate Fund VI (B) LP	No	No
5	Loan	2, 3, 4, 20	1	Shops at Marble Hill	James P. Levin, Paul A. Travis, Aaron Malinsky and Kessler-Sachs Family Partnership, LP	No	No
6	Loan	1, 2, 3, 7, 12, 18, 19, 20, 30	1	Jordan Creek Town Center	BPR Nimbus LLC	No	No
7	Loan	1, 4, 7, 12, 14, 19, 20, 23	1	Kenwood Towne Centre	GGP-TRS L.L.C.	No	No
8	Loan	19	1	El Paseo Shopping Center	Benjamin Noble and Sperry Equities, LLC	No	No
9	Loan	17, 19	1	Hilton Tapestry - Hotel Alba Tampa	Sotherly Hotels LP	No	No
10	Loan	16, 17, 19, 23, 27, 28, 30	1	Papago Gateway Center	Chesnut Family Trust Dated February 2, 1994 and Lee M. Chesnut	No	No
11	Loan		1	The Glen	James R. Watson, Judy R. Watson and The James R. Watson and Judy R. Watson Revocable Trust Dated July 11, 2005	No	No
12	Loan	13, 16, 18	1	Elevate at the Pointe	Ravindra Gupta and Vikram Raya	No	No
13	Loan	1, 3, 4, 7, 12, 23	1	Tysons Corner Center	The Macerich Partnership, L.P.	No	No
14	Loan	16	1	460 Beaver Creek	Alexander Dembitzer	No	No
15	Loan	6, 7	5	Acquisition America Portfolio	Fred Ohebshalom	No	No
15.01	Property		1	509 & 515 West 110th Street
15.02	Property		1	517 West 113th Street
15.03	Property		1	652 & 664 West 163rd Street
15.04	Property		1	21 5th Avenue
15.05	Property		1	603 West 140th Street
16	Loan	16, 30	1	Cedarlane Foods	Robert Atallah and Robert Atallah Family Trust	No	No
17	Loan	16, 27	1	The Residences at 279 North	William Paladino and Andrew Plant	No	No
18	Loan	14, 16, 27	1	Centurion Ironbound	Manuel A. Fernandez	No	No
19	Loan	3, 6	2	Prime Storage - New Hampshire Portfolio	Robert J. Moser and Prime Storage Fund II, LP	No	No
19.01	Property		1	Prime Storage - North Hampton
19.02	Property		1	Prime Storage - Derry
20	Loan	5, 7	1	Elmwood Shopping Center	Lauricella Land Company, LLC	No	No
21	Loan	18	1	Views at Lake Havasu	Galen Ishii, John Yu, Ryan Tanaka and Bryan Ziebart	No	No
22	Loan	16	1	Courtyard Atlanta Airport West	Munira Kapadia and Faysal Kapadia	No	No
23	Loan	16, 28	1	Holiday Inn Express - Tampa, FL	Barkat Gilliani and Dharmisth Patel	No	No
24	Loan	16, 28	1	Tesla - Golden Valley	Jeffrey A. Pori	Yes	No
25	Loan	2	1	15 West 18th Street	Michael Namer	No	No
26	Loan	1, 7, 19	1	DoubleTree by Hilton Hotel Orlando at SeaWorld	BLT Real Estate JV5 LLC	No	No
27	Loan	19	1	WoodSpring Suites - Charlotte	William Michael Mikkelson and Adam Mikkelson	No	No
28	Loan		1	Meadow Park	Robert Martinez	No	No
29	Loan		1	Newport Oaks	Robert Martinez	No	No
30	Loan	20	1	Hill Road Plaza	Zvi Zaffir a/k/a Ziki Zaffir	No	No
31	Loan	19, 23	1	Lovejoy Station	David Garfunkel	No	No
32	Loan	19, 23	1	Waterside Commons	Sandalwood Management, Inc.	No	No
33	Loan	1, 7, 12, 19	1	Galleria at Tyler	GGP-TRS L.L.C.	No	No

A-1-20

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES




Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Loan Purpose	Property Located Within a Qualified Opportunity Zone (Y/N)	Sources: Loan Amount ($)	Sources: Principal's New Cash Contribution ($)	Sources: Subordinate Debt ($)	Sources: Other Sources ($)	Sources: Total Sources ($)	Uses: Loan Payoff ($)	Uses: Purchase Price ($)
						29
1	Loan	1, 7, 12, 24, 27	1	Staten Island Mall	Refinance	No	200,000,000	11,179,744	0	0	211,179,744	204,429,707	0
2	Loan	1, 2, 7, 12, 16, 27, 30	1	Sheraton Hotel Brooklyn	Refinance	No	85,000,000	0	0	0	85,000,000	79,802,301	0
3	Loan	5, 17, 20, 27	1	304 East 45th Street	Refinance	No	65,000,000	18,114,296	0	0	83,114,296	80,330,534	0
4	Loan	1, 7, 12, 16, 19	1	Western Digital Milpitas Campus	Recapitalization	No	126,000,000	70,581,281	0	0	196,581,281	0	192,450,000
5	Loan	2, 3, 4, 20	1	Shops at Marble Hill	Refinance	No	53,750,000	3,227,623	0	0	56,977,623	53,230,201	0
6	Loan	1, 2, 3, 7, 12, 18, 19, 20, 30	1	Jordan Creek Town Center	Refinance	No	170,000,000	8,657,092	0	0	178,657,092	173,058,858	0
7	Loan	1, 4, 7, 12, 14, 19, 20, 23	1	Kenwood Towne Centre	Refinance	No	260,000,000	0	0	0	260,000,000	211,601,763	0
8	Loan	19	1	El Paseo Shopping Center	Refinance	No	43,000,000	0	0	0	43,000,000	38,387,366	0
9	Loan	17, 19	1	Hilton Tapestry - Hotel Alba Tampa	Refinance	No	35,000,000	0	0	0	35,000,000	24,425,485	0
10	Loan	16, 17, 19, 23, 27, 28, 30	1	Papago Gateway Center	Refinance	No	34,000,000	4,418,530	0	0	38,418,530	33,721,048	0
11	Loan		1	The Glen	Refinance	No	28,500,000	8,609,599	0	0	37,109,599	34,171,816	0
12	Loan	13, 16, 18	1	Elevate at the Pointe	Refinance	No	26,500,000	2,799,993	4,250,000	0	33,549,993	30,780,537	0
13	Loan	1, 3, 4, 7, 12, 23	1	Tysons Corner Center	Refinance	No	710,000,000	0	0	0	710,000,000	666,692,845	0
14	Loan	16	1	460 Beaver Creek	Refinance	No	24,500,000	0	0	0	24,500,000	10,876,146	0
15	Loan	6, 7	5	Acquisition America Portfolio	Refinance		84,100,000	0	0	0	84,100,000	64,662,370	0
15.01	Property		1	509 & 515 West 110th Street		No
15.02	Property		1	517 West 113th Street		No
15.03	Property		1	652 & 664 West 163rd Street		No
15.04	Property		1	21 5th Avenue		No
15.05	Property		1	603 West 140th Street		No
16	Loan	16, 30	1	Cedarlane Foods	Refinance	No
17	Loan	16, 27	1	The Residences at 279 North	Refinance	No
18	Loan	14, 16, 27	1	Centurion Ironbound	Refinance	No
19	Loan	3, 6	2	Prime Storage - New Hampshire Portfolio	Refinance
19.01	Property		1	Prime Storage - North Hampton		No
19.02	Property		1	Prime Storage - Derry		No
20	Loan	5, 7	1	Elmwood Shopping Center	Refinance	No
21	Loan	18	1	Views at Lake Havasu	Refinance	No
22	Loan	16	1	Courtyard Atlanta Airport West	Acquisition	No
23	Loan	16, 28	1	Holiday Inn Express - Tampa, FL	Acquisition	No
24	Loan	16, 28	1	Tesla - Golden Valley	Acquisition	No
25	Loan	2	1	15 West 18th Street	Refinance	No
26	Loan	1, 7, 19	1	DoubleTree by Hilton Hotel Orlando at SeaWorld	Refinance	No
27	Loan	19	1	WoodSpring Suites - Charlotte	Acquisition	No
28	Loan		1	Meadow Park	Refinance	No
29	Loan		1	Newport Oaks	Refinance	No
30	Loan	20	1	Hill Road Plaza	Refinance	No
31	Loan	19, 23	1	Lovejoy Station	Refinance	No
32	Loan	19, 23	1	Waterside Commons	Refinance	No
33	Loan	1, 7, 12, 19	1	Galleria at Tyler	Refinance	No

A-1-21

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES




Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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 (%)

1	Loan	1, 7, 12, 24, 27	1	Staten Island Mall	1,766,053	4,983,984	0	0	211,179,744	NAP	NAP	NAP	NAP
2	Loan	1, 2, 7, 12, 16, 27, 30	1	Sheraton Hotel Brooklyn	1,594,894	88,147	3,514,659	0	85,000,000	5/20/2036	221.35	198.53	89.7%
3	Loan	5, 17, 20, 27	1	304 East 45th Street	2,769,108	14,655	0	0	83,114,296	NAP	NAP	NAP	NAP
4	Loan	1, 7, 12, 16, 19	1	Western Digital Milpitas Campus	4,131,281	0	0	0	196,581,281	NAP	NAP	NAP	NAP
5	Loan	2, 3, 4, 20	1	Shops at Marble Hill	3,384,004	363,419	0	0	56,977,623	NAP	NAP	NAP	NAP
6	Loan	1, 2, 3, 7, 12, 18, 19, 20, 30	1	Jordan Creek Town Center	598,234	5,000,000	0	0	178,657,092	NAP	NAP	NAP	NAP
7	Loan	1, 4, 7, 12, 14, 19, 20, 23	1	Kenwood Towne Centre	3,205,539	3,966,953	41,225,744	0	260,000,000	NAP	NAP	NAP	NAP
8	Loan	19	1	El Paseo Shopping Center	978,818	3,421,557	212,259	0	43,000,000	NAP	NAP	NAP	NAP
9	Loan	17, 19	1	Hilton Tapestry - Hotel Alba Tampa	817,691	403,680	9,353,144	0	35,000,000	6/30/2029	177.05	137.78	77.8%
10	Loan	16, 17, 19, 23, 27, 28, 30	1	Papago Gateway Center	1,147,903	3,549,579	0	0	38,418,530	NAP	NAP	NAP	NAP
11	Loan		1	The Glen	2,448,187	489,596	0	0	37,109,599	NAP	NAP	NAP	NAP
12	Loan	13, 16, 18	1	Elevate at the Pointe	2,612,468	156,988	0	0	33,549,993	NAP	NAP	NAP	NAP
13	Loan	1, 3, 4, 7, 12, 23	1	Tysons Corner Center	3,532,030	39,775,125	0	0	710,000,000	NAP	NAP	NAP	NAP
14	Loan	16	1	460 Beaver Creek	431,807	0	13,192,047	0	24,500,000	NAP	NAP	NAP	NAP
15	Loan	6, 7	5	Acquisition America Portfolio	6,041,478	6,476,738	6,919,414	0	84,100,000	NAP	NAP	NAP	NAP
15.01	Property		1	509 & 515 West 110th Street						NAP	NAP	NAP	NAP
15.02	Property		1	517 West 113th Street						NAP	NAP	NAP	NAP
15.03	Property		1	652 & 664 West 163rd Street						NAP	NAP	NAP	NAP
15.04	Property		1	21 5th Avenue						NAP	NAP	NAP	NAP
15.05	Property		1	603 West 140th Street						NAP	NAP	NAP	NAP
16	Loan	16, 30	1	Cedarlane Foods						NAP	NAP	NAP	NAP
17	Loan	16, 27	1	The Residences at 279 North						NAP	NAP	NAP	NAP
18	Loan	14, 16, 27	1	Centurion Ironbound						NAP	NAP	NAP	NAP
19	Loan	3, 6	2	Prime Storage - New Hampshire Portfolio						NAP	NAP	NAP	NAP
19.01	Property		1	Prime Storage - North Hampton						NAP	NAP	NAP	NAP
19.02	Property		1	Prime Storage - Derry						NAP	NAP	NAP	NAP
20	Loan	5, 7	1	Elmwood Shopping Center						NAP	NAP	NAP	NAP
21	Loan	18	1	Views at Lake Havasu						NAP	NAP	NAP	NAP
22	Loan	16	1	Courtyard Atlanta Airport West						1/25/2039	121.88	89.92	73.8%
23	Loan	16, 28	1	Holiday Inn Express - Tampa, FL						1/24/2039	143.25	100.43	70.1%
24	Loan	16, 28	1	Tesla - Golden Valley						NAP	NAP	NAP	NAP
25	Loan	2	1	15 West 18th Street						NAP	NAP	NAP	NAP
26	Loan	1, 7, 19	1	DoubleTree by Hilton Hotel Orlando at SeaWorld						5/31/2030	132.13	101.70	77.0%
27	Loan	19	1	WoodSpring Suites - Charlotte						12/31/2040	72.32	63.93	88.4%
28	Loan		1	Meadow Park						NAP	NAP	NAP	NAP
29	Loan		1	Newport Oaks						NAP	NAP	NAP	NAP
30	Loan	20	1	Hill Road Plaza						NAP	NAP	NAP	NAP
31	Loan	19, 23	1	Lovejoy Station						NAP	NAP	NAP	NAP
32	Loan	19, 23	1	Waterside Commons						NAP	NAP	NAP	NAP
33	Loan	1, 7, 12, 19	1	Galleria at Tyler						NAP	NAP	NAP	NAP

A-1-22

ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Most Recent ADR ($)

Most Recent RevPAR ($)

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 (%)

Loan

1, 7, 12, 24, 27

Staten Island Mall

NAP

Loan

1, 2, 7, 12, 16, 27, 30

Sheraton Hotel Brooklyn

221.35

198.53

89.7%

203.43

176.16

86.6%

198.44

165.77

83.5%

Loan

5, 17, 20, 27

304 East 45th Street

NAP

Loan

1, 7, 12, 16, 19

Western Digital Milpitas Campus

NAP

Loan

2, 3, 4, 20

Shops at Marble Hill

NAP

Loan

1, 2, 3, 7, 12, 18, 19, 20, 30

Jordan Creek Town Center

NAP

Loan

1, 4, 7, 12, 14, 19, 20, 23

Kenwood Towne Centre

NAP

Loan

El Paseo Shopping Center

NAP

Loan

17, 19

Hilton Tapestry - Hotel Alba Tampa

177.05

137.78

77.8%

165.11

125.92

76.3%

143.09

104.15

72.8%

Loan

16, 17, 19, 23, 27, 28, 30

Papago Gateway Center

NAP

Loan

The Glen

NAP

Loan

13, 16, 18

Elevate at the Pointe

NAP

Loan

1, 3, 4, 7, 12, 23

Tysons Corner Center

NAP

Loan

460 Beaver Creek

NAP

Loan

6, 7

Acquisition America Portfolio

NAP

15.01

Property

509 & 515 West 110th Street

NAP

15.02

Property

517 West 113th Street

NAP

15.03

Property

652 & 664 West 163rd Street

NAP

15.04

Property

21 5th Avenue

NAP

15.05

Property

603 West 140th Street

NAP

Loan

16, 30

Cedarlane Foods

NAP

Loan

16, 27

The Residences at 279 North

NAP

Loan

14, 16, 27

Centurion Ironbound

NAP

Loan

3, 6

Prime Storage - New Hampshire Portfolio

NAP

19.01

Property

Prime Storage - North Hampton

NAP

19.02

Property

Prime Storage - Derry

NAP

Loan

5, 7

Elmwood Shopping Center

NAP

Loan

Views at Lake Havasu

NAP

Loan

Courtyard Atlanta Airport West

121.88

89.92

73.8%

122.89

64.32

69.8%

106.08

64.32

60.6%

Loan

16, 28

Holiday Inn Express - Tampa, FL

143.25

100.43

70.1%

132.58

72.62

72.6%

109.88

72.62

66.1%

Loan

16, 28

Tesla - Golden Valley

NAP

Loan

15 West 18th Street

NAP

Loan

1, 7, 19

DoubleTree by Hilton Hotel Orlando at SeaWorld

132.13

101.70

77.0%

119.71

95.16

79.5%

88.69

62.37

70.3%

Loan

WoodSpring Suites - Charlotte

72.32

63.93

88.4%

67.64

61.02

90.2%

60.69

44.42

73.2%

Loan

Meadow Park

NAP

Loan

Newport Oaks

NAP

Loan

Hill Road Plaza

NAP

Loan

19, 23

Lovejoy Station

NAP

Loan

19, 23

Waterside Commons

NAP

Loan

1, 7, 12, 19

Galleria at Tyler

NAP

A-1-23

BBCMS-2024-5C25

Footnotes to Annex A-1

(1)

“Barclays” denotes Barclays Capital Real Estate Inc. as Mortgage Loan Seller, “3650 REIT” denotes 3650 Real Estate Investment Trust 2 LLC as Mortgage Loan Seller, “SGFC” denotes Societe Generale Financial Corporation as Mortgage Loan Seller, “KeyBank” denotes KeyBank National Association as Mortgage Loan Seller, “BMO” denotes Bank of Montreal as Mortgage Loan Seller, “AREF2” denotes Argentic Real Estate Finance 2 LLC as Mortgage Loan Seller, “BSPRT” denotes BSPRT CMBS Finance, LLC as Mortgage Loan Seller, “SMC” denotes Starwood Mortgage Capital LLC as Mortgage Loan Seller, “CREFI” denotes Citi Real Estate Funding Inc., “GACC” denotes German American Capital Corporation as Mortgage Loan Seller and “UBS AG” denotes UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York as Mortgage Loan Seller.

With respect to Loan No. 1, Staten Island Mall, the mortgage loan is part of a whole loan that was co-originated by Deutsche Bank AG, New York Branch, Barclays and Wells Fargo Bank, National Association.

With respect to Loan No. 2, Sheraton Hotel Brooklyn, the mortgage loan is part of a whole loan that was originated by DBR Investments Co. Limited. Such mortgage loan was subsequently acquired by GACC.

With respect to Loan No. 4, Western Digital Milpitas Campus, the mortgage loan is part of a whole loan that was co-originated by UBS AG and JPMorgan Chase Bank, National Association.

With respect to Loan No. 6, Jordan Creek Town Center, the mortgage loan is part of a whole loan that was co-originated by Morgan Stanley Bank, N.A., JPMorgan Chase Bank, National Association and Barclays.

With respect to Loan No. 7, Kenwood Towne Centre, the mortgage loan is part of a whole loan that was co-originated by Wells Fargo Bank, National Association, Goldman Sachs Bank USA and SGFC.

With respect to Loan No. 13, Tysons Corner Center, the mortgage loan is part of a whole loan that was co-originated by Deutsche Bank AG, New York Branch, Goldman Sachs Bank USA, JPMorgan Chase Bank, National Association and Bank of Montreal. Such mortgage loan was subsequently acquired by GACC.

With respect to Loan No. 26, DoubleTree by Hilton Hotel Orlando at SeaWorld, the mortgage loan is part of a whole loan as to which separate notes are being sold by BMO, CREFI and GACC. The whole loan was originated by BMO and partially assigned to CREFI and Deutsche Bank AG, New York Branch. GACC has acquired or will acquire the portion of such mortgage loan as to which it is acting as mortgage loan seller from Deutsche Bank AG, New York Branch on or prior to the closing date.

With respect to Loan No. 33, Galleria at Tyler, the mortgage loan is part of a whole loan that was co-originated by Deutsche Bank AG, New York Branch, Bank of America, N.A. and SGFC.

(2)

With respect to Loan No. 2, Sheraton Hotel Brooklyn, the mortgaged property is comprised of a 321-room full-service hotel in addition to, among others, a restaurant, Lady Chow Kitchen Inc, which occupies 3,500 square feet, a café and a rooftop bar, Kimoto Rooftop, which occupies 4,500 square feet.

With respect to Loan No. 5, Shops at Marble Hill, the mortgaged property is a retail property with approximately 18.4% of underwritten effective gross income generated from office tenants.

With respect to Loan No. 6, Jordan Creek Town Center, the collateral includes a Residence Inn that occupies the mortgaged property through a ground lease with a lease expiration date in November 2029. The Residence Inn consists of 122 keys and 94,037 square feet and pays approximately $147,018 per annum in ground rent. There are five, five-year automatic renewal options remaining that trigger unless Residence Inn provides notice of their intention to leave the mortgaged property at least 270 days, and at most one year, prior to the current expiration date.

A-1-24


	With respect to Loan No. 25, 15 West 18th Street, the mortgaged property is comprised of 10 stories totaling 44,180 square feet and is 100% occupied by eight commercial tenants and three residential tenants. The usage of space within the building consists of office (27,060 square feet, 58.0% of gross rent), retail (11,180 square feet, 33.0% of gross rent), and residential (three units, 5,940 square feet, 9.1% of gross rent). The tenant, 77 Ventures, is currently using residential unit 4W as a live-work office studio. Additionally, the tenant, Birddogs space, is configured as a loft apartment that is being used as office space; if Birddogs were to vacate the premises, the space could be re-leased to a residential tenant at similar or higher rents with no capex needed for the conversion, which would bring the multifamily rent component to 18.4% (if rented at its current rate).

(3)	Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property. With respect to Loan No. 5, Shops at Marble Hill, the mortgaged property is comprised of four buildings, K1, K2, K3 and K4. K1 is a single-story, multi-tenant, shopping center built in 2002; K2 is a single-story free-standing restaurant originally built in 1949 and renovated in 2002 and 2022; and K3 and K4 are two contiguous multi-tenant commercial buildings, subdivided into separate retail and office condominium units. K3 was originally built in 2009 as a two-story multi-tenant commercial building with retail space on the ground floor and office space on the second floor, which was later expanded in 2016 to include the interconnected three-story building, K4, which is entirely office space. The net rentable area of 123,896 square feet includes the area of all four buildings (K1, K2, K3 and K4). With respect to Loan No. 6, Jordan Creek Town Center, the mortgaged property is a super-regional mall consisting of 940,038 square feet of owned improvements and a 197,760 square foot space attributed to non-collateral Dillard’s, totaling 1,137,798 square feet. Additionally, the collateral includes Residence Inn, a 122-key hotel consisting of 94,037 square feet, which operates at the mortgaged property under a ground lease. With respect to Loan No. 13, Tysons Corner Center, the fee interest of the mortgaged property is subject to an affiliate ground lease between Tysons Corner Property Holdings LLC (the “Fee Borrower”), as ground lessor, and Tysons Corner Holdings LLC (the “Leasehold Borrower”), as ground lessee. The mortgage is a fee and leasehold mortgage that encumbers each of the fee estate owned by the Fee Borrower and the leasehold estate owned by the Leasehold Borrower. The term of the ground lease commenced on November 26, 1962 and terminates on August 31, 2035. The ground lease does not provide for any further extension options. The annual base rent for the ground lease may never be less than an amount equal to 6% of the product of $1.00 times the total number of square feet in the total area of the mortgaged property. The annual ground rent under the ground lease is currently $1,565,412. With respect to Loan No. 19, Prime Storage – New Hampshire Portfolio, occupancy is inclusive of 112 exterior non-climate units, 838 interior climate units, 19 covered parking spaces and 14 uncovered parking spaces.
(4)	In certain cases, mortgaged properties may have tenants that have executed leases that were included in the underwriting but that have not yet commenced paying rent and/or are not in occupancy. For tenants that are one of the top five tenants (by net rentable area leased) for the 15 largest mortgage loans, certain of such tenants have not taken possession or commenced paying rent or sublease a material portion of their property. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other” in the preliminary prospectus. With respect to Loan No. 5, Shops at Marble Hill, the mortgaged property does not include the shadow anchor tenant, Target, which owns and occupies a contiguous building. With respect to Loan No. 7, Kenwood Towne Centre, occupancy includes all tenants in place and excludes the 137,836 square feet of non-collateral space occupied by Nordstrom. As of December 31, 2023, the Kenwood Towne Centre mortgaged property was 95.2% occupied, excluding the non-collateral Nordstrom space.

A-1-25


	With respect to Loan No. 13, Tysons Corner Center, the Fifth Largest Tenant, Primark, has signed its lease but is not yet in occupancy. Primark is expected to commence a ten-year lease on April 22, 2024. Primark has three, five-year renewal options exercisable. Primark has various options to terminate its lease (i) if it has not opened by a date determined by a formula specified in the lease, (ii) if the delivery date has not occurred in accordance with a formula specified in the lease or (iii) if the floor area is more than 3% less than specified in the lease. In addition, Primark has the right to terminate its lease effective as of the end of its fifth lease year if the tenant’s gross sales during its fourth lease year do not equal or exceed $23,000,000. Such termination right must be exercised by notice given at any time during the 90-day period following the end of the fourth lease year. At origination $9,005,926 was deposited into a gap rent reserve for various tenants, including $1,170,894 for Primark.

(5)	With respect to all mortgage loans, with the exceptions of the mortgage loans identified in “Description of the Mortgage Pool—Definitions” in the preliminary prospectus, the Cut-off Date LTV Ratio (%) and the LTV Ratio at Maturity / ARD (%) are based on the Appraised Value ($) even though, for certain mortgage loans, the appraisal provided “as-stabilized” values based on certain criteria being met. With respect to Loan No. 3, 304 East 45th Street, the Appraised Value is the “as is” value of $138,000,000 as of January 1, 2024, which is based on the extraordinary assumptions that (i) the UN Development Programme (the “UNDP”) and the United Nations (the “UN”) will consolidate to 50% of their respective current footprint as of January 1, 2028 (and extend the term of their respective leases by five years), and again consolidate to 50% of their respective then-current footprint on January 1, 2033 (and again extend the term of their respective leases), (ii) the balance of the space at the mortgaged property will then be leased at prevailing market terms, and (iii) the leasehold condominium structure in place at the mortgaged property will remain in place, but the reversion of ownership of the condominium units to the borrower will thereafter be assessed a full tax liability. According to the related appraisal, the current contract rents are below market. The term of each of the UNDP and UN leases is scheduled to expire on December 31, 2027, with one, five-year renewal option exercisable by the UN (but no renewal option exercisable by the UNDP). Although the appraisal indicates the observed tenant utilization at the mortgaged property is less than 50%, neither the UNDP nor the UN has given the borrower notice of an intention to downsize its space or to not exercise its renewal option, as applicable. With respect to Loan No. 20, Elmwood Shopping Center, the Appraised Value ($) includes two release parcels valued at $63,800 and $678,704. The Appraised Value excluding these release parcels would be $207,357,496 resulting in a Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) of 41.0%.
(6)	For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Cut-off Date Balance ($) and Maturity/ARD Balance ($) are allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation. ● Loan No. 15, Acquisition America Portfolio ● Loan No. 19, Prime Storage – New Hampshire Portfolio
(7)	The Original Balance ($), Cut-off Date Balance ($), and Maturity/ARD Balance ($) represent only the mortgage loan included in the issuing entity. The Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NOI Debt Yield (%), Underwritten NCF Debt Yield (%) and Loan per Unit ($) are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loans in the aggregate but exclude any subordinate companion loan(s). For more information regarding the mortgage loans secured by the mortgaged properties identified under the column heading in this Annex A-1, see the charts titled “Whole Loan Summary” and “Whole Loan Control Notes and Non-Control Notes” in “Description of the Mortgage Pool—The Whole Loans” in the preliminary prospectus. ● Loan No. 1, Staten Island Mall ● Loan No. 2, Sheraton Hotel Brooklyn ● Loan No. 4, Western Digital Milpitas Campus ● Loan No. 6, Jordan Creek Town Center ● Loan No. 7, Kenwood Towne Centre ● Loan No. 13, Tysons Corner Center ● Loan No. 15, Acquisition America Portfolio ● Loan No. 20, Elmwood Shopping Center ● Loan No. 26, DoubleTree by Hilton Hotel Orlando at SeaWorld ● Loan No. 33, Galleria at Tyler

A-1-26

(8)	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.
(9)	For the mortgage loans with an interest-only period that accrues interest on an Actual/360 basis, the Monthly Debt Service (IO) ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 365/360.
(10)	Intentionally Left Blank
(11)	Intentionally Left Blank
(12)	The “L” component of the prepayment provision represents lockout payments. The “D” component of the prepayment provision represents defeasance payments. The “YM” component of the prepayment provision represents yield maintenance payments. The “O” Component of the prepayment provision represents the free payments including the Maturity Date. Certain mortgage loans permit the release of a portion of a mortgaged property (or an individual mortgaged property, in connection with a portfolio mortgage loan) under various circumstances, as described in the preliminary prospectus. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Releases; Partial Releases” in the preliminary prospectus. With respect to Loan No. 1, Staten Island Mall, the lockout period will be at least 25 payment dates beginning with and including the first payment date in March 2024. Defeasance of the Staten Island Mall whole loan in whole but not in part is permitted after the date that is the earlier of (i) two years from the closing date of the securitization that includes the last pari passu note to be securitized and (ii) January 18, 2027. The assumed defeasance lockout period of 25 payment dates is based on the expected closing date of the BBCMS 2024-5C25 securitization in March 2024. The actual lockout period may be longer. With respect to Loan No. 1, Staten Island Mall, a cash sweep period due to a debt yield event can be terminated upon the date that (A) the debt yield is equal to or in excess of 10.5% for two consecutive calendar quarters, (B) delivery to the lender of cash or letter of credit or receipt by the lender of a debt yield cure prepayment, or (C) in the case of a cash sweep period due to the occurrence of an event of default if such event of default is thereafter cured or waived. The Staten Island Mall Whole Loan may be partially prepaid at any time to cure a cash management trigger period due to the Staten Island Mall Whole Loan debt yield being less than 11.0%, provided that any prepayment prior to the payment date occurring in August 2028 will be subject to payment of a yield maintenance premium. With respect to Loan No. 2, Sheraton Hotel Brooklyn, the lockout period will be at least 25 payment dates beginning with and including the first payment date in March 2024. Defeasance of the Sheraton Hotel Brooklyn whole loan in whole but not in part is permitted after the date that is the earlier of (i) two years from the closing date of the securitization that includes the last pari passu note to be securitized and (ii) January 31, 2027. The assumed defeasance lockout period of 25 payment dates is based on the expected closing date of the BBCMS 2024-5C25 securitization in March 2024. The actual lockout period may be longer. With respect to Loan No. 4, Western Digital Milpitas Campus, defeasance of the whole loan is permitted at any time after the earlier to occur of (a) the end of the two-year period commencing on the closing date of the securitization of the last promissory note to be securitized and (b) February 9, 2027. The whole loan may be voluntarily prepaid in whole, but not in part, on or after March 11, 2025, with the payment of a yield maintenance premium if such prepayment occurs prior to August 11, 2028. The whole loan may be voluntarily prepaid at any time on or after August 11, 2028, without the payment of a yield maintenance premium. The assumed defeasance lockout period of 25 payments is based on the expected closing date of the BBCMS 2024-5C25 securitization in March 2024. The actual defeasance lockout period may be longer.

A-1-27


	With respect to Loan No. 6, Jordan Creek Town Center, the lockout period will be at least 25 months beginning with and including the first payment date on March 1, 2024. Defeasance of the Jordan Creek Whole Loan is permitted after the date that is the earlier of (i) two years from the closing date of the securitization that includes the last pari passu note to be securitized and (ii) August 1, 2027. The assumed lockout period of 25 payment dates is based on the expected BBCMS 2024-5C25 securitization closing date in March 2024. The actual lockout period may be longer. The Jordan Creek Town Center Whole Loan may be partially prepaid at any time to cure a cash management trigger period due to the Jordan Creek Town Center Whole Loan debt yield being less than 12.0%, provided that any prepayment prior to the payment date occurring in November 2028 will be subject to payment of a yield maintenance premium. With respect to Loan No. 7, Kenwood Towne Centre, the lockout period will be at least 24 payment dates beginning with and including the first payment date in April 2024. Defeasance of the Kenwood Towne Centre whole loan in full is permitted at any time after the earlier to occur of (i) February 9, 2027 and (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 24 payment dates is based on the anticipated closing date of the BBCMS 2024-5C25 securitization trust in March 2024. The actual lockout period may be longer. The Kenwood Towne Centre Whole Loan may be partially prepaid at any time to cure a cash management trigger period due to the Kenwood Towne Centre Whole Loan debt yield being less than 9.75% for two consecutive calendar quarters, provided that any prepayment prior to the payment date occurring in September 2028 will be subject to payment of a yield maintenance premium. With respect to Loan No. 13, Tysons Corner Center, the lockout period will be at least 27 payment dates beginning with and including the first payment date in January 2024. Defeasance or prepayment (with a yield maintenance premium if prior to the monthly payment date in June 2028) of the Tysons Corner Center whole loan in whole but not in part is permitted after the date that is the earlier of (i) two years from the closing date of the securitization that includes the last pari passu note to be securitized and (ii) the monthly payment date occurring in December 2026. The assumed defeasance lockout period of 27 payment dates is based on the expected closing date of the BBCMS 2024-5C25 securitization in March 2024. The actual lockout period may be longer. With respect to Loan No. 33, Galleria at Tyler, the lockout period will be at least 26 payment dates beginning with and including the first payment date in February 2024. Defeasance of the Galleria at Tyler whole loan in full is permitted at any time after the earlier to occur of (i) December 13, 2026 and (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 26 payment dates is based on the expected closing date of the BBCMS 2024-5C25 securitization in March 2024. The actual lockout period may be longer. The Galleria at Tyler Whole Loan may be partially prepaid at any time to cure a cash management trigger period due to the Galleria at Tyler Whole Loan debt yield being less than 14.0% for two consecutive calendar quarters, provided that any prepayment prior to the payment date occurring in July 2028 will be subject to payment of a yield maintenance premium.

(13)	Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool—Additional Indebtedness—Mezzanine Indebtedness,” “—Preferred Equity” and “Certain Legal Aspects of the Mortgage Loans” in the preliminary prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future. With respect to Loan No. 12, Elevate at the Pointe, the related mezzanine loan is secured by a pledge of the equity interests in the related borrower and is structured with (a) an initial advance funded on the origination date in the amount of $4,250,000 (the “Initial Advance”) and (b) one or more additional advances (each and “Additional Advance”) of up to $2,500,000 in the aggregate, to be funded for the reimbursement of project expenditures in connection with unit renovations at the mortgaged property (the “Unit Renovations”), upon satisfaction of certain conditions set forth in the related mezzanine loan documents including, among other things, that (i) no event of default or cash trap event period has occurred and is continuing, (ii) the mezzanine borrower may not receive any Additional Advances from and after July 9, 2026, (iii) no more than one Additional Advance will be permitted during any calendar quarter and no Additional Advance may be requested or advanced for an amount less than the lesser of (1) $500,000 and (2) the remaining amount available as an Additional Advance under the mezzanine loan agreement (other than the last requested Additional Advance, if less), (iv) the aggregate debt yield, taking into account the applicable Additional Advance, is equal to or greater than 7.25%, and (v) the mezzanine lender has approved the applicable project expenditures to be funded by such Additional Advance and the Unit Renovations that are the subject of such Additional Advance. The mezzanine loan has an interest rate per annum equal to, with respect to (i) the Initial Advance, 10.75%, and (ii)

A-1-28


	each Additional Advance, 12%, and is coterminous with the related mortgage loan. The related mortgage loan documents require the borrower to diligently prosecute the completion of all Unit Renovations commenced by the borrower substantially in accordance with the mezzanine loan agreement, the mortgage loan documents and all applicable laws.

(14)	The Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Whole Loan Underwritten NCF DSCR (x) and Total Debt Underwritten NCF DSCR (x) for all partial interest-only mortgage loans were calculated based on the first 12 principal and interest payments after the Origination Date during the term of the mortgage loan. With respect to Loan No. 7, Kenwood Towne Centre, the Underwritten NOI DSCR and Underwritten NCF DSCR do not include the non-collateral Nordstrom space. With respect to Loan No. 18, Centurion Ironbound, the UW NOI DSCR and UW NCF DSCR, which both equal 1.28x, assume a stabilized underwritten vacancy of 3.5% versus an in-place economic vacancy of 9.5%. Assuming the in-place economic vacancy, the UW NOI DSCR and the UW NCF DSCR would both be 1.19x. The mortgage loan was structured to include a $975,000 holdback reserve to be released to the borrower, upon the satisfaction of certain conditions, including, but not limited to, the lender receiving (i) documentation of a certified trailing one-month operating statement reflecting at least $161,383 in base rental income, (ii) a certified rent roll reflecting a minimum 97% in-place occupancy and (iii) documentation that no tenant rental concessions remain outstanding.
(15)	In certain cases, Underwritten TI / LC ($) is inclusive of certain credits for upfront reserves taken at closing.
(16)	With respect to some mortgage loans, historical financial information may not be available as a result of acquisition financing and/or recent construction. With respect to Loan No. 2, Sheraton Hotel Brooklyn, historical cash flows are not available due to the effect of COVID-19 on the hospitality industry in 2020, and the subsequent recovery in 2021. With respect to Loan No. 4, Western Digital Milpitas Campus, historical financial information is not available as the mortgaged property was acquired in September 2023. With respect to Loan No. 10, Papago Gateway Center, Fourth Most Recent cash flows are not available as the borrower sponsor was not required to provide more than three years of historical operating statements. With respect to Loan No. 12, Elevate at the Pointe, the historical cash flows are not available as the mortgaged property was acquired in December 2021. With respect to Loan No. 14, 460 Beaver Creek, historical cash flows are not available as the 460 Beaver Creek property was recently acquired in 2021 and subsequently expanded in 2023. With respect to Loan No. 16, Cedarlane Foods, historical financials are not available as the single tenant of the mortgaged property is owned by the mortgage loan sponsor and entered into a new lease at closing. With respect to Loan No. 17, The Residences at 279 North, Fourth Most Recent cash flows are not available as the mortgaged property was opened in 2020. With respect to Loan No. 18, Centurion Ironbound, historical financial information is not available as the mortgaged property was built in 2023. With respect to Loan No. 22, Courtyard Atlanta Airport West, Fourth Most Recent cash flows are not available as the mortgaged property was acquired in January 2024. With respect to Loan No. 23, Holiday Inn Express - Tampa, FL, Fourth Most Recent cash flows are not available as the mortgaged property was acquired in January 2024. With respect to Loan No. 24, Tesla - Golden Valley, historical financials are not available as the mortgaged property was built in 2023.

A-1-29

(17)

With respect to Loan No. 3, 304 East 45th Street, the mortgaged property is subject to a condominium regime in order for the mortgaged property to benefit from a real property tax exemption based on the tax exempt status of the UN Tenants (as defined below), whereby title to eight of the nine condominium units comprising the mortgaged property is held by the United Nations or the United Nations Development Programme (collectively, the “UN Tenants”), as applicable, with the borrower having a reversionary interest in fee title to the condominium units owned by the UN Tenants. The borrower has retained fee ownership of and responsibility to pay real property taxes on the remaining condominium unit, representing approximately 1.64% of the interest in the condominium’s common elements. Each deed from the borrower to the UN Tenants contains such reversionary interest and states that the reversion is automatic upon the occurrence of certain events (e.g., (i) if the applicable overlease/master lease or space lease goes away, (ii) if the UN Tenants attempt to convey, assign or encumber its fee interest, (iii) if the UN Tenants default under a space lease beyond the applicable cure period (and 30 days has elapsed since the expiration of such cure period) or (iv) if the borrower gives notice that one of the other condominium units has been reconveyed back to the borrower and the borrower is electing to have the condominium unit in question conveyed back to the borrower). The reversion is also discussed in certain escrow agreements pursuant to which First American Title Insurance Company is holding the deeds with the reversionary interests from the UN Tenants back to the borrower. Each of the condominium units is master leased from the UN Tenants to the borrower pursuant to various “overleases”, and the borrower then subleases each of the condominium units back to the UN Tenants pursuant to separate space leases for each of the condominium units. All rent due under the master leases has been paid in full. The condominium documents provide that for so long as the overleases are in effect, the borrower has control over each of the condominium units despite title being held by the UN Tenants. Similar to a loan with a payment in lieu of taxes (“PILOT”) structure, the lender has a fee and leasehold mortgage that is secured by: (i) the borrower’s leasehold interest in the mortgaged property, (ii) the borrower’s fee or reversionary interest in the fee interest in the mortgaged property and (iii) the fee interest in the mortgaged property through the UN Tenants joinder to the mortgage. As such, the lender has the ability to foreclose on either: (i) the leasehold interest in the mortgaged property or (ii) both the fee and the leasehold interests in the mortgaged property. If the lender elects to only foreclose on the borrower’s leasehold interest in the mortgaged property and keep the UN Tenants as a tenant (i.e., a scenario in which the borrower is in default under the loan documents, but the UN Tenants are not in default under the applicable space lease), the lender has retained the ability to ultimately obtain fee title to the mortgaged property if the UN Tenants were to default on any of its space leases at a later date. In connection with the foregoing, pursuant to an escrow arrangement among the borrower, the UN Tenants, the lender and First American Title Insurance Company, the UN Tenants has delivered deeds “in blank” to First American Title Insurance Company.

With respect to Loan No. 9, Hilton Tapestry - Hotel Alba Tampa, a portion of the mortgaged property used for parking measuring approximately 2,400 square feet is ground leased by the borrower, Tampa Hotel Associates LLC, as ground lessee, under a ground lease with the State of Florida Department of Transportation, as ground lessor. The borrower entered into the ground lease on April 25, 2019, which expires on July 30, 2024, with one, five-year extension option remaining. The annual base ground rent is $2,432, plus applicable tax.

With respect to Loan No. 10, Papago Gateway Center, the mortgaged property is subject to a master ground lease between Salt River Project Agricultural Improvement and Power District, as master ground lessor, and Papago Park Center, Inc., as master ground lessee The mortgaged property is sub ground leased by the borrower, LMC-Mill/Washington, LLC, as the sub ground lessee, under a sub ground lease with Papago Park Center, Inc., as the sub ground lessor. The borrower assumed the ground lease on January 1, 2006, which expires on December 31, 2085, and has no extension options. The annual sub ground rent under the sub ground lease is $410,112, subject to an increase every five years, with the next scheduled increase in January 2026. The sub ground rent increase is subject to the cost-of-living adjustments every five years and the consumer price index of all urban consumers, all items index 1985-84 (San Diego), with a maximum increase of 17.0%.

(18)

Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related mortgage loan documents.

With respect to Loan No. 6, Jordan Creek Town Center, the borrowers provided a limited payment guaranty, guaranteeing up to $260,628 in lieu of deposits of amounts due at loan origination for the gap rent reserve.

With respect to Loan No. 6, Jordan Creek Town Center, the borrowers provided a limited payment guaranty, guaranteeing up to $7,584,188 in lieu of deposits of amounts due at loan origination for the rollover reserve.

A-1-30


	With respect to Loan No. 12, Elevate at the Pointe, at origination, the borrower deposited approximately $58,850 for required repairs to cover the cost of pavement and parking repairs, inspect and repair balconies and to remove and replace all affected finishes from water damage in the end unit of building 15. With respect to Loan No. 21, Views at Lake Havasu, at origination, the borrower deposited approximately $400,000 for performance reserve funds.

(19)	Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being triggered in the respective mortgage loan documents. With respect to Loan No. 4, Western Digital Milpitas Campus, on each monthly payment date, the borrower is required to deposit an amount equal to 1/12th of the taxes that the lender reasonably estimates will be payable during the next ensuing 12 months, provided, however, the borrower is not required to make deposits into the tax account so long as (a) no event of default has occurred and is continuing, (b) the lease with Western Digital Technologies, Inc. (“WD”) (or a replacement qualified lease) is in full force and effect and (x) no material monetary (including, without limitation, any failure to pay rent due thereunder) or material non-monetary event of default, beyond any applicable notice and cure periods, under the WD lease (or a replacement qualified lease) exists and (y) no other material tenant trigger event exists, (c) WD (or a material tenant under a replacement qualified lease) is required under its lease to make the payments relating to the obligations and liabilities for which the applicable reserve account was established and (d) WD (or a material tenant under a replacement qualified lease) continues to make the payments relating to the obligations and liabilities for which the applicable reserve account was established and the borrower delivers evidence of the same to the lender in a timely manner. With respect to Loan No. 4, Western Digital Milpitas Campus, on each monthly payment date during a material tenant trigger event period, the borrower is required to deposit an amount equal to 1/12th of the insurance premiums that the lender reasonably estimates will be payable in the next 12 months for the renewal of the required supplemental terrorism insurance. In addition, on each monthly payment date, the borrower is required to deposit an amount equal to 1/12th of the insurance premiums that the lender reasonably estimates will be payable for the renewal of the coverages afforded by the insurance policies, provided, however, (X) if all of the required insurance coverages are provided through an approved blanket policy, the borrower is not required to make deposits on account of insurance premiums and (Y) the borrower is not required to make the monthly insurance deposit on account of insurance premiums (other than the monthly supplemental terrorism insurance deposits) so long as (a) no event of default has occurred and is continuing, (b) the WD lease (or a replacement qualified lease) is in full force and effect and (x) no material monetary (including, without limitation, any failure to pay rent due thereunder) or material non-monetary event of default, beyond any applicable notice and cure periods, under the WD lease (or a replacement qualified lease) exists and (y) no other material tenant trigger event exists, (c) WD (or a material tenant under a replacement qualified lease) is required under its lease to make the payments relating to the obligations and liabilities for which the applicable reserve account was established, (d) WD (or a material tenant under a replacement qualified lease) continues to make the payments relating to the obligations and liabilities for which the applicable reserve account was established and the borrower delivers evidence of the same to the lender in a timely manner and (e) the borrower maintains the required supplemental insurance coverage (including any supplemental terrorism insurance policies). With respect to Loan No. 4, Western Digital Milpitas Campus, on each monthly payment date, the borrower is required to deposit an amount equal to approximately $7,224 for capital expenditures, provided, however, the borrower is not required to make deposits into the capital expenditures account so long as (a) no event of default has occurred and is continuing, (b) the WD lease (or a replacement qualified lease) is in full force and effect and no material tenant trigger event exists and is continuing and (c) WD is obligated to maintain the mortgaged property in good, clean, sanitary, safe and working order, condition and repair (or a material tenant under a replacement qualified lease is obligated pursuant to its lease to maintain the mortgaged property in a commercially reasonable manner and condition), and WD (or a material tenant under a replacement qualified lease) is in compliance with such obligations.

A-1-31

With respect to Loan No. 4, Western Digital Milpitas Campus, on each monthly payment date during a material tenant trigger event period, the borrower is required to deposit all material tenant trigger event excess cash for tenant allowances, tenant improvements and leasing commissions that may be incurred or required to be reimbursed by the borrower in connection with an extension of a material tenant lease upon terms and conditions reasonably acceptable to the lender or leasing material tenant space pursuant to qualified leases. During the continuance of a material tenant trigger event period, the amount of the material tenant funds deposited into the material tenant account or the applicable material tenant subaccount will not exceed an aggregate amount equal to (A) during the continuance of any material tenant trigger period caused by the occurrence of (i) a material tenant giving written notice to the borrower of its intention to terminate or not extend its material tenant lease, (ii) on or prior to the date that is 12 months prior to the then applicable expiration date under its material tenant lease, a material tenant not extending such material tenant lease in accordance with the terms thereof, (iii) on or prior to the date by which a material tenant is required under its material tenant lease to notify the borrower of its election to extend such material tenant lease, such material tenant not giving such notice, (iv) a monetary or material non-monetary event of default occurring under a material tenant lease and continuing beyond any applicable notice and cure periods or (v) both material tenant and material tenant lease guarantor (for the avoidance of doubt, analyzed separately) failing to maintain any two of the following credit ratings: (a) a long term local issuer credit rating of at least “BB-” by S&P, (b) a senior unsecured debt rating of at least “Ba3” by Moody’s and (c) a senior unsecured debt rating of at least “BB-” by Fitch, an aggregate amount equal to the aggregate base rent scheduled to be paid by the material tenant to the borrower under such material tenant lease from the date of the commencement of such material tenant trigger event period until the date that is 24 months thereafter or (B) during the continuance of any material tenant trigger period caused by the occurrence of (i) any bankruptcy action of a material tenant or any material tenant lease guarantor, (ii) a material tenant lease terminating (in whole or in part) or (iii) a material tenant “going dark”, vacating, ceasing to occupy or discontinuing its operations at all or a portion exceeding 20% of its material tenant space at the mortgaged property, in each case, in violation of the terms of its material tenant lease, an aggregate amount equal to the aggregate base rent scheduled to be paid by the material tenant to the borrower under such material tenant lease from the date of the commencement of such material tenant trigger event period until the date that is 36 months thereafter. During the continuance of any material tenant trigger period caused by the occurrence of both material tenant and material tenant lease guarantor (for the avoidance of doubt, analyzed separately) failing to maintain all of the following credit ratings: (a) a long term local issuer credit rating of at least “B+” by S&P, (b) a senior unsecured debt rating of at least “B1” by Moody’s and (c) a senior unsecured debt rating of at least “B+” by Fitch; provided, however, that if only two of such rating agencies assign a particular required rating then only two of such ratings will be required to satisfy the criteria set forth above, there will be no cap on the amount of the material tenant funds deposited into the material tenant account or the applicable material tenant subaccount.

With respect to Loan No. 6, Jordan Creek Town Center, on each monthly payment date during a cash management period and/or from and after the Upfront General Reserve Account Disbursement Date (as described in the mortgage loan documents), the borrowers are required to deposit an amount equal to $19,584, an amount equal to 1/12th of $0.25 per owned leasable square foot at the mortgaged property, into a replacement reserve account and $78,337, an amount equal to 1/12th of $1.00 per owned leasable square foot at the mortgaged property, into a rollover reserve account.

With respect to Loan No. 6, Jordan Creek Town Center, on each monthly payment date during a cash management period and/or from and after the Upfront General Reserve Account Disbursement Date, the borrowers are required to deposit into a tax reserve on a monthly basis 1/12th of the taxes that the lender estimates will be payable during the next ensuing 12 months. The borrowers are also required to deposit into an insurance reserve on a monthly basis 1/12th of the insurance premiums that the lender estimates will be payable for the renewal of the coverage afforded by such policies; provided, however, such insurance reserve has been conditionally waived so long as the borrowers maintain a blanket policy meeting the requirements of the mortgaged loan documents.

With respect to Loan No. 7, Kenwood Towne Centre, during the continuance of a reserve trigger period or cash management period, on each monthly payment date thereafter, the borrower is required to escrow approximately $21,524 for monthly replacement reserves.

With respect to Loan No. 7, Kenwood Towne Centre, during the continuance of an anchor trigger event, on each monthly payment date, the borrower is required to escrow an amount equal to the anchor reserve monthly deposit for tenant improvements and leasing commissions, construction costs, required landlord work and other related costs associated with re-tenanting the applicable space or any other space at the mortgaged property.

A-1-32

With respect to Loan No. 7, Kenwood Towne Centre, during the continuance of a reserve trigger period or cash management period, the borrower is required to deposit, on a monthly basis, (A) 1/12th of the taxes and (B) 1/12th of the insurance premiums that the lender reasonably estimates will be payable during the next ensuing 12 months. With respect to the insurance reserve deposits, the lender will waive the requirements for insurance deposits if the borrower maintains insurance pursuant to a blanket policy and premiums have been paid at least 30 days prior to expiration of the policies. All funds remaining in the tax and insurance escrow fund will be returned to the borrower upon the earliest to occur of (i) payment in full of the debt, (ii) a defeasance event or (iii) the termination of a reserve management period or cash management period (provided no event of default has occurred and is continuing).

With respect to Loan No. 8, El Paseo Shopping Center, the borrower is required to deposit into an eligible account (the “Leasing Reserve Account”) on each monthly payment date the sum of $23,116.37 (the “Leasing Reserve Monthly Deposit”) for tenant improvements and leasing commissions provided, however, that notwithstanding the foregoing, the borrower will have no obligation to make the Leasing Reserve Monthly Deposit on any monthly payment date to the extent such deposit would cause the amount of leasing reserve funds to exceed $277,396 (the “Leasing Reserve Cap”) provided, further, that so long as no trigger period has occurred and is continuing, the borrower will have no obligation to make the Leasing Reserve Monthly Deposit until the monthly payment date occurring in March, 2027.

With respect to Loan No. 9, Hilton Tapestry - Hotel Alba Tampa, the borrower is required to deposit into an eligible account (the “FF&E Reserve Account”) on each monthly payment date, an amount equal to the greater of (i) the FF&E Payment (as defined herein) and (ii) the amount of deposit if any then required by the franchisor on account under the franchise agreement. The “FF&E Payment” means an amount equal to 1/12th of 4% of the greater of (a) the annual gross revenues for the hotel related operations at the Hilton Tapestry - Hotel Alba Tampa mortgaged property for the immediately preceding calendar year as reasonably determined by the lender and (b) the projected annual gross revenues for the hotel related operations for the calendar year in which such monthly payment date occurs as set forth in the approved annual budget, or where no approved annual budget exists as of the date of determination, the amount of the FF&E Payment will be determined by the lender in its reasonable discretion. The initial monthly FF&E Payment was determined to be approximately $50,563.

With respect to Loan No. 9, Hilton Tapestry - Hotel Alba Tampa, the borrower is required to deposit into an eligible account (the “Seasonality Reserve Account”) on each monthly payment date occurring in the months of December through April (inclusive) in each calendar year, an amount equal to the applicable seasonality reserve monthly deposit; provided that the borrower will have no obligation to make the seasonality reserve monthly deposit on any monthly payment date if the seasonality reserve waiver condition is satisfied on such monthly payment date.

With respect to Loan No. 9, Hilton Tapestry - Hotel Alba Tampa, if the borrower elects to satisfy the Franchise Renewal Cure Conditions (as defined below), the borrower will deposit $1,500,000 into the franchise renewal reserve account.

“Franchise Renewal Cure Conditions” will be deemed to exist if the borrower deposits into the franchise renewal reserve account (or delivers a letter of credit) an amount equal to $1,500,000 on the date that is 24 months prior to the maturity date and the date that is 12 months prior to the maturity date.

With respect to Loan No. 10, Papago Gateway Center, if the balance in the rollover reserve is less than the rollover reserve cap of $3,000,000, the borrower is required on a monthly basis to deposit $30,812.63 into the rollover reserve account. To the extent the sum of the rollover reserve account equals the rollover reserve cap, the borrower will no longer be required to make the monthly rollover reserve deposit.

With respect to Loan No. 10, Papago Gateway Center, if the lender determines that amounts on deposit in the ground lease reserve account are insufficient to pay the ensuing six months of ground rent in full, the borrower will be required to make a true up payment with respect to such insufficiency into the ground lease reserve account.

A-1-33


	With respect to Loan No. 26, DoubleTree by Hilton Hotel Orlando at SeaWorld, the borrower deposited approximately $81,403 into a seasonality reserve at origination. On each monthly payment date thereafter, other than the payment dates occurring in August and September of each year, the borrower is required to deposit approximately $81,403 into the seasonality reserve. The seasonality reserve is subject to adjustment such that it funds a "Seasonality Shortfall Amount" equal to, as of any date of calculation, the product of (i) the amount, if any, by which gross income from operations with respect to the immediately preceding 12-month period was deficient for purposes of paying debt service for such period, multiplied by (ii) 1.10. With respect to Loan No. 27, WoodSpring Suites – Charlotte, if there are insufficient funds in the replacement reserve to fully pay for the required future PIP renovations, the borrower is required to deposit into the PIP reserve, within 20 days following the date of the applicable required PIP plan, an amount equal to 120% of the amount determined by the lender to complete the applicable required future PIP renovations. With respect to Loan No. 27, WoodSpring Suites – Charlotte, in accordance with the loan documents and based on the annual operating statements and proposed budget at the mortgaged property, the lender may adjust the Monthly Replacement / FF&E Reserve ($) monthly deposit, initially estimated at $9,728.00 to be equal to the greater of (a) the amount required pursuant to the terms of the franchise agreement and (b) 1/12th of 4.0% of the greater of the (i) total gross income from operations for the immediately preceding calendar year and (ii) total projected gross income from operations set forth in the approved annual budgets for the immediately following calendar year. With respect to Loan No. 31, Lovejoy Station, the borrower is required to deposit $6,428 monthly into a joint TI/LC and replacements reserve which is capped at $300,000. For presentation purposes, the joint TI/LC and replacements reserve is shown in the Monthly TI/LC Reserve ($) field. With respect to Loan No. 32, Waterside Commons, provided the major tenant renewal criteria set forth in the related loan agreement has not been satisfied, on February 28, 2027, the borrower is required to pay a one-time deposit in the amount of $60,000 for the major tenant reserve. With respect to Loan No. 33, Galleria at Tyler, during the continuance of a cash management period or from and after a general reserve disbursement date, on each payment date thereafter, the borrower is required to escrow approximately $17,449 for monthly replacement reserves. With respect to Loan No. 33, Galleria at Tyler, during the continuance of a cash management period or from and after a general reserve disbursement date, on each payment date thereafter, the borrower is required to escrow $94,318 for monthly rollover reserves.

(20)	Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents. With respect to Loan No. 3, 304 East 45th Street, the borrower is required to deposit for replacement reserves on a monthly basis an amount equal to $5,701.32. Provided that no event of default is continuing, the borrower is not required to deposit with the lender the replacement reserve monthly deposit so long as the balance of replacement reserve funds on deposit in the replacement reserve subaccount is equal to or greater than the replacement reserve cap of $205,247.40.
	With respect to Loan No. 5, Shops at Marble Hill, the borrower is required to deposit for replacement reserves on a monthly basis an amount equal to $2,061.88. Provided that no event of default is continuing, the borrower is not required to deposit with the lender the replacement reserve monthly deposit so long as the balance of replacement reserve funds on deposit in the replacement reserve subaccount is equal to or greater than the replacement reserve cap of $74,228.00. With respect to Loan No. 6, Jordan Creek Town Center, the replacement reserve account is subject to a cap upon amounts being equal to or greater than the product of (x) 24 and (y) the replacement reserve monthly deposit, which initially will be $470,019. With respect to Loan No. 6, Jordan Creek Town Center, the rollover reserve account is subject to a cap upon amounts being equal to or greater than the product of (x) 24 and (y) the rollover reserve monthly deposit, which initially will be $1,880,076.

A-1-34


	With respect to Loan No. 7, Kenwood Towne Centre, during the continuance of a reserve trigger period or cash management period, the borrower is required to deposit with the lender on each monthly payment date an amount equal to $21,524 for replacement reserves. In the event the balance of funds contained in the replacement reserve is equal to or greater than $516,571 (the “Reserve Cap”), the borrower will not be required to pay to the lender the replacement reserve monthly deposit; provided, however, that upon such time as the balance of funds then contained in the replacement reserve has been reduced to an amount less than the Reserve Cap, the borrower will be required to recommence paying to the lender the replacement reserve monthly deposit until such time as the balance of funds then contained in the replacement reserve is equal to or greater than the Reserve Cap. With respect to Loan No. 7, Kenwood Towne Centre, the borrower is required to deposit monthly into the TI/LC reserve account an amount equal to $129,142.63 if the balance of the TI/LC reserve account is less than $3,099,423, until the amounts on deposit in the TI/LC reserve account are equal to or exceed $3,099,423. The upfront existing TI/LC of $3,732,395 does not apply towards the capped amount. With respect to Loan No. 30, Hill Road Plaza, the monthly payments into the TI/LC reserve will be suspended if the balance in the TI/LC reserve is at least $162,072 and the debt coverage service ratio is greater than or equal to 1.20x.

(21)	In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date and may not include smaller spaces with different expiration dates.

(22)	With respect to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any mortgaged property.
(23)	The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease. With respect to Loan No. 7, Kenwood Towne Centre, the Second Largest Tenant, Dillard’s, has a one-time option to surrender its expansion premises (approximately 90,000 square feet). With respect to Loan No. 10, Papago Gateway Center, the Largest Tenant, First Solar, has the right to terminate its lease upon its delivery of written notice to the landlord on or before April 1, 2026, effective as of December 31, 2026, with a payment of a termination fee of $1,462,357.34. With respect to Loan No. 13, Tysons Corner Center, the Fifth Largest Tenant, Primark, which has not yet opened for business, has the right to terminate its lease effective as of the end of the fifth lease year if the tenant’s gross sales during the fourth lease year do not equal or exceed $23,000,000. Such termination right must be exercised by notice given at any time during the 90-day period following the end of the fourth lease year. With respect to Loan No. 31, Lovejoy Station, the Second Largest Tenant, Five Below, executed a new 10-year lease at the mortgaged property for 9,373 square feet. Five Below’s space is expected to be completed and delivered in June 2024. If the borrower fails to deliver possession of the space to the tenant with the landlord's work at substantial completion on or before August 31, 2024, Five Below has the right to either (a) terminate the lease by notice to the landlord, given any time thereafter but prior to delivery of the premises, or (b) not terminate the lease, but to continue to accrue free rent until the premises are delivered to the tenant. Additionally, on the expiration of the 60th full calendar month of the lease term, Five Below has a one-time termination option exercisable with 90 days’ notice delivered prior to the termination date. With respect to Loan No. 32, Waterside Commons, the Third Largest Tenant, AON Jiu Jitsu, has a one-time right to terminate its lease (a) upon its delivery of (i) written notice to the landlord at any time during the 37th month of the term, September 2024, which termination will occur 30 days following the date of the early termination notice and (ii) an early termination fee equal to the scheduled base rent and an additional rent for four months from the termination date and (b) provided no event of default exists under the lease, including the time between the delivery of the early termination notice and the termination date.

A-1-35


(24)	With respect to Loan No. 1, Staten Island Mall, the non-recourse carveout guarantor’s recourse obligations with respect to bankruptcy or insolvency related events is capped at 20% of the outstanding principal balance of the related Whole Loan.
(25)	Each letter identifies a group of related borrowers.
(26)	The classification of the lockbox types is described in the preliminary prospectus. See “Description of the Mortgage Pool—Certain Calculations and Definitions” and “—Definitions” in the preliminary prospectus for further details.
(27)	With respect to Loan No. 1, Staten Island Mall, portions of the mortgaged property benefit from either a New York City Industrial and Commercial Incentive Program (“ICIP”) exemption or a New York City Industrial and Commercial Abatement Program (“ICAP”) abatement. Of the 16 tax parcels comprising the mortgaged property, two currently benefit from an ICIP exemption and three from an ICAP abatement. The appraisal estimates the current tax benefits of these programs to be $1,168,787 for the 2023-2024 tax year, and the net present value of these tax benefits through the 2043-2044 tax year to be approximately $24,067,286. The appraisal estimate assumes that additional parcels will benefit from these programs over the remaining period of the programs. Real estate taxes were underwritten based on the appraisal real estate taxes for the 2023-2024 tax year, which give effect to the ICIP exemptions and ICAP abatements. With respect to Loan No. 2, Sheraton Hotel Brooklyn, the Mortgaged Property benefits from a 25-year Industrial & Commercial Incentive Program tax abatement program, which took effect in the 2009-2010 tax year and will continue until expiration in the 2034-2035 tax year, but the tax burden is reached in the 2033-2034 tax year. The taxable assessment for the improvements is reduced by 100% of the exemption for the first 16 years of the exemption period, then by a sliding scale of 10% per year for the remaining nine years of the exemption period. The benefit amount is equal to the value of the project (determined by the NYC Department of Finance), which is then multiplied by the benefit phase out percentage. The most recent 2023-2024 actual assessed value is $18.2 million, which, according to the appraisal, is assumed to grow to the total transitional assessed value of $23.1 million over the next five years. With respect to Loan No. 3, the 304 East 45th Street mortgaged property, the lender has a fee and leasehold mortgage that is secured by: (i) the borrower’s leasehold interest in the mortgaged property, (ii) the borrower’s reversionary interest in the fee interest in the mortgaged property and (iii) the fee interest in the mortgaged property through the UN Tenants joinder to the mortgage. The borrower sponsor divided the mortgaged property into nine condominium units to enable the mortgaged property to benefit from a tax exemption based on the tax exempt status of the UN Tenants. The not-for-profit property tax exemption is applied directly to the tenant, which owns its respective units. Five of the condominium units are owned by the UN and three condominium units are owned by the UNDP. The borrower retains ownership of one unit and pays its pro rata share of real estate taxes on that portion of the mortgaged property. The ownership is structured as a condominium, such that the condominium units where the UNDP is a tenant (so long as the UNDP is the tenant at the mortgaged property), are exempt from paying real estate taxes. Should one or both tenants vacate its respective units, the condominium structure and tax abatement for such units would dissolve, and ownership of the units would return to the borrower. Since the borrower benefits from the tax structure in place at the mortgaged property, the borrower has agreed to credit a portion of the benefit back to the UNDP in the form of a real estate tax credit. The UN currently pays the borrower a gross rent, of which a portion is then credited back to the UN. Historically the same structure has been in place for the UNDP, but upon renewal of the UNDP lease, the borrower structured the new lease to be the equivalent of a net rent. With respect to Loan No. 10, Papago Gateway Center, the borrower is exempt from real estate taxes for the duration of the sub ground lease as the master ground lessor is the Salt River Project Agricultural Improvement and Power District, which is a quasi-government entity. The mortgaged property is exempt from property taxes for the duration of the ground lease. With respect to Loan No. 17, The Residences at 279 North, the mortgaged property was approved for a 485-A property tax exemption from the city of Buffalo. The 485-A tax exemption is a 12-year partial tax exemption from real property taxation and special ad valorem levies for non-residential property converted to a mix of residential and commercial uses. Throughout the first eight years of the tax exemption, 100% of the total assessment less base assessment, equal to $12,670,000, is exempt from property taxes. The appraisal estimates the projected savings in 2023/2024 to be $237,226 and projects total projected savings to be $2,041,551 over the remaining 10 years of the tax exemption period. The appraisal estimated the present value of the remaining 10 years of the tax exemption to be approximately $1,615,000.

A-1-36


	With respect to Loan No. 18, Centurion Ironbound, the mortgaged property benefits from a 25-year payment-in-lieu of taxes (“PILOT”) program with the City of Newark. In connection with the PILOT program, the borrower is required to reserve at least 14 of the units (the “Affordable Units”) at the mortgaged property for tenants earning no more than 80% of the area median income, subject to certain rental restrictions. The annual payment due under the PILOT program, which commenced on November 14, 2023, is based on the annual gross revenue of the mortgaged property, such that: (i) the payment for the first 15 years equals the sum of (a) 7.5% of the annual gross revenue from the Affordable Units and (b) 10% of the annual gross revenue of the market rate units; (ii) the payment for years 16 through 21 equals the sum of (a) the greater of 7.5% of the annual gross revenue from the Affordable Units or 20% of the taxes that would otherwise be due on the value of the Affordable Units and (b) the greater of 10% of the annual gross revenue of the market rate units or 20% of the taxes that would otherwise be due on the value of the market rate units; (iii) the payment for years 22 through 23 equals the sum of (a) the greater of 7.5% of the annual gross revenue from the Affordable Units or 40% of the taxes that would otherwise be due on the value of the Affordable Units and (b) the greater of 10% of the annual gross revenue of the market rate units or 40% of the taxes that would otherwise be due on the value of the market rate units; (iv) the payment for year 24 equals the sum of (a) the greater of 7.5% of the annual gross revenue from the Affordable Units or 60% of the taxes that would otherwise be due on the value of the Affordable Units and (b) the greater of 10% of the annual gross revenue of the market rate units or 60% of the taxes that would otherwise be due on the value of the market rate units; and (v) the payment for year 25 equals the sum of (a) the greater of 7.5% of the annual gross revenue from the Affordable Units or 80% of the taxes that would otherwise be due on the value of the Affordable Units and (b) the greater of 10% of the annual gross revenue of the market rate units or 80% of the taxes that would otherwise be due on the value of the market rate units. In addition, such annual payment will include an annual fee equal to 2% of such payment. The full unabated taxes for the 2024-2025 tax year are projected by the appraiser to be $360,000 compared to the underwritten abated taxes of $187,692.
(28)	With respect to Loan No. 10, Papago Gateway Center, the mortgaged property is subject to a master ground lease between Salt River Project Agricultural Improvement and Power District, as master ground lessor, and Papago Park Center, Inc. as master ground lessee. The borrower, LMC-Papago Investment Company, LLC, as ground sublessee, entered into a ground sublease with Papago Park Center, Inc., as ground sublessor, on January 1, 2006, with an expiration date of December 31, 2085. With respect to Loan No. 23, Holiday Inn Express – Tampa, FL, the mortgaged property is subject to a master lease between Blessed Dream Real Estate, LLC (co-borrower), as lessor, and Blessed Dream Hospitality, LLC (co-borrower), as lessee. The base rent under the master lease, which is scheduled to expire on December 31, 2033, is $10,000 per month plus a monthly amount equal to all principal, interest, escrow and all additional charges the landlord is obligated to pay. With respect to Loan No. 24, Tesla - Golden Valley, the mortgaged property is subject to a master lease between KB Golden Valley, DST, as lessor, and KB Golden Valley MT, LLC, as lessee.
(29)	Intentionally Left Blank

(30)	With respect to Loan No. 2, Sheraton Hotel Brooklyn, the hotel received an initial “red zone” letter in 2017 for low guest satisfaction scores and has since received “red zone” letters on five additional occasions, with the most recent received in February 2023. To no longer be in the “red zone,” the hotel is required to earn a “Clean Slate”. To earn a Clean Slate, the hotel must achieve either “Green” or “Clear” zone status under the Marriott system for two consecutive six-month tracking periods (January through June 2024 and July through December 2024) or achieve “Green”, “Clear”, or “Yellow” zone status for four consecutive tracking periods. The hotel received a “Yellow” zone status for guest satisfaction for the last reporting period in January through June 2023 and July through December 2023. The whole loan will enter a trigger period upon the receipt by the borrower of a “Red Zone” notice if a new Forbearance Agreement that is not in full force and effect is not delivered within 30 days of the date of the “Red Zone” notice, and the trigger period will end if the hotel has achieved “Clean Slate” status or the franchisor delivers an executed Forbearance Agreement that is in full force and effect. With respect to Loan No. 6, Jordan Creek Town Center, the Second Largest Tenant, Scheels, operates the mortgaged property under a ground lease that is currently set to expire in July 2029. Scheels has six, five-year renewal options remaining.

A-1-37

With respect to Loan No. 10, Papago Gateway Center, a trigger period commenced on the origination date and will be ongoing until a replacement tenant takes occupancy of the First Solar space for a term of at least five years, among other conditions as described in the mortgage loan documents. As of the origination date, on each monthly payment date approximately $383,772, or approximately $4.6 million per annum, of excess cash is reserved.

With respect to Loan No. 16, Cedarlane Foods, the guarantors have guaranteed lease payments under the sole lease at the mortgaged property.

A-1-38

Barclays Commercial Mortgage Securities FWPFree writing prospectus