BBCMS Mortgage Trust 2024-5C29 FWP Free writing prospectus

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-276033-04

BBCMS 2024-5C29 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. 333-276033) 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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 of Barclays Capital Inc., SG Americas Securities, LLC, BMO Capital Markets Corp., UBS Securities LLC, Citigroup Global Markets Inc., Deutsche Bank Securities Inc., KeyBanc Capital Markets Inc., Academy Securities, Inc. or Drexel Hamilton, 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	City
								1	25		30
1	Loan	6	3	Arch Portfolio	7.0%		AREF2	AREF2	NAP	NAP	Various	Winston-Salem
1.01	Property		1	The Arcadian	2.7%	38.4%					1805 Franciscan Drive	Winston-Salem
1.02	Property		1	The Charleston	2.2%	31.2%					1010 Oak Grove Road	Winston-Salem
1.03	Property		1	The Arlington	2.1%	30.3%					3411 Old Vineyard Road	Winston-Salem
2	Loan	5, 7, 11, 12, 18, 19, 20, 21, 23, 24	1	277 Park Avenue	6.6%	100.0%	GACC	GACC	NAP	NAP	277 Park Avenue	New York
3	Loan	6, 16, 19, 29	2	Artisan Foods Portfolio	5.9%		SMC	SMC	NAP	NAP	Various	Lawrence
3.01	Property		1	201 Merrimack Street	3.1%	52.5%					197-201 Merrimack Street	Lawrence
3.02	Property		1	117 Water Street	2.8%	47.5%					13-15 Melrose Street	Lawrence
4	Loan	17, 19	1	Estates at Palm Bay	5.7%	100.0%	Barclays	Barclays	NAP	NAP	302 Blessinger Drive	Fort Walton Beach
5	Loan	1, 5, 7, 12, 20, 21	1	Baybrook Mall	5.7%	100.0%	MSBNA, Barclays, SGFC	Barclays, SGFC	Group A	NAP	500 Baybrook Mall	Friendswood
6	Loan	5, 10, 12, 17, 19, 27	1	Langdon at Walnut Park	5.6%	100.0%	AREF2	AREF2	NAP	NAP	12101 North Lamar Boulevard	Austin
7	Loan	16, 19	1	New Jersey Logistics	3.9%	100.0%	SGFC	SGFC	NAP	NAP	400 Fairfield Road	Howell
8	Loan	1, 2, 4, 6, 7, 12, 13, 20, 21, 23, 30	8	BioMed 2024 Portfolio 2	2.8%		CREFI, JPMCB, GSBI, WFB	CREFI	NAP	NAP	Various	Various
8.01	Property		1	200 Sidney	0.9%	32.2%					200 Sidney Street	Cambridge
8.02	Property		1	Lincoln Centre	0.6%	21.1%					200, 300, 400, 500 and 800 Lincoln Centre Drive	Foster City
8.03	Property		1	40 Erie Street	0.4%	14.5%					40 Erie Street	Cambridge
8.04	Property		1	4570 Executive Drive	0.3%	11.6%					4570 Executive Drive	San Diego
8.05	Property		1	9360-9390 Towne Centre Drive	0.3%	9.2%					9360-9390 Towne Centre Drive	San Diego
8.06	Property		1	21 Erie Street	0.2%	7.4%					21 Erie Street	Cambridge
8.07	Property		1	47 Erie Street Parking Structure	0.1%	2.8%					47 Erie Street	Cambridge
8.08	Property		1	Eastgate Mall	0.0%	1.3%					4575 Eastgate Mall	San Diego
9	Loan	1, 7, 12, 18, 19, 20	1	Stonebriar Centre	2.8%	100.0%	GSBI, BANA, SGFC	SGFC	Group A	NAP	2601 Preston Road	Frisco
10	Loan	7, 12, 17, 18, 23	1	Northbridge Centre	2.8%	100.0%	BMO	BMO	NAP	NAP	515 North Flagler Drive and 517 North Olive Avenue	West Palm Beach
11	Loan	3	1	Patriot Crossing	2.8%	100.0%	BSPRT	BSPRT	NAP	NAP	7415 Patrick Henry Court	Louisville
12	Loan	6, 16, 28	2	Charlotte MHP Portfolio	2.8%		Barclays	Barclays	NAP	NAP	Various	Charlotte
12.01	Property		1	Queen's Grant	1.5%	52.2%					124 Carnival Street	Charlotte
12.02	Property		1	Arrowood	1.3%	47.8%					10400 and 10416 John Price Road	Charlotte
13	Loan	7, 12, 19	1	Westshore Crossing	2.3%	100.0%	UBS AG	UBS AG	NAP	NAP	4515-17 North Rome Avenue, 1502-1610 River Drive, 1505-09 Coolwater Drive, 1609-13 Sandy Ridge Drive, 4515-19 River Front Lane and 1500-06 Waters Edge Drive	Tampa
14	Loan		1	Oak Ridge City Center	2.3%	100.0%	LMF	LMF	NAP	NAP	333 East Main Street	Oak Ridge
15	Loan	1, 7, 12, 27, 30	1	Bronx Terminal Market	2.3%	100.0%	GACC, BANA, SMC, WFB	SMC	NAP	NAP	610 Exterior Street	Bronx
16	Loan	5, 27	1	The Boulevard at Oakley Station Phase II	2.2%	100.0%	KeyBank	KeyBank	NAP	NAP	4585-4586 Oakley Mill Lane and 4590 Factory Colony Lane	Cincinnati
17	Loan	19	1	Cherrywood Shopping Center	2.2%	100.0%	Barclays	Barclays	NAP	NAP	1148-1194 Wantagh Avenue	Wantagh
18	Loan	5, 14, 16, 27, 28	1	161 Meserole Avenue	2.1%	100.0%	SMC	SMC	NAP	NAP	161 Meserole Avenue	Brooklyn
19	Loan		1	The Palisades	2.0%	100.0%	Barclays	Barclays	NAP	NAP	409 South Lenzner Avenue	Sierra Vista
20	Loan	7	1	Northwoods Apartments	2.0%	100.0%	UBS AG	UBS AG	NAP	NAP	99 Antelope Way	Columbus
21	Loan	4, 19, 30	1	DeKalb Student Housing	1.9%	100.0%	Barclays	Barclays	NAP	NAP	Various	DeKalb
22	Loan	1, 6, 7, 12, 16, 19, 23, 27, 28	20	GNL Industrial Portfolio	1.6%		KeyBank, BMO, SGFC, Barclays	KeyBank	NAP	NAP	Various	Various
22.01	Property		1	FCA USA - Detroit, MI	0.5%	29.7%					6836 Georgia Street	Detroit
22.02	Property		1	Grupo Antolin - Shelby Township, MI	0.2%	11.7%					52888 Shelby Parkway	Shelby Township
22.03	Property		1	Follett School - McHenry, IL	0.1%	8.5%					1340 Ridgeview Drive	McHenry
22.04	Property		1	Shaw Aero - Naples, FL	0.1%	4.9%					3580 Shaw Boulevard	Naples
22.05	Property		1	Kuka - Sterling Heights, MI	0.1%	4.5%					7408 Metro Parkway	Sterling Heights
22.06	Property		1	ZF Active Safety - Findlay, OH	0.1%	4.4%					1750 Production Drive	Findlay
22.07	Property		1	CF Sauer - 184 Suburban	0.1%	4.1%					184 Suburban Road	San Luis Obispo
22.08	Property		1	CF Sauer - 728 N Main St.	0.1%	4.1%					728 North Main Street	Mauldin
22.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA	0.1%	3.6%					130 Enterprise Drive	Pittsburgh
22.10	Property		1	Hannibal - Houston, TX	0.1%	3.6%					6501 Bingle Road	Houston
22.11	Property		1	FedEx IV - Lexington, KY	0.1%	3.3%					2024 Buck Lane	Lexington
22.12	Property		1	VersaFlex - Kansas City, KS	0.0%	3.1%					686 Adams Street and 33 Shawnee Avenue	Kansas City
22.13	Property		1	Cott Beverage Inc - Sikeston, MO	0.0%	2.7%					301 Larcel Drive	Sikeston
22.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD	0.0%	2.6%					1850 Clark Road	Havre de Grace
22.15	Property		1	CSTK - St. Louis, MO	0.0%	2.5%					420 East Carrie Avenue	St. Louis
22.16	Property		1	CF Sauer - 39 S Park Dr.	0.0%	2.5%					39 South Park Drive	Mauldin
22.17	Property		1	AM Castle - Wichita, KS	0.0%	2.4%					3050 South Hydraulic Avenue	Wichita
22.18	Property		1	CF Sauer - 9 Old Mill Road	0.0%	1.3%					9 Old Mill Road	Mauldin
22.19	Property		1	CF Sauer - 2447 Eunice Avenue	0.0%	0.2%					2447 Eunice Avenue	Orlando
22.20	Property		1	CF Sauer - 513 West Butler Road	0.0%	0.1%					513 West Butler Road	Mauldin
23	Loan	5, 6, 16, 27, 29	12	Chicago 12-Property Multifamily Portfolio	1.5%		SMC	SMC	NAP	NAP	Various	Chicago
23.01	Property		1	8705-8711 South Morgan Street	0.2%	16.3%					8705-8711 South Morgan Street	Chicago
23.02	Property		1	11214-11218 South Indiana Avenue	0.2%	10.9%					11214-11218 South Indiana Avenue	Chicago
23.03	Property		1	8201 South Paulina Street	0.1%	8.8%					8201 South Paulina Street	Chicago
23.04	Property		1	2320 West Garfield Boulevard	0.1%	8.8%					2320 West Garfield Boulevard	Chicago
23.05	Property		1	7818-7820 South South Shore Drive	0.1%	8.7%					7818-7820 South South Shore Drive	Chicago
23.06	Property		1	8001-8007 South Eberhart Avenue	0.1%	8.1%					8001-8007 South Eberhart Avenue	Chicago
23.07	Property		1	8139-8145 South Maryland Avenue	0.1%	7.5%					8139-8145 South Maryland Avenue	Chicago
23.08	Property		1	535 East 102nd Street	0.1%	7.5%					535 East 102nd Street	Chicago
23.09	Property		1	6516 South Stony Island Avenue	0.1%	6.6%					6516 South Stony Island Avenue	Chicago
23.10	Property		1	7770-7778 South South Shore Drive	0.1%	5.9%					7770-7778 South South Shore Drive	Chicago
23.11	Property		1	9017-9025 South Cottage Grove Avenue	0.1%	5.6%					9017-9025 South Cottage Grove Avenue	Chicago
23.12	Property		1	7956 South Normal Avenue	0.1%	5.4%					7956 South Normal Avenue	Chicago
24	Loan	19, 23	1	London Bridge Industrial	1.3%	100.0%	UBS AG	UBS AG	NAP	NAP	1440 and 1444 London Bridge Road	Virginia Beach
25	Loan	10, 15	1	Fountain Hills Plaza	1.3%	100.0%	KeyBank	KeyBank	NAP	NAP	16605 East Palisades Boulevard	Fountain Hills
26	Loan	21	1	80 White Street	1.2%	100.0%	AREF2	AREF2	NAP	NAP	80-82 White Street	New York
27	Loan	20	1	Feasterville Plaza	1.2%	100.0%	Barclays	Barclays	NAP	NAP	1045 Bustleton Pike	Feasterville-Trevose
28	Loan	10, 17, 19, 23	1	Crown Center	1.1%	100.0%	KeyBank	KeyBank	NAP	NAP	1201 West Cypress Creek Road	Fort Lauderdale
29	Loan		1	The Park at Milestone	1.1%	100.0%	AREF2	AREF2	NAP	NAP	1000 Commons Circle	Vicksburg
30	Loan	6, 10	3	Sandpiper Midwest Portfolio	1.0%		KeyBank	KeyBank	NAP	NAP	Various	Various
30.01	Property		1	WoodSpring Suites Fort Wayne	0.4%	35.6%					2850 Dupont Commerce Court	Fort Wayne
30.02	Property		1	WoodSpring Suites Easton	0.4%	34.1%					4202 Transit Drive	Columbus
30.03	Property		1	WoodSpring Suites Fairfield	0.3%	30.3%					6725 Fairfield Business Center Drive	Fairfield
31	Loan	16, 19	1	Holiday Inn Express Indianapolis West Airport	0.9%	100.0%	Barclays	Barclays	NAP	NAP	5855 Rockville Road	Indianapolis
32	Loan	5, 19	1	Fairfield Inn & Suites by Marriott Wilmington	0.8%	100.0%	BSPRT	BSPRT	NAP	NAP	2117 North DuPont Highway	New Castle
33	Loan		1	Courtyard by Marriott Bowling Green Convention Center	0.8%	100.0%	LMF	LMF	NAP	NAP	1010 Wilkinson Trace	Bowling Green
34	Loan	2, 16, 19	1	The Hub	0.8%	100.0%	DBRI	GACC	NAP	NAP	2626 South Hardy Drive	Tempe
35	Loan	16, 23, 30	1	Enfield Industrial	0.8%	100.0%	Barclays	Barclays	NAP	NAP	53 Manning Road	Enfield
36	Loan		1	Storage Sense Orlando	0.8%	100.0%	Barclays	Barclays	NAP	NAP	10906 Moss Park Road	Orlando

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

% of Initial Pool Balance

% of Loan Balance

Mortgage Loan Originator

Mortgage Loan Seller

Related Group

Crossed Group

Address

City

Loan

6, 19, 21, 28

Southpointe and Lakecrest

0.7%

AREF2

NAP

Various

Tampa

37.01

Property

Lakecrest

0.4%

53.0%

3710 Corporex Park Drive

Tampa

37.02

Property

Southpointe

0.3%

47.0%

5650 Breckenridge Park Drive

Tampa

Loan

6, 13, 16

Retek New York Portfolio

0.7%

LMF

NAP

Various

38.01

Property

1503 Teller Avenue

0.3%

38.5%

1503 Teller Avenue

Bronx

38.02

Property

171 Herzl Street

0.2%

30.8%

171 Herzl Street

Brooklyn

38.03

Property

2822 University Avenue

0.2%

30.8%

2822 University Avenue

Bronx

Loan

6, 18, 28

Birch Knoll & Saucon Valley Crossing MHP

0.6%

Barclays

NAP

Various

39.01

Property

Saucon Valley Crossing

0.3%

53.7%

5002 Pennsylvania Route 309

Center Valley

39.02

Property

Birch Knoll

0.3%

46.3%

130 South Pine Tree Road

Hazelton

Loan

13, 18, 27

2758 Creston Avenue

0.6%

100.0%

LMF

NAP

2758 Creston Avenue

Bronx

Loan

2, 16

1900 Euclid Avenue

0.6%

100.0%

Barclays

NAP

1900 Euclid Avenue

Cleveland

Loan

2, 19, 20

501 Hayes

0.6%

100.0%

GACC

NAP

501 Hayes Street

San Francisco

Loan

Suburban Extended Stay - Denver Westminster

0.6%

100.0%

KeyBank

NAP

12095 North Mariposa Street

Westminster

Loan

Strawberry Square Shopping Center

0.5%

100.0%

KeyBank

NAP

2301 North 29th Street

Philadelphia

Loan

18, 20, 23

51 Haddonfield

0.5%

100.0%

DBRI

GACC

NAP

51 Haddonfield Road

Cherry Hill

Loan

140-150 Access Road

0.5%

100.0%

BMO

NAP

140-150 Access Road

Spartanburg

Loan

824 Classon Avenue

0.5%

100.0%

LMF

NAP

824 Classon Avenue

Brooklyn

Loan

US Storage - Delray Beach

0.5%

100.0%

KeyBank

Group B

NAP

1425 Southwest 10th Street

Delray Beach

Loan

US Storage - Nashville

0.5%

100.0%

KeyBank

Group B

NAP

4611 Nolensville Pike

Nashville

Loan

US Storage - Clarksville

0.5%

100.0%

KeyBank

Group B

NAP

2430 Madison Street

Clarksville

Loan

5, 16, 27

286 East 163rd Street

0.5%

100.0%

LMF

NAP

286 East 163rd Street

Bronx

Loan

60 Cottage Street

0.4%

100.0%

LMF

NAP

60 Cottage Street

Jersey City

Loan

2, 28

431 Dekalb Avenue

0.4%

100.0%

SMC

NAP

431 Dekalb Avenue

Brooklyn

Loan

16, 27, 29

1668 Bergen Street

0.4%

100.0%

SMC

NAP

1668 Bergen Street

Brooklyn

Loan

Hamlet MHC

0.3%

100.0%

KeyBank

NAP

123 Jones Street

Hamlet

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	County	State	Zip Code	General Property Type	Detailed Property Type	Year Built	Year Renovated	Number of Units	Unit of Measure	Loan Per Unit ($)	Original Balance ($)	Cut-off Date Balance ($)	Maturity/ARD Balance ($)	Interest Rate %	Administrative Fee Rate %
								2	2			3			6, 7	6, 7	6, 7		8
1	Loan	6	3	Arch Portfolio	Forsyth	NC	Various	Multifamily	Garden	Various	2022-2024	813	Units	91,220.17	74,162,000	74,162,000	74,162,000	6.95000%	0.13741%
1.01	Property		1	The Arcadian	Forsyth	NC	27127	Multifamily	Garden	1972	2022-2024	285	Units		28,493,774	28,493,774	28,493,774
1.02	Property		1	The Charleston	Forsyth	NC	27103	Multifamily	Garden	1962	2022-2024	234	Units		23,171,712	23,171,712	23,171,712
1.03	Property		1	The Arlington	Forsyth	NC	27103	Multifamily	Garden	1981, 1983	2022-2024	294	Units		22,496,514	22,496,514	22,496,514
2	Loan	5, 7, 11, 12, 18, 19, 20, 21, 23, 24	1	277 Park Avenue	New York	NY	10172	Office	CBD	1963	2023	1,881,010	SF	276.45	70,000,000	70,000,000	70,000,000	7.01000%	0.01304%
3	Loan	6, 16, 19, 29	2	Artisan Foods Portfolio	Essex	MA	Various	Industrial	Storage / Manufacturing	Various	Various	344,304	SF	181.53	62,500,000	62,500,000	62,500,000	6.89000%	0.01366%
3.01	Property		1	201 Merrimack Street	Essex	MA	01843	Industrial	Storage / Manufacturing	1955	2023	182,304	SF		32,833,821	32,833,821	32,833,821
3.02	Property		1	117 Water Street	Essex	MA	01841	Industrial	Storage / Manufacturing	1960	2021	162,000	SF		29,666,179	29,666,179	29,666,179
4	Loan	17, 19	1	Estates at Palm Bay	Okaloosa	FL	32547	Multifamily	Garden	1992	2019-2024	300	Units	203,333.33	61,000,000	61,000,000	61,000,000	6.55000%	0.02366%
5	Loan	1, 5, 7, 12, 20, 21	1	Baybrook Mall	Harris	TX	77546	Retail	Super Regional Mall	1978	2016	540,986	SF	406.40	61,000,000	60,959,705	57,653,509	6.81600%	0.01491%
6	Loan	5, 10, 12, 17, 19, 27	1	Langdon at Walnut Park	Travis	TX	78753	Multifamily	Garden	2018	2023	277	Units	216,606.50	60,000,000	60,000,000	60,000,000	6.25700%	0.01366%
7	Loan	16, 19	1	New Jersey Logistics	Monmouth	NJ	07728	Industrial	Warehouse / Distribution	2023	NAP	368,050	SF	114.11	42,000,000	42,000,000	42,000,000	6.30000%	0.01366%
8	Loan	1, 2, 4, 6, 7, 12, 13, 20, 21, 23, 30	8	BioMed 2024 Portfolio 2	Various	Various	Various	Various	Various	Various	Various	995,458	SF	552.40	30,000,000	30,000,000	30,000,000	5.48759809004295%	0.01366%
8.01	Property		1	200 Sidney	Middlesex	MA	02139	Mixed Use	Lab / Office	2000	2016	188,616	SF		9,653,289	9,653,289	9,653,289
8.02	Property		1	Lincoln Centre	San Mateo	CA	94404	Mixed Use	Lab / Office	2017	NAP	360,000	SF		6,315,789	6,315,789	6,315,789
8.03	Property		1	40 Erie Street	Middlesex	MA	02139	Mixed Use	Lab / Office	1996	2015	106,638	SF		4,342,105	4,342,105	4,342,105
8.04	Property		1	4570 Executive Drive	San Diego	CA	92121	Mixed Use	Lab / Office	2000	2019	125,550	SF		3,486,316	3,486,316	3,486,316
8.05	Property		1	9360-9390 Towne Centre Drive	San Diego	CA	92121	Mixed Use	Lab / Office	1990	2020	147,577	SF		2,763,158	2,763,158	2,763,158
8.06	Property		1	21 Erie Street	Middlesex	MA	02139	Mixed Use	Lab / Office	1925	2018	51,914	SF		2,215,658	2,215,658	2,215,658
8.07	Property		1	47 Erie Street Parking Structure	Middlesex	MA	02139	Other	Parking Garage	1997	NAP	447	Spaces		828,947	828,947	828,947
8.08	Property		1	Eastgate Mall	San Diego	CA	92121	Mixed Use	Lab / Office	1989	2020	15,163	SF		394,737	394,737	394,737
9	Loan	1, 7, 12, 18, 19, 20	1	Stonebriar Centre	Collin	TX	75033	Retail	Super Regional Mall	2000	NAP	1,096,880	SF	232.48	30,000,000	30,000,000	30,000,000	6.99900%	0.01366%
10	Loan	7, 12, 17, 18, 23	1	Northbridge Centre	Palm Beach	FL	33407	Office	CBD	1985	2018	294,493	SF	325.98	30,000,000	30,000,000	30,000,000	6.90500%	0.01366%
11	Loan	3	1	Patriot Crossing	Jefferson	KY	40214	Multifamily	Garden	1970	2024	362	Units	82,320.44	29,800,000	29,800,000	29,800,000	6.75000%	0.01366%
12	Loan	6, 16, 28	2	Charlotte MHP Portfolio	Mecklenburg	NC	Various	Manufactured Housing	Manufactured Housing	Various	NAP	402	Pads	73,880.60	29,700,000	29,700,000	29,700,000	6.40000%	0.01366%
12.01	Property		1	Queen's Grant	Mecklenburg	NC	28262	Manufactured Housing	Manufactured Housing	1980	NAP	207	Pads		15,503,774	15,503,774	15,503,774
12.02	Property		1	Arrowood	Mecklenburg	NC	28273	Manufactured Housing	Manufactured Housing	1983	NAP	195	Pads		14,196,226	14,196,226	14,196,226
13	Loan	7, 12, 19	1	Westshore Crossing	Hillsborough	FL	33603	Multifamily	Garden	1973	2023	337	Units	149,554.90	25,000,000	25,000,000	25,000,000	6.49900%	0.01366%
14	Loan		1	Oak Ridge City Center	Anderson	TN	37830	Retail	Anchored	1955	2018	286,989	SF	87.11	25,000,000	25,000,000	25,000,000	7.28000%	0.01366%
15	Loan	1, 7, 12, 27, 30	1	Bronx Terminal Market	Bronx	NY	10451	Retail	Anchored	2009	NAP	918,779	SF	261.22	24,578,947	24,578,947	24,578,947	5.18100%	0.01366%
16	Loan	5, 27	1	The Boulevard at Oakley Station Phase II	Hamilton	OH	45209	Multifamily	Garden	2016	NAP	150	Units	158,333.33	23,750,000	23,750,000	23,750,000	6.20000%	0.02241%
17	Loan	19	1	Cherrywood Shopping Center	Nassau	NY	11793	Retail	Anchored	1954	2020	59,906	SF	396.45	23,750,000	23,750,000	23,750,000	6.68000%	0.01366%
18	Loan	5, 14, 16, 27, 28	1	161 Meserole Avenue	Kings	NY	11222	Multifamily	Mid Rise	2024	NAP	29	Units	758,620.69	22,000,000	22,000,000	22,000,000	6.30000%	0.01366%
19	Loan		1	The Palisades	Cochise	AZ	85635	Multifamily	Garden	1997	2023	192	Units	109,375.00	21,000,000	21,000,000	21,000,000	6.20000%	0.04241%
20	Loan	7	1	Northwoods Apartments	Franklin	OH	43235	Multifamily	Garden	1983	2021	280	Units	124,221.43	20,782,000	20,782,000	20,782,000	6.20000%	0.01366%
21	Loan	4, 19, 30	1	DeKalb Student Housing	DeKalb	IL	60115	Multifamily	Student Housing	1940-2001	NAP	978	Beds	20,245.40	19,800,000	19,800,000	19,800,000	7.40000%	0.01366%
22	Loan	1, 6, 7, 12, 16, 19, 23, 27, 28	20	GNL Industrial Portfolio	Various	Various	Various	Various	Various	Various	Various	3,908,306	SF	60.64	17,400,000	17,400,000	17,400,000	5.74400%	0.01366%
22.01	Property		1	FCA USA - Detroit, MI	Wayne	MI	48211	Industrial	Warehouse / Distribution	2015	2017, 2020	997,022	SF		5,175,618	5,175,618	5,175,618
22.02	Property		1	Grupo Antolin - Shelby Township, MI	Macomb	MI	48316	Industrial	Manufacturing	2017	NAP	359,807	SF		2,040,198	2,040,198	2,040,198
22.03	Property		1	Follett School - McHenry, IL	McHenry	IL	60050	Industrial	Warehouse / Distribution	1996	2002	486,868	SF		1,486,656	1,486,656	1,486,656
22.04	Property		1	Shaw Aero - Naples, FL	Collier	FL	34117	Industrial	Manufacturing / Flex	1999	NAP	130,581	SF		850,082	850,082	850,082
22.05	Property		1	Kuka - Sterling Heights, MI	Macomb	MI	48312	Industrial	Warehouse / Distribution	2006	NAP	200,000	SF		788,797	788,797	788,797
22.06	Property		1	ZF Active Safety - Findlay, OH	Hancock	OH	45840	Industrial	Manufacturing / Warehouse	2018	NAP	216,300	SF		769,028	769,028	769,028
22.07	Property		1	CF Sauer - 184 Suburban	San Luis Obispo	CA	93401	Industrial	Manufacturing	1998	NAP	106,066	SF		711,697	711,697	711,697
22.08	Property		1	CF Sauer - 728 N Main St.	Greenville	SC	29662	Industrial	Warehouse / Distribution	1970	NAP	247,000	SF		707,743	707,743	707,743
22.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA	Allegheny	PA	15275	Industrial	Distribution / Flex	2015	2024	85,646	SF		634,596	634,596	634,596
22.10	Property		1	Hannibal - Houston, TX	Harris	TX	77092	Industrial	Manufacturing / Distribution	1978	2016	109,000	SF		628,666	628,666	628,666
22.11	Property		1	FedEx IV - Lexington, KY	Fayette	KY	40511	Industrial	Warehouse / Distribution	2006	2012	138,487	SF		581,219	581,219	581,219
22.12	Property		1	VersaFlex - Kansas City, KS	Wyandotte	KS	66105	Industrial	Manufacturing	1977	1990	113,000	SF		531,796	531,796	531,796
22.13	Property		1	Cott Beverage Inc - Sikeston, MO	New Madrid	MO	63801	Industrial	Warehouse / Distribution	2016	NAP	170,000	SF		470,511	470,511	470,511
22.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD	Harford	MD	21078	Industrial	Warehouse / Distribution	2002	NAP	120,000	SF		446,788	446,788	446,788
22.15	Property		1	CSTK - St. Louis, MO	City of St. Louis	MO	63147	Industrial	Warehouse	2015	NAP	56,029	SF		442,834	442,834	442,834
22.16	Property		1	CF Sauer - 39 S Park Dr.	Greenville	SC	29607	Industrial	Warehouse / Distribution	1982	NAP	152,000	SF		434,926	434,926	434,926
22.17	Property		1	AM Castle - Wichita, KS	Sedgwick	KS	67216	Industrial	Manufacturing	1976	NAP	127,600	SF		419,110	419,110	419,110
22.18	Property		1	CF Sauer - 9 Old Mill Road	Greenville	SC	29607	Industrial	Warehouse / Distribution	1960	2004	80,000	SF		229,325	229,325	229,325
22.19	Property		1	CF Sauer - 2447 Eunice Avenue	Orange	FL	32808	Industrial	Warehouse / Distribution	1971	NAP	6,900	SF		30,643	30,643	30,643
22.20	Property		1	CF Sauer - 513 West Butler Road	Greenville	SC	29662	Office	Suburban	2000	2004	6,000	SF		19,769	19,769	19,769
23	Loan	5, 6, 16, 27, 29	12	Chicago 12-Property Multifamily Portfolio	Cook	IL	Various	Multifamily	Various	Various	NAP	243	Units	65,843.62	16,000,000	16,000,000	14,994,699	7.27000%	0.01366%
23.01	Property		1	8705-8711 South Morgan Street	Cook	IL	60620	Multifamily	Garden	1929	NAP	36	Units		2,600,000	2,600,000	2,436,639
23.02	Property		1	11214-11218 South Indiana Avenue	Cook	IL	60628	Multifamily	Mid Rise	1923	NAP	27	Units		1,750,000	1,750,000	1,640,045
23.03	Property		1	8201 South Paulina Street	Cook	IL	60620	Multifamily	Mid Rise	1926	NAP	22	Units		1,400,000	1,400,000	1,312,036
23.04	Property		1	2320 West Garfield Boulevard	Cook	IL	60609	Multifamily	Garden	1963	NAP	18	Units		1,400,000	1,400,000	1,312,036
23.05	Property		1	7818-7820 South South Shore Drive	Cook	IL	60649	Multifamily	Garden	1966	NAP	24	Units		1,390,000	1,390,000	1,302,665
23.06	Property		1	8001-8007 South Eberhart Avenue	Cook	IL	60619	Multifamily	Garden	1925	NAP	18	Units		1,300,000	1,300,000	1,218,319
23.07	Property		1	8139-8145 South Maryland Avenue	Cook	IL	60619	Multifamily	Garden	1930	NAP	17	Units		1,200,000	1,200,000	1,124,602
23.08	Property		1	535 East 102nd Street	Cook	IL	60628	Multifamily	Garden	1927	NAP	22	Units		1,200,000	1,200,000	1,124,602
23.09	Property		1	6516 South Stony Island Avenue	Cook	IL	60637	Multifamily	Garden	1916	NAP	16	Units		1,050,000	1,050,000	984,027
23.10	Property		1	7770-7778 South South Shore Drive	Cook	IL	60649	Multifamily	Garden	1955	NAP	15	Units		950,000	950,000	890,310
23.11	Property		1	9017-9025 South Cottage Grove Avenue	Cook	IL	60619	Multifamily	Garden	1925, 1966	NAP	14	Units		900,000	900,000	843,452
23.12	Property		1	7956 South Normal Avenue	Cook	IL	60620	Multifamily	Garden	1927	NAP	14	Units		860,000	860,000	805,965
24	Loan	19, 23	1	London Bridge Industrial	Virginia Beach City	VA	23453	Industrial	Warehouse	1996	NAP	400,000	SF	35.00	14,000,000	14,000,000	14,000,000	6.56000%	0.01366%
25	Loan	10, 15	1	Fountain Hills Plaza	Maricopa	AZ	85268	Retail	Anchored	1986	2009	111,284	SF	124.12	13,812,500	13,812,500	13,812,500	6.50000%	0.02241%
26	Loan	21	1	80 White Street	New York	NY	10013	Mixed Use	Office / Retail	1915	2019	39,786	SF	326.75	13,000,000	13,000,000	13,000,000	7.20000%	0.01366%
27	Loan	20	1	Feasterville Plaza	Bucks	PA	19053	Retail	Anchored	1958	2011	110,627	SF	116.61	12,900,000	12,900,000	12,900,000	7.22000%	0.01366%
28	Loan	10, 17, 19, 23	1	Crown Center	Broward	FL	33309	Office	Suburban	1988	2001	107,897	SF	106.58	11,500,000	11,500,000	11,500,000	7.35000%	0.02241%
29	Loan		1	The Park at Milestone	Warren	MS	39180	Multifamily	Garden	2003	2021	192	Units	59,375.00	11,400,000	11,400,000	11,400,000	6.30400%	0.01366%
30	Loan	6, 10	3	Sandpiper Midwest Portfolio	Various	Various	Various	Hospitality	Extended Stay	Various	NAP	365	Rooms	30,410.96	11,100,000	11,100,000	11,100,000	7.79000%	0.02241%
30.01	Property		1	WoodSpring Suites Fort Wayne	Allen	IN	46825	Hospitality	Extended Stay	2009	NAP	124	Rooms		3,949,000	3,949,000	3,949,000
30.02	Property		1	WoodSpring Suites Easton	Franklin	OH	43230	Hospitality	Extended Stay	2015	NAP	122	Rooms		3,789,000	3,789,000	3,789,000
30.03	Property		1	WoodSpring Suites Fairfield	Butler	OH	45014	Hospitality	Extended Stay	2008	NAP	119	Rooms		3,362,000	3,362,000	3,362,000
31	Loan	16, 19	1	Holiday Inn Express Indianapolis West Airport	Marion	IN	46224	Hospitality	Limited Service	1996	2024	98	Rooms	102,040.82	10,000,000	10,000,000	9,655,821	7.75000%	0.01366%
32	Loan	5, 19	1	Fairfield Inn & Suites by Marriott Wilmington	New Castle	DE	19720	Hospitality	Limited Service	2015	NAP	72	Rooms	125,000.00	9,000,000	9,000,000	9,000,000	7.95000%	0.01366%
33	Loan		1	Courtyard by Marriott Bowling Green Convention Center	Warren	KY	42103	Hospitality	Select Service	1997	2019-2020	93	Rooms	95,698.92	8,900,000	8,900,000	8,900,000	8.20000%	0.01366%
34	Loan	2, 16, 19	1	The Hub	Maricopa	AZ	85282	Industrial	Flex	1968	2021	50,400	SF	174.60	8,800,000	8,800,000	8,800,000	7.48800%	0.01366%
35	Loan	16, 23, 30	1	Enfield Industrial	Hartford	CT	06082	Industrial	Warehouse / Distribution	1961	2022	244,505	SF	34.56	8,450,000	8,450,000	8,450,000	7.60000%	0.01366%
36	Loan		1	Storage Sense Orlando	Orange	FL	32832	Self Storage	Self Storage	2017	NAP	62,259	SF	134.92	8,400,000	8,400,000	8,400,000	6.71200%	0.01366%

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	County	State	Zip Code	General Property Type	Detailed Property Type	Year Built	Year Renovated	Number of Units	Unit of Measure	Loan Per Unit ($)	Original Balance ($)	Cut-off Date Balance ($)	Maturity/ARD Balance ($)	Interest Rate %	Administrative Fee Rate %
								2	2			3			6, 7	6, 7	6, 7		8
37	Loan	6, 19, 21, 28	2	Southpointe and Lakecrest	Hillsborough	FL	Various	Office	Suburban	Various	NAP	121,513	SF	59.66	7,250,000	7,250,000	6,882,689	7.20000%	0.01366%
37.01	Property		1	Lakecrest	Hillsborough	FL	33619	Office	Suburban	1988	NAP	59,758	SF		3,842,500	3,842,500	3,647,825
37.02	Property		1	Southpointe	Hillsborough	FL	33610	Office	Suburban	1985	NAP	61,755	SF		3,407,500	3,407,500	3,234,864
38	Loan	6, 13, 16	3	Retek New York Portfolio	Various	NY	Various	Multifamily	Low Rise	1920	2024	26	Units	278,653.85	7,245,000	7,245,000	7,245,000	6.85000%	0.01366%
38.01	Property		1	1503 Teller Avenue	Bronx	NY	10457	Multifamily	Low Rise	1920	2024	10	Units		2,787,000	2,787,000	2,787,000
38.02	Property		1	171 Herzl Street	Kings	NY	11212	Multifamily	Low Rise	1920	2024	8	Units		2,229,000	2,229,000	2,229,000
38.03	Property		1	2822 University Avenue	Bronx	NY	10468	Multifamily	Low Rise	1920	2024	8	Units		2,229,000	2,229,000	2,229,000
39	Loan	6, 18, 28	2	Birch Knoll & Saucon Valley Crossing MHP	Various	PA	Various	Manufactured Housing	Manufactured Housing	Various	NAP	162	Pads	41,641.98	6,746,000	6,746,000	6,746,000	6.30000%	0.06241%
39.01	Property		1	Saucon Valley Crossing	Lehigh	PA	18034	Manufactured Housing	Manufactured Housing	1980	NAP	71	Pads		3,625,026	3,625,026	3,625,026
39.02	Property		1	Birch Knoll	Luzerne	PA	18201	Manufactured Housing	Manufactured Housing	1989	NAP	91	Pads		3,120,974	3,120,974	3,120,974
40	Loan	13, 18, 27	1	2758 Creston Avenue	Bronx	NY	10468	Multifamily	Mid Rise	2024	NAP	21	Units	313,333.33	6,580,000	6,580,000	6,226,385	6.92000%	0.01366%
41	Loan	2, 16	1	1900 Euclid Avenue	Cuyahoga	OH	44115	Multifamily	Mid Rise	1912	2003	80	Units	81,250.00	6,500,000	6,500,000	6,145,577	6.85000%	0.01366%
42	Loan	2, 19, 20	1	501 Hayes	San Francisco	CA	94102	Mixed Use	Multifamily / Retail	1900	NAP	16	Units	406,250.00	6,500,000	6,500,000	6,500,000	6.45500%	0.01366%
43	Loan	19	1	Suburban Extended Stay - Denver Westminster	Adams	CO	80234	Hospitality	Extended Stay	2008	2023-2024	128	Rooms	50,390.63	6,450,000	6,450,000	6,450,000	7.55000%	0.02241%
44	Loan	15	1	Strawberry Square Shopping Center	Philadelphia	PA	19132	Retail	Anchored	1985-2006	2007	69,807	SF	83.80	5,850,000	5,850,000	5,850,000	7.05000%	0.07241%
45	Loan	18, 20, 23	1	51 Haddonfield	Camden	NJ	08002	Office	Suburban	1987	2022	98,382	SF	55.90	5,500,000	5,500,000	5,500,000	6.96100%	0.01366%
46	Loan	16	1	140-150 Access Road	Spartanburg	SC	29303	Industrial	Distribution / Outdoor Storage	1972	2004	35,232	SF	156.11	5,500,000	5,500,000	5,500,000	7.60000%	0.01366%
47	Loan		1	824 Classon Avenue	Kings	NY	11238	Multifamily	Mid Rise	1920	2022	10	Units	522,500.00	5,225,000	5,225,000	5,225,000	6.72000%	0.01366%
48	Loan	10	1	US Storage - Delray Beach	Palm Beach	FL	33444	Self Storage	Self Storage	2001	NAP	48,745	SF	104.85	5,111,000	5,111,000	5,111,000	6.07000%	0.02241%
49	Loan	10	1	US Storage - Nashville	Davidson	TN	37211	Self Storage	Self Storage	1998	NAP	74,075	SF	67.70	5,015,000	5,015,000	5,015,000	6.07000%	0.02241%
50	Loan	10	1	US Storage - Clarksville	Montgomery	TN	37043	Self Storage	Self Storage	2009	NAP	76,585	SF	65.29	5,000,000	5,000,000	5,000,000	6.07000%	0.02241%
51	Loan	5, 16, 27	1	286 East 163rd Street	Bronx	NY	10451	Multifamily	Mid Rise	2024	NAP	18	Units	277,777.78	5,000,000	5,000,000	5,000,000	7.31000%	0.01366%
52	Loan	13	1	60 Cottage Street	Hudson	NJ	07306	Multifamily	Mid Rise	2021	NAP	21	Units	214,285.71	4,500,000	4,500,000	4,500,000	6.54000%	0.01366%
53	Loan	2, 28	1	431 Dekalb Avenue	Kings	NY	11205	Mixed Use	Multifamily / Retail	1905	2024	9,881	SF	414.94	4,100,000	4,100,000	4,100,000	6.90000%	0.01366%
54	Loan	16, 27, 29	1	1668 Bergen Street	Kings	NY	11213	Multifamily	Mid Rise	2023	NAP	10	Units	390,000.00	3,900,000	3,900,000	3,900,000	6.71200%	0.01366%
55	Loan		1	Hamlet MHC	Richmond	NC	28345	Manufactured Housing	Manufactured Housing	1965	NAP	80	Pads	37,375.00	2,990,000	2,990,000	2,990,000	6.45000%	0.02241%

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	Net Mortgage Rate %	Monthly Debt Service (P&I) ($)	Monthly Debt Service (IO) ($)	Annual Debt Service (P&I) ($)	Annual Debt Service (IO) ($)	Amortization Type	ARD Loan (Yes / No)	Interest Accrual Method	Original Interest-Only Period (Mos.)	Remaining Interest-Only Period (Mos.)	Original Term To Maturity / ARD (Mos.)	Remaining Term To Maturity / ARD (Mos.)	Original Amortization Term (Mos.)	Remaining Amortization Term (Mos.)	Origination Date
						9	9	9	9		11
1	Loan	6	3	Arch Portfolio	6.81259%	NAP	435,487.16	NAP	5,225,845.92	Interest Only	No	Actual/360	60	60	60	60	0	0	9/4/2024
1.01	Property		1	The Arcadian
1.02	Property		1	The Charleston
1.03	Property		1	The Arlington
2	Loan	5, 7, 11, 12, 18, 19, 20, 21, 23, 24	1	277 Park Avenue	6.99697%	NAP	414,596.06	NAP	4,975,152.72	Interest Only - ARD	Yes	Actual/360	60	59	60	59	0	0	8/6/2024
3	Loan	6, 16, 19, 29	2	Artisan Foods Portfolio	6.87634%	NAP	363,838.25	NAP	4,366,059.03	Interest Only	No	Actual/360	60	60	60	60	0	0	8/29/2024
3.01	Property		1	201 Merrimack Street
3.02	Property		1	117 Water Street
4	Loan	17, 19	1	Estates at Palm Bay	6.52634%	NAP	337,582.75	NAP	4,050,993.00	Interest Only	No	Actual/360	60	60	60	60	0	0	8/14/2024
5	Loan	1, 5, 7, 12, 20, 21	1	Baybrook Mall	6.80109%	398,324.71	NAP	4,779,896.52	NAP	Amortizing Balloon	No	Actual/360	0	0	60	59	360	359	7/19/2024
6	Loan	5, 10, 12, 17, 19, 27	1	Langdon at Walnut Park	6.24334%	NAP	317,195.14	NAP	3,806,341.68	Interest Only	No	Actual/360	60	60	60	60	0	0	8/29/2024
7	Loan	16, 19	1	New Jersey Logistics	6.28634%	NAP	223,562.50	NAP	2,682,750.00	Interest Only	No	Actual/360	60	60	60	60	0	0	8/28/2024
8	Loan	1, 2, 4, 6, 7, 12, 13, 20, 21, 23, 30	8	BioMed 2024 Portfolio 2	5.47393809004295%	NAP	139,095.37	NAP	1,669,144.44	Interest Only	No	Actual/360	60	59	60	59	0	0	8/9/2024
8.01	Property		1	200 Sidney
8.02	Property		1	Lincoln Centre
8.03	Property		1	40 Erie Street
8.04	Property		1	4570 Executive Drive
8.05	Property		1	9360-9390 Towne Centre Drive
8.06	Property		1	21 Erie Street
8.07	Property		1	47 Erie Street Parking Structure
8.08	Property		1	Eastgate Mall
9	Loan	1, 7, 12, 18, 19, 20	1	Stonebriar Centre	6.98534%	NAP	177,405.21	NAP	2,128,862.52	Interest Only	No	Actual/360	60	58	60	58	0	0	7/1/2024
10	Loan	7, 12, 17, 18, 23	1	Northbridge Centre	6.89134%	NAP	175,022.57	NAP	2,100,270.84	Interest Only	No	Actual/360	60	60	60	60	0	0	8/9/2024
11	Loan	3	1	Patriot Crossing	6.73634%	NAP	169,953.13	NAP	2,039,437.56	Interest Only	No	Actual/360	60	60	60	60	0	0	8/30/2024
12	Loan	6, 16, 28	2	Charlotte MHP Portfolio	6.38634%	NAP	160,600.00	NAP	1,927,200.00	Interest Only	No	Actual/360	60	60	60	60	0	0	8/30/2024
12.01	Property		1	Queen's Grant
12.02	Property		1	Arrowood
13	Loan	7, 12, 19	1	Westshore Crossing	6.48534%	NAP	137,276.33	NAP	1,647,315.96	Interest Only	No	Actual/360	60	58	60	58	0	0	7/8/2024
14	Loan		1	Oak Ridge City Center	7.26634%	NAP	153,773.15	NAP	1,845,277.80	Interest Only	No	Actual/360	60	60	60	60	0	0	8/15/2024
15	Loan	1, 7, 12, 27, 30	1	Bronx Terminal Market	5.16734%	NAP	107,593.49	NAP	1,291,121.88	Interest Only	No	Actual/360	60	59	60	59	0	0	8/6/2024
16	Loan	5, 27	1	The Boulevard at Oakley Station Phase II	6.17759%	NAP	124,412.62	NAP	1,492,951.44	Interest Only	No	Actual/360	60	60	60	60	0	0	8/30/2024
17	Loan	19	1	Cherrywood Shopping Center	6.66634%	NAP	134,044.56	NAP	1,608,534.72	Interest Only	No	Actual/360	60	60	60	60	0	0	9/4/2024
18	Loan	5, 14, 16, 27, 28	1	161 Meserole Avenue	6.28634%	NAP	117,104.17	NAP	1,405,250.00	Interest Only	No	Actual/360	60	60	60	60	0	0	8/8/2024
19	Loan		1	The Palisades	6.15759%	NAP	110,006.94	NAP	1,320,083.28	Interest Only	No	Actual/360	60	60	60	60	0	0	8/30/2024
20	Loan	7	1	Northwoods Apartments	6.18634%	NAP	108,864.97	NAP	1,306,379.64	Interest Only	No	Actual/360	60	59	60	59	0	0	7/31/2024
21	Loan	4, 19, 30	1	DeKalb Student Housing	7.38634%	NAP	123,795.83	NAP	1,485,549.96	Interest Only	No	Actual/360	60	59	60	59	0	0	7/30/2024
22	Loan	1, 6, 7, 12, 16, 19, 23, 27, 28	20	GNL Industrial Portfolio	5.73034%	NAP	84,444.78	NAP	1,013,337.36	Interest Only	No	Actual/360	60	55	60	55	0	0	4/5/2024
22.01	Property		1	FCA USA - Detroit, MI
22.02	Property		1	Grupo Antolin - Shelby Township, MI
22.03	Property		1	Follett School - McHenry, IL
22.04	Property		1	Shaw Aero - Naples, FL
22.05	Property		1	Kuka - Sterling Heights, MI
22.06	Property		1	ZF Active Safety - Findlay, OH
22.07	Property		1	CF Sauer - 184 Suburban
22.08	Property		1	CF Sauer - 728 N Main St.
22.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA
22.10	Property		1	Hannibal - Houston, TX
22.11	Property		1	FedEx IV - Lexington, KY
22.12	Property		1	VersaFlex - Kansas City, KS
22.13	Property		1	Cott Beverage Inc - Sikeston, MO
22.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD
22.15	Property		1	CSTK - St. Louis, MO
22.16	Property		1	CF Sauer - 39 S Park Dr.
22.17	Property		1	AM Castle - Wichita, KS
22.18	Property		1	CF Sauer - 9 Old Mill Road
22.19	Property		1	CF Sauer - 2447 Eunice Avenue
22.20	Property		1	CF Sauer - 513 West Butler Road
23	Loan	5, 6, 16, 27, 29	12	Chicago 12-Property Multifamily Portfolio	7.25634%	112,224.64	NAP	1,346,695.68	NAP	Amortizing Balloon	No	Actual/360	0	0	60	60	330	330	8/29/2024
23.01	Property		1	8705-8711 South Morgan Street
23.02	Property		1	11214-11218 South Indiana Avenue
23.03	Property		1	8201 South Paulina Street
23.04	Property		1	2320 West Garfield Boulevard
23.05	Property		1	7818-7820 South South Shore Drive
23.06	Property		1	8001-8007 South Eberhart Avenue
23.07	Property		1	8139-8145 South Maryland Avenue
23.08	Property		1	535 East 102nd Street
23.09	Property		1	6516 South Stony Island Avenue
23.10	Property		1	7770-7778 South South Shore Drive
23.11	Property		1	9017-9025 South Cottage Grove Avenue
23.12	Property		1	7956 South Normal Avenue
24	Loan	19, 23	1	London Bridge Industrial	6.54634%	NAP	77,596.30	NAP	931,155.60	Interest Only	No	Actual/360	60	59	60	59	0	0	8/1/2024
25	Loan	10, 15	1	Fountain Hills Plaza	6.47759%	NAP	75,856.84	NAP	910,282.08	Interest Only	No	Actual/360	60	60	60	60	0	0	8/9/2024
26	Loan	21	1	80 White Street	7.18634%	NAP	79,083.33	NAP	948,999.96	Interest Only	No	Actual/360	60	60	60	60	0	0	8/16/2024
27	Loan	20	1	Feasterville Plaza	7.20634%	NAP	78,692.99	NAP	944,315.88	Interest Only	No	Actual/360	60	59	60	59	0	0	8/9/2024
28	Loan	10, 17, 19, 23	1	Crown Center	7.32759%	NAP	71,415.80	NAP	856,989.60	Interest Only	No	Actual/360	60	60	60	60	0	0	8/13/2024
29	Loan		1	The Park at Milestone	6.29034%	NAP	60,719.78	NAP	728,637.36	Interest Only	No	Actual/360	60	60	60	60	0	0	8/30/2024
30	Loan	6, 10	3	Sandpiper Midwest Portfolio	7.76759%	NAP	73,058.30	NAP	876,699.60	Interest Only	No	Actual/360	60	59	60	59	0	0	8/1/2024
30.01	Property		1	WoodSpring Suites Fort Wayne
30.02	Property		1	WoodSpring Suites Easton
30.03	Property		1	WoodSpring Suites Fairfield
31	Loan	16, 19	1	Holiday Inn Express Indianapolis West Airport	7.73634%	71,641.22	65,480.32	859,694.64	785,763.84	Interest Only, Amortizing Balloon	No	Actual/360	12	12	60	60	360	360	8/29/2024
32	Loan	5, 19	1	Fairfield Inn & Suites by Marriott Wilmington	7.93634%	NAP	60,453.13	NAP	725,437.56	Interest Only	No	Actual/360	60	59	60	59	0	0	7/25/2024
33	Loan		1	Courtyard by Marriott Bowling Green Convention Center	8.18634%	NAP	61,661.34	NAP	739,936.08	Interest Only	No	Actual/360	60	58	60	58	0	0	7/10/2024
34	Loan	2, 16, 19	1	The Hub	7.47434%	NAP	55,674.67	NAP	668,096.04	Interest Only	No	Actual/360	60	59	60	59	0	0	7/25/2024
35	Loan	16, 23, 30	1	Enfield Industrial	7.58634%	NAP	54,259.95	NAP	651,119.40	Interest Only	No	Actual/360	60	60	60	60	0	0	8/23/2024
36	Loan		1	Storage Sense Orlando	6.69834%	NAP	47,636.56	NAP	571,638.72	Interest Only	No	Actual/360	60	59	60	59	0	0	7/9/2024

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	Net Mortgage Rate %	Monthly Debt Service (P&I) ($)	Monthly Debt Service (IO) ($)	Annual Debt Service (P&I) ($)	Annual Debt Service (IO) ($)	Amortization Type	ARD Loan (Yes / No)	Interest Accrual Method	Original Interest-Only Period (Mos.)	Remaining Interest-Only Period (Mos.)	Original Term To Maturity / ARD (Mos.)	Remaining Term To Maturity / ARD (Mos.)	Original Amortization Term (Mos.)	Remaining Amortization Term (Mos.)	Origination Date
						9	9	9	9		11
37	Loan	6, 19, 21, 28	2	Southpointe and Lakecrest	7.18634%	49,212.15	NAP	590,545.80	NAP	Amortizing Balloon	No	Actual/360	0	0	60	60	360	360	8/30/2024
37.01	Property		1	Lakecrest
37.02	Property		1	Southpointe
38	Loan	6, 13, 16	3	Retek New York Portfolio	6.83634%	NAP	41,931.28	NAP	503,175.36	Interest Only	No	Actual/360	60	60	60	60	0	0	8/26/2024
38.01	Property		1	1503 Teller Avenue
38.02	Property		1	171 Herzl Street
38.03	Property		1	2822 University Avenue
39	Loan	6, 18, 28	2	Birch Knoll & Saucon Valley Crossing MHP	6.23759%	NAP	35,908.40	NAP	430,900.80	Interest Only	No	Actual/360	60	59	60	59	0	0	8/9/2024
39.01	Property		1	Saucon Valley Crossing
39.02	Property		1	Birch Knoll
40	Loan	13, 18, 27	1	2758 Creston Avenue	6.90634%	43,423.95	NAP	521,087.40	NAP	Amortizing Balloon	No	Actual/360	0	0	60	60	360	360	8/28/2024
41	Loan	2, 16	1	1900 Euclid Avenue	6.83634%	42,591.85	NAP	511,102.20	NAP	Amortizing Balloon	No	Actual/360	0	0	60	60	360	360	8/30/2024
42	Loan	2, 19, 20	1	501 Hayes	6.44134%	NAP	35,450.20	NAP	425,402.40	Interest Only	No	Actual/360	60	60	60	60	0	0	8/16/2024
43	Loan	19	1	Suburban Extended Stay - Denver Westminster	7.52759%	NAP	41,144.88	NAP	493,738.56	Interest Only	No	Actual/360	60	60	60	60	0	0	8/30/2024
44	Loan	15	1	Strawberry Square Shopping Center	6.97759%	NAP	34,846.09	NAP	418,153.08	Interest Only	No	Actual/360	60	60	60	60	0	0	8/20/2024
45	Loan	18, 20, 23	1	51 Haddonfield	6.94734%	NAP	32,347.70	NAP	388,172.40	Interest Only	No	Actual/360	60	59	60	59	0	0	8/1/2024
46	Loan	16	1	140-150 Access Road	7.58634%	NAP	35,317.13	NAP	423,805.56	Interest Only	No	Actual/360	60	60	60	60	0	0	8/15/2024
47	Loan		1	824 Classon Avenue	6.70634%	NAP	29,666.39	NAP	355,996.68	Interest Only	No	Actual/360	60	60	60	60	0	0	8/28/2024
48	Loan	10	1	US Storage - Delray Beach	6.04759%	NAP	26,212.21	NAP	314,546.52	Interest Only	No	Actual/360	60	57	60	57	0	0	5/30/2024
49	Loan	10	1	US Storage - Nashville	6.04759%	NAP	25,719.87	NAP	308,638.44	Interest Only	No	Actual/360	60	57	60	57	0	0	5/30/2024
50	Loan	10	1	US Storage - Clarksville	6.04759%	NAP	25,642.94	NAP	307,715.28	Interest Only	No	Actual/360	60	57	60	57	0	0	5/30/2024
51	Loan	5, 16, 27	1	286 East 163rd Street	7.29634%	NAP	30,881.37	NAP	370,576.44	Interest Only	No	Actual/360	60	58	60	58	0	0	6/28/2024
52	Loan	13	1	60 Cottage Street	6.52634%	NAP	24,865.63	NAP	298,387.56	Interest Only	No	Actual/360	60	59	60	59	0	0	8/2/2024
53	Loan	2, 28	1	431 Dekalb Avenue	6.88634%	NAP	23,902.43	NAP	286,829.17	Interest Only	No	Actual/360	60	59	60	59	0	0	8/2/2024
54	Loan	16, 27, 29	1	1668 Bergen Street	6.69834%	NAP	22,116.97	NAP	265,403.67	Interest Only	No	Actual/360	60	59	60	59	0	0	7/31/2024
55	Loan		1	Hamlet MHC	6.42759%	NAP	16,294.46	NAP	195,533.52	Interest Only	No	Actual/360	60	60	60	60	0	0	8/23/2024

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	Seasoning (Mos.)	Payment Due Date	First Payment Date	First P&I Payment Date	Maturity Date or Anticipated Repayment Date	Final Maturity Date	Grace Period - Late Fee (Days)	Grace Period - Default (Days)	Prepayment Provision	Most Recent EGI ($)	Most Recent Expenses ($)	Most Recent NOI ($)	Most Recent NOI Date	Most Recent Description	Second Most Recent EGI ($)	Second Most Recent Expenses ($)	Second Most Recent NOI ($)
											10		12					16
1	Loan	6	3	Arch Portfolio	0	6	10/6/2024	NAP	9/6/2029	9/6/2029	0	0	L(24),D(33),O(3)	9,910,694	3,027,779	6,882,915	7/31/2024	T-12	8,491,584	2,909,179	5,582,405
1.01	Property		1	The Arcadian										3,699,036	1,161,142	2,537,894	7/31/2024	T-12	3,046,336	1,084,423	1,961,913
1.02	Property		1	The Charleston										2,985,156	837,034	2,148,122	7/31/2024	T-12	2,594,434	817,170	1,777,264
1.03	Property		1	The Arlington										3,226,502	1,029,603	2,196,898	7/31/2024	T-12	2,850,814	1,007,586	1,843,229
2	Loan	5, 7, 11, 12, 18, 19, 20, 21, 23, 24	1	277 Park Avenue	1	6	9/6/2024	NAP	8/6/2029	8/6/2032	0	0	L(25),D(31),O(4)	136,878,629	76,295,844	60,582,785	6/30/2024	T-12	129,173,492	74,584,157	54,589,335
3	Loan	6, 16, 19, 29	2	Artisan Foods Portfolio	0	6	10/6/2024	NAP	9/6/2029	9/6/2029	0	0	L(24),D(32),O(4)	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
3.01	Property		1	201 Merrimack Street										NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
3.02	Property		1	117 Water Street										NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4	Loan	17, 19	1	Estates at Palm Bay	0	6	10/6/2024	NAP	9/6/2029	9/6/2029	0	0	L(24),YM1(29),O(7)	7,866,018	2,670,621	5,195,397	6/30/2024	T-12	7,663,254	2,717,358	4,945,896
5	Loan	1, 5, 7, 12, 20, 21	1	Baybrook Mall	1	1	9/1/2024	9/1/2024	8/1/2029	8/1/2029	0	0	L(25),D(31),O(4)	41,668,756	11,820,364	29,848,392	5/31/2024	T-12	42,147,608	12,227,638	29,919,970
6	Loan	5, 10, 12, 17, 19, 27	1	Langdon at Walnut Park	0	6	10/6/2024	NAP	9/6/2029	9/6/2029	0	0	L(24),D(32),O(4)	6,747,675	3,085,940	3,661,735	6/30/2024	T-12	6,705,102	3,316,700	3,388,403
7	Loan	16, 19	1	New Jersey Logistics	0	1	10/1/2024	NAP	9/1/2029	9/1/2029	5	5	L(24),D(32),O(4)	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
8	Loan	1, 2, 4, 6, 7, 12, 13, 20, 21, 23, 30	8	BioMed 2024 Portfolio 2	1	9	9/9/2024	NAP	8/9/2029	8/9/2029	0	0	YM0.5%(25),DorYM0.5%(28),O(7)	85,469,946	25,221,741	60,248,205	3/31/2024	T-12	84,472,430	25,317,096	59,155,334
8.01	Property		1	200 Sidney										23,664,042	6,898,096	16,765,946	3/31/2024	T-12	22,759,084	6,921,719	15,837,365
8.02	Property		1	Lincoln Centre										18,183,731	5,093,898	13,089,833	3/31/2024	T-12	18,193,066	5,181,882	13,011,184
8.03	Property		1	40 Erie Street										14,104,382	4,651,964	9,452,417	3/31/2024	T-12	14,006,653	4,579,941	9,426,712
8.04	Property		1	4570 Executive Drive										10,674,557	3,762,645	6,911,912	3/31/2024	T-12	10,861,584	3,817,054	7,044,530
8.05	Property		1	9360-9390 Towne Centre Drive										9,014,947	2,866,298	6,148,648	3/31/2024	T-12	8,970,666	2,982,548	5,988,118
8.06	Property		1	21 Erie Street										5,993,729	1,152,875	4,840,853	3/31/2024	T-12	5,866,478	1,065,329	4,801,149
8.07	Property		1	47 Erie Street Parking Structure										2,782,533	580,403	2,202,130	3/31/2024	T-12	2,770,094	552,837	2,217,257
8.08	Property		1	Eastgate Mall										1,052,026	215,560	836,466	3/31/2024	T-12	1,044,805	215,786	829,019
9	Loan	1, 7, 12, 18, 19, 20	1	Stonebriar Centre	2	1	8/1/2024	NAP	7/1/2029	7/1/2029	0	0	L(26),D(27),O(7)	59,253,463	15,561,540	43,691,924	4/30/2024	T-12	59,426,990	15,869,494	43,557,495
10	Loan	7, 12, 17, 18, 23	1	Northbridge Centre	0	6	10/6/2024	NAP	9/6/2029	9/6/2029	0	0	L(24),DorYM1(29),O(7)	14,843,393	6,342,469	8,500,924	5/31/2024	T-12	13,660,870	6,210,980	7,449,891
11	Loan	3	1	Patriot Crossing	0	6	10/6/2024	NAP	9/6/2029	9/6/2029	0	0	L(24),YM1(30),O(6)	4,061,904	1,579,316	2,482,588	7/31/2024	T-12	3,837,629	1,594,263	2,243,366
12	Loan	6, 16, 28	2	Charlotte MHP Portfolio	0	6	10/6/2024	NAP	9/6/2029	9/6/2029	0	0	L(24),D(29),O(7)	3,180,205	854,665	2,325,541	6/30/2024	T-12	2,973,309	923,620	2,049,689
12.01	Property		1	Queen's Grant										1,634,702	415,142	1,219,561	6/30/2024	T-12	1,523,850	458,869	1,064,980
12.02	Property		1	Arrowood										1,545,503	439,523	1,105,980	6/30/2024	T-12	1,449,460	464,751	984,709
13	Loan	7, 12, 19	1	Westshore Crossing	2	6	8/6/2024	NAP	7/6/2029	7/6/2029	0	0	L(26),D(27),O(7)	6,198,227	2,356,254	3,841,973	4/30/2024	T-12	5,959,388	2,257,727	3,701,662
14	Loan		1	Oak Ridge City Center	0	6	10/6/2024	NAP	9/6/2029	9/6/2029	0	0	L(11),YM1(42),O(7)	3,476,435	863,605	2,612,830	4/30/2024	T-12	3,505,582	838,313	2,667,269
15	Loan	1, 7, 12, 27, 30	1	Bronx Terminal Market	1	6	9/6/2024	NAP	8/6/2029	8/6/2029	5	0	L(23),YM1(2),DorYM1(31),O(4)	47,421,498	17,043,518	30,377,981	3/31/2024	T-12	48,058,002	17,301,924	30,756,078
16	Loan	5, 27	1	The Boulevard at Oakley Station Phase II	0	1	10/1/2024	NAP	9/1/2029	9/1/2029	0	0	L(24),D(30),O(6)	3,379,842	821,522	2,558,320	6/30/2024	T-12	3,338,662	715,320	2,623,342
17	Loan	19	1	Cherrywood Shopping Center	0	6	10/6/2024	NAP	9/6/2029	9/6/2029	0	0	L(24),D(29),O(7)	3,374,335	1,008,579	2,365,756	6/30/2024	T-12	3,256,526	894,754	2,361,772
18	Loan	5, 14, 16, 27, 28	1	161 Meserole Avenue	0	6	10/6/2024	NAP	9/6/2029	9/6/2029	0	0	L(24),D(32),O(4)	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
19	Loan		1	The Palisades	0	6	10/6/2024	NAP	9/6/2029	9/6/2029	0	0	L(24),D(29),O(7)	2,461,063	717,274	1,743,789	7/31/2024	T-12	2,291,278	738,291	1,552,987
20	Loan	7	1	Northwoods Apartments	1	6	9/6/2024	NAP	8/6/2029	8/6/2029	0	0	L(25),D(31),O(4)	4,138,554	1,503,431	2,635,122	6/30/2024	T-12	4,017,088	1,522,201	2,494,887
21	Loan	4, 19, 30	1	DeKalb Student Housing	1	6	9/6/2024	NAP	8/6/2029	8/6/2029	0	0	L(25),D(28),O(7)	4,624,901	2,107,202	2,517,699	5/31/2024	T-12	4,614,580	2,176,244	2,438,336
22	Loan	1, 6, 7, 12, 16, 19, 23, 27, 28	20	GNL Industrial Portfolio	5	6	5/6/2024	NAP	4/6/2029	4/6/2029	0	0	L(11),YM1(18),DorYM1(24),O(7)	30,083,673	1,937,654	28,146,019	12/31/2023	T-12	29,989,517	2,405,590	27,583,927
22.01	Property		1	FCA USA - Detroit, MI										9,124,678	980,812	8,143,866	12/31/2023	T-12	8,520,112	650,834	7,869,278
22.02	Property		1	Grupo Antolin - Shelby Township, MI										3,723,073	62,226	3,660,847	12/31/2023	T-12	3,635,451	46,387	3,589,064
22.03	Property		1	Follett School - McHenry, IL										2,078,309	15,385	2,062,924	12/31/2023	T-12	2,282,237	242,928	2,039,309
22.04	Property		1	Shaw Aero - Naples, FL										1,339,488	263,265	1,076,223	12/31/2023	T-12	1,258,092	199,160	1,058,932
22.05	Property		1	Kuka - Sterling Heights, MI										1,189,724	19,724	1,170,000	12/31/2023	T-12	1,167,198	17,198	1,150,000
22.06	Property		1	ZF Active Safety - Findlay, OH										1,700,662	52,029	1,648,633	12/31/2023	T-12	2,181,541	566,121	1,615,420
22.07	Property		1	CF Sauer - 184 Suburban										1,140,189	5,229	1,134,961	12/31/2023	T-12	1,116,127	3,421	1,112,707
22.08	Property		1	CF Sauer - 728 N Main St.										1,196,256	12,180	1,184,076	12/31/2023	T-12	1,168,826	7,967	1,160,859
22.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA										1,054,508	24,302	1,030,206	12/31/2023	T-12	1,041,968	21,962	1,020,006
22.10	Property		1	Hannibal - Houston, TX										1,437,384	291,247	1,146,137	12/31/2023	T-12	1,440,392	316,728	1,123,664
22.11	Property		1	FedEx IV - Lexington, KY										853,366	12,834	840,532	12/31/2023	T-12	990,505	148,531	841,974
22.12	Property		1	VersaFlex - Kansas City, KS										720,000	5,328	714,672	12/31/2023	T-12	723,486	3,486	720,000
22.13	Property		1	Cott Beverage Inc - Sikeston, MO										920,672	79,649	841,024	12/31/2023	T-12	909,392	80,797	828,595
22.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD										661,814	6,949	654,865	12/31/2023	T-12	646,522	4,435	642,087
22.15	Property		1	CSTK - St. Louis, MO										995,619	94,628	900,991	12/31/2023	T-12	990,341	87,739	902,602
22.16	Property		1	CF Sauer - 39 S Park Dr.										736,155	7,492	728,662	12/31/2023	T-12	719,276	4,901	714,375
22.17	Property		1	AM Castle - Wichita, KS										750,794	0	750,794	12/31/2023	T-12	747,440	0	747,440
22.18	Property		1	CF Sauer - 9 Old Mill Road										387,452	3,946	383,506	12/31/2023	T-12	378,568	2,581	375,987
22.19	Property		1	CF Sauer - 2447 Eunice Avenue										44,567	230	44,338	12/31/2023	T-12	43,653	222	43,432
22.20	Property		1	CF Sauer - 513 West Butler Road										28,962	199	28,763	12/31/2023	T-12	28,391	192	28,199
23	Loan	5, 6, 16, 27, 29	12	Chicago 12-Property Multifamily Portfolio	0	6	10/6/2024	10/6/2024	9/6/2029	9/6/2029	0	0	L(24),D(32),O(4)	3,243,411	870,203	2,373,209	6/30/2024	Various	2,384,527	688,907	1,695,620
23.01	Property		1	8705-8711 South Morgan Street										526,295	146,528	379,767	6/30/2024	T-8 Ann.	NAV	NAV	NAV
23.02	Property		1	11214-11218 South Indiana Avenue										342,648	83,980	258,668	6/30/2024	T-12	330,498	85,251	245,247
23.03	Property		1	8201 South Paulina Street										267,830	74,532	193,298	6/30/2024	T-12	253,807	84,153	169,654
23.04	Property		1	2320 West Garfield Boulevard										277,075	72,219	204,856	6/30/2024	T-12	277,792	74,847	202,945
23.05	Property		1	7818-7820 South South Shore Drive										291,915	79,909	212,006	6/30/2024	T-12	274,421	79,812	194,609
23.06	Property		1	8001-8007 South Eberhart Avenue										254,366	63,530	190,836	6/30/2024	T-12	247,160	73,591	173,569
23.07	Property		1	8139-8145 South Maryland Avenue										216,926	57,139	159,787	6/30/2024	T-12	213,478	59,447	154,031
23.08	Property		1	535 East 102nd Street										245,330	70,566	174,764	6/30/2024	T-8 Ann.	NAV	NAV	NAV
23.09	Property		1	6516 South Stony Island Avenue										215,984	64,083	151,901	6/30/2024	T-12	208,580	67,219	141,361
23.10	Property		1	7770-7778 South South Shore Drive										194,721	56,121	138,600	6/30/2024	T-12	188,837	56,765	132,072
23.11	Property		1	9017-9025 South Cottage Grove Avenue										233,787	53,984	179,803	6/30/2024	T-12	224,757	58,895	165,862
23.12	Property		1	7956 South Normal Avenue										176,535	47,612	128,923	6/30/2024	T-12	165,197	48,927	116,270
24	Loan	19, 23	1	London Bridge Industrial	1	6	9/6/2024	NAP	8/6/2029	8/6/2029	0	0	L(12),YM1(44),O(4)	2,010,455	532,603	1,477,852	6/30/2024	T-12	1,841,906	531,745	1,310,162
25	Loan	10, 15	1	Fountain Hills Plaza	0	1	10/1/2024	NAP	9/1/2029	9/1/2029	5	5	L(24),D(30),O(6)	2,174,796	510,646	1,664,149	6/30/2024	T-12	2,153,383	486,278	1,667,104
26	Loan	21	1	80 White Street	0	6	10/6/2024	NAP	9/6/2029	9/6/2029	0	0	L(24),D(32),O(4)	1,352,205	675,653	676,552	4/30/2024	T-12	1,367,969	679,460	688,509
27	Loan	20	1	Feasterville Plaza	1	6	9/6/2024	NAP	8/6/2029	8/6/2029	0	0	L(25),YM1(28),O(7)	2,028,131	681,041	1,347,090	6/30/2024	T-12	2,025,441	568,233	1,457,208
28	Loan	10, 17, 19, 23	1	Crown Center	0	1	10/1/2024	NAP	9/1/2029	9/1/2029	0	5	L(24),D(30),O(6)	2,584,176	1,296,092	1,288,085	4/30/2024	T-12	2,554,885	1,199,237	1,355,648
29	Loan		1	The Park at Milestone	0	6	10/6/2024	NAP	9/6/2029	9/6/2029	0	0	L(24),D(29),O(7)	1,790,155	1,216,900	573,255	7/31/2024	T-12	1,356,183	1,242,025	114,158
30	Loan	6, 10	3	Sandpiper Midwest Portfolio	1	1	9/1/2024	NAP	8/1/2029	8/1/2029	0	5	L(25),D(29),O(6)	5,417,506	3,706,957	1,710,549	5/31/2024	T-12	5,196,777	3,505,926	1,690,851
30.01	Property		1	WoodSpring Suites Fort Wayne										1,911,191	1,235,914	675,277	5/31/2024	T-12	1,772,449	1,206,927	565,522
30.02	Property		1	WoodSpring Suites Easton										1,787,700	1,274,488	513,212	5/31/2024	T-12	1,583,014	1,163,365	419,649
30.03	Property		1	WoodSpring Suites Fairfield										1,718,615	1,196,555	522,060	5/31/2024	T-12	1,841,314	1,135,634	705,680
31	Loan	16, 19	1	Holiday Inn Express Indianapolis West Airport	0	6	10/6/2024	10/6/2025	9/6/2029	9/6/2029	0	0	L(24),D(29),O(7)	3,435,883	2,069,128	1,366,755	6/30/2024	T-12	2,988,027	2,002,035	985,993
32	Loan	5, 19	1	Fairfield Inn & Suites by Marriott Wilmington	1	6	9/6/2024	NAP	8/6/2029	8/6/2029	0	0	L(25),D(31),O(4)	3,047,141	1,594,474	1,452,666	5/31/2024	T-12	3,003,498	1,615,147	1,388,350
33	Loan		1	Courtyard by Marriott Bowling Green Convention Center	2	6	8/6/2024	NAP	7/6/2029	7/6/2029	0	0	L(26),D(27),O(7)	3,317,111	2,021,469	1,295,642	5/31/2024	T-12	3,303,896	2,001,982	1,301,914
34	Loan	2, 16, 19	1	The Hub	1	6	9/6/2024	NAP	8/6/2029	8/6/2029	0	0	L(25),D(31),O(4)	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
35	Loan	16, 23, 30	1	Enfield Industrial	0	6	10/6/2024	NAP	9/6/2029	9/6/2029	0	0	L(24),D(32),O(4)	810,006	316,738	493,267	6/30/2024	T-12	462,166	327,378	134,788
36	Loan		1	Storage Sense Orlando	1	6	9/6/2024	NAP	8/6/2029	8/6/2029	0	0	L(25),D(28),O(7)	1,066,834	341,733	725,100	5/31/2024	T-12	1,062,117	343,302	718,815

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	Seasoning (Mos.)	Payment Due Date	First Payment Date	First P&I Payment Date	Maturity Date or Anticipated Repayment Date	Final Maturity Date	Grace Period - Late Fee (Days)	Grace Period - Default (Days)	Prepayment Provision	Most Recent EGI ($)	Most Recent Expenses ($)	Most Recent NOI ($)	Most Recent NOI Date	Most Recent Description	Second Most Recent EGI ($)	Second Most Recent Expenses ($)	Second Most Recent NOI ($)
											10		12					16
37	Loan	6, 19, 21, 28	2	Southpointe and Lakecrest	0	6	10/6/2024	10/6/2024	9/6/2029	9/6/2029	0	0	L(24),D(32),O(4)	1,980,612	1,211,067	769,545	7/31/2024	T-12	1,794,884	1,210,176	584,707
37.01	Property		1	Lakecrest										1,095,140	588,367	506,773	7/31/2024	T-12	1,044,206	569,468	474,738
37.02	Property		1	Southpointe										885,472	622,700	262,772	7/31/2024	T-12	750,678	640,708	109,969
38	Loan	6, 13, 16	3	Retek New York Portfolio	0	6	10/6/2024	NAP	9/6/2029	9/6/2029	0	0	L(11),YM1(42),O(7)	225,206	21,590	203,616	8/31/2024	T-12	NAV	NAV	NAV
38.01	Property		1	1503 Teller Avenue										72,001	3,093	68,908	8/31/2024	T-12	NAV	NAV	NAV
38.02	Property		1	171 Herzl Street										60,538	2,754	57,784	8/31/2024	T-12	NAV	NAV	NAV
38.03	Property		1	2822 University Avenue										92,667	15,743	76,924	8/31/2024	T-12	NAV	NAV	NAV
39	Loan	6, 18, 28	2	Birch Knoll & Saucon Valley Crossing MHP	1	6	9/6/2024	NAP	8/6/2029	8/6/2029	0	0	L(25),D(28),O(7)	902,869	437,522	465,348	6/30/2024	T-12	859,229	444,957	414,272
39.01	Property		1	Saucon Valley Crossing										409,031	171,059	237,972	6/30/2024	T-12	404,298	175,329	228,970
39.02	Property		1	Birch Knoll										493,839	266,463	227,376	6/30/2024	T-12	454,931	269,629	185,302
40	Loan	13, 18, 27	1	2758 Creston Avenue	0	6	10/6/2024	10/6/2024	9/6/2029	9/6/2029	0	0	L(23),YM1(33),O(4)	235,207	13,982	221,225	7/31/2024	T-12	NAV	NAV	NAV
41	Loan	2, 16	1	1900 Euclid Avenue	0	6	10/6/2024	10/6/2024	9/6/2029	9/6/2029	0	0	L(24),YM1(29),O(7)	1,322,215	725,605	596,610	5/31/2024	T-12	1,198,278	710,787	487,491
42	Loan	2, 19, 20	1	501 Hayes	0	6	10/6/2024	NAP	9/6/2029	9/6/2029	0	0	L(24),D(31),O(5)	819,202	107,309	711,893	4/30/2024	T-12	778,568	104,289	674,279
43	Loan	19	1	Suburban Extended Stay - Denver Westminster	0	1	10/1/2024	NAP	9/1/2029	9/1/2029	0	0	L(24),D(33),O(3)	2,336,594	1,332,956	1,003,638	7/31/2024	T-12	2,251,717	1,394,930	856,786
44	Loan	15	1	Strawberry Square Shopping Center	0	1	10/1/2024	NAP	9/1/2029	9/1/2029	0	0	L(24),D(33),O(3)	1,152,348	723,604	428,744	6/30/2024	T-12	1,220,346	669,924	550,422
45	Loan	18, 20, 23	1	51 Haddonfield	1	6	9/6/2024	NAP	8/6/2029	8/6/2029	0	0	L(25),D(31),O(4)	1,600,242	1,033,246	566,996	6/30/2024	T-12	1,507,364	1,068,251	439,113
46	Loan	16	1	140-150 Access Road	0	6	10/6/2024	NAP	9/6/2029	9/6/2029	0	0	L(24),D(29),O(7)	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
47	Loan		1	824 Classon Avenue	0	6	10/6/2024	NAP	9/6/2029	9/6/2029	0	0	L(11),YM1(45),O(4)	536,266	30,833	505,433	8/31/2024	T-12	539,235	57,437	481,798
48	Loan	10	1	US Storage - Delray Beach	3	1	7/1/2024	NAP	6/1/2029	6/1/2029	0	5	L(25),YM1(32),O(3)	1,148,860	407,364	741,496	3/31/2024	T-12	1,178,778	408,325	770,453
49	Loan	10	1	US Storage - Nashville	3	1	7/1/2024	NAP	6/1/2029	6/1/2029	0	5	L(25),YM1(32),O(3)	1,019,844	346,587	673,257	3/31/2024	T-12	1,000,860	346,403	654,457
50	Loan	10	1	US Storage - Clarksville	3	1	7/1/2024	NAP	6/1/2029	6/1/2029	0	5	L(25),YM1(32),O(3)	1,137,913	292,754	845,159	3/31/2024	T-12	1,130,815	293,572	837,243
51	Loan	5, 16, 27	1	286 East 163rd Street	2	6	8/6/2024	NAP	7/6/2029	7/6/2029	0	0	L(26),D(30),O(4)	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
52	Loan	13	1	60 Cottage Street	1	6	9/6/2024	NAP	8/6/2029	8/6/2029	0	0	L(11),YM1(45),O(4)	478,978	86,384	392,594	7/31/2024	T-12	504,106	86,397	417,709
53	Loan	2, 28	1	431 Dekalb Avenue	1	6	9/6/2024	NAP	8/6/2029	8/6/2029	0	0	L(25),D(31),O(4)	345,983	53,559	292,424	6/30/2024	T-12	204,218	54,994	149,224
54	Loan	16, 27, 29	1	1668 Bergen Street	1	6	9/6/2024	NAP	8/6/2029	8/6/2029	0	0	L(25),D(31),O(4)	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
55	Loan		1	Hamlet MHC	0	1	10/1/2024	NAP	9/1/2029	9/1/2029	0	0	L(25),YM1(29),O(6)	359,193	110,789	248,405	6/30/2024	T-12	343,074	116,549	226,525

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	Second Most Recent NOI Date	Second Most Recent Description	Third Most Recent EGI ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)	Third Most Recent NOI Date	Third Most Recent Description	Underwritten Economic Occupancy (%)	Underwritten EGI ($)	Underwritten Expenses ($)	Underwritten Net Operating Income ($)	Underwritten Replacement / FF&E Reserve ($)	Underwritten TI / LC ($)	Underwritten Net Cash Flow ($)	Underwritten NOI DSCR (x)	Underwritten NCF DSCR (x)
					16					16						15	15		7, 14	7, 14
1	Loan	6	3	Arch Portfolio	12/31/2023	T-12	6,348,884	2,597,339	3,751,546	12/31/2022	T-12	89.6%	10,707,510	3,085,563	7,621,948	203,250	0	7,418,698	1.46	1.42
1.01	Property		1	The Arcadian	12/31/2023	T-12	2,151,687	920,268	1,231,419	12/31/2022	T-12	90.4%	4,026,076	1,238,468	2,787,608	71,250	0	2,716,358
1.02	Property		1	The Charleston	12/31/2023	T-12	1,876,193	732,120	1,144,073	12/31/2022	T-12	93.5%	3,220,138	831,941	2,388,197	58,500	0	2,329,697
1.03	Property		1	The Arlington	12/31/2023	T-12	2,321,003	944,951	1,376,053	12/31/2022	T-12	85.4%	3,461,296	1,015,154	2,446,142	73,500	0	2,372,642
2	Loan	5, 7, 11, 12, 18, 19, 20, 21, 23, 24	1	277 Park Avenue	12/31/2023	T-12	129,208,510	68,005,400	61,203,110	12/31/2022	T-12	95.0%	177,408,734	76,356,450	101,052,285	376,202	0	100,676,083	2.73	2.72
3	Loan	6, 16, 19, 29	2	Artisan Foods Portfolio	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	8,832,476	1,575,343	7,257,133	34,430	68,861	7,153,842	1.66	1.64
3.01	Property		1	201 Merrimack Street	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
3.02	Property		1	117 Water Street	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4	Loan	17, 19	1	Estates at Palm Bay	12/31/2023	T-12	6,950,919	2,615,596	4,335,323	12/31/2022	T-12	95.0%	7,901,075	2,612,665	5,288,410	75,000	0	5,213,410	1.31	1.29
5	Loan	1, 5, 7, 12, 20, 21	1	Baybrook Mall	12/31/2023	T-12	40,539,309	11,947,424	28,591,885	12/31/2022	T-12	95.4%	41,481,121	11,271,177	30,209,945	232,624	324,592	29,652,729	1.75	1.72
6	Loan	5, 10, 12, 17, 19, 27	1	Langdon at Walnut Park	12/31/2023	T-12	6,162,076	3,286,914	2,875,162	12/31/2022	T-12	94.1%	6,616,450	1,650,161	4,966,288	69,250	0	4,897,038	1.30	1.29
7	Loan	16, 19	1	New Jersey Logistics	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	6,236,143	1,257,080	4,979,063	36,805	92,013	4,850,245	1.86	1.81
8	Loan	1, 2, 4, 6, 7, 12, 13, 20, 21, 23, 30	8	BioMed 2024 Portfolio 2	12/31/2023	T-12	82,497,597	23,810,406	58,687,190	12/31/2022	T-12	93.7%	97,707,980	25,625,813	72,082,166	66,915	497,729	71,517,523	2.36	2.34
8.01	Property		1	200 Sidney	12/31/2023	T-12	22,214,851	6,661,111	15,553,740	12/31/2022	T-12	100.0%	31,122,294	6,841,858	24,280,436	33,951	94,308	24,152,177
8.02	Property		1	Lincoln Centre	12/31/2023	T-12	17,847,308	5,067,069	12,780,239	12/31/2022	T-12	100.0%	20,914,054	5,419,567	15,494,487	10,800	180,000	15,303,687
8.03	Property		1	40 Erie Street	12/31/2023	T-12	12,121,371	4,032,638	8,088,733	12/31/2022	T-12	100.0%	15,205,784	4,613,990	10,591,794	4,266	53,319	10,534,209
8.04	Property		1	4570 Executive Drive	12/31/2023	T-12	10,448,701	3,452,658	6,996,043	12/31/2022	T-12	91.5%	12,230,158	3,839,407	8,390,751	7,533	62,775	8,320,443
8.05	Property		1	9360-9390 Towne Centre Drive	12/31/2023	T-12	10,779,744	2,856,444	7,923,300	12/31/2022	T-12	60.6%	7,873,720	2,960,083	4,913,637	7,379	73,789	4,832,469
8.06	Property		1	21 Erie Street	12/31/2023	T-12	5,677,004	998,372	4,678,632	12/31/2022	T-12	100.0%	6,491,667	1,159,323	5,332,345	2,077	25,957	5,304,311
8.07	Property		1	47 Erie Street Parking Structure	12/31/2023	T-12	2,433,387	591,553	1,841,834	12/31/2022	T-12	NAP	2,782,533	584,424	2,198,109	0	0	2,198,109
8.08	Property		1	Eastgate Mall	12/31/2023	T-12	975,231	150,562	824,669	12/31/2022	T-12	100.0%	1,087,770	207,163	880,608	910	7,582	872,116
9	Loan	1, 7, 12, 18, 19, 20	1	Stonebriar Centre	12/31/2023	T-12	56,031,261	16,837,781	39,193,479	12/31/2022	T-12	95.0%	58,468,101	15,644,476	42,823,625	219,376	1,038,756	41,565,493	2.37	2.30
10	Loan	7, 12, 17, 18, 23	1	Northbridge Centre	12/31/2023	T-12	11,934,903	6,116,002	5,818,901	12/31/2022	T-12	85.6%	17,729,678	6,923,863	10,805,815	73,623	294,493	10,437,699	1.61	1.55
11	Loan	3	1	Patriot Crossing	12/31/2023	T-12	3,712,759	1,457,861	2,254,898	12/31/2022	T-12	94.2%	4,209,817	1,529,594	2,680,223	90,500	0	2,589,723	1.31	1.27
12	Loan	6, 16, 28	2	Charlotte MHP Portfolio	12/31/2023	T-12	2,602,488	828,346	1,774,142	12/31/2022	T-12	94.7%	3,319,678	869,655	2,450,024	20,100	0	2,429,924	1.27	1.26
12.01	Property		1	Queen's Grant	12/31/2023	T-12	1,314,265	415,086	899,179	12/31/2022	T-12	94.6%	1,677,511	421,527	1,255,984	10,350	0	1,245,634
12.02	Property		1	Arrowood	12/31/2023	T-12	1,288,223	413,260	874,963	12/31/2022	T-12	94.7%	1,642,167	448,128	1,194,039	9,750	0	1,184,289
13	Loan	7, 12, 19	1	Westshore Crossing	12/31/2023	T-12	4,604,817	1,920,555	2,684,261	12/31/2022	T-12	93.5%	6,652,986	2,260,995	4,391,990	84,250	0	4,307,740	1.32	1.30
14	Loan		1	Oak Ridge City Center	12/31/2023	T-12	3,387,815	849,501	2,538,314	12/31/2022	T-12	95.0%	3,521,965	903,092	2,618,873	43,048	129,145	2,446,680	1.42	1.33
15	Loan	1, 7, 12, 27, 30	1	Bronx Terminal Market	12/31/2023	T-12	48,167,771	16,915,840	31,251,930	12/31/2022	T-12	90.1%	46,320,029	17,725,341	28,594,688	183,756	918,779	27,492,153	2.27	2.18
16	Loan	5, 27	1	The Boulevard at Oakley Station Phase II	12/31/2023	T-12	3,192,773	709,109	2,483,664	12/31/2022	T-12	95.0%	3,417,302	825,652	2,591,650	37,500	0	2,554,150	1.74	1.71
17	Loan	19	1	Cherrywood Shopping Center	12/31/2023	T-12	3,068,041	1,063,393	2,004,648	12/31/2022	T-12	95.0%	3,339,625	1,087,125	2,252,500	8,986	79,648	2,163,866	1.40	1.35
18	Loan	5, 14, 16, 27, 28	1	161 Meserole Avenue	NAV	NAV	NAV	NAV	NAV	NAV	NAV	97.0%	1,956,072	156,227	1,799,845	7,250	0	1,792,595	1.28	1.28
19	Loan		1	The Palisades	12/31/2023	T-12	2,232,909	673,861	1,559,048	12/31/2022	T-12	94.3%	2,539,258	784,155	1,755,103	48,000	0	1,707,103	1.33	1.29
20	Loan	7	1	Northwoods Apartments	12/31/2023	T-12	3,648,119	1,474,791	2,173,328	12/31/2022	T-12	90.7%	4,321,762	1,301,720	3,020,042	70,000	0	2,950,042	1.38	1.35
21	Loan	4, 19, 30	1	DeKalb Student Housing	12/31/2023	T-12	4,544,247	2,209,533	2,334,713	12/31/2022	T-12	94.0%	4,634,449	2,185,838	2,448,610	106,200	0	2,342,410	1.65	1.58
22	Loan	1, 6, 7, 12, 16, 19, 23, 27, 28	20	GNL Industrial Portfolio	12/31/2022	T-12	27,940,480	1,352,135	26,588,345	12/31/2021	T-12	100.0%	32,612,362	2,698,321	29,914,041	586,246	0	29,327,795	2.17	2.12
22.01	Property		1	FCA USA - Detroit, MI	12/31/2022	T-12	7,504,173	492,597	7,011,576	12/31/2021	T-12	100.0%	10,165,096	1,216,851	8,948,245	149,553	0	8,798,692
22.02	Property		1	Grupo Antolin - Shelby Township, MI	12/31/2022	T-12	3,572,514	53,827	3,518,687	12/31/2021	T-12	100.0%	3,862,154	136,993	3,725,161	53,971	0	3,671,190
22.03	Property		1	Follett School - McHenry, IL	12/31/2022	T-12	2,175,499	14,055	2,161,445	12/31/2021	T-12	100.0%	2,257,626	60,838	2,196,789	73,030	0	2,123,759
22.04	Property		1	Shaw Aero - Naples, FL	12/31/2022	T-12	1,185,273	140,625	1,044,648	12/31/2021	T-12	100.0%	1,482,908	319,310	1,163,598	19,587	0	1,144,011
22.05	Property		1	Kuka - Sterling Heights, MI	12/31/2022	T-12	1,145,854	15,854	1,130,000	12/31/2021	T-12	100.0%	1,315,504	54,009	1,261,495	30,000	0	1,231,495
22.06	Property		1	ZF Active Safety - Findlay, OH	12/31/2022	T-12	1,613,103	30,166	1,582,937	12/31/2021	T-12	100.0%	1,799,430	88,008	1,711,423	32,445	0	1,678,978
22.07	Property		1	CF Sauer - 184 Suburban	12/31/2022	T-12	1,095,495	4,606	1,090,889	12/31/2021	T-12	100.0%	1,198,556	27,502	1,171,054	15,910	0	1,155,144
22.08	Property		1	CF Sauer - 728 N Main St.	12/31/2022	T-12	1,148,824	10,727	1,138,097	12/31/2021	T-12	100.0%	1,255,057	33,326	1,221,732	37,050	0	1,184,682
22.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA	12/31/2022	T-12	1,030,165	20,259	1,009,906	12/31/2021	T-12	100.0%	1,120,814	54,362	1,066,453	12,847	0	1,053,606
22.10	Property		1	Hannibal - Houston, TX	12/31/2022	T-12	1,418,165	316,534	1,101,631	12/31/2021	T-12	100.0%	1,552,566	340,787	1,211,779	16,350	0	1,195,429
22.11	Property		1	FedEx IV - Lexington, KY	12/31/2022	T-12	960,054	145,240	814,814	12/31/2021	T-12	100.0%	855,554	26,656	828,898	20,773	0	808,125
22.12	Property		1	VersaFlex - Kansas City, KS	12/31/2022	T-12	721,756	1,756	720,000	12/31/2021	T-12	100.0%	851,541	20,629	830,912	16,950	0	813,962
22.13	Property		1	Cott Beverage Inc - Sikeston, MO	12/31/2022	T-12	894,780	78,430	816,350	12/31/2021	T-12	100.0%	979,883	112,372	867,512	25,500	0	842,012
22.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD	12/31/2022	T-12	640,692	2,212	638,480	12/31/2021	T-12	100.0%	700,694	18,761	681,932	18,000	0	663,932
22.15	Property		1	CSTK - St. Louis, MO	12/31/2022	T-12	917,357	14,755	902,602	12/31/2021	T-12	100.0%	1,124,754	131,892	992,862	8,404	0	984,458
22.16	Property		1	CF Sauer - 39 S Park Dr.	12/31/2022	T-12	706,968	6,600	700,367	12/31/2021	T-12	100.0%	772,341	20,506	751,835	22,800	0	729,035
22.17	Property		1	AM Castle - Wichita, KS	12/31/2022	T-12	767,495	0	767,495	12/31/2021	T-12	100.0%	834,023	22,751	811,272	19,140	0	792,132
22.18	Property		1	CF Sauer - 9 Old Mill Road	12/31/2022	T-12	372,089	3,475	368,614	12/31/2021	T-12	100.0%	406,497	10,794	395,703	12,000	0	383,703
22.19	Property		1	CF Sauer - 2447 Eunice Avenue	12/31/2022	T-12	42,580	225	42,355	12/31/2021	T-12	100.0%	46,876	1,167	45,709	1,035	0	44,674
22.20	Property		1	CF Sauer - 513 West Butler Road	12/31/2022	T-12	27,646	195	27,452	12/31/2021	T-12	100.0%	30,486	808	29,678	900	0	28,778
23	Loan	5, 6, 16, 27, 29	12	Chicago 12-Property Multifamily Portfolio	Various	Various	1,827,777	641,017	1,186,760	Various	Various	94.8%	3,220,807	1,139,567	2,081,240	70,215	0	2,011,025	1.55	1.49
23.01	Property		1	8705-8711 South Morgan Street	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	530,828	184,579	346,248	10,692	0	335,556
23.02	Property		1	11214-11218 South Indiana Avenue	12/31/2023	T-12	235,049	83,352	151,697	12/31/2022	T-11 Ann.	95.0%	342,137	112,487	229,650	9,126	0	220,524
23.03	Property		1	8201 South Paulina Street	12/31/2023	T-12	188,841	74,884	113,957	12/31/2022	T-11 Ann.	95.0%	272,973	94,587	178,386	5,962	0	172,424
23.04	Property		1	2320 West Garfield Boulevard	12/31/2023	T-12	237,346	69,617	167,729	12/31/2022	T-10 Ann.	94.1%	268,164	88,565	179,599	5,238	0	174,361
23.05	Property		1	7818-7820 South South Shore Drive	12/31/2023	T-12	238,520	72,122	166,398	12/31/2022	T-11 Ann.	95.0%	298,509	113,354	185,155	6,696	0	178,459
23.06	Property		1	8001-8007 South Eberhart Avenue	12/31/2023	T-12	194,773	65,518	129,255	12/31/2022	T-11 Ann.	94.7%	252,031	83,604	168,427	4,950	0	163,477
23.07	Property		1	8139-8145 South Maryland Avenue	12/31/2023	T-12	152,115	56,927	95,188	12/31/2022	T-12	95.0%	218,253	73,471	144,782	4,590	0	140,192
23.08	Property		1	535 East 102nd Street	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	252,453	89,625	162,828	6,446	0	156,382
23.09	Property		1	6516 South Stony Island Avenue	12/31/2023	T-12	149,329	60,777	88,552	12/31/2022	T-12	95.0%	215,141	81,262	133,879	4,400	0	129,479
23.10	Property		1	7770-7778 South South Shore Drive	12/31/2023	T-12	142,024	48,519	93,505	12/31/2022	T-9 Ann.	95.0%	197,448	72,453	124,995	4,065	0	120,930
23.11	Property		1	9017-9025 South Cottage Grove Avenue	12/31/2023	T-12	179,283	56,764	122,519	12/31/2022	T-8 Ann.	92.1%	196,968	81,864	115,104	3,864	0	111,240
23.12	Property		1	7956 South Normal Avenue	12/31/2023	T-12	110,497	52,537	57,961	12/31/2022	T-9 Ann.	95.0%	175,902	63,715	112,187	4,186	0	108,001
24	Loan	19, 23	1	London Bridge Industrial	12/31/2023	T-12	1,654,342	439,288	1,215,054	12/31/2022	T-12	95.0%	1,837,812	576,628	1,261,184	40,000	59,822	1,161,362	1.35	1.25
25	Loan	10, 15	1	Fountain Hills Plaza	12/31/2023	T-12	2,215,082	481,494	1,733,588	12/31/2022	T-12	86.4%	2,076,697	485,171	1,591,526	22,257	55,020	1,514,249	1.75	1.66
26	Loan	21	1	80 White Street	12/31/2023	T-12	1,100,418	691,482	408,936	12/31/2022	T-12	95.0%	1,918,302	698,799	1,219,504	9,947	0	1,209,557	1.29	1.27
27	Loan	20	1	Feasterville Plaza	12/31/2023	T-12	1,927,713	613,527	1,314,186	12/31/2022	T-12	95.0%	1,995,486	604,065	1,391,421	16,594	76,484	1,298,342	1.47	1.37
28	Loan	10, 17, 19, 23	1	Crown Center	9/30/2023	T-12	2,513,357	1,087,174	1,426,183	9/30/2022	T-12	91.4%	2,825,059	1,337,361	1,487,697	50,087	171,556	1,266,054	1.74	1.48
29	Loan		1	The Park at Milestone	12/31/2023	T-12	2,073,639	1,192,303	881,336	12/31/2022	T-12	86.3%	2,313,046	1,237,743	1,075,303	48,000	0	1,027,303	1.48	1.41
30	Loan	6, 10	3	Sandpiper Midwest Portfolio	12/31/2023	T-12	5,879,952	3,458,607	2,421,345	12/31/2022	T-12	77.6%	5,417,506	3,658,718	1,758,788	216,700	0	1,542,087	2.01	1.76
30.01	Property		1	WoodSpring Suites Fort Wayne	12/31/2023	T-12	1,891,990	1,088,361	803,629	12/31/2022	T-12	82.4%	1,911,191	1,235,234	675,957	76,448	0	599,509
30.02	Property		1	WoodSpring Suites Easton	12/31/2023	T-12	1,944,325	1,264,739	679,586	12/31/2022	T-12	71.8%	1,787,700	1,221,134	566,566	71,508	0	495,058
30.03	Property		1	WoodSpring Suites Fairfield	12/31/2023	T-12	2,043,637	1,105,507	938,130	12/31/2022	T-12	78.6%	1,718,615	1,202,351	516,264	68,745	0	447,520
31	Loan	16, 19	1	Holiday Inn Express Indianapolis West Airport	12/31/2023	T-12	3,537,013	2,052,923	1,484,090	12/31/2022	T-12	75.2%	3,435,883	2,098,008	1,337,875	137,435	0	1,200,439	1.56	1.40
32	Loan	5, 19	1	Fairfield Inn & Suites by Marriott Wilmington	12/31/2023	T-12	3,412,656	1,733,649	1,679,007	12/31/2022	T-12	76.9%	3,039,064	1,620,011	1,419,053	121,563	0	1,297,490	1.96	1.79
33	Loan		1	Courtyard by Marriott Bowling Green Convention Center	12/31/2023	T-12	3,387,709	1,963,575	1,424,134	12/31/2022	T-12	72.1%	3,317,111	2,022,871	1,294,240	99,513	0	1,194,726	1.75	1.61
34	Loan	2, 16, 19	1	The Hub	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	1,259,945	112,626	1,147,319	7,760	37,800	1,101,759	1.72	1.65
35	Loan	16, 23, 30	1	Enfield Industrial	12/31/2023	T-12	504,778	153,226	351,552	12/31/2022	T-12	95.0%	1,243,018	335,208	907,810	24,451	24,718	858,642	1.39	1.32
36	Loan		1	Storage Sense Orlando	12/31/2023	T-12	992,946	330,049	662,896	12/31/2022	T-12	92.2%	1,074,531	348,724	725,807	6,226	0	719,581	1.27	1.26

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	Second Most Recent NOI Date	Second Most Recent Description	Third Most Recent EGI ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)	Third Most Recent NOI Date	Third Most Recent Description	Underwritten Economic Occupancy (%)	Underwritten EGI ($)	Underwritten Expenses ($)	Underwritten Net Operating Income ($)	Underwritten Replacement / FF&E Reserve ($)	Underwritten TI / LC ($)	Underwritten Net Cash Flow ($)	Underwritten NOI DSCR (x)	Underwritten NCF DSCR (x)
					16					16						15	15		7, 14	7, 14
37	Loan	6, 19, 21, 28	2	Southpointe and Lakecrest	12/31/2023	T-12	1,699,797	1,014,193	685,604	12/31/2022	T-12	83.7%	2,397,849	1,253,992	1,143,857	23,867	64,013	1,055,976	1.94	1.79
37.01	Property		1	Lakecrest	12/31/2023	T-12	898,242	494,797	403,445	12/31/2022	T-12	84.8%	1,159,020	606,268	552,752	13,666	31,008	508,079
37.02	Property		1	Southpointe	12/31/2023	T-12	801,555	519,396	282,159	12/31/2022	T-12	82.6%	1,238,829	647,724	591,105	10,202	33,005	547,898
38	Loan	6, 13, 16	3	Retek New York Portfolio	NAV	NAV	NAV	NAV	NAV	NAV	NAV	97.5%	805,209	100,390	704,819	5,200	0	699,619	1.40	1.39
38.01	Property		1	1503 Teller Avenue	NAV	NAV	NAV	NAV	NAV	NAV	NAV	97.5%	314,243	37,761	276,482	2,000	0	274,482
38.02	Property		1	171 Herzl Street	NAV	NAV	NAV	NAV	NAV	NAV	NAV	97.5%	247,380	30,854	216,526	1,600	0	214,926
38.03	Property		1	2822 University Avenue	NAV	NAV	NAV	NAV	NAV	NAV	NAV	97.5%	243,587	31,775	211,812	1,600	0	210,212
39	Loan	6, 18, 28	2	Birch Knoll & Saucon Valley Crossing MHP	12/31/2023	T-12	847,398	442,806	404,591	12/31/2022	T-12	91.0%	961,159	394,283	566,876	8,100	0	558,776	1.32	1.30
39.01	Property		1	Saucon Valley Crossing	12/31/2023	T-12	390,030	167,958	222,072	12/31/2022	T-12	91.2%	462,388	168,954	293,434	3,550	0	289,884
39.02	Property		1	Birch Knoll	12/31/2023	T-12	457,367	274,848	182,519	12/31/2022	T-12	90.8%	498,771	225,330	273,441	4,550	0	268,891
40	Loan	13, 18, 27	1	2758 Creston Avenue	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.7%	734,160	81,914	652,246	4,200	0	648,046	1.25	1.24
41	Loan	2, 16	1	1900 Euclid Avenue	12/31/2023	T-12	1,128,782	696,061	432,721	12/31/2022	T-12	88.8%	1,474,446	814,288	660,158	25,600	0	634,559	1.29	1.24
42	Loan	2, 19, 20	1	501 Hayes	12/31/2023	T-12	693,816	133,903	559,913	12/31/2022	T-12	91.1%	869,985	274,140	595,845	4,000	0	591,845	1.40	1.39
43	Loan	19	1	Suburban Extended Stay - Denver Westminster	12/31/2023	T-12	2,349,240	1,439,707	909,533	12/31/2022	T-12	86.6%	2,336,594	1,360,030	976,564	93,464	0	883,100	1.98	1.79
44	Loan	15	1	Strawberry Square Shopping Center	12/31/2023	T-12	1,084,668	543,694	540,974	12/31/2022	T-12	92.5%	1,231,078	600,573	630,505	13,961	20,288	596,256	1.51	1.43
45	Loan	18, 20, 23	1	51 Haddonfield	12/31/2023	T-12	1,627,289	1,115,054	512,235	12/31/2022	T-12	88.4%	1,925,945	1,081,678	844,267	19,676	102,978	721,613	2.17	1.86
46	Loan	16	1	140-150 Access Road	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	793,374	219,366	574,008	11,135	7,046	555,827	1.35	1.31
47	Loan		1	824 Classon Avenue	12/31/2023	T-12	268,740	40,432	228,308	12/31/2022	T-12	98.0%	543,841	69,406	474,435	2,500	0	471,935	1.33	1.33
48	Loan	10	1	US Storage - Delray Beach	12/31/2023	T-12	1,206,571	410,877	795,693	12/31/2022	T-12	93.2%	1,148,860	403,132	745,728	7,071	0	738,657	2.37	2.35
49	Loan	10	1	US Storage - Nashville	12/31/2023	T-12	942,638	356,856	585,781	12/31/2022	T-12	86.1%	1,019,844	353,197	666,648	7,866	0	658,782	2.16	2.13
50	Loan	10	1	US Storage - Clarksville	12/31/2023	T-12	1,147,164	276,457	870,707	12/31/2022	T-12	89.6%	1,137,913	286,077	851,836	7,659	0	844,178	2.77	2.74
51	Loan	5, 16, 27	1	286 East 163rd Street	NAV	NAV	NAV	NAV	NAV	NAV	NAV	98.0%	521,744	54,359	467,385	3,600	0	463,785	1.26	1.25
52	Loan	13	1	60 Cottage Street	12/31/2023	T-12	443,124	41,761	401,363	12/31/2022	T-12	95.0%	528,678	137,941	390,737	4,200	0	386,537	1.31	1.30
53	Loan	2, 28	1	431 Dekalb Avenue	12/31/2023	T-12	157,165	40,587	116,578	12/31/2022	T-12	95.9%	480,025	87,664	392,361	2,540	4,196	385,625	1.37	1.34
54	Loan	16, 27, 29	1	1668 Bergen Street	NAV	NAV	NAV	NAV	NAV	NAV	NAV	97.0%	415,245	50,043	365,202	2,500	0	362,702	1.38	1.37
55	Loan		1	Hamlet MHC	12/31/2023	T-12	309,208	138,249	170,960	12/31/2022	T-12	95.0%	377,457	110,380	267,077	4,000	0	263,077	1.37	1.35

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	Underwritten NOI Debt Yield (%)	Underwritten NCF Debt Yield (%)	Appraised Value ($)	Appraised Value Type	Appraisal Date	Cut-off Date LTV Ratio (%)	LTV Ratio at Maturity / ARD (%)	Leased Occupancy (%)	Occupancy Date	Single Tenant (Y/N)	Largest Tenant	Largest Tenant SF
					7	7	5	5		5, 7	5, 7	3, 4			22, 23	23
1	Loan	6	3	Arch Portfolio	10.3%	10.0%	117,900,000	As Is	8/14/2024	62.9%	62.9%	92.6%	8/1/2024
1.01	Property		1	The Arcadian			45,200,000	As Is	8/14/2024			93.0%	8/1/2024	NAP	NAP	NAP
1.02	Property		1	The Charleston			35,100,000	As Is	8/14/2024			97.0%	8/1/2024	NAP	NAP	NAP
1.03	Property		1	The Arlington			37,600,000	As Is	8/14/2024			88.8%	8/1/2024	NAP	NAP	NAP
2	Loan	5, 7, 11, 12, 18, 19, 20, 21, 23, 24	1	277 Park Avenue	19.4%	19.4%	1,755,000,000	Alternate Market Value As Is Subject to EA Regarding Funds Held in Reserve	5/15/2024	29.6%	29.6%	97.5%	5/6/2024	No	JP Morgan Chase	898,121
3	Loan	6, 16, 19, 29	2	Artisan Foods Portfolio	11.6%	11.4%	102,600,000	As Is	8/6/2024	60.9%	60.9%	100.0%	8/29/2024
3.01	Property		1	201 Merrimack Street			53,900,000	As Is	8/6/2024			100.0%	8/29/2024	Yes	Artisan Chef Manufacturing	182,304
3.02	Property		1	117 Water Street			48,700,000	As Is	8/6/2024			100.0%	8/29/2024	Yes	Artisan Chef Manufacturing	162,000
4	Loan	17, 19	1	Estates at Palm Bay	8.7%	8.5%	87,200,000	As Is	6/27/2024	70.0%	70.0%	95.7%	6/30/2024	NAP	NAP	NAP
5	Loan	1, 5, 7, 12, 20, 21	1	Baybrook Mall	13.7%	13.5%	392,659,260	As Is with Escrow Reserve	6/4/2024	56.0%	53.0%	95.4%	6/30/2024	No	JCPenney	96,605
6	Loan	5, 10, 12, 17, 19, 27	1	Langdon at Walnut Park	8.3%	8.2%	90,100,000	Hypothetical Market Value with Restricted Rents	7/3/2024	66.6%	66.6%	94.2%	8/1/2024	NAP	NAP	NAP
7	Loan	16, 19	1	New Jersey Logistics	11.9%	11.5%	80,300,000	As Is	8/14/2024	52.3%	52.3%	100.0%	8/28/2024	Yes	EDA International, Inc.	368,050
8	Loan	1, 2, 4, 6, 7, 12, 13, 20, 21, 23, 30	8	BioMed 2024 Portfolio 2	13.1%	13.0%	1,098,200,000	As Is	Various	50.1%	50.1%	93.8%	4/12/2024
8.01	Property		1	200 Sidney			323,600,000	As Is	4/30/2024			100.0%	4/12/2024	No	AbbVie Inc.	119,980
8.02	Property		1	Lincoln Centre			243,000,000	As Is	4/22/2024			100.0%	4/12/2024	Yes	Illumina, Inc.	360,000
8.03	Property		1	40 Erie Street			151,900,000	As Is	4/30/2024			100.0%	4/12/2024	No	Intellia Therapeutics, Inc.	65,319
8.04	Property		1	4570 Executive Drive			120,000,000	As Is	4/24/2024			91.6%	4/12/2024	No	BioMed Realty, L.P.	49,912
8.05	Property		1	9360-9390 Towne Centre Drive			141,000,000	As Is	4/24/2024			65.6%	4/12/2024	No	Poseida Therapeutics, Inc.	71,405
8.06	Property		1	21 Erie Street			75,500,000	As Is	4/30/2024			100.0%	4/12/2024	Yes	MIL 21E, LLC	51,914
8.07	Property		1	47 Erie Street Parking Structure			28,000,000	As Is	4/30/2024			NAP	NAP	NAP	NAP	NAP
8.08	Property		1	Eastgate Mall			15,200,000	As Is	4/24/2024			100.0%	4/12/2024	Yes	Poseida Therapeutics, Inc.	15,163
9	Loan	1, 7, 12, 18, 19, 20	1	Stonebriar Centre	16.8%	16.3%	605,000,000	As Is	5/13/2024	42.1%	42.1%	96.7%	4/30/2024	No	JCPenney	162,347
10	Loan	7, 12, 17, 18, 23	1	Northbridge Centre	11.3%	10.9%	158,400,000	As Is	7/2/2024	60.6%	60.6%	85.8%	8/2/2024	No	Quest Workspaces	25,947
11	Loan	3	1	Patriot Crossing	9.0%	8.7%	47,400,000	As Is	7/23/2024	62.9%	62.9%	96.4%	8/7/2024	NAP	NAP	NAP
12	Loan	6, 16, 28	2	Charlotte MHP Portfolio	8.2%	8.2%	47,700,000	As Is	7/17/2024	62.3%	62.3%	98.0%	8/26/2024
12.01	Property		1	Queen's Grant			24,900,000	As Is	7/17/2024			99.5%	8/26/2024	NAP	NAP	NAP
12.02	Property		1	Arrowood			22,800,000	As Is	7/17/2024			96.4%	8/26/2024	NAP	NAP	NAP
13	Loan	7, 12, 19	1	Westshore Crossing	8.7%	8.5%	86,200,000	As Is	5/28/2024	58.5%	58.5%	96.1%	6/19/2024	NAP	NAP	NAP
14	Loan		1	Oak Ridge City Center	10.5%	9.8%	35,900,000	As Is	4/23/2024	69.6%	69.6%	100.0%	6/18/2024	No	Belk	61,200
15	Loan	1, 7, 12, 27, 30	1	Bronx Terminal Market	11.9%	11.5%	555,000,000	As Is	4/30/2024	43.2%	43.2%	90.2%	4/19/2024	No	Target	188,446
16	Loan	5, 27	1	The Boulevard at Oakley Station Phase II	10.9%	10.8%	38,000,000	As Is	7/11/2024	62.5%	62.5%	97.3%	7/8/2024	NAP	NAP	NAP
17	Loan	19	1	Cherrywood Shopping Center	9.5%	9.1%	35,600,000	As Is	6/21/2024	66.7%	66.7%	100.0%	6/6/2024	No	Iavarone Bros. of Wantagh, Inc.	12,375
18	Loan	5, 14, 16, 27, 28	1	161 Meserole Avenue	8.2%	8.1%	34,200,000	Market Value Subject to a Hypothetical Condition	7/22/2024	64.3%	64.3%	75.9%	8/7/2024	NAP	NAP	NAP
19	Loan		1	The Palisades	8.4%	8.1%	29,200,000	As Is	7/26/2024	71.9%	71.9%	94.8%	7/12/2024	NAP	NAP	NAP
20	Loan	7	1	Northwoods Apartments	8.7%	8.5%	52,000,000	As Is	7/23/2024	66.9%	66.9%	92.9%	7/18/2024	NAP	NAP	NAP
21	Loan	4, 19, 30	1	DeKalb Student Housing	12.4%	11.8%	35,100,000	As Is	6/18/2024	56.4%	56.4%	95.2%	6/30/2024	NAP	NAP	NAP
22	Loan	1, 6, 7, 12, 16, 19, 23, 27, 28	20	GNL Industrial Portfolio	12.6%	12.4%	440,475,000	As Is	Various	53.8%	53.8%	100.0%	4/5/2024
22.01	Property		1	FCA USA - Detroit, MI			130,900,000	As Is	2/29/2024			100.0%	4/5/2024	Yes	Fiat Chrysler	997,022
22.02	Property		1	Grupo Antolin - Shelby Township, MI			52,000,000	As Is	2/29/2024			100.0%	4/5/2024	Yes	Grupo Antolin	359,807
22.03	Property		1	Follett School - McHenry, IL			37,600,000	As Is	2/28/2024			100.0%	4/5/2024	Yes	Follett School Solutions	486,868
22.04	Property		1	Shaw Aero - Naples, FL			21,500,000	As Is	3/5/2024			100.0%	4/5/2024	Yes	Shaw Aero Devices	130,581
22.05	Property		1	Kuka - Sterling Heights, MI			19,950,000	As Is	2/29/2024			100.0%	4/5/2024	Yes	KUKA Systems	200,000
22.06	Property		1	ZF Active Safety - Findlay, OH			19,450,000	As Is	3/1/2024			100.0%	4/5/2024	Yes	ZF Active Safety	216,300
22.07	Property		1	CF Sauer - 184 Suburban			18,000,000	As Is	3/1/2024			100.0%	4/5/2024	Yes	Sauer Brands	106,066
22.08	Property		1	CF Sauer - 728 N Main St.			17,900,000	As Is	2/29/2024			100.0%	4/5/2024	Yes	Sauer Brands	247,000
22.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA			16,050,000	As Is	2/28/2024			100.0%	4/5/2024	Yes	Walgreens	85,646
22.10	Property		1	Hannibal - Houston, TX			15,900,000	As Is	2/28/2024			100.0%	4/5/2024	Yes	Hannibal Industries	109,000
22.11	Property		1	FedEx IV - Lexington, KY			14,700,000	As Is	3/7/2024			100.0%	4/5/2024	Yes	FedEx Ground	138,487
22.12	Property		1	VersaFlex - Kansas City, KS			13,450,000	As Is	3/4/2024			100.0%	4/5/2024	Yes	VersaFlex	113,000
22.13	Property		1	Cott Beverage Inc - Sikeston, MO			11,900,000	As Is	2/28/2024			100.0%	4/5/2024	Yes	Cott Beverages	170,000
22.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD			11,300,000	As Is	3/1/2024			100.0%	4/5/2024	Yes	Dunlop Protective Footwear	120,000
22.15	Property		1	CSTK - St. Louis, MO			11,200,000	As Is	2/29/2024			100.0%	4/5/2024	Yes	Central States Thermo King	56,029
22.16	Property		1	CF Sauer - 39 S Park Dr.			11,000,000	As Is	2/29/2024			100.0%	4/5/2024	Yes	Sauer Brands	152,000
22.17	Property		1	AM Castle - Wichita, KS			10,600,000	As Is	3/5/2024			100.0%	4/5/2024	Yes	A.M. Castle & Co	127,600
22.18	Property		1	CF Sauer - 9 Old Mill Road			5,800,000	As Is	2/29/2024			100.0%	4/5/2024	Yes	Sauer Brands	80,000
22.19	Property		1	CF Sauer - 2447 Eunice Avenue			775,000	As Is	3/4/2024			100.0%	4/5/2024	Yes	Sauer Brands	6,900
22.20	Property		1	CF Sauer - 513 West Butler Road			500,000	As Is	2/29/2024			100.0%	4/5/2024	Yes	Sauer Brands	6,000
23	Loan	5, 6, 16, 27, 29	12	Chicago 12-Property Multifamily Portfolio	13.0%	12.6%	34,100,000	As Portfolio	6/14/2024	46.9%	44.0%	96.7%	8/29/2024
23.01	Property		1	8705-8711 South Morgan Street			5,080,000	As Is	6/14/2024			97.2%	8/29/2024	NAP	NAP	NAP
23.02	Property		1	11214-11218 South Indiana Avenue			3,140,000	As Is	6/14/2024			100.0%	8/29/2024	NAP	NAP	NAP
23.03	Property		1	8201 South Paulina Street			2,530,000	As Is	6/14/2024			95.5%	8/29/2024	NAP	NAP	NAP
23.04	Property		1	2320 West Garfield Boulevard			2,510,000	As Is	6/14/2024			94.4%	8/29/2024	NAP	NAP	NAP
23.05	Property		1	7818-7820 South South Shore Drive			2,670,000	As Is	6/14/2024			95.8%	8/29/2024	NAP	NAP	NAP
23.06	Property		1	8001-8007 South Eberhart Avenue			2,310,000	As Is	6/14/2024			100.0%	8/29/2024	NAP	NAP	NAP
23.07	Property		1	8139-8145 South Maryland Avenue			2,200,000	As Is	6/14/2024			94.1%	8/29/2024	NAP	NAP	NAP
23.08	Property		1	535 East 102nd Street			2,180,000	As Is	6/14/2024			95.5%	8/29/2024	NAP	NAP	NAP
23.09	Property		1	6516 South Stony Island Avenue			1,850,000	As Is	6/14/2024			100.0%	8/29/2024	NAP	NAP	NAP
23.10	Property		1	7770-7778 South South Shore Drive			1,950,000	As Is	6/14/2024			100.0%	8/29/2024	NAP	NAP	NAP
23.11	Property		1	9017-9025 South Cottage Grove Avenue			1,900,000	As Is	6/14/2024			85.7%	8/29/2024	NAP	NAP	NAP
23.12	Property		1	7956 South Normal Avenue			1,710,000	As Is	6/14/2024			100.0%	8/29/2024	NAP	NAP	NAP
24	Loan	19, 23	1	London Bridge Industrial	9.0%	8.3%	32,200,000	As Is	7/8/2024	43.5%	43.5%	100.0%	7/15/2024	No	U-Play USA, LLC	300,000
25	Loan	10, 15	1	Fountain Hills Plaza	11.5%	11.0%	21,250,000	As Is	6/26/2024	65.0%	65.0%	90.0%	6/30/2024	No	Basha's	49,409
26	Loan	21	1	80 White Street	9.4%	9.3%	22,300,000	As Is	6/11/2024	58.3%	58.3%	100.0%	8/8/2024	No	A&P Packing & Shipping	12,500
27	Loan	20	1	Feasterville Plaza	10.8%	10.1%	19,100,000	As Is	3/26/2024	67.5%	67.5%	100.0%	7/9/2024	No	Bell's Market	52,694
28	Loan	10, 17, 19, 23	1	Crown Center	12.9%	11.0%	19,900,000	As Is	5/24/2024	57.8%	57.8%	90.3%	6/1/2024	No	Brown & Brown of Florida Inc.	37,932
29	Loan		1	The Park at Milestone	9.4%	9.0%	17,300,000	As Is	3/21/2024	65.9%	65.9%	90.1%	8/26/2024	NAP	NAP	NAP
30	Loan	6, 10	3	Sandpiper Midwest Portfolio	15.8%	13.9%	20,800,000	As Is	Various	53.4%	53.4%	77.6%	5/31/2024
30.01	Property		1	WoodSpring Suites Fort Wayne			7,400,000	As Is	6/23/2024			82.4%	5/31/2024	NAP	NAP	NAP
30.02	Property		1	WoodSpring Suites Easton			6,300,000	As Is	6/27/2024			71.8%	5/31/2024	NAP	NAP	NAP
30.03	Property		1	WoodSpring Suites Fairfield			7,100,000	As Is	6/26/2024			78.6%	5/31/2024	NAP	NAP	NAP
31	Loan	16, 19	1	Holiday Inn Express Indianapolis West Airport	13.4%	12.0%	15,200,000	As Is	4/9/2024	65.8%	63.5%	76.6%	6/30/2024	NAP	NAP	NAP
32	Loan	5, 19	1	Fairfield Inn & Suites by Marriott Wilmington	15.8%	14.4%	13,700,000	Hypothetical As If Stabilized	6/6/2024	65.7%	65.7%	76.9%	5/31/2024	NAP	NAP	NAP
33	Loan		1	Courtyard by Marriott Bowling Green Convention Center	14.5%	13.4%	14,500,000	As Is	3/19/2024	61.4%	61.4%	72.1%	5/31/2024	NAP	NAP	NAP
34	Loan	2, 16, 19	1	The Hub	13.0%	12.5%	15,930,000	As Is	5/24/2024	55.2%	55.2%	100.0%	7/25/2024	Yes	The Bouldering Project	50,400
35	Loan	16, 23, 30	1	Enfield Industrial	10.7%	10.2%	14,000,000	As Is	7/25/2024	60.4%	60.4%	99.5%	8/13/2024	No	SOLogistics	187,905
36	Loan		1	Storage Sense Orlando	8.6%	8.6%	12,900,000	As Is	6/24/2024	65.1%	65.1%	93.4%	6/30/2024	NAP	NAP	NAP

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	Underwritten NOI Debt Yield (%)	Underwritten NCF Debt Yield (%)	Appraised Value ($)	Appraised Value Type	Appraisal Date	Cut-off Date LTV Ratio (%)	LTV Ratio at Maturity / ARD (%)	Leased Occupancy (%)	Occupancy Date	Single Tenant (Y/N)	Largest Tenant	Largest Tenant SF
					7	7	5	5		5, 7	5, 7	3, 4			22, 23	23
37	Loan	6, 19, 21, 28	2	Southpointe and Lakecrest	15.8%	14.6%	10,000,000	As Is	7/19/2024	72.5%	68.8%	84.2%	8/16/2024
37.01	Property		1	Lakecrest			5,300,000	As Is	7/19/2024			85.2%	8/16/2024	No	Matrix IFS	8,125
37.02	Property		1	Southpointe			4,700,000	As Is	7/19/2024			83.2%	8/16/2024	No	Choice Legal, Inc	10,905
38	Loan	6, 13, 16	3	Retek New York Portfolio	9.7%	9.7%	10,500,000	As Is	Various	69.0%	69.0%	100.0%	7/21/2024
38.01	Property		1	1503 Teller Avenue			4,100,000	As Is	6/10/2024			100.0%	7/21/2024	NAP	NAP	NAP
38.02	Property		1	171 Herzl Street			3,200,000	As Is	6/17/2024			100.0%	7/21/2024	NAP	NAP	NAP
38.03	Property		1	2822 University Avenue			3,200,000	As Is	6/10/2024			100.0%	7/21/2024	NAP	NAP	NAP
39	Loan	6, 18, 28	2	Birch Knoll & Saucon Valley Crossing MHP	8.4%	8.3%	9,770,000	As Is	6/10/2024	69.0%	69.0%	96.3%	7/9/2024
39.01	Property		1	Saucon Valley Crossing			5,250,000	As Is	6/10/2024			93.0%	7/9/2024	NAP	NAP	NAP
39.02	Property		1	Birch Knoll			4,520,000	As Is	6/10/2024			98.9%	7/9/2024	NAP	NAP	NAP
40	Loan	13, 18, 27	1	2758 Creston Avenue	9.9%	9.8%	10,600,000	As Is	2/20/2024	62.1%	58.7%	95.2%	8/12/2024	NAP	NAP	NAP
41	Loan	2, 16	1	1900 Euclid Avenue	10.2%	9.8%	10,300,000	As Is	4/1/2024	63.1%	59.7%	91.3%	6/24/2024	NAP	NAP	NAP
42	Loan	2, 19, 20	1	501 Hayes	9.2%	9.1%	9,770,000	As Is	7/9/2024	66.5%	66.5%	87.5%	8/12/2024	No	Hazie's	3,300
43	Loan	19	1	Suburban Extended Stay - Denver Westminster	15.1%	13.7%	10,700,000	As Is	7/15/2024	60.3%	60.3%	86.6%	7/31/2024	NAP	NAP	NAP
44	Loan	15	1	Strawberry Square Shopping Center	10.8%	10.2%	9,700,000	As Is	7/9/2024	60.3%	60.3%	100.0%	8/19/2024	No	Save A Lot	28,630
45	Loan	18, 20, 23	1	51 Haddonfield	15.4%	13.1%	9,800,000	As Is	5/20/2024	56.1%	56.1%	87.1%	7/31/2024	No	GSA IRS	20,145
46	Loan	16	1	140-150 Access Road	10.4%	10.1%	7,650,000	As Is	6/12/2024	71.9%	71.9%	100.0%	7/10/2024	No	LandAir (Covenant Logistics)	25,458
47	Loan		1	824 Classon Avenue	9.1%	9.0%	8,220,000	As Is	6/20/2024	63.6%	63.6%	100.0%	8/21/2024	NAP	NAP	NAP
48	Loan	10	1	US Storage - Delray Beach	14.6%	14.5%	12,650,000	As Is	4/8/2024	40.4%	40.4%	90.9%	3/31/2024	NAP	NAP	NAP
49	Loan	10	1	US Storage - Nashville	13.3%	13.1%	11,760,000	As Is	4/9/2024	42.6%	42.6%	85.9%	3/31/2024	NAP	NAP	NAP
50	Loan	10	1	US Storage - Clarksville	17.0%	16.9%	14,470,000	As Is	4/9/2024	34.6%	34.6%	85.1%	3/31/2024	NAP	NAP	NAP
51	Loan	5, 16, 27	1	286 East 163rd Street	9.3%	9.3%	7,200,000	Prospective As Stabilized	5/20/2024	69.4%	69.4%	100.0%	5/20/2024	NAP	NAP	NAP
52	Loan	13	1	60 Cottage Street	8.7%	8.6%	6,600,000	As Is	5/9/2024	68.2%	68.2%	100.0%	6/30/2024	NAP	NAP	NAP
53	Loan	2, 28	1	431 Dekalb Avenue	9.6%	9.4%	6,400,000	As Is	6/10/2024	64.1%	64.1%	100.0%	7/31/2024	No	Krishna Grocery	1,127
54	Loan	16, 27, 29	1	1668 Bergen Street	9.4%	9.3%	6,500,000	As Is	4/18/2024	60.0%	60.0%	100.0%	7/25/2024	NAP	NAP	NAP
55	Loan		1	Hamlet MHC	8.9%	8.8%	4,600,000	As Is	7/9/2024	65.0%	65.0%	100.0%	7/31/2024	NAP	NAP	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

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

Third Largest Tenant % of NRA

Third Largest Tenant Lease Expiration Date

Fourth Largest Tenant

Loan

Arch Portfolio

1.01

Property

The Arcadian

NAP

1.02

Property

The Charleston

NAP

1.03

Property

The Arlington

NAP

Loan

5, 7, 11, 12, 18, 19, 20, 21, 23, 24

277 Park Avenue

47.7%

3/31/2026

Sumitomo Mitsui Banking Corporation

315,671

16.8%

6/30/2037

M&T Bank

92,658

4.9%

11/30/2033

Visa USA Inc

Loan

6, 16, 19, 29

Artisan Foods Portfolio

3.01

Property

201 Merrimack Street

100.0%

8/24/2039

NAP

3.02

Property

117 Water Street

100.0%

8/24/2039

NAP

Loan

17, 19

Estates at Palm Bay

NAP

Loan

1, 5, 7, 12, 20, 21

Baybrook Mall

17.9%

1/31/2026

Forever 21

81,772

15.1%

12/31/2026

Foot Locker

18,376

3.4%

4/30/2032

H&M

Loan

5, 10, 12, 17, 19, 27

Langdon at Walnut Park

NAP

Loan

16, 19

New Jersey Logistics

100.0%

8/31/2039

NAP

Loan

1, 2, 4, 6, 7, 12, 13, 20, 21, 23, 30

BioMed 2024 Portfolio 2

8.01

Property

200 Sidney

63.6%

7/31/2028

Seres Therapeutics, Inc.

68,636

36.4%

1/13/2030

NAP

8.02

Property

Lincoln Centre

100.0%

1/15/2033

NAP

8.03

Property

40 Erie Street

61.3%

9/30/2026

BioNTech US Inc.

26,806

25.1%

9/30/2028

Gritstone Bio, Inc.

13,907

13.0%

4/30/2025

Make Life Sweeter, LLC

8.04

Property

4570 Executive Drive

39.8%

6/22/2025

Human Longevity, Inc.

48,049

38.3%

9/12/2025

International AIDS Vaccine Initiative, Inc.

17,006

13.5%

8/20/2026

NAP

8.05

Property

9360-9390 Towne Centre Drive

48.4%

12/31/2029

Biosplice Therapeutics, Inc.

25,391

17.2%

11/24/2030

NAP

8.06

Property

21 Erie Street

100.0%

11/30/2030

NAP

8.07

Property

47 Erie Street Parking Structure

NAP

8.08

Property

Eastgate Mall

100.0%

12/31/2029

NAP

Loan

1, 7, 12, 18, 19, 20

Stonebriar Centre

14.8%

12/31/2040

AMC Theatres

94,560

8.6%

9/30/2028

Dick's Sporting Goods

77,411

7.1%

1/31/2027

Kidzania

Loan

7, 12, 17, 18, 23

Northbridge Centre

8.8%

1/31/2034

Lytal Reiter Smith Ivey & Fronrath LLP

18,835

6.4%

3/31/2027

Wicker Smith O'Hara McCoy & Ford P.A.

17,010

5.8%

4/30/2030

GSA (U.S. Secret Service)

Loan

Patriot Crossing

NAP

Loan

6, 16, 28

Charlotte MHP Portfolio

12.01

Property

Queen's Grant

NAP

12.02

Property

Arrowood

NAP

Loan

7, 12, 19

Westshore Crossing

NAP

Loan

Oak Ridge City Center

21.3%

6/30/2026

Dick's Sporting Goods

35,000

12.2%

1/31/2028

TJ Maxx

22,477

7.8%

8/31/2027

Ross Dress for Less

Loan

1, 7, 12, 27, 30

Bronx Terminal Market

20.5%

10/14/2033

BJ's Wholesale Club

130,099

14.2%

8/2/2029

Home Depot

124,955

13.6%

2/28/2034

Food Bazaar

Loan

5, 27

The Boulevard at Oakley Station Phase II

NAP

Loan

Cherrywood Shopping Center

20.7%

1/31/2040

Nashua Hollis CVS Inc.

11,700

19.5%

1/31/2039

Mama Ida Restaurant, LLC

6,460

10.8%

7/31/2032

Citizens Bank, N.A.

Loan

5, 14, 16, 27, 28

161 Meserole Avenue

NAP

Loan

The Palisades

NAP

Loan

Northwoods Apartments

NAP

Loan

4, 19, 30

DeKalb Student Housing

NAP

Loan

1, 6, 7, 12, 16, 19, 23, 27, 28

GNL Industrial Portfolio

22.01

Property

FCA USA - Detroit, MI

100.0%

7/2/2030

NAP

22.02

Property

Grupo Antolin - Shelby Township, MI

100.0%

10/31/2032

NAP

22.03

Property

Follett School - McHenry, IL

100.0%

12/31/2029

NAP

22.04

Property

Shaw Aero - Naples, FL

100.0%

12/31/2032

NAP

22.05

Property

Kuka - Sterling Heights, MI

100.0%

6/30/2034

NAP

22.06

Property

ZF Active Safety - Findlay, OH

100.0%

10/31/2033

NAP

22.07

Property

CF Sauer - 184 Suburban

100.0%

7/31/2039

NAP

22.08

Property

CF Sauer - 728 N Main St.

100.0%

7/31/2039

NAP

22.09

Property

Walgreens Boot Alliance - Pittsburgh, PA

100.0%

11/30/2030

NAP

22.10

Property

Hannibal - Houston, TX

100.0%

9/30/2029

NAP

22.11

Property

FedEx IV - Lexington, KY

100.0%

4/30/2032

NAP

22.12

Property

VersaFlex - Kansas City, KS

100.0%

12/31/2038

NAP

22.13

Property

Cott Beverage Inc - Sikeston, MO

100.0%

1/31/2027

NAP

22.14

Property

Dunlop Protective Footwear - Havre De Grace, MD

100.0%

1/17/2031

NAP

22.15

Property

CSTK - St. Louis, MO

100.0%

3/25/2030

NAP

22.16

Property

CF Sauer - 39 S Park Dr.

100.0%

7/31/2039

NAP

22.17

Property

AM Castle - Wichita, KS

100.0%

10/31/2029

NAP

22.18

Property

CF Sauer - 9 Old Mill Road

100.0%

7/31/2039

NAP

22.19

Property

CF Sauer - 2447 Eunice Avenue

100.0%

7/31/2039

NAP

22.20

Property

CF Sauer - 513 West Butler Road

100.0%

7/31/2039

NAP

Loan

5, 6, 16, 27, 29

Chicago 12-Property Multifamily Portfolio

23.01

Property

8705-8711 South Morgan Street

NAP

23.02

Property

11214-11218 South Indiana Avenue

NAP

23.03

Property

8201 South Paulina Street

NAP

23.04

Property

2320 West Garfield Boulevard

NAP

23.05

Property

7818-7820 South South Shore Drive

NAP

23.06

Property

8001-8007 South Eberhart Avenue

NAP

23.07

Property

8139-8145 South Maryland Avenue

NAP

23.08

Property

535 East 102nd Street

NAP

23.09

Property

6516 South Stony Island Avenue

NAP

23.10

Property

7770-7778 South South Shore Drive

NAP

23.11

Property

9017-9025 South Cottage Grove Avenue

NAP

23.12

Property

7956 South Normal Avenue

NAP

Loan

19, 23

London Bridge Industrial

75.0%

4/30/2032

LifeNet Health

100,000

25.0%

5/31/2026

NAP

Loan

10, 15

Fountain Hills Plaza

44.4%

3/31/2029

Paul's Ace Hardware

30,646

27.5%

2/28/2033

AutoZone Parts

6,600

5.9%

5/31/2031

Primary Care Medical

Loan

80 White Street

31.4%

8/31/2029

Click Therapeutics

12,500

31.4%

12/31/2026

Artists Space

8,536

21.5%

7/31/2038

Arsenal

Loan

Feasterville Plaza

47.6%

6/30/2031

Altitude Trampoline Park

30,865

27.9%

5/31/2027

Image Studios 360

6,000

5.4%

7/18/2030

YERE1 Restaurant, Inc

Loan

10, 17, 19, 23

Crown Center

35.2%

9/30/2034

Health Career Institute, LLC dba HCI College

23,479

21.8%

8/31/2028

Cruise One, Inc.

15,923

14.8%

4/30/2031

Attorney's Title Fund Services, LLC

Loan

The Park at Milestone

NAP

Loan

6, 10

Sandpiper Midwest Portfolio

30.01

Property

WoodSpring Suites Fort Wayne

NAP

30.02

Property

WoodSpring Suites Easton

NAP

30.03

Property

WoodSpring Suites Fairfield

NAP

Loan

16, 19

Holiday Inn Express Indianapolis West Airport

NAP

Loan

5, 19

Fairfield Inn & Suites by Marriott Wilmington

NAP

Loan

Courtyard by Marriott Bowling Green Convention Center

NAP

Loan

2, 16, 19

The Hub

100.0%

9/30/2042

NAP

Loan

16, 23, 30

Enfield Industrial

76.9%

10/31/2028

Kamps

40,000

16.4%

6/30/2025

Pallet Services Company

10,000

4.1%

8/31/2028

Classic Toy Soldiers, Inc

Loan

Storage Sense Orlando

NAP

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

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

Third Largest Tenant % of NRA

Third Largest Tenant Lease Expiration Date

Fourth Largest Tenant

Loan

6, 19, 21, 28

Southpointe and Lakecrest

37.01

Property

Lakecrest

13.6%

2/28/2025

OWT Global, LLC

5,151

8.6%

11/30/2029

Department of Juvenile Justice

4,971

8.3%

11/30/2029

The Roskamp Institute, Inc.

37.02

Property

Southpointe

17.7%

4/30/2028

Think Anew

8,298

13.4%

7/31/2029

Tri-City Electrical Contractors, Inc.

7,293

11.8%

4/30/2029

Strayer University, Inc.

Loan

6, 13, 16

Retek New York Portfolio

38.01

Property

1503 Teller Avenue

NAP

38.02

Property

171 Herzl Street

NAP

38.03

Property

2822 University Avenue

NAP

Loan

6, 18, 28

Birch Knoll & Saucon Valley Crossing MHP

39.01

Property

Saucon Valley Crossing

NAP

39.02

Property

Birch Knoll

NAP

Loan

13, 18, 27

2758 Creston Avenue

NAP

Loan

2, 16

1900 Euclid Avenue

NAP

Loan

2, 19, 20

501 Hayes

60.0%

11/30/2031

Miette Patisserie

2,200

40.0%

1/31/2029

NAP

Loan

Suburban Extended Stay - Denver Westminster

NAP

Loan

Strawberry Square Shopping Center

41.0%

6/30/2032

Oak Street Health

9,000

12.9%

8/31/2031

John Lee dba All About Dollar

8,230

11.8%

5/31/2034

Rainbow Store #278

Loan

18, 20, 23

51 Haddonfield

20.5%

12/14/2034

Benefits Consultants Group/Horace Mann

19,708

20.0%

8/31/2034

GSA DHS

10,713

10.9%

11/14/2026

Asset Based Lending

Loan

140-150 Access Road

72.3%

6/29/2027

Custom Ecology, Inc.

9,774

27.7%

3/31/2027

NAP

Loan

824 Classon Avenue

NAP

Loan

US Storage - Delray Beach

NAP

Loan

US Storage - Nashville

NAP

Loan

US Storage - Clarksville

NAP

Loan

5, 16, 27

286 East 163rd Street

NAP

Loan

60 Cottage Street

NAP

Loan

2, 28

431 Dekalb Avenue

28.5%

6/30/2033

Pizza Spot

769

19.5%

9/30/2026

Platonic Love Vintage

635

16.1%

11/10/2028

Chabad of Brooklyn Heights Storage

Loan

16, 27, 29

1668 Bergen Street

NAP

Loan

Hamlet MHC

NAP

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

Fourth Largest Tenant SF

Fourth Largest Tenant % of NRA

Fourth Largest Tenant Lease Expiration Date

Fifth Largest Tenant

Fifth Largest Tenant SF

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

Arch Portfolio

1.01

Property

The Arcadian

NAP

4/8/2024

NAP

4/9/2024

NAP

Fee

NAP

1.02

Property

The Charleston

NAP

4/8/2024

NAP

4/9/2024

NAP

Fee

NAP

1.03

Property

The Arlington

NAP

4/8/2024

NAP

4/9/2024

NAP

Fee

NAP

Loan

5, 7, 11, 12, 18, 19, 20, 21, 23, 24

277 Park Avenue

49,236

2.6%

6/30/2033

Russell Reynolds Associates

49,236

2.6%

12/31/2026

5/23/2024

NAP

5/23/2024

NAP

Fee

NAP

Loan

6, 16, 19, 29

Artisan Foods Portfolio

3.01

Property

201 Merrimack Street

NAP

8/7/2024

NAP

8/7/2024

NAP

Fee

NAP

3.02

Property

117 Water Street

NAP

8/7/2024

NAP

8/7/2024

NAP

Fee

NAP

Loan

17, 19

Estates at Palm Bay

NAP

6/27/2024

NAP

6/27/2024

NAP

Leasehold

1/30/2066

Loan

1, 5, 7, 12, 20, 21

Baybrook Mall

17,510

3.2%

1/31/2032

Victoria's Secret

14,115

2.6%

1/31/2032

5/20/2024

NAP

5/20/2024

NAP

Fee

NAP

Loan

5, 10, 12, 17, 19, 27

Langdon at Walnut Park

NAP

7/11/2024

NAP

7/11/2024

NAP

Fee / Leasehold

9/30/2123

Loan

16, 19

New Jersey Logistics

NAP

8/16/2024

NAP

5/13/2024

NAP

Fee

NAP

Loan

1, 2, 4, 6, 7, 12, 13, 20, 21, 23, 30

BioMed 2024 Portfolio 2

8.01

Property

200 Sidney

NAP

4/8/2024

NAP

4/8/2024

NAP

Fee

NAP

8.02

Property

Lincoln Centre

NAP

4/10/2024

NAP

4/8/2024

12%

Fee

NAP

8.03

Property

40 Erie Street

606

0.6%

12/4/2029

NAP

4/8/2024

NAP

4/8/2024

NAP

Fee

NAP

8.04

Property

4570 Executive Drive

NAP

4/8/2024

NAP

4/8/2024

10%

Fee

NAP

8.05

Property

9360-9390 Towne Centre Drive

NAP

4/8/2024

NAP

4/8/2024

13%

Fee

NAP

8.06

Property

21 Erie Street

NAP

4/8/2024

NAP

4/8/2024

NAP

Fee

NAP

8.07

Property

47 Erie Street Parking Structure

NAP

4/8/2024

NAP

4/8/2024

NAP

Fee

NAP

8.08

Property

Eastgate Mall

NAP

4/8/2024

NAP

4/8/2024

10%

Fee

NAP

Loan

1, 7, 12, 18, 19, 20

Stonebriar Centre

60,000

5.5%

11/30/2046

Haverty's Furniture

60,000

5.5%

1/31/2026

4/15/2024

NAP

4/16/2024

NAP

Fee

NAP

Loan

7, 12, 17, 18, 23

Northbridge Centre

13,135

4.5%

5/31/2035

Focus Financial Partners

13,135

4.5%

2/28/2035

7/3/2024

NAP

7/3/2024

NAP

Yes - AE

Fee

NAP

Loan

Patriot Crossing

NAP

8/27/2024

NAP

8/27/2024

NAP

Yes - AE, A1-A30

Fee

NAP

Loan

6, 16, 28

Charlotte MHP Portfolio

12.01

Property

Queen's Grant

NAP

7/25/2024

NAP

7/25/2024

NAP

Yes - AE, A1-A30

Fee

NAP

12.02

Property

Arrowood

NAP

7/25/2024

NAP

7/25/2024

NAP

Yes - AE, A1-A30

Fee

NAP

Loan

7, 12, 19

Westshore Crossing

NAP

5/31/2024

NAP

5/31/2024

NAP

Yes - AE

Fee

NAP

Loan

Oak Ridge City Center

22,000

7.7%

1/31/2032

HomeGoods

22,000

7.7%

9/30/2031

5/13/2024

NAP

5/13/2024

NAP

Fee

NAP

Loan

1, 7, 12, 27, 30

Bronx Terminal Market

77,915

8.5%

9/30/2039

Burlington Coat Factory

74,329

8.1%

1/31/2028

5/1/2024

NAP

4/30/2024

NAP

Yes - AE

Leasehold

9/13/2055

Loan

5, 27

The Boulevard at Oakley Station Phase II

NAP

7/18/2024

NAP

7/17/2024

NAP

Fee

NAP

Loan

Cherrywood Shopping Center

4,875

8.1%

12/31/2027

Mt. Fuji Japanese Cuisine Inc.

3,140

5.2%

8/31/2026

7/10/2024

8/13/2024

7/10/2024

NAP

Fee

NAP

Loan

5, 14, 16, 27, 28

161 Meserole Avenue

NAP

5/15/2024

NAP

5/15/2024

NAP

Fee

NAP

Loan

The Palisades

NAP

7/31/2024

NAP

7/31/2024

NAP

Fee

NAP

Loan

Northwoods Apartments

NAP

3/28/2024

NAP

7/15/2024

NAP

Fee

NAP

Loan

4, 19, 30

DeKalb Student Housing

NAP

7/8/2024

NAP

7/8/2024; 7/9/2024

NAP

Fee

NAP

Loan

1, 6, 7, 12, 16, 19, 23, 27, 28

GNL Industrial Portfolio

22.01

Property

FCA USA - Detroit, MI

NAP

3/6/2024

NAP

3/6/2024

NAP

Fee

NAP

22.02

Property

Grupo Antolin - Shelby Township, MI

NAP

3/6/2024

NAP

3/6/2024

NAP

Fee

NAP

22.03

Property

Follett School - McHenry, IL

NAP

3/6/2024

NAP

3/6/2024

NAP

Fee

NAP

22.04

Property

Shaw Aero - Naples, FL

NAP

3/8/2024

NAP

3/6/2024

NAP

Yes - AE

Fee

NAP

22.05

Property

Kuka - Sterling Heights, MI

NAP

3/6/2024

NAP

3/6/2024

NAP

Fee

NAP

22.06

Property

ZF Active Safety - Findlay, OH

NAP

3/6/2024

NAP

3/6/2024

NAP

Fee

NAP

22.07

Property

CF Sauer - 184 Suburban

NAP

3/6/2024

NAP

3/6/2024

13%

Fee

NAP

22.08

Property

CF Sauer - 728 N Main St.

NAP

3/26/2024

NAP

3/13/2024

NAP

Fee

NAP

22.09

Property

Walgreens Boot Alliance - Pittsburgh, PA

NAP

3/6/2024

NAP

3/6/2024

NAP

Fee

NAP

22.10

Property

Hannibal - Houston, TX

NAP

3/6/2024

NAP

3/6/2024

NAP

Fee

NAP

22.11

Property

FedEx IV - Lexington, KY

NAP

3/6/2024

NAP

3/6/2024

NAP

Fee

NAP

22.12

Property

VersaFlex - Kansas City, KS

NAP

3/6/2024

NAP

3/6/2024

NAP

Fee

NAP

22.13

Property

Cott Beverage Inc - Sikeston, MO

NAP

3/6/2024

NAP

3/6/2024

13%

Fee

NAP

22.14

Property

Dunlop Protective Footwear - Havre De Grace, MD

NAP

3/6/2024

NAP

3/6/2024

NAP

Fee

NAP

22.15

Property

CSTK - St. Louis, MO

NAP

3/6/2024

NAP

3/6/2024

NAP

Fee

NAP

22.16

Property

CF Sauer - 39 S Park Dr.

NAP

3/6/2024

NAP

3/6/2024

NAP

Fee

NAP

22.17

Property

AM Castle - Wichita, KS

NAP

3/26/2024

NAP

3/6/2024

NAP

Fee

NAP

22.18

Property

CF Sauer - 9 Old Mill Road

NAP

3/15/2024

NAP

3/6/2024

NAP

Fee

NAP

22.19

Property

CF Sauer - 2447 Eunice Avenue

NAP

3/6/2024

NAP

3/6/2024

NAP

Fee

NAP

22.20

Property

CF Sauer - 513 West Butler Road

NAP

3/5/2024

NAP

3/6/2024

NAP

Fee

NAP

Loan

5, 6, 16, 27, 29

Chicago 12-Property Multifamily Portfolio

23.01

Property

8705-8711 South Morgan Street

NAP

7/18/2024

NAP

2/12/2024

NAP

Fee

NAP

23.02

Property

11214-11218 South Indiana Avenue

NAP

7/16/2024

NAP

2/10/2024

NAP

Fee

NAP

23.03

Property

8201 South Paulina Street

NAP

7/17/2024

NAP

2/8/2024

NAP

Fee

NAP

23.04

Property

2320 West Garfield Boulevard

NAP

7/17/2024

NAP

2/6/2024

NAP

Fee

NAP

23.05

Property

7818-7820 South South Shore Drive

NAP

7/16/2024

NAP

2/2/2024

NAP

Fee

NAP

23.06

Property

8001-8007 South Eberhart Avenue

NAP

7/16/2024

NAP

2/1/2024

NAP

Fee

NAP

23.07

Property

8139-8145 South Maryland Avenue

NAP

7/17/2024

NAP

2/12/2024

NAP

Fee

NAP

23.08

Property

535 East 102nd Street

NAP

7/18/2024

NAP

2/6/2024

NAP

Fee

NAP

23.09

Property

6516 South Stony Island Avenue

NAP

7/16/2024

NAP

2/1/2024

NAP

Fee

NAP

23.10

Property

7770-7778 South South Shore Drive

NAP

7/18/2024

NAP

2/13/2024

NAP

Fee

NAP

23.11

Property

9017-9025 South Cottage Grove Avenue

NAP

7/17/2024

NAP

2/8/2024

NAP

Fee

NAP

23.12

Property

7956 South Normal Avenue

NAP

7/18/2024

NAP

2/12/2024

NAP

Fee

NAP

Loan

19, 23

London Bridge Industrial

NAP

7/17/2024

NAP

7/16/2024

NAP

Fee

NAP

Loan

10, 15

Fountain Hills Plaza

2,560

2.3%

6/30/2026

Heartland Dental

2,110

1.9%

9/30/2029

5/15/2024

NAP

5/16/2024

NAP

Fee

NAP

Loan

80 White Street

6,250

15.7%

6/30/2032

NAP

6/12/2024

NAP

6/12/2024

NAP

Fee

NAP

Loan

Feasterville Plaza

5,000

4.5%

5/17/2027

Wise Game Club

4,000

3.6%

3/14/2028

4/10/2024

NAP

4/1/2024

NAP

Fee

NAP

Loan

10, 17, 19, 23

Crown Center

11,885

11.0%

12/31/2026

Nova Southeastern University, Inc.

6,903

6.4%

8/31/2031

6/5/2024

NAP

6/5/2024

NAP

Yes - AH

Leasehold

1/14/2045

Loan

The Park at Milestone

NAP

7/17/2024

NAP

7/17/2024

NAP

Fee

NAP

Loan

6, 10

Sandpiper Midwest Portfolio

30.01

Property

WoodSpring Suites Fort Wayne

NAP

7/8/2024

NAP

7/8/2024

NAP

Fee

NAP

30.02

Property

WoodSpring Suites Easton

NAP

7/8/2024

NAP

7/8/2024

NAP

Fee

NAP

30.03

Property

WoodSpring Suites Fairfield

NAP

7/8/2024

NAP

7/8/2024

NAP

Fee

NAP

Loan

16, 19

Holiday Inn Express Indianapolis West Airport

NAP

4/25/2024

NAP

4/25/2024

NAP

Fee

NAP

Loan

5, 19

Fairfield Inn & Suites by Marriott Wilmington

NAP

6/17/2024

NAP

6/12/2024

NAP

Fee

NAP

Loan

Courtyard by Marriott Bowling Green Convention Center

NAP

3/22/2024

NAP

3/22/2024

NAP

Fee

NAP

Loan

2, 16, 19

The Hub

NAP

5/6/2024

NAP

6/6/2024

NAP

Fee

NAP

Loan

16, 23, 30

Enfield Industrial

3,650

1.5%

8/31/2025

Prime Cash and Carry

1,750

0.7%

5/31/2026

8/13/2024

NAP

8/7/2024

NAP

Fee

NAP

Loan

Storage Sense Orlando

NAP

7/1/2024

NAP

7/1/2024

NAP

Fee

NAP

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

Fourth Largest Tenant SF

Fourth Largest Tenant % of NRA

Fourth Largest Tenant Lease Expiration Date

Fifth Largest Tenant

Fifth Largest Tenant SF

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

6, 19, 21, 28

Southpointe and Lakecrest

37.01

Property

Lakecrest

4,882

8.2%

11/30/2026

AssuranceAmerica Managing Gene

4,400

7.4%

6/30/2028

8/5/2024

NAP

8/2/2024

NAP

Yes - AE, A1-A30

Fee

NAP

37.02

Property

Southpointe

6,319

10.2%

10/31/2027

Visiting Nurses

3,762

6.1%

MTM

8/5/2024

NAP

8/2/2024

NAP

Yes - AE, A1-A30

Fee

NAP

Loan

6, 13, 16

Retek New York Portfolio

38.01

Property

1503 Teller Avenue

NAP

7/12/2024

NAP

7/11/2024

NAP

Fee

NAP

38.02

Property

171 Herzl Street

NAP

7/11/2024

NAP

7/15/2024

NAP

Fee

NAP

38.03

Property

2822 University Avenue

NAP

7/12/2024

NAP

7/12/2024

NAP

Fee

NAP

Loan

6, 18, 28

Birch Knoll & Saucon Valley Crossing MHP

39.01

Property

Saucon Valley Crossing

NAP

6/21/2024

6/17/2024

4/11/2024

NAP

Fee

NAP

39.02

Property

Birch Knoll

NAP

6/18/2024

NAP

4/11/2024

NAP

Fee

NAP

Loan

13, 18, 27

2758 Creston Avenue

NAP

3/8/2024

NAP

3/8/2024

NAP

Fee

NAP

Loan

2, 16

1900 Euclid Avenue

NAP

4/4/2024

NAP

4/4/2024

NAP

Fee

NAP

Loan

2, 19, 20

501 Hayes

NAP

5/14/2024

NAP

5/14/2024

10%

Fee

NAP

Loan

Suburban Extended Stay - Denver Westminster

NAP

7/11/2024

NAP

8/26/2024

NAP

Fee

NAP

Loan

Strawberry Square Shopping Center

7,424

10.6%

1/31/2031

Hair Town

6,516

9.3%

12/31/2032

7/19/2024

NAP

7/19/2024

NAP

Fee

NAP

Loan

18, 20, 23

51 Haddonfield

8,265

8.4%

8/31/2031

CRRC MA Corporation

3,371

3.4%

2/28/2027

6/4/2024

NAP

6/4/2024

NAP

Fee

NAP

Loan

140-150 Access Road

NAP

7/10/2024

NAP

7/3/2024

NAP

Fee

NAP

Loan

824 Classon Avenue

NAP

7/1/2024

NAP

7/1/2024

NAP

Fee

NAP

Loan

US Storage - Delray Beach

NAP

4/15/2024

NAP

4/15/2024

NAP

Fee

NAP

Loan

US Storage - Nashville

NAP

4/15/2024

NAP

4/15/2024

NAP

Fee

NAP

Loan

US Storage - Clarksville

NAP

4/15/2024

NAP

4/15/2024

NAP

Fee

NAP

Loan

5, 16, 27

286 East 163rd Street

NAP

3/29/2024

NAP

3/28/2024

NAP

Fee

NAP

Loan

60 Cottage Street

NAP

5/22/2024

NAP

5/22/2024

NAP

Fee

NAP

Loan

2, 28

431 Dekalb Avenue

500

12.7%

1/31/2026

Beam Bike Joco LLC

467

11.8%

12/31/2028

6/25/2024

NAP

6/25/2024

NAP

Fee

NAP

Loan

16, 27, 29

1668 Bergen Street

NAP

5/6/2024

NAP

5/6/2024

NAP

Fee

NAP

Loan

Hamlet MHC

NAP

7/19/2024

NAP

7/19/2024

NAP

Fee

NAP

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	Ground Lease Extension Terms	Annual Ground Lease Payment as of the Cut-off Date ($)	Annual Ground Rent Increases (Y/N)	Upfront RE Tax Reserve ($)	Monthly RE Tax Reserve ($)	Upfront Insurance Reserve ($)	Monthly Insurance Reserve ($)	Upfront Replacement / PIP Reserve ($)	Monthly Replacement / FF&E Reserve ($)
					17	17	17	18	19	18	19	18	19
1	Loan	6	3	Arch Portfolio				0	43,413	230,484	28,810	800,813	16,938
1.01	Property		1	The Arcadian	NAP	NAP	NAP
1.02	Property		1	The Charleston	NAP	NAP	NAP
1.03	Property		1	The Arlington	NAP	NAP	NAP
2	Loan	5, 7, 11, 12, 18, 19, 20, 21, 23, 24	1	277 Park Avenue	NAP	NAP	NAP	6,464,476	3,232,238	0	Springing	13,608,000	0
3	Loan	6, 16, 19, 29	2	Artisan Foods Portfolio				74,022	24,674	264,539	38,391	0	2,869
3.01	Property		1	201 Merrimack Street	NAP	NAP	NAP
3.02	Property		1	117 Water Street	NAP	NAP	NAP
4	Loan	17, 19	1	Estates at Palm Bay	None	8% of Gross Monthly Income	No	123,727	20,621	0	Springing	0	6,250
5	Loan	1, 5, 7, 12, 20, 21	1	Baybrook Mall	NAP	NAP	NAP	0	Springing	0	Springing	0	Springing
6	Loan	5, 10, 12, 17, 19, 27	1	Langdon at Walnut Park	None	0	No	1,180,085	131,121	76,976	12,829	0	5,771
7	Loan	16, 19	1	New Jersey Logistics	NAP	NAP	NAP	110,568	55,284	82,550	10,319	0	3,067
8	Loan	1, 2, 4, 6, 7, 12, 13, 20, 21, 23, 30	8	BioMed 2024 Portfolio 2				0	Springing	0	Springing	0	0
8.01	Property		1	200 Sidney	NAP	NAP	NAP
8.02	Property		1	Lincoln Centre	NAP	NAP	NAP
8.03	Property		1	40 Erie Street	NAP	NAP	NAP
8.04	Property		1	4570 Executive Drive	NAP	NAP	NAP
8.05	Property		1	9360-9390 Towne Centre Drive	NAP	NAP	NAP
8.06	Property		1	21 Erie Street	NAP	NAP	NAP
8.07	Property		1	47 Erie Street Parking Structure	NAP	NAP	NAP
8.08	Property		1	Eastgate Mall	NAP	NAP	NAP
9	Loan	1, 7, 12, 18, 19, 20	1	Stonebriar Centre	NAP	NAP	NAP	0	Springing	0	Springing	0	Springing
10	Loan	7, 12, 17, 18, 23	1	Northbridge Centre	NAP	NAP	NAP	1,819,946	181,995	0	Springing	0	6,135
11	Loan	3	1	Patriot Crossing	NAP	NAP	NAP	169,918	16,992	139,886	13,989	0	7,542
12	Loan	6, 16, 28	2	Charlotte MHP Portfolio				0	10,231	21,139	6,868	0	1,675
12.01	Property		1	Queen's Grant	NAP	NAP	NAP
12.02	Property		1	Arrowood	NAP	NAP	NAP
13	Loan	7, 12, 19	1	Westshore Crossing	NAP	NAP	NAP	411,534	45,726	262,256	33,546	100,000	7,021
14	Loan		1	Oak Ridge City Center	NAP	NAP	NAP	88,452	42,120	45,674	8,700	0	3,587
15	Loan	1, 7, 12, 27, 30	1	Bronx Terminal Market	5, 10-year extension options	The greater of (i) $394,961.41 ("Adjusted Base Amount") and (ii) 5% of Gross Revenue	Yes	0	Springing	0	Springing	0	Springing
16	Loan	5, 27	1	The Boulevard at Oakley Station Phase II	NAP	NAP	NAP	42,749	14,250	0	Springing	3,125	3,125
17	Loan	19	1	Cherrywood Shopping Center	NAP	NAP	NAP	0	65,815	134,936	11,245	0	749
18	Loan	5, 14, 16, 27, 28	1	161 Meserole Avenue	NAP	NAP	NAP	1,732	577	11,583	2,413	0	604
19	Loan		1	The Palisades	NAP	NAP	NAP	43,830	8,766	0	Springing	0	4,000
20	Loan	7	1	Northwoods Apartments	NAP	NAP	NAP	146,206	40,613	0	Springing	0	5,833
21	Loan	4, 19, 30	1	DeKalb Student Housing	NAP	NAP	NAP	0	74,285	0	Springing	0	8,850
22	Loan	1, 6, 7, 12, 16, 19, 23, 27, 28	20	GNL Industrial Portfolio				376,843	94,211	0	Springing	0	Springing
22.01	Property		1	FCA USA - Detroit, MI	NAP	NAP	NAP
22.02	Property		1	Grupo Antolin - Shelby Township, MI	NAP	NAP	NAP
22.03	Property		1	Follett School - McHenry, IL	NAP	NAP	NAP
22.04	Property		1	Shaw Aero - Naples, FL	NAP	NAP	NAP
22.05	Property		1	Kuka - Sterling Heights, MI	NAP	NAP	NAP
22.06	Property		1	ZF Active Safety - Findlay, OH	NAP	NAP	NAP
22.07	Property		1	CF Sauer - 184 Suburban	NAP	NAP	NAP
22.08	Property		1	CF Sauer - 728 N Main St.	NAP	NAP	NAP
22.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA	NAP	NAP	NAP
22.10	Property		1	Hannibal - Houston, TX	NAP	NAP	NAP
22.11	Property		1	FedEx IV - Lexington, KY	NAP	NAP	NAP
22.12	Property		1	VersaFlex - Kansas City, KS	NAP	NAP	NAP
22.13	Property		1	Cott Beverage Inc - Sikeston, MO	NAP	NAP	NAP
22.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD	NAP	NAP	NAP
22.15	Property		1	CSTK - St. Louis, MO	NAP	NAP	NAP
22.16	Property		1	CF Sauer - 39 S Park Dr.	NAP	NAP	NAP
22.17	Property		1	AM Castle - Wichita, KS	NAP	NAP	NAP
22.18	Property		1	CF Sauer - 9 Old Mill Road	NAP	NAP	NAP
22.19	Property		1	CF Sauer - 2447 Eunice Avenue	NAP	NAP	NAP
22.20	Property		1	CF Sauer - 513 West Butler Road	NAP	NAP	NAP
23	Loan	5, 6, 16, 27, 29	12	Chicago 12-Property Multifamily Portfolio				42,686	21,343	39,035	19,518	0	5,851
23.01	Property		1	8705-8711 South Morgan Street	NAP	NAP	NAP
23.02	Property		1	11214-11218 South Indiana Avenue	NAP	NAP	NAP
23.03	Property		1	8201 South Paulina Street	NAP	NAP	NAP
23.04	Property		1	2320 West Garfield Boulevard	NAP	NAP	NAP
23.05	Property		1	7818-7820 South South Shore Drive	NAP	NAP	NAP
23.06	Property		1	8001-8007 South Eberhart Avenue	NAP	NAP	NAP
23.07	Property		1	8139-8145 South Maryland Avenue	NAP	NAP	NAP
23.08	Property		1	535 East 102nd Street	NAP	NAP	NAP
23.09	Property		1	6516 South Stony Island Avenue	NAP	NAP	NAP
23.10	Property		1	7770-7778 South South Shore Drive	NAP	NAP	NAP
23.11	Property		1	9017-9025 South Cottage Grove Avenue	NAP	NAP	NAP
23.12	Property		1	7956 South Normal Avenue	NAP	NAP	NAP
24	Loan	19, 23	1	London Bridge Industrial	NAP	NAP	NAP	48,292	13,414	0	Springing	0	3,333
25	Loan	10, 15	1	Fountain Hills Plaza	NAP	NAP	NAP	10,446	10,446	21,080	2,635	1,855	1,855
26	Loan	21	1	80 White Street	NAP	NAP	NAP	145,414	36,353	17,112	5,704	0	829
27	Loan	20	1	Feasterville Plaza	NAP	NAP	NAP	0	25,733	3,936	3,936	0	1,383
28	Loan	10, 17, 19, 23	1	Crown Center	3, 10-year options; 1, 5-year option	408,099	Yes	249,732	22,703	305,011	30,673	450,000	Springing
29	Loan		1	The Park at Milestone	NAP	NAP	NAP	254,583	29,951	52,274	7,468	0	5,600
30	Loan	6, 10	3	Sandpiper Midwest Portfolio				61,988	21,750	0	Springing	18,058	18,058
30.01	Property		1	WoodSpring Suites Fort Wayne	NAP	NAP	NAP
30.02	Property		1	WoodSpring Suites Easton	NAP	NAP	NAP
30.03	Property		1	WoodSpring Suites Fairfield	NAP	NAP	NAP
31	Loan	16, 19	1	Holiday Inn Express Indianapolis West Airport	NAP	NAP	NAP	58,753	11,751	0	Springing	0	5,726
32	Loan	5, 19	1	Fairfield Inn & Suites by Marriott Wilmington	NAP	NAP	NAP	0	4,635	9,455	2,364	0	10,130
33	Loan		1	Courtyard by Marriott Bowling Green Convention Center	NAP	NAP	NAP	53,027	6,313	26,691	3,177	0	8,293
34	Loan	2, 16, 19	1	The Hub	NAP	NAP	NAP	27,003	4,501	5,767	1,922	0	647
35	Loan	16, 23, 30	1	Enfield Industrial	NAP	NAP	NAP	34,174	11,391	2,847	2,847	290,102	2,038
36	Loan		1	Storage Sense Orlando	NAP	NAP	NAP	64,473	7,164	2,812	2,812	0	519

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	Ground Lease Extension Terms	Annual Ground Lease Payment as of the Cut-off Date ($)	Annual Ground Rent Increases (Y/N)	Upfront RE Tax Reserve ($)	Monthly RE Tax Reserve ($)	Upfront Insurance Reserve ($)	Monthly Insurance Reserve ($)	Upfront Replacement / PIP Reserve ($)	Monthly Replacement / FF&E Reserve ($)
					17	17	17	18	19	18	19	18	19
37	Loan	6, 19, 21, 28	2	Southpointe and Lakecrest				179,896	16,354	118,106	23,621	0	2,025
37.01	Property		1	Lakecrest	NAP	NAP	NAP
37.02	Property		1	Southpointe	NAP	NAP	NAP
38	Loan	6, 13, 16	3	Retek New York Portfolio				8,696	2,070	6,731	2,137	0	433
38.01	Property		1	1503 Teller Avenue	NAP	NAP	NAP
38.02	Property		1	171 Herzl Street	NAP	NAP	NAP
38.03	Property		1	2822 University Avenue	NAP	NAP	NAP
39	Loan	6, 18, 28	2	Birch Knoll & Saucon Valley Crossing MHP				21,073	5,268	867	867	0	675
39.01	Property		1	Saucon Valley Crossing	NAP	NAP	NAP
39.02	Property		1	Birch Knoll	NAP	NAP	NAP
40	Loan	13, 18, 27	1	2758 Creston Avenue	NAP	NAP	NAP	750	179	3,304	1,049	0	350
41	Loan	2, 16	1	1900 Euclid Avenue	NAP	NAP	NAP	71,107	23,702	26,273	6,568	0	2,133
42	Loan	2, 19, 20	1	501 Hayes	NAP	NAP	NAP	14,493	3,623	8,611	4,305	0	333
43	Loan	19	1	Suburban Extended Stay - Denver Westminster	NAP	NAP	NAP	71,786	11,964	48,229	4,823	7,789	7,789
44	Loan	15	1	Strawberry Square Shopping Center	NAP	NAP	NAP	65,406	10,901	131,639	10,592	50,000	1,163
45	Loan	18, 20, 23	1	51 Haddonfield	NAP	NAP	NAP	24,112	24,112	0	Springing	0	1,640
46	Loan	16	1	140-150 Access Road	NAP	NAP	NAP	95,267	10,585	8,994	4,497	0	928
47	Loan		1	824 Classon Avenue	NAP	NAP	NAP	8,899	2,119	2,718	1,294	0	208
48	Loan	10	1	US Storage - Delray Beach	NAP	NAP	NAP	95,935	11,992	36,698	2,953	589	589
49	Loan	10	1	US Storage - Nashville	NAP	NAP	NAP	47,828	9,566	34,527	2,778	656	656
50	Loan	10	1	US Storage - Clarksville	NAP	NAP	NAP	23,635	4,727	32,123	2,585	638	638
51	Loan	5, 16, 27	1	286 East 163rd Street	NAP	NAP	NAP	15,292	7,282	3,398	1,079	0	300
52	Loan	13	1	60 Cottage Street	NAP	NAP	NAP	14,871	7,081	2,270	1,081	0	350
53	Loan	2, 28	1	431 Dekalb Avenue	NAP	NAP	NAP	6,489	3,245	9,398	1,044	0	212
54	Loan	16, 27, 29	1	1668 Bergen Street	NAP	NAP	NAP	9,923	4,962	4,956	916	0	208
55	Loan		1	Hamlet MHC	NAP	NAP	NAP	675	675	1,129	565	342,333	333

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	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 ($)	Upfront Deferred Maintenance Reserve ($)	Upfront Other Reserve ($)	Monthly Other Reserve ($)
					20	18	19	20	18	19	20	18	18	19
1	Loan	6	3	Arch Portfolio	0	0	0	0	0	0	0	445,500	0	0
1.01	Property		1	The Arcadian
1.02	Property		1	The Charleston
1.03	Property		1	The Arlington
2	Loan	5, 7, 11, 12, 18, 19, 20, 21, 23, 24	1	277 Park Avenue	0	180,000,000	Springing	0	20,000,000	1,250,000	53,305,208	0	41,953,099	0
3	Loan	6, 16, 19, 29	2	Artisan Foods Portfolio	0	0	Springing	0	0	0	0	34,641	15,000,000	0
3.01	Property		1	201 Merrimack Street
3.02	Property		1	117 Water Street
4	Loan	17, 19	1	Estates at Palm Bay	0	0	0	0	0	0	0	0	150,217	Springing
5	Loan	1, 5, 7, 12, 20, 21	1	Baybrook Mall	270,493	0	Springing	1,081,972	0	0	0	0	0	Springing
6	Loan	5, 10, 12, 17, 19, 27	1	Langdon at Walnut Park	0	0	0	0	0	0	0	15,625	0	Springing
7	Loan	16, 19	1	New Jersey Logistics	0	1,000,000	7,668	0	0	0	0	0	1,641,090	Springing
8	Loan	1, 2, 4, 6, 7, 12, 13, 20, 21, 23, 30	8	BioMed 2024 Portfolio 2	0	0	Springing	An amount equal to twelve (12) multiplied by the Rollover Reserve Monthly Deposit.	0	0	0	0	3,569,740	0
8.01	Property		1	200 Sidney
8.02	Property		1	Lincoln Centre
8.03	Property		1	40 Erie Street
8.04	Property		1	4570 Executive Drive
8.05	Property		1	9360-9390 Towne Centre Drive
8.06	Property		1	21 Erie Street
8.07	Property		1	47 Erie Street Parking Structure
8.08	Property		1	Eastgate Mall
9	Loan	1, 7, 12, 18, 19, 20	1	Stonebriar Centre	438,752	0	91,407	2,193,760	0	0	0	0	12,477,527	0
10	Loan	7, 12, 17, 18, 23	1	Northbridge Centre	0	3,000,000	24,541	0	0	0	0	0	5,435,972	0
11	Loan	3	1	Patriot Crossing	0	0	0	0	0	0	0	199,576	0	0
12	Loan	6, 16, 28	2	Charlotte MHP Portfolio	0	0	0	0	0	0	0	325,000	0	0
12.01	Property		1	Queen's Grant
12.02	Property		1	Arrowood
13	Loan	7, 12, 19	1	Westshore Crossing	0	0	0	0	0	0	0	56,313	0	0
14	Loan		1	Oak Ridge City Center	0	300,000	10,762	0	0	0	0	125,325	0	0
15	Loan	1, 7, 12, 27, 30	1	Bronx Terminal Market	547,400	874,981	Springing	1,696,118	0	0	0	0	9,000,000	Springing
16	Loan	5, 27	1	The Boulevard at Oakley Station Phase II	0	0	0	0	0	0	0	0	0	0
17	Loan	19	1	Cherrywood Shopping Center	0	0	4,992	0	0	0	0	0	0	Springing
18	Loan	5, 14, 16, 27, 28	1	161 Meserole Avenue	0	0	0	0	0	0	0	0	1,535,120	0
19	Loan		1	The Palisades	0	0	0	0	0	0	0	39,500	0	0
20	Loan	7	1	Northwoods Apartments	0	0	0	0	0	0	0	53,750	78,750	0
21	Loan	4, 19, 30	1	DeKalb Student Housing	318,600	0	0	0	0	0	0	30,924	48,167	Springing
22	Loan	1, 6, 7, 12, 16, 19, 23, 27, 28	20	GNL Industrial Portfolio	0	0	Springing	0	0	0	0	0	1,634,412	0
22.01	Property		1	FCA USA - Detroit, MI
22.02	Property		1	Grupo Antolin - Shelby Township, MI
22.03	Property		1	Follett School - McHenry, IL
22.04	Property		1	Shaw Aero - Naples, FL
22.05	Property		1	Kuka - Sterling Heights, MI
22.06	Property		1	ZF Active Safety - Findlay, OH
22.07	Property		1	CF Sauer - 184 Suburban
22.08	Property		1	CF Sauer - 728 N Main St.
22.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA
22.10	Property		1	Hannibal - Houston, TX
22.11	Property		1	FedEx IV - Lexington, KY
22.12	Property		1	VersaFlex - Kansas City, KS
22.13	Property		1	Cott Beverage Inc - Sikeston, MO
22.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD
22.15	Property		1	CSTK - St. Louis, MO
22.16	Property		1	CF Sauer - 39 S Park Dr.
22.17	Property		1	AM Castle - Wichita, KS
22.18	Property		1	CF Sauer - 9 Old Mill Road
22.19	Property		1	CF Sauer - 2447 Eunice Avenue
22.20	Property		1	CF Sauer - 513 West Butler Road
23	Loan	5, 6, 16, 27, 29	12	Chicago 12-Property Multifamily Portfolio	0	0	0	0	0	0	0	218,750	0	0
23.01	Property		1	8705-8711 South Morgan Street
23.02	Property		1	11214-11218 South Indiana Avenue
23.03	Property		1	8201 South Paulina Street
23.04	Property		1	2320 West Garfield Boulevard
23.05	Property		1	7818-7820 South South Shore Drive
23.06	Property		1	8001-8007 South Eberhart Avenue
23.07	Property		1	8139-8145 South Maryland Avenue
23.08	Property		1	535 East 102nd Street
23.09	Property		1	6516 South Stony Island Avenue
23.10	Property		1	7770-7778 South South Shore Drive
23.11	Property		1	9017-9025 South Cottage Grove Avenue
23.12	Property		1	7956 South Normal Avenue
24	Loan	19, 23	1	London Bridge Industrial	0	0	5,000	200,000	0	0	0	0	0	0
25	Loan	10, 15	1	Fountain Hills Plaza	0	800,000	Springing	500,000	0	0	0	0	0	0
26	Loan	21	1	80 White Street	0	200,000	1,658	0	0	0	0	0	104,167	0
27	Loan	20	1	Feasterville Plaza	0	0	4,609	0	0	0	0	99,841	0	0
28	Loan	10, 17, 19, 23	1	Crown Center	100,000	14,296	14,296	0	0	0	0	0	859,379	Springing
29	Loan		1	The Park at Milestone	0	0	0	0	0	0	0	0	0	0
30	Loan	6, 10	3	Sandpiper Midwest Portfolio	0	0	0	0	0	0	0	334,362	134,771	Springing
30.01	Property		1	WoodSpring Suites Fort Wayne
30.02	Property		1	WoodSpring Suites Easton
30.03	Property		1	WoodSpring Suites Fairfield
31	Loan	16, 19	1	Holiday Inn Express Indianapolis West Airport	0	0	0	0	0	0	0	10,750	21,000	0
32	Loan	5, 19	1	Fairfield Inn & Suites by Marriott Wilmington	0	0	0	0	0	0	0	0	785,000	Springing
33	Loan		1	Courtyard by Marriott Bowling Green Convention Center	0	0	0	0	0	0	0	0	0	0
34	Loan	2, 16, 19	1	The Hub	0	0	Springing	0	0	0	0	0	0	0
35	Loan	16, 23, 30	1	Enfield Industrial	0	0	5,094	0	0	0	0	5,980	0	0
36	Loan		1	Storage Sense Orlando	0	0	0	0	0	0	0	1,688	0	0

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	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 ($)	Upfront Deferred Maintenance Reserve ($)	Upfront Other Reserve ($)	Monthly Other Reserve ($)
					20	18	19	20	18	19	20	18	18	19
37	Loan	6, 19, 21, 28	2	Southpointe and Lakecrest	0	575,000	Springing	825,000	0	0	0	12,500	26,139	0
37.01	Property		1	Lakecrest
37.02	Property		1	Southpointe
38	Loan	6, 13, 16	3	Retek New York Portfolio	0	0	0	0	0	0	0	0	0	0
38.01	Property		1	1503 Teller Avenue
38.02	Property		1	171 Herzl Street
38.03	Property		1	2822 University Avenue
39	Loan	6, 18, 28	2	Birch Knoll & Saucon Valley Crossing MHP	0	0	0	0	0	0	0	76,625	1,084,000	0
39.01	Property		1	Saucon Valley Crossing
39.02	Property		1	Birch Knoll
40	Loan	13, 18, 27	1	2758 Creston Avenue	0	0	0	0	71,591	0	0	0	791,000	0
41	Loan	2, 16	1	1900 Euclid Avenue	0	0	0	0	0	0	0	118,250	103,851	0
42	Loan	2, 19, 20	1	501 Hayes	8,000	0	Springing	11,000	0	0	0	0	0	0
43	Loan	19	1	Suburban Extended Stay - Denver Westminster	0	0	0	0	0	0	0	0	0	Springing
44	Loan	15	1	Strawberry Square Shopping Center	0	250,000	Springing	250,000	0	0	0	105,688	13,097	0
45	Loan	18, 20, 23	1	51 Haddonfield	0	200,000	10,248	450,000	0	0	0	0	460,636	0
46	Loan	16	1	140-150 Access Road	0	0	587	0	0	0	0	0	0	0
47	Loan		1	824 Classon Avenue	0	0	0	0	0	0	0	0	0	0
48	Loan	10	1	US Storage - Delray Beach	21,213	0	0	0	0	0	0	0	0	0
49	Loan	10	1	US Storage - Nashville	23,598	0	0	0	0	0	0	0	0	0
50	Loan	10	1	US Storage - Clarksville	22,977	0	0	0	0	0	0	0	0	0
51	Loan	5, 16, 27	1	286 East 163rd Street	0	0	0	0	117,358	0	0	0	0	0
52	Loan	13	1	60 Cottage Street	0	0	0	0	0	0	0	17,188	0	0
53	Loan	2, 28	1	431 Dekalb Avenue	0	0	350	0	0	0	0	0	0	0
54	Loan	16, 27, 29	1	1668 Bergen Street	0	0	0	0	0	0	0	3,750	0	0
55	Loan		1	Hamlet MHC	0	0	0	0	0	0	0	0	0	0

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	Other Reserve Description

1	Loan	6	3	Arch Portfolio
1.01	Property		1	The Arcadian
1.02	Property		1	The Charleston
1.03	Property		1	The Arlington
2	Loan	5, 7, 11, 12, 18, 19, 20, 21, 23, 24	1	277 Park Avenue	Outstanding TI/LC and Free Rent Reserve
3	Loan	6, 16, 19, 29	2	Artisan Foods Portfolio	Planned Renovations Reserve
3.01	Property		1	201 Merrimack Street
3.02	Property		1	117 Water Street
4	Loan	17, 19	1	Estates at Palm Bay	Ground Rent Reserve
5	Loan	1, 5, 7, 12, 20, 21	1	Baybrook Mall	Anchor Tenant Reserve
6	Loan	5, 10, 12, 17, 19, 27	1	Langdon at Walnut Park	PHFC Payments Reserve
7	Loan	16, 19	1	New Jersey Logistics	Rent Reserve
8	Loan	1, 2, 4, 6, 7, 12, 13, 20, 21, 23, 30	8	BioMed 2024 Portfolio 2	Unfunded Obligations Reserve
8.01	Property		1	200 Sidney
8.02	Property		1	Lincoln Centre
8.03	Property		1	40 Erie Street
8.04	Property		1	4570 Executive Drive
8.05	Property		1	9360-9390 Towne Centre Drive
8.06	Property		1	21 Erie Street
8.07	Property		1	47 Erie Street Parking Structure
8.08	Property		1	Eastgate Mall
9	Loan	1, 7, 12, 18, 19, 20	1	Stonebriar Centre	Rollover Reserve ($11,720,606), Gap Rent Reserve ($756,921)
10	Loan	7, 12, 17, 18, 23	1	Northbridge Centre	Outstanding TI/LC Reserve ($2,379,904.79), Free Rent Reserve ($1,453,178.59), Gap Rent Reserve ($1,169,335.99), Cash Out Reserve ($433,552.88)
11	Loan	3	1	Patriot Crossing
12	Loan	6, 16, 28	2	Charlotte MHP Portfolio
12.01	Property		1	Queen's Grant
12.02	Property		1	Arrowood
13	Loan	7, 12, 19	1	Westshore Crossing
14	Loan		1	Oak Ridge City Center
15	Loan	1, 7, 12, 27, 30	1	Bronx Terminal Market	DMV Space Reserve (Upfront: $9,000,000), Ground Rent Reserve (Monthly: Springing)
16	Loan	5, 27	1	The Boulevard at Oakley Station Phase II
17	Loan	19	1	Cherrywood Shopping Center	Major Tenant Reserve, Low DSCR Reserve
18	Loan	5, 14, 16, 27, 28	1	161 Meserole Avenue	Air Rights Reserve ($1,035,120), Rent Reserve ($500,000)
19	Loan		1	The Palisades
20	Loan	7	1	Northwoods Apartments	Radon Mitigation Reserve
21	Loan	4, 19, 30	1	DeKalb Student Housing	Force Place Insurance Reserve (Upfront: $48,167.25), Lease Sweep Reserve (Monthly: Springing)
22	Loan	1, 6, 7, 12, 16, 19, 23, 27, 28	20	GNL Industrial Portfolio	Follet Replacement Work Reserve ($741,402.50), Free Rent Reserve ($553,119), Cott Beverage Concrete Work Reserve ($230,000), Outstanding TI/LC Reserve ($109,890)
22.01	Property		1	FCA USA - Detroit, MI
22.02	Property		1	Grupo Antolin - Shelby Township, MI
22.03	Property		1	Follett School - McHenry, IL
22.04	Property		1	Shaw Aero - Naples, FL
22.05	Property		1	Kuka - Sterling Heights, MI
22.06	Property		1	ZF Active Safety - Findlay, OH
22.07	Property		1	CF Sauer - 184 Suburban
22.08	Property		1	CF Sauer - 728 N Main St.
22.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA
22.10	Property		1	Hannibal - Houston, TX
22.11	Property		1	FedEx IV - Lexington, KY
22.12	Property		1	VersaFlex - Kansas City, KS
22.13	Property		1	Cott Beverage Inc - Sikeston, MO
22.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD
22.15	Property		1	CSTK - St. Louis, MO
22.16	Property		1	CF Sauer - 39 S Park Dr.
22.17	Property		1	AM Castle - Wichita, KS
22.18	Property		1	CF Sauer - 9 Old Mill Road
22.19	Property		1	CF Sauer - 2447 Eunice Avenue
22.20	Property		1	CF Sauer - 513 West Butler Road
23	Loan	5, 6, 16, 27, 29	12	Chicago 12-Property Multifamily Portfolio
23.01	Property		1	8705-8711 South Morgan Street
23.02	Property		1	11214-11218 South Indiana Avenue
23.03	Property		1	8201 South Paulina Street
23.04	Property		1	2320 West Garfield Boulevard
23.05	Property		1	7818-7820 South South Shore Drive
23.06	Property		1	8001-8007 South Eberhart Avenue
23.07	Property		1	8139-8145 South Maryland Avenue
23.08	Property		1	535 East 102nd Street
23.09	Property		1	6516 South Stony Island Avenue
23.10	Property		1	7770-7778 South South Shore Drive
23.11	Property		1	9017-9025 South Cottage Grove Avenue
23.12	Property		1	7956 South Normal Avenue
24	Loan	19, 23	1	London Bridge Industrial
25	Loan	10, 15	1	Fountain Hills Plaza
26	Loan	21	1	80 White Street	Rent Abatement Reserve
27	Loan	20	1	Feasterville Plaza
28	Loan	10, 17, 19, 23	1	Crown Center	Brown & Brown Rent Reserve (Upfront: $125,369.41), Nova Rent Reserve (Upfront: $53,210.65), Brown & Brown TI Reserve (Upfront: $445,972.00), Cruise One TI Reserve (Upfront: $16,621.89), Crown Retail Sublease Reserve (Upfront: $111,079.00), Ground Rent Reserve (Upfront: $107,126.00; Monthly: Springing)
29	Loan		1	The Park at Milestone
30	Loan	6, 10	3	Sandpiper Midwest Portfolio	Excess Tax Reserve (Upfront: $134,771), Required Future PIP Renovations (Monthly: Springing)
30.01	Property		1	WoodSpring Suites Fort Wayne
30.02	Property		1	WoodSpring Suites Easton
30.03	Property		1	WoodSpring Suites Fairfield
31	Loan	16, 19	1	Holiday Inn Express Indianapolis West Airport	PIP Reserve
32	Loan	5, 19	1	Fairfield Inn & Suites by Marriott Wilmington	PIP Reserve (Upfront: $750,000; Monthly: Springing), Seasonality Reserve (Upfront: $35,000; Monthly: Springing)
33	Loan		1	Courtyard by Marriott Bowling Green Convention Center
34	Loan	2, 16, 19	1	The Hub
35	Loan	16, 23, 30	1	Enfield Industrial
36	Loan		1	Storage Sense Orlando

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	Other Reserve Description

37	Loan	6, 19, 21, 28	2	Southpointe and Lakecrest	Outstanding TI/LC Reserve ($21,335.61), Free Rent Reserve ($4,803.34)
37.01	Property		1	Lakecrest
37.02	Property		1	Southpointe
38	Loan	6, 13, 16	3	Retek New York Portfolio
38.01	Property		1	1503 Teller Avenue
38.02	Property		1	171 Herzl Street
38.03	Property		1	2822 University Avenue
39	Loan	6, 18, 28	2	Birch Knoll & Saucon Valley Crossing MHP	Holdback Reserve
39.01	Property		1	Saucon Valley Crossing
39.02	Property		1	Birch Knoll
40	Loan	13, 18, 27	1	2758 Creston Avenue	Section 421-a Reserve
41	Loan	2, 16	1	1900 Euclid Avenue	Major Lease Reserve
42	Loan	2, 19, 20	1	501 Hayes
43	Loan	19	1	Suburban Extended Stay - Denver Westminster	Required Future PIP Renovations
44	Loan	15	1	Strawberry Square Shopping Center	Rent Concession Reserve
45	Loan	18, 20, 23	1	51 Haddonfield	Asset Based Lending Reserve
46	Loan	16	1	140-150 Access Road
47	Loan		1	824 Classon Avenue
48	Loan	10	1	US Storage - Delray Beach
49	Loan	10	1	US Storage - Nashville
50	Loan	10	1	US Storage - Clarksville
51	Loan	5, 16, 27	1	286 East 163rd Street
52	Loan	13	1	60 Cottage Street
53	Loan	2, 28	1	431 Dekalb Avenue
54	Loan	16, 27, 29	1	1668 Bergen Street
55	Loan		1	Hamlet MHC

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

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)

Loan

Arch Portfolio

NAP

Springing

Yes

1.01

Property

The Arcadian

1.02

Property

The Charleston

1.03

Property

The Arlington

Loan

5, 7, 11, 12, 18, 19, 20, 21, 23, 24

277 Park Avenue

NAP

Hard

In Place

Yes

Loan

6, 16, 19, 29

Artisan Foods Portfolio

NAP

Hard

Springing

Yes

3.01

Property

201 Merrimack Street

3.02

Property

117 Water Street

Loan

17, 19

Estates at Palm Bay

NAP

Soft

Springing

Yes

Loan

1, 5, 7, 12, 20, 21

Baybrook Mall

NAP

Hard

Springing

Yes

Loan

5, 10, 12, 17, 19, 27

Langdon at Walnut Park

NAP

Soft

Springing

Yes

Loan

16, 19

New Jersey Logistics

NAP

Hard

Springing

Yes

Loan

1, 2, 4, 6, 7, 12, 13, 20, 21, 23, 30

BioMed 2024 Portfolio 2

NAP

Hard

Springing

Yes

8.01

Property

200 Sidney

8.02

Property

Lincoln Centre

8.03

Property

40 Erie Street

8.04

Property

4570 Executive Drive

8.05

Property

9360-9390 Towne Centre Drive

8.06

Property

21 Erie Street

8.07

Property

47 Erie Street Parking Structure

8.08

Property

Eastgate Mall

Loan

1, 7, 12, 18, 19, 20

Stonebriar Centre

NAP

Hard

Springing

Yes

Loan

7, 12, 17, 18, 23

Northbridge Centre

NAP

Hard

Springing

Yes

Loan

Patriot Crossing

NAP

Springing

Yes

Loan

6, 16, 28

Charlotte MHP Portfolio

NAP

Springing

Yes

12.01

Property

Queen's Grant

12.02

Property

Arrowood

Loan

7, 12, 19

Westshore Crossing

NAP

Soft

Springing

Yes

Loan

Oak Ridge City Center

NAP

Springing

Yes

Loan

1, 7, 12, 27, 30

Bronx Terminal Market

NAP

Hard

Springing

Yes

Loan

5, 27

The Boulevard at Oakley Station Phase II

NAP

Springing

Yes

Loan

Cherrywood Shopping Center

NAP

Springing

Yes

Loan

5, 14, 16, 27, 28

161 Meserole Avenue

NAP

Springing

Yes

Loan

The Palisades

NAP

Soft

Springing

Yes

Loan

Northwoods Apartments

NAP

Springing

Yes

Loan

4, 19, 30

DeKalb Student Housing

NAP

Springing

Yes

Loan

1, 6, 7, 12, 16, 19, 23, 27, 28

GNL Industrial Portfolio

NAP

Hard

Springing

Yes

22.01

Property

FCA USA - Detroit, MI

22.02

Property

Grupo Antolin - Shelby Township, MI

22.03

Property

Follett School - McHenry, IL

22.04

Property

Shaw Aero - Naples, FL

22.05

Property

Kuka - Sterling Heights, MI

22.06

Property

ZF Active Safety - Findlay, OH

22.07

Property

CF Sauer - 184 Suburban

22.08

Property

CF Sauer - 728 N Main St.

22.09

Property

Walgreens Boot Alliance - Pittsburgh, PA

22.10

Property

Hannibal - Houston, TX

22.11

Property

FedEx IV - Lexington, KY

22.12

Property

VersaFlex - Kansas City, KS

22.13

Property

Cott Beverage Inc - Sikeston, MO

22.14

Property

Dunlop Protective Footwear - Havre De Grace, MD

22.15

Property

CSTK - St. Louis, MO

22.16

Property

CF Sauer - 39 S Park Dr.

22.17

Property

AM Castle - Wichita, KS

22.18

Property

CF Sauer - 9 Old Mill Road

22.19

Property

CF Sauer - 2447 Eunice Avenue

22.20

Property

CF Sauer - 513 West Butler Road

Loan

5, 6, 16, 27, 29

Chicago 12-Property Multifamily Portfolio

NAP

Springing

Yes

23.01

Property

8705-8711 South Morgan Street

23.02

Property

11214-11218 South Indiana Avenue

23.03

Property

8201 South Paulina Street

23.04

Property

2320 West Garfield Boulevard

23.05

Property

7818-7820 South South Shore Drive

23.06

Property

8001-8007 South Eberhart Avenue

23.07

Property

8139-8145 South Maryland Avenue

23.08

Property

535 East 102nd Street

23.09

Property

6516 South Stony Island Avenue

23.10

Property

7770-7778 South South Shore Drive

23.11

Property

9017-9025 South Cottage Grove Avenue

23.12

Property

7956 South Normal Avenue

Loan

19, 23

London Bridge Industrial

NAP

Hard

Springing

Yes

Loan

10, 15

Fountain Hills Plaza

NAP

Hard

Springing

Yes

Loan

80 White Street

NAP

Hard

In Place

Yes

Loan

Feasterville Plaza

NAP

Springing

Yes

Loan

10, 17, 19, 23

Crown Center

NAP

Soft

Springing

Yes

Loan

The Park at Milestone

NAP

Springing

Yes

Loan

6, 10

Sandpiper Midwest Portfolio

NAP

Hard

Springing

Yes

30.01

Property

WoodSpring Suites Fort Wayne

30.02

Property

WoodSpring Suites Easton

30.03

Property

WoodSpring Suites Fairfield

Loan

16, 19

Holiday Inn Express Indianapolis West Airport

NAP

Springing

Yes

Loan

5, 19

Fairfield Inn & Suites by Marriott Wilmington

NAP

Hard

Springing

Yes

Loan

Courtyard by Marriott Bowling Green Convention Center

NAP

Springing

Yes

Loan

2, 16, 19

The Hub

NAP

Hard

Springing

Yes

Loan

16, 23, 30

Enfield Industrial

NAP

Hard

Springing

Yes

Loan

Storage Sense Orlando

NAP

Springing

Yes

A-1-23

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)

Loan

6, 19, 21, 28

Southpointe and Lakecrest

NAP

Hard

Springing

Yes

37.01

Property

Lakecrest

37.02

Property

Southpointe

Loan

6, 13, 16

Retek New York Portfolio

NAP

Springing

Yes

38.01

Property

1503 Teller Avenue

38.02

Property

171 Herzl Street

38.03

Property

2822 University Avenue

Loan

6, 18, 28

Birch Knoll & Saucon Valley Crossing MHP

1,084,000

$1,084,000 deposited into the Performance Holdback Reserve to be distributed to the borrower upon certain conditions in the loan agreement

Springing

Yes

39.01

Property

Saucon Valley Crossing

39.02

Property

Birch Knoll

Loan

13, 18, 27

2758 Creston Avenue

NAP

Springing

Yes

Loan

2, 16

1900 Euclid Avenue

NAP

Soft

Springing

Yes

Loan

2, 19, 20

501 Hayes

NAP

Springing

Yes

Loan

Suburban Extended Stay - Denver Westminster

NAP

Hard

Springing

Yes

Loan

Strawberry Square Shopping Center

NAP

Hard

Springing

Yes

Loan

18, 20, 23

51 Haddonfield

NAP

Springing

Yes

Loan

140-150 Access Road

NAP

Hard

Springing

Yes

Loan

824 Classon Avenue

NAP

Springing

Yes

Loan

US Storage - Delray Beach

NAP

None

Loan

US Storage - Nashville

NAP

None

Loan

US Storage - Clarksville

NAP

None

Loan

5, 16, 27

286 East 163rd Street

NAP

Springing

Yes

Loan

60 Cottage Street

NAP

Springing

Yes

Loan

2, 28

431 Dekalb Avenue

NAP

Springing

Yes

Loan

16, 27, 29

1668 Bergen Street

NAP

Springing

Yes

Loan

Hamlet MHC

NAP

Soft

Springing

Yes

A-1-24

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

Pari Passu in Trust Controlling (Y/N)

Trust Pari Passu Cut-off Date Balance ($)

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

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

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

Subordinate Companion Loan Cut-off Date Balance ($)

Subordinate Companion Loan Interest Rate

Whole Loan Cut-off Date Balance ($)

Whole Loan Monthly Debt Service ($)

Whole Loan Cut-off Date LTV Ratio (%)

Whole Loan Underwritten NCF DSCR (x)

Whole Loan Underwritten NOI Debt Yield (%)

Mezzanine Debt Cut-off Date Balance($)

Loan

Arch Portfolio

NAP

1.01

Property

The Arcadian

1.02

Property

The Charleston

1.03

Property

The Arlington

Loan

5, 7, 11, 12, 18, 19, 20, 21, 23, 24

277 Park Avenue

70,000,000

450,000,000

2,665,260.42

3,079,856.48

230,000,000

7.01000%

750,000,000

4,442,100.69

42.7%

1.89

13.5%

NAP

Loan

6, 16, 19, 29

Artisan Foods Portfolio

NAP

3.01

Property

201 Merrimack Street

3.02

Property

117 Water Street

Loan

17, 19

Estates at Palm Bay

NAP

Loan

1, 5, 7, 12, 20, 21

Baybrook Mall

60,959,705

158,894,968

1,038,256.20

1,436,580.91

NAP

219,854,672

1,436,580.91

56.0%

1.72

13.7%

NAP

Loan

5, 10, 12, 17, 19, 27

Langdon at Walnut Park

NAP

Loan

16, 19

New Jersey Logistics

NAP

Loan

1, 2, 4, 6, 7, 12, 13, 20, 21, 23, 30

BioMed 2024 Portfolio 2

30,000,000

519,894,737

2,410,498.33

2,549,593.70

166,842,106

7.23928517798977%

716,736,843

3,570,087.72

65.3%

1.67

10.1%

NAP

8.01

Property

200 Sidney

8.02

Property

Lincoln Centre

8.03

Property

40 Erie Street

8.04

Property

4570 Executive Drive

8.05

Property

9360-9390 Towne Centre Drive

8.06

Property

21 Erie Street

8.07

Property

47 Erie Street Parking Structure

8.08

Property

Eastgate Mall

Loan

1, 7, 12, 18, 19, 20

Stonebriar Centre

30,000,000

225,000,000

1,330,539.06

1,507,944.27

NAP

255,000,000

1,507,944.27

42.1%

2.30

16.8%

NAP

Loan

7, 12, 17, 18, 23

Northbridge Centre

30,000,000

66,000,000

385,049.65

560,072.22

NAP

96,000,000

560,072.22

60.6%

1.55

11.3%

NAP

Loan

Patriot Crossing

NAP

Loan

6, 16, 28

Charlotte MHP Portfolio

NAP

12.01

Property

Queen's Grant

12.02

Property

Arrowood

Loan

7, 12, 19

Westshore Crossing

Yes

25,000,000

25,400,000

139,472.75

276,749.08

NAP

50,400,000

276,749.08

58.5%

1.30

8.7%

NAP

Loan

Oak Ridge City Center

NAP

Loan

1, 7, 12, 27, 30

Bronx Terminal Market

24,578,947

215,421,053

942,998.18

1,050,591.67

140,000,000

9.20000%

380,000,000

2,138,832.41

68.5%

1.07

7.5%

NAP

Loan

5, 27

The Boulevard at Oakley Station Phase II

NAP

Loan

Cherrywood Shopping Center

NAP

Loan

5, 14, 16, 27, 28

161 Meserole Avenue

NAP

Loan

The Palisades

NAP

Loan

Northwoods Apartments

Yes

20,782,000

14,000,000

73,337.96

182,202.93

NAP

34,782,000

182,202.93

66.9%

1.35

8.7%

NAP

Loan

4, 19, 30

DeKalb Student Housing

NAP

Loan

1, 6, 7, 12, 16, 19, 23, 27, 28

GNL Industrial Portfolio

17,400,000

219,600,000

1,065,751.33

1,150,196.11

NAP

237,000,000

1,150,196.11

53.8%

2.12

12.6%

NAP

22.01

Property

FCA USA - Detroit, MI

22.02

Property

Grupo Antolin - Shelby Township, MI

22.03

Property

Follett School - McHenry, IL

22.04

Property

Shaw Aero - Naples, FL

22.05

Property

Kuka - Sterling Heights, MI

22.06

Property

ZF Active Safety - Findlay, OH

22.07

Property

CF Sauer - 184 Suburban

22.08

Property

CF Sauer - 728 N Main St.

22.09

Property

Walgreens Boot Alliance - Pittsburgh, PA

22.10

Property

Hannibal - Houston, TX

22.11

Property

FedEx IV - Lexington, KY

22.12

Property

VersaFlex - Kansas City, KS

22.13

Property

Cott Beverage Inc - Sikeston, MO

22.14

Property

Dunlop Protective Footwear - Havre De Grace, MD

22.15

Property

CSTK - St. Louis, MO

22.16

Property

CF Sauer - 39 S Park Dr.

22.17

Property

AM Castle - Wichita, KS

22.18

Property

CF Sauer - 9 Old Mill Road

22.19

Property

CF Sauer - 2447 Eunice Avenue

22.20

Property

CF Sauer - 513 West Butler Road

Loan

5, 6, 16, 27, 29

Chicago 12-Property Multifamily Portfolio

NAP

23.01

Property

8705-8711 South Morgan Street

23.02

Property

11214-11218 South Indiana Avenue

23.03

Property

8201 South Paulina Street

23.04

Property

2320 West Garfield Boulevard

23.05

Property

7818-7820 South South Shore Drive

23.06

Property

8001-8007 South Eberhart Avenue

23.07

Property

8139-8145 South Maryland Avenue

23.08

Property

535 East 102nd Street

23.09

Property

6516 South Stony Island Avenue

23.10

Property

7770-7778 South South Shore Drive

23.11

Property

9017-9025 South Cottage Grove Avenue

23.12

Property

7956 South Normal Avenue

Loan

19, 23

London Bridge Industrial

NAP

Loan

10, 15

Fountain Hills Plaza

NAP

Loan

80 White Street

NAP

Loan

Feasterville Plaza

NAP

Loan

10, 17, 19, 23

Crown Center

NAP

Loan

The Park at Milestone

NAP

Loan

6, 10

Sandpiper Midwest Portfolio

NAP

30.01

Property

WoodSpring Suites Fort Wayne

30.02

Property

WoodSpring Suites Easton

30.03

Property

WoodSpring Suites Fairfield

Loan

16, 19

Holiday Inn Express Indianapolis West Airport

NAP

Loan

5, 19

Fairfield Inn & Suites by Marriott Wilmington

NAP

Loan

Courtyard by Marriott Bowling Green Convention Center

NAP

Loan

2, 16, 19

The Hub

NAP

Loan

16, 23, 30

Enfield Industrial

NAP

Loan

Storage Sense Orlando

NAP

A-1-25

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

Pari Passu in Trust Controlling (Y/N)

Trust Pari Passu Cut-off Date Balance ($)

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

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

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

Subordinate Companion Loan Cut-off Date Balance ($)

Subordinate Companion Loan Interest Rate

Whole Loan Cut-off Date Balance ($)

Whole Loan Monthly Debt Service ($)

Whole Loan Cut-off Date LTV Ratio (%)

Whole Loan Underwritten NCF DSCR (x)

Whole Loan Underwritten NOI Debt Yield (%)

Mezzanine Debt Cut-off Date Balance($)

Loan

6, 19, 21, 28

Southpointe and Lakecrest

NAP

37.01

Property

Lakecrest

37.02

Property

Southpointe

Loan

6, 13, 16

Retek New York Portfolio

NAP

38.01

Property

1503 Teller Avenue

38.02

Property

171 Herzl Street

38.03

Property

2822 University Avenue

Loan

6, 18, 28

Birch Knoll & Saucon Valley Crossing MHP

NAP

39.01

Property

Saucon Valley Crossing

39.02

Property

Birch Knoll

Loan

13, 18, 27

2758 Creston Avenue

NAP

Loan

2, 16

1900 Euclid Avenue

NAP

Loan

2, 19, 20

501 Hayes

NAP

Loan

Suburban Extended Stay - Denver Westminster

NAP

Loan

Strawberry Square Shopping Center

NAP

Loan

18, 20, 23

51 Haddonfield

NAP

Loan

140-150 Access Road

NAP

Loan

824 Classon Avenue

NAP

Loan

US Storage - Delray Beach

NAP

Loan

US Storage - Nashville

NAP

Loan

US Storage - Clarksville

NAP

Loan

5, 16, 27

286 East 163rd Street

NAP

Loan

60 Cottage Street

NAP

Loan

2, 28

431 Dekalb Avenue

NAP

Loan

16, 27, 29

1668 Bergen Street

NAP

Loan

Hamlet MHC

NAP

A-1-26

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 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

Sponsor

Loan

Arch Portfolio

NAP

Jacques Schmidt and Abraham Weber

1.01

Property

The Arcadian

1.02

Property

The Charleston

1.03

Property

The Arlington

Loan

5, 7, 11, 12, 18, 19, 20, 21, 23, 24

277 Park Avenue

NAP

The Stahl Organization

Loan

6, 16, 19, 29

Artisan Foods Portfolio

NAP

Joseph Faro and Salvatore Lupoli

3.01

Property

201 Merrimack Street

3.02

Property

117 Water Street

Loan

17, 19

Estates at Palm Bay

NAP

Lurin Advisors, LLC

Loan

1, 5, 7, 12, 20, 21

Baybrook Mall

NAP

Brookfield Properties Retail Holding LLC and SMRF Baybrook Investor Member LLC

Loan

5, 10, 12, 17, 19, 27

Langdon at Walnut Park

NAP

Adam Daneshgar and George Daneshgar

Loan

16, 19

New Jersey Logistics

NAP

MCB 2024 Lender LLC

Loan

1, 2, 4, 6, 7, 12, 13, 20, 21, 23, 30

BioMed 2024 Portfolio 2

NAP

Yes

Future Mezzanine Loan

BioMed Realty, L.P.

8.01

Property

200 Sidney

8.02

Property

Lincoln Centre

8.03

Property

40 Erie Street

8.04

Property

4570 Executive Drive

8.05

Property

9360-9390 Towne Centre Drive

8.06

Property

21 Erie Street

8.07

Property

47 Erie Street Parking Structure

8.08

Property

Eastgate Mall

Loan

1, 7, 12, 18, 19, 20

Stonebriar Centre

NAP

GGP/Homart II L.L.C., Brookfield Properties Retail Holding LLC and New York State Common Retirement Fund

Loan

7, 12, 17, 18, 23

Northbridge Centre

NAP

C-III Capital Partners, Vanderbilt Office Properties, and Trinity Capital Advisors

Loan

Patriot Crossing

NAP

Adam Brandon Denton, Thomas J. Floyd and Joseph Mitchell Collins

Loan

6, 16, 28

Charlotte MHP Portfolio

NAP

Bradley R. Hill, Robert Spencer Engler-Coldren, Thomas Niederkofler and Michael A. Cirillo

12.01

Property

Queen's Grant

12.02

Property

Arrowood

Loan

7, 12, 19

Westshore Crossing

NAP

Jakub Hejl

Loan

Oak Ridge City Center

NAP

Philip J. Wilson and W. Neil Wilson

Loan

1, 7, 12, 27, 30

Bronx Terminal Market

NAP

The Related Companies, L.P.

Loan

5, 27

The Boulevard at Oakley Station Phase II

NAP

David M. Flaherty

Loan

Cherrywood Shopping Center

NAP

Joshua Goldberg

Loan

5, 14, 16, 27, 28

161 Meserole Avenue

NAP

Hershy Silberstein and Solomon Kleinman

Loan

The Palisades

NAP

Michael Silberman, William Roos and BAMCAP Partners IV LP

Loan

Northwoods Apartments

NAP

Mathias Deutsch, Joshua Braun and Isiodore Bleier

Loan

4, 19, 30

DeKalb Student Housing

NAP

Samuel Okner, Atied Associates, LLC and Okner Family Real Estate Trust

Loan

1, 6, 7, 12, 16, 19, 23, 27, 28

GNL Industrial Portfolio

NAP

Global Net Lease Operating Partnership, L.P.

22.01

Property

FCA USA - Detroit, MI

22.02

Property

Grupo Antolin - Shelby Township, MI

22.03

Property

Follett School - McHenry, IL

22.04

Property

Shaw Aero - Naples, FL

22.05

Property

Kuka - Sterling Heights, MI

22.06

Property

ZF Active Safety - Findlay, OH

22.07

Property

CF Sauer - 184 Suburban

22.08

Property

CF Sauer - 728 N Main St.

22.09

Property

Walgreens Boot Alliance - Pittsburgh, PA

22.10

Property

Hannibal - Houston, TX

22.11

Property

FedEx IV - Lexington, KY

22.12

Property

VersaFlex - Kansas City, KS

22.13

Property

Cott Beverage Inc - Sikeston, MO

22.14

Property

Dunlop Protective Footwear - Havre De Grace, MD

22.15

Property

CSTK - St. Louis, MO

22.16

Property

CF Sauer - 39 S Park Dr.

22.17

Property

AM Castle - Wichita, KS

22.18

Property

CF Sauer - 9 Old Mill Road

22.19

Property

CF Sauer - 2447 Eunice Avenue

22.20

Property

CF Sauer - 513 West Butler Road

Loan

5, 6, 16, 27, 29

Chicago 12-Property Multifamily Portfolio

NAP

Shaya Wurzberger

23.01

Property

8705-8711 South Morgan Street

23.02

Property

11214-11218 South Indiana Avenue

23.03

Property

8201 South Paulina Street

23.04

Property

2320 West Garfield Boulevard

23.05

Property

7818-7820 South South Shore Drive

23.06

Property

8001-8007 South Eberhart Avenue

23.07

Property

8139-8145 South Maryland Avenue

23.08

Property

535 East 102nd Street

23.09

Property

6516 South Stony Island Avenue

23.10

Property

7770-7778 South South Shore Drive

23.11

Property

9017-9025 South Cottage Grove Avenue

23.12

Property

7956 South Normal Avenue

Loan

19, 23

London Bridge Industrial

NAP

Michael Haas and Adrian Hass

Loan

10, 15

Fountain Hills Plaza

NAP

Anthony Grosso and Christopher Palermo

Loan

80 White Street

NAP

Behrooz Hedvat, Leon Hedvat and Faramarz Hedvat

Loan

Feasterville Plaza

NAP

Nandish Patel

Loan

10, 17, 19, 23

Crown Center

NAP

James E. Goldstein, Anders U. Schroeder and Midgard Group Inc.

Loan

The Park at Milestone

NAP

Reuven Oded

Loan

6, 10

Sandpiper Midwest Portfolio

NAP

P. Carter Rise

30.01

Property

WoodSpring Suites Fort Wayne

30.02

Property

WoodSpring Suites Easton

30.03

Property

WoodSpring Suites Fairfield

Loan

16, 19

Holiday Inn Express Indianapolis West Airport

NAP

Harsharan Ghoman and Balwinder Kang

Loan

5, 19

Fairfield Inn & Suites by Marriott Wilmington

NAP

Rajesh K. Badam and Sridhar Challa

Loan

Courtyard by Marriott Bowling Green Convention Center

NAP

David G. Chandler

Loan

2, 16, 19

The Hub

NAP

Michael Bronska and Bradley M. Hall

Loan

16, 23, 30

Enfield Industrial

NAP

Jeremiah Boucher

Loan

Storage Sense Orlando

NAP

Lawrence Charles Kaplan, George Thacker and Richard Schontz

A-1-27

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 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

Sponsor

Loan

6, 19, 21, 28

Southpointe and Lakecrest

NAP

Sebastian Barbagallo

37.01

Property

Lakecrest

37.02

Property

Southpointe

Loan

6, 13, 16

Retek New York Portfolio

NAP

Yes

Future Mezzanine Loan

Joel Retek

38.01

Property

1503 Teller Avenue

38.02

Property

171 Herzl Street

38.03

Property

2822 University Avenue

Loan

6, 18, 28

Birch Knoll & Saucon Valley Crossing MHP

NAP

Christian Cronin and Mark Matan

39.01

Property

Saucon Valley Crossing

39.02

Property

Birch Knoll

Loan

13, 18, 27

2758 Creston Avenue

NAP

Yes

Future Mezzanine Loan

Andrea Gjini

Loan

2, 16

1900 Euclid Avenue

NAP

Eric Korchia

Loan

2, 19, 20

501 Hayes

NAP

Garrett Brasseaux, Chris Baker and Jonah Aelyon

Loan

Suburban Extended Stay - Denver Westminster

NAP

David Kaye, Asaf Fligelman and Jaime Gitler

Loan

Strawberry Square Shopping Center

NAP

Robert Gassel

Loan

18, 20, 23

51 Haddonfield

NAP

TEI, LLC

Loan

140-150 Access Road

NAP

Robert Kaplain, Mitchell Kaplain, Kyle Friedland and Jeffrey Davis

Loan

824 Classon Avenue

NAP

Abraham Waldman

Loan

US Storage - Delray Beach

NAP

DJH Holdings, LLC

Loan

US Storage - Nashville

NAP

DJH Holdings, LLC

Loan

US Storage - Clarksville

NAP

DJH Holdings, LLC

Loan

5, 16, 27

286 East 163rd Street

NAP

Armin Jadadic

Loan

60 Cottage Street

NAP

Yes

Future Mezzanine Loan

Onkar Singh

Loan

2, 28

431 Dekalb Avenue

NAP

Yosef Eliav

Loan

16, 27, 29

1668 Bergen Street

NAP

Nathan Retek

Loan

Hamlet MHC

NAP

Rohun Khanna and Eddie Baurer

A-1-28

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)	Loan Purpose	Property Located Within a Qualified Opportunity Zone (Y/N)	Sources: Loan Amount ($)
					24				29
1	Loan	6	3	Arch Portfolio	Jacques Schmidt and Abraham Weber	No	No	Refinance		74,162,000
1.01	Property		1	The Arcadian					No
1.02	Property		1	The Charleston					No
1.03	Property		1	The Arlington					No
2	Loan	5, 7, 11, 12, 18, 19, 20, 21, 23, 24	1	277 Park Avenue	NAP	No	No	Refinance	No	520,000,000
3	Loan	6, 16, 19, 29	2	Artisan Foods Portfolio	Joseph Faro and Salvatore Lupoli	No	No	Refinance		62,500,000
3.01	Property		1	201 Merrimack Street					Yes
3.02	Property		1	117 Water Street					No
4	Loan	17, 19	1	Estates at Palm Bay	Lurin Advisors, LLC	No	No	Refinance	No	61,000,000
5	Loan	1, 5, 7, 12, 20, 21	1	Baybrook Mall	BPR Nimbus LLC	No	No	Refinance	No	220,000,000
6	Loan	5, 10, 12, 17, 19, 27	1	Langdon at Walnut Park	Adam Daneshgar and George Daneshgar	No	Yes	Refinance	No	60,000,000
7	Loan	16, 19	1	New Jersey Logistics	MCB 2024 Lender LLC	No	No	Acquisition	No	42,000,000
8	Loan	1, 2, 4, 6, 7, 12, 13, 20, 21, 23, 30	8	BioMed 2024 Portfolio 2	BRE Edison L.P.	No	No	Refinance		549,894,737
8.01	Property		1	200 Sidney					No
8.02	Property		1	Lincoln Centre					No
8.03	Property		1	40 Erie Street					No
8.04	Property		1	4570 Executive Drive					No
8.05	Property		1	9360-9390 Towne Centre Drive					No
8.06	Property		1	21 Erie Street					No
8.07	Property		1	47 Erie Street Parking Structure					No
8.08	Property		1	Eastgate Mall					No
9	Loan	1, 7, 12, 18, 19, 20	1	Stonebriar Centre	GGP/Homart II L.L.C.	No	No	Refinance	No	255,000,000
10	Loan	7, 12, 17, 18, 23	1	Northbridge Centre	C-III Recovery Fund III Tier Holdings LLC, Vanderbilt Partners LLC, JBC Office, LLC (f/k/a CA Office, LLC), C. Walker Collier III, Jeff Sheehan, Gary Chesson and Peter J. Conway	No	No	Refinance	No	96,000,000
11	Loan	3	1	Patriot Crossing	Adam Brandon Denton, Thomas J. Floyd and Joseph Mitchell Collins	No	No	Refinance	No	29,800,000
12	Loan	6, 16, 28	2	Charlotte MHP Portfolio	Bradley R. Hill, Robert Spencer Engler-Coldren, Thomas Niederkofler and Michael A. Cirillo	No	No	Refinance		29,700,000
12.01	Property		1	Queen's Grant					No
12.02	Property		1	Arrowood					No
13	Loan	7, 12, 19	1	Westshore Crossing	Jakub Hejl	No	No	Refinance	No	50,400,000
14	Loan		1	Oak Ridge City Center	Philip J. Wilson and W. Neil Wilson	No	No	Refinance	No	25,000,000
15	Loan	1, 7, 12, 27, 30	1	Bronx Terminal Market	The Related Companies, L.P.	No	No	Refinance	No	240,000,000
16	Loan	5, 27	1	The Boulevard at Oakley Station Phase II	David M. Flaherty	No	No	Refinance	No
17	Loan	19	1	Cherrywood Shopping Center	Joshua Goldberg	No	No	Refinance	No
18	Loan	5, 14, 16, 27, 28	1	161 Meserole Avenue	Hershy Silberstein and Solomon Kleinman	No	No	Refinance	No
19	Loan		1	The Palisades	Michael Silberman, William Roos and BAMCAP Partners IV LP	No	No	Refinance	No
20	Loan	7	1	Northwoods Apartments	Mathias Deutsch, Joshua Braun and Isiodore Bleier	No	No	Refinance	No
21	Loan	4, 19, 30	1	DeKalb Student Housing	Samuel Okner, Atied Associates, LLC and Okner Family Real Estate Trust	No	No	Refinance	No
22	Loan	1, 6, 7, 12, 16, 19, 23, 27, 28	20	GNL Industrial Portfolio	Global Net Lease Operating Partnership, L.P.	No	No	Refinance
22.01	Property		1	FCA USA - Detroit, MI					No
22.02	Property		1	Grupo Antolin - Shelby Township, MI					No
22.03	Property		1	Follett School - McHenry, IL					No
22.04	Property		1	Shaw Aero - Naples, FL					No
22.05	Property		1	Kuka - Sterling Heights, MI					No
22.06	Property		1	ZF Active Safety - Findlay, OH					No
22.07	Property		1	CF Sauer - 184 Suburban					No
22.08	Property		1	CF Sauer - 728 N Main St.					No
22.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA					No
22.10	Property		1	Hannibal - Houston, TX					No
22.11	Property		1	FedEx IV - Lexington, KY					No
22.12	Property		1	VersaFlex - Kansas City, KS					No
22.13	Property		1	Cott Beverage Inc - Sikeston, MO					No
22.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD					No
22.15	Property		1	CSTK - St. Louis, MO					No
22.16	Property		1	CF Sauer - 39 S Park Dr.					No
22.17	Property		1	AM Castle - Wichita, KS					No
22.18	Property		1	CF Sauer - 9 Old Mill Road					No
22.19	Property		1	CF Sauer - 2447 Eunice Avenue					No
22.20	Property		1	CF Sauer - 513 West Butler Road					No
23	Loan	5, 6, 16, 27, 29	12	Chicago 12-Property Multifamily Portfolio	Shaya Wurzberger	No	No	Refinance
23.01	Property		1	8705-8711 South Morgan Street					Yes
23.02	Property		1	11214-11218 South Indiana Avenue					Yes
23.03	Property		1	8201 South Paulina Street					No
23.04	Property		1	2320 West Garfield Boulevard					No
23.05	Property		1	7818-7820 South South Shore Drive					No
23.06	Property		1	8001-8007 South Eberhart Avenue					Yes
23.07	Property		1	8139-8145 South Maryland Avenue					No
23.08	Property		1	535 East 102nd Street					No
23.09	Property		1	6516 South Stony Island Avenue					No
23.10	Property		1	7770-7778 South South Shore Drive					No
23.11	Property		1	9017-9025 South Cottage Grove Avenue					Yes
23.12	Property		1	7956 South Normal Avenue					No
24	Loan	19, 23	1	London Bridge Industrial	Michael Haas and Adrian Hass	No	No	Refinance	No
25	Loan	10, 15	1	Fountain Hills Plaza	Anthony Grosso and Christopher Palermo	No	Yes	Acquisition	No
26	Loan	21	1	80 White Street	Behrooz Hedvat, Leon Hedvat and Faramarz Hedvat	No	No	Acquisition	No
27	Loan	20	1	Feasterville Plaza	Nandish Patel	No	No	Acquisition	No
28	Loan	10, 17, 19, 23	1	Crown Center	James E. Goldstein, Anders U. Schroeder and Midgard Group Inc.	No	No	Refinance	No
29	Loan		1	The Park at Milestone	Reuven Oded	No	No	Refinance	No
30	Loan	6, 10	3	Sandpiper Midwest Portfolio	P. Carter Rise	No	No	Refinance
30.01	Property		1	WoodSpring Suites Fort Wayne					No
30.02	Property		1	WoodSpring Suites Easton					No
30.03	Property		1	WoodSpring Suites Fairfield					No
31	Loan	16, 19	1	Holiday Inn Express Indianapolis West Airport	Harsharan Ghoman and Balwinder Kang	No	No	Refinance	No
32	Loan	5, 19	1	Fairfield Inn & Suites by Marriott Wilmington	Rajesh K. Badam and Sridhar Challa	No	No	Acquisition	No
33	Loan		1	Courtyard by Marriott Bowling Green Convention Center	David G. Chandler	No	No	Refinance	No
34	Loan	2, 16, 19	1	The Hub	Michael Bronska and Bradley M. Hall	No	No	Refinance	No
35	Loan	16, 23, 30	1	Enfield Industrial	Jeremiah Boucher	No	No	Refinance	No
36	Loan		1	Storage Sense Orlando	Lawrence Charles Kaplan, George Thacker and Richard Schontz	No	No	Refinance	No

A-1-29

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)	Loan Purpose	Property Located Within a Qualified Opportunity Zone (Y/N)	Sources: Loan Amount ($)
					24				29
37	Loan	6, 19, 21, 28	2	Southpointe and Lakecrest	Sebastian Barbagallo	No	No	Refinance
37.01	Property		1	Lakecrest					No
37.02	Property		1	Southpointe					No
38	Loan	6, 13, 16	3	Retek New York Portfolio	Joel Retek	No	No	Refinance
38.01	Property		1	1503 Teller Avenue					No
38.02	Property		1	171 Herzl Street					No
38.03	Property		1	2822 University Avenue					No
39	Loan	6, 18, 28	2	Birch Knoll & Saucon Valley Crossing MHP	Christian Cronin and Mark Matan	No	No	Acquisition
39.01	Property		1	Saucon Valley Crossing					No
39.02	Property		1	Birch Knoll					No
40	Loan	13, 18, 27	1	2758 Creston Avenue	Andrea Gjini	No	No	Refinance	No
41	Loan	2, 16	1	1900 Euclid Avenue	Eric Korchia	No	No	Refinance	No
42	Loan	2, 19, 20	1	501 Hayes	Garrett Brasseaux, Chris Baker and Jonah Aelyon	No	No	Acquisition	No
43	Loan	19	1	Suburban Extended Stay - Denver Westminster	David Kaye, Asaf Fligelman and Jaime Gitler	No	No	Refinance	No
44	Loan	15	1	Strawberry Square Shopping Center	Robert Gassel	No	No	Refinance	No
45	Loan	18, 20, 23	1	51 Haddonfield	TEI, LLC	No	No	Refinance	No
46	Loan	16	1	140-150 Access Road	Robert Kaplain, Mitchell Kaplain, Kyle Friedland and Jeffrey Davis	No	No	Refinance	No
47	Loan		1	824 Classon Avenue	Abraham Waldman	No	No	Refinance	No
48	Loan	10	1	US Storage - Delray Beach	DJH Holdings, LLC	No	No	Refinance	No
49	Loan	10	1	US Storage - Nashville	DJH Holdings, LLC	No	No	Refinance	No
50	Loan	10	1	US Storage - Clarksville	DJH Holdings, LLC	No	No	Refinance	No
51	Loan	5, 16, 27	1	286 East 163rd Street	Armin Jadadic	No	No	Refinance	No
52	Loan	13	1	60 Cottage Street	Onkar Singh	No	No	Acquisition	No
53	Loan	2, 28	1	431 Dekalb Avenue	Yosef Eliav	No	No	Refinance	No
54	Loan	16, 27, 29	1	1668 Bergen Street	Nathan Retek	No	No	Refinance	Yes
55	Loan		1	Hamlet MHC	Rohun Khanna and Eddie Baurer	No	No	Acquisition	No

A-1-30

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	Sources: Principal's New Cash Contribution ($)	Sources: Subordinate Debt ($)	Sources: Other Sources ($)	Sources: Total Sources ($)	Uses: Loan Payoff ($)	Uses: Purchase Price ($)	Uses: Closing Costs ($)	Uses: Reserves ($)	Uses: Principal Equity Distribution ($)	Uses: Other Uses ($)	Uses: Total Uses ($)

1	Loan	6	3	Arch Portfolio	0	0	0	74,162,000	64,275,373	0	2,500,838	1,476,796	5,908,992	0	74,162,000
1.01	Property		1	The Arcadian
1.02	Property		1	The Charleston
1.03	Property		1	The Arlington
2	Loan	5, 7, 11, 12, 18, 19, 20, 21, 23, 24	1	277 Park Avenue	283,053,566	230,000,000	0	1,033,053,566	752,340,900	0	18,687,091	262,025,575	0	0	1,033,053,566
3	Loan	6, 16, 19, 29	2	Artisan Foods Portfolio	0	0	0	62,500,000	34,793,129	0	1,132,465	15,373,202	11,201,204	0	62,500,000
3.01	Property		1	201 Merrimack Street
3.02	Property		1	117 Water Street
4	Loan	17, 19	1	Estates at Palm Bay	0	0	0	61,000,000	56,043,469	0	3,147,202	273,944	1,535,385	0	61,000,000
5	Loan	1, 5, 7, 12, 20, 21	1	Baybrook Mall	0	0	0	220,000,000	213,488,234	0	1,474,030	0	5,037,736	0	220,000,000
6	Loan	5, 10, 12, 17, 19, 27	1	Langdon at Walnut Park	0	0	0	60,000,000	55,458,625	0	3,060,602	1,272,686	208,086	0	60,000,000
7	Loan	16, 19	1	New Jersey Logistics	30,034,060	0	0	72,034,060	0	67,522,031	1,677,820	2,834,209	0	0	72,034,060
8	Loan	1, 2, 4, 6, 7, 12, 13, 20, 21, 23, 30	8	BioMed 2024 Portfolio 2	142,402,323	166,842,106	0	859,139,166	845,920,651	0	9,648,775	3,569,740	0	0	859,139,166
8.01	Property		1	200 Sidney
8.02	Property		1	Lincoln Centre
8.03	Property		1	40 Erie Street
8.04	Property		1	4570 Executive Drive
8.05	Property		1	9360-9390 Towne Centre Drive
8.06	Property		1	21 Erie Street
8.07	Property		1	47 Erie Street Parking Structure
8.08	Property		1	Eastgate Mall
9	Loan	1, 7, 12, 18, 19, 20	1	Stonebriar Centre	0	0	0	255,000,000	242,815,054	0	811,504	10,449,929	923,513	0	255,000,000
10	Loan	7, 12, 17, 18, 23	1	Northbridge Centre	50,000	0	0	96,050,000	83,638,830	0	2,155,251	10,255,918	0	0	96,050,000
11	Loan	3	1	Patriot Crossing	0	0	0	29,800,000	19,886,975	0	1,335,080	569,880	8,008,065	0	29,800,000
12	Loan	6, 16, 28	2	Charlotte MHP Portfolio	0	0	0	29,700,000	25,360,094	0	1,233,906	346,139	2,759,862	0	29,700,000
12.01	Property		1	Queen's Grant
12.02	Property		1	Arrowood
13	Loan	7, 12, 19	1	Westshore Crossing	0	0	0	50,400,000	45,453,546	0	2,685,684	830,104	1,430,666	0	50,400,000
14	Loan		1	Oak Ridge City Center	181,558	0	0	25,181,558	23,503,746	0	1,118,362	559,450	0	0	25,181,558
15	Loan	1, 7, 12, 27, 30	1	Bronx Terminal Market	13,238,721	140,000,000	0	393,238,721	376,708,834	0	6,654,906	9,874,981	0	0	393,238,721
16	Loan	5, 27	1	The Boulevard at Oakley Station Phase II
17	Loan	19	1	Cherrywood Shopping Center
18	Loan	5, 14, 16, 27, 28	1	161 Meserole Avenue
19	Loan		1	The Palisades
20	Loan	7	1	Northwoods Apartments
21	Loan	4, 19, 30	1	DeKalb Student Housing
22	Loan	1, 6, 7, 12, 16, 19, 23, 27, 28	20	GNL Industrial Portfolio
22.01	Property		1	FCA USA - Detroit, MI
22.02	Property		1	Grupo Antolin - Shelby Township, MI
22.03	Property		1	Follett School - McHenry, IL
22.04	Property		1	Shaw Aero - Naples, FL
22.05	Property		1	Kuka - Sterling Heights, MI
22.06	Property		1	ZF Active Safety - Findlay, OH
22.07	Property		1	CF Sauer - 184 Suburban
22.08	Property		1	CF Sauer - 728 N Main St.
22.09	Property		1	Walgreens Boot Alliance - Pittsburgh, PA
22.10	Property		1	Hannibal - Houston, TX
22.11	Property		1	FedEx IV - Lexington, KY
22.12	Property		1	VersaFlex - Kansas City, KS
22.13	Property		1	Cott Beverage Inc - Sikeston, MO
22.14	Property		1	Dunlop Protective Footwear - Havre De Grace, MD
22.15	Property		1	CSTK - St. Louis, MO
22.16	Property		1	CF Sauer - 39 S Park Dr.
22.17	Property		1	AM Castle - Wichita, KS
22.18	Property		1	CF Sauer - 9 Old Mill Road
22.19	Property		1	CF Sauer - 2447 Eunice Avenue
22.20	Property		1	CF Sauer - 513 West Butler Road
23	Loan	5, 6, 16, 27, 29	12	Chicago 12-Property Multifamily Portfolio
23.01	Property		1	8705-8711 South Morgan Street
23.02	Property		1	11214-11218 South Indiana Avenue
23.03	Property		1	8201 South Paulina Street
23.04	Property		1	2320 West Garfield Boulevard
23.05	Property		1	7818-7820 South South Shore Drive
23.06	Property		1	8001-8007 South Eberhart Avenue
23.07	Property		1	8139-8145 South Maryland Avenue
23.08	Property		1	535 East 102nd Street
23.09	Property		1	6516 South Stony Island Avenue
23.10	Property		1	7770-7778 South South Shore Drive
23.11	Property		1	9017-9025 South Cottage Grove Avenue
23.12	Property		1	7956 South Normal Avenue
24	Loan	19, 23	1	London Bridge Industrial
25	Loan	10, 15	1	Fountain Hills Plaza
26	Loan	21	1	80 White Street
27	Loan	20	1	Feasterville Plaza
28	Loan	10, 17, 19, 23	1	Crown Center
29	Loan		1	The Park at Milestone
30	Loan	6, 10	3	Sandpiper Midwest Portfolio
30.01	Property		1	WoodSpring Suites Fort Wayne
30.02	Property		1	WoodSpring Suites Easton
30.03	Property		1	WoodSpring Suites Fairfield
31	Loan	16, 19	1	Holiday Inn Express Indianapolis West Airport
32	Loan	5, 19	1	Fairfield Inn & Suites by Marriott Wilmington
33	Loan		1	Courtyard by Marriott Bowling Green Convention Center
34	Loan	2, 16, 19	1	The Hub
35	Loan	16, 23, 30	1	Enfield Industrial
36	Loan		1	Storage Sense Orlando

A-1-31

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	Sources: Principal's New Cash Contribution ($)	Sources: Subordinate Debt ($)	Sources: Other Sources ($)	Sources: Total Sources ($)	Uses: Loan Payoff ($)	Uses: Purchase Price ($)	Uses: Closing Costs ($)	Uses: Reserves ($)	Uses: Principal Equity Distribution ($)	Uses: Other Uses ($)	Uses: Total Uses ($)

37	Loan	6, 19, 21, 28	2	Southpointe and Lakecrest
37.01	Property		1	Lakecrest
37.02	Property		1	Southpointe
38	Loan	6, 13, 16	3	Retek New York Portfolio
38.01	Property		1	1503 Teller Avenue
38.02	Property		1	171 Herzl Street
38.03	Property		1	2822 University Avenue
39	Loan	6, 18, 28	2	Birch Knoll & Saucon Valley Crossing MHP
39.01	Property		1	Saucon Valley Crossing
39.02	Property		1	Birch Knoll
40	Loan	13, 18, 27	1	2758 Creston Avenue
41	Loan	2, 16	1	1900 Euclid Avenue
42	Loan	2, 19, 20	1	501 Hayes
43	Loan	19	1	Suburban Extended Stay - Denver Westminster
44	Loan	15	1	Strawberry Square Shopping Center
45	Loan	18, 20, 23	1	51 Haddonfield
46	Loan	16	1	140-150 Access Road
47	Loan		1	824 Classon Avenue
48	Loan	10	1	US Storage - Delray Beach
49	Loan	10	1	US Storage - Nashville
50	Loan	10	1	US Storage - Clarksville
51	Loan	5, 16, 27	1	286 East 163rd Street
52	Loan	13	1	60 Cottage Street
53	Loan	2, 28	1	431 Dekalb Avenue
54	Loan	16, 27, 29	1	1668 Bergen Street
55	Loan		1	Hamlet MHC

A-1-32

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

Franchise Agreement Expiration

Underwritten ADR ($)

Underwritten RevPAR ($)

Underwritten Hotel Occupancy (%)

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

Arch Portfolio

NAP

1.01

Property

The Arcadian

NAP

1.02

Property

The Charleston

NAP

1.03

Property

The Arlington

NAP

Loan

5, 7, 11, 12, 18, 19, 20, 21, 23, 24

277 Park Avenue

NAP

Loan

6, 16, 19, 29

Artisan Foods Portfolio

NAP

3.01

Property

201 Merrimack Street

NAP

3.02

Property

117 Water Street

NAP

Loan

17, 19

Estates at Palm Bay

NAP

Loan

1, 5, 7, 12, 20, 21

Baybrook Mall

NAP

Loan

5, 10, 12, 17, 19, 27

Langdon at Walnut Park

NAP

Loan

16, 19

New Jersey Logistics

NAP

Loan

1, 2, 4, 6, 7, 12, 13, 20, 21, 23, 30

BioMed 2024 Portfolio 2

NAP

8.01

Property

200 Sidney

NAP

8.02

Property

Lincoln Centre

NAP

8.03

Property

40 Erie Street

NAP

8.04

Property

4570 Executive Drive

NAP

8.05

Property

9360-9390 Towne Centre Drive

NAP

8.06

Property

21 Erie Street

NAP

8.07

Property

47 Erie Street Parking Structure

NAP

8.08

Property

Eastgate Mall

NAP

Loan

1, 7, 12, 18, 19, 20

Stonebriar Centre

NAP

Loan

7, 12, 17, 18, 23

Northbridge Centre

NAP

Loan

Patriot Crossing

NAP

Loan

6, 16, 28

Charlotte MHP Portfolio

NAP

12.01

Property

Queen's Grant

NAP

12.02

Property

Arrowood

NAP

Loan

7, 12, 19

Westshore Crossing

NAP

Loan

Oak Ridge City Center

NAP

Loan

1, 7, 12, 27, 30

Bronx Terminal Market

NAP

Loan

5, 27

The Boulevard at Oakley Station Phase II

NAP

Loan

Cherrywood Shopping Center

NAP

Loan

5, 14, 16, 27, 28

161 Meserole Avenue

NAP

Loan

The Palisades

NAP

Loan

Northwoods Apartments

NAP

Loan

4, 19, 30

DeKalb Student Housing

NAP

Loan

1, 6, 7, 12, 16, 19, 23, 27, 28

GNL Industrial Portfolio

NAP

22.01

Property

FCA USA - Detroit, MI

NAP

22.02

Property

Grupo Antolin - Shelby Township, MI

NAP

22.03

Property

Follett School - McHenry, IL

NAP

22.04

Property

Shaw Aero - Naples, FL

NAP

22.05

Property

Kuka - Sterling Heights, MI

NAP

22.06

Property

ZF Active Safety - Findlay, OH

NAP

22.07

Property

CF Sauer - 184 Suburban

NAP

22.08

Property

CF Sauer - 728 N Main St.

NAP

22.09

Property

Walgreens Boot Alliance - Pittsburgh, PA

NAP

22.10

Property

Hannibal - Houston, TX

NAP

22.11

Property

FedEx IV - Lexington, KY

NAP

22.12

Property

VersaFlex - Kansas City, KS

NAP

22.13

Property

Cott Beverage Inc - Sikeston, MO

NAP

22.14

Property

Dunlop Protective Footwear - Havre De Grace, MD

NAP

22.15

Property

CSTK - St. Louis, MO

NAP

22.16

Property

CF Sauer - 39 S Park Dr.

NAP

22.17

Property

AM Castle - Wichita, KS

NAP

22.18

Property

CF Sauer - 9 Old Mill Road

NAP

22.19

Property

CF Sauer - 2447 Eunice Avenue

NAP

22.20

Property

CF Sauer - 513 West Butler Road

NAP

Loan

5, 6, 16, 27, 29

Chicago 12-Property Multifamily Portfolio

NAP

23.01

Property

8705-8711 South Morgan Street

NAP

23.02

Property

11214-11218 South Indiana Avenue

NAP

23.03

Property

8201 South Paulina Street

NAP

23.04

Property

2320 West Garfield Boulevard

NAP

23.05

Property

7818-7820 South South Shore Drive

NAP

23.06

Property

8001-8007 South Eberhart Avenue

NAP

23.07

Property

8139-8145 South Maryland Avenue

NAP

23.08

Property

535 East 102nd Street

NAP

23.09

Property

6516 South Stony Island Avenue

NAP

23.10

Property

7770-7778 South South Shore Drive

NAP

23.11

Property

9017-9025 South Cottage Grove Avenue

NAP

23.12

Property

7956 South Normal Avenue

NAP

Loan

19, 23

London Bridge Industrial

NAP

Loan

10, 15

Fountain Hills Plaza

NAP

Loan

80 White Street

NAP

Loan

Feasterville Plaza

NAP

Loan

10, 17, 19, 23

Crown Center

NAP

Loan

The Park at Milestone

NAP

Loan

6, 10

Sandpiper Midwest Portfolio

Various

51.02

39.59

77.6%

51.02

39.59

77.6%

52.89

37.82

71.5%

49.71

42.43

85.4%

30.01

Property

WoodSpring Suites Fort Wayne

2/2/2038

50.02

41.20

82.4%

50.02

41.20

82.4%

51.63

38.00

73.6%

45.31

40.10

88.5%

30.02

Property

WoodSpring Suites Easton

8/31/2036

54.58

39.20

71.8%

54.58

39.20

71.8%

56.46

34.49

61.1%

53.48

42.31

79.1%

30.03

Property

WoodSpring Suites Fairfield

8/31/2036

48.77

38.31

78.6%

48.77

38.31

78.6%

51.30

41.04

80.0%

50.85

45.00

88.5%

Loan

16, 19

Holiday Inn Express Indianapolis West Airport

8/29/2033

125.94

94.72

75.2%

125.94

96.44

76.6%

124.79

86.01

68.9%

124.28

101.28

81.5%

Loan

5, 19

Fairfield Inn & Suites by Marriott Wilmington

3/6/2035

145.94

112.17

76.9%

145.94

112.17

76.9%

154.55

111.41

72.1%

169.21

127.18

75.2%

Loan

Courtyard by Marriott Bowling Green Convention Center

2/27/2030

125.01

90.16

72.1%

125.01

90.16

72.1%

125.05

90.16

72.1%

118.89

93.21

78.4%

Loan

2, 16, 19

The Hub

NAP

Loan

16, 23, 30

Enfield Industrial

NAP

Loan

Storage Sense Orlando

NAP

A-1-33

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

Franchise Agreement Expiration

Underwritten ADR ($)

Underwritten RevPAR ($)

Underwritten Hotel Occupancy (%)

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

6, 19, 21, 28

Southpointe and Lakecrest

NAP

37.01

Property

Lakecrest

NAP

37.02

Property

Southpointe

NAP

Loan

6, 13, 16

Retek New York Portfolio

NAP

38.01

Property

1503 Teller Avenue

NAP

38.02

Property

171 Herzl Street

NAP

38.03

Property

2822 University Avenue

NAP

Loan

6, 18, 28

Birch Knoll & Saucon Valley Crossing MHP

NAP

39.01

Property

Saucon Valley Crossing

NAP

39.02

Property

Birch Knoll

NAP

Loan

13, 18, 27

2758 Creston Avenue

NAP

Loan

2, 16

1900 Euclid Avenue

NAP

Loan

2, 19, 20

501 Hayes

NAP

Loan

Suburban Extended Stay - Denver Westminster

5/12/2042

56.45

48.87

86.6%

56.45

48.87

86.6%

54.84

47.05

85.8%

58.72

48.62

82.8%

Loan

Strawberry Square Shopping Center

NAP

Loan

18, 20, 23

51 Haddonfield

NAP

Loan

140-150 Access Road

NAP

Loan

824 Classon Avenue

NAP

Loan

US Storage - Delray Beach

NAP

Loan

US Storage - Nashville

NAP

Loan

US Storage - Clarksville

NAP

Loan

5, 16, 27

286 East 163rd Street

NAP

Loan

60 Cottage Street

NAP

Loan

2, 28

431 Dekalb Avenue

NAP

Loan

16, 27, 29

1668 Bergen Street

NAP

Loan

Hamlet MHC

NAP

A-1-34

Footnotes to Annex A-1

(1)	“Barclays” denotes Barclays Capital Real Estate Inc. as Mortgage Loan Seller, “SGFC” denotes Societe Generale Financial Corporation as Mortgage Loan Seller, “KeyBank” denotes KeyBank National Association as Mortgage Loan Seller, “BSPRT” denotes BSPRT CMBS Finance, LLC 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, “LMF” denotes LMF Commercial, LLC as Mortgage Loan Seller, “SMC” denotes Starwood Mortgage Capital LLC as Mortgage Loan Seller, “CREFI” denotes Citi Real Estate Funding Inc. as Mortgage Loan Seller, “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. 5, Baybrook Mall, the mortgage loan is part of a whole loan that was co-originated by Morgan Stanley Bank, N.A., Barclays and SGFC. With respect to Loan No. 8, BioMed 2024 Portfolio 2, the mortgage loan is part of a whole loan that was co-originated by CREFI, JPMorgan Chase Bank, National Association, Goldman Sachs Bank USA and Wells Fargo Bank, National Association. With respect to Loan No. 9, Stonebriar Centre, the mortgage loan is part of a whole loan that was co-originated by Goldman Sachs Bank USA, Bank of America, N.A. and SGFC. With respect to Loan No. 15, Bronx Terminal Market, the mortgage loan is part of a whole loan that was co-originated by German American Capital Corporation, Wells Fargo Bank, National Association, Bank of America, N.A. and SMC. With respect to Loan No. 22, GNL Industrial Portfolio, the mortgage loan is part of a whole loan that was co-originated by KeyBank, Bank of Montreal, Barclays Capital Real Estate Inc. and Societe Generale Financial Corporation.

(2)	With respect to Loan No. 8, BioMed 2024 Portfolio 2, the mortgage loan is comprised of seven lab/office properties totaling 995,458 square feet and one parking garage comprised of 447 parking stalls. The lab/office portion of the mortgaged property is 93.8% leased as of April 12, 2024, and represents 97.2% of total portfolio EGI, with the parking garage income accounting for the remaining 2.8% of total portfolio EGI. With respect to Loan No. 34, The Hub, the mortgaged property consists of a 50,400 square foot converted warehouse that is leased to a fitness tenant that offers indoor rock climbing spaces, fitness and yoga studios and locker rooms. The mortgaged property also includes a 19,000 square foot outdoor shade structure that was added in 2021 and is frequently rented out for events. With respect to Loan No. 41, 1900 Euclid Avenue, the mortgaged property is comprised of 80 multifamily units and 7,114 square feet of retail space. The multifamily units are 91.3% occupied and the retail portion is 100% occupied as of June 24, 2024. In total, the mortgaged property is comprised of 77,394 total square feet. With respect to Loan No. 42, 501 Hayes, the mortgaged property consists of 16 units equating to 6,639 square feet and 5,500 square feet of ground floor retail. The multifamily portion is 86.4% occupied and the retail portion is 100% occupied as of August 12, 2024. The multifamily portion accounts for 48.9% and the retail portion accounts for 48.5% of total EGI. With respect to Loan No. 53, 431 Dekalb Avenue, the mortgaged property is comprised of (i) seven apartment units totaling 5,933 square feet and (ii) 3,948 square feet of ground-floor and below-grade commercial space.

(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. 11, Patriot Crossing, the mortgaged property consists of 362 units, one of which is leased to an employee.

(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.

A-1-35

	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. 8, BioMed 2024 Portfolio 2, certain tenants, although paying rent, are not yet in occupancy with respect to all or a portion of their leased space and in those cases such space is currently “dark”, and/or have the option to terminate all or a portion of their leased space prior to the lease expiration date. See “Risk Factors—Certain Tenants Have the Right to Terminate Their Leases or Go “Dark” at Any Time” and “Description of the Mortgage Pool-Mortgage Pool Characteristics-Tenant Issues-Lease Expirations and Terminations” in the preliminary prospectus for more information regarding the foregoing and related tenant issues. With respect to Loan No. 8, BioMed 2024 Portfolio 2, certain tenants may sublease all or a portion of their leased space. See “Risk Factors—Certain Tenants Have the Right to Terminate Their Leases or Go “Dark” at Any Time” and “Description of the Mortgage Pool-Mortgage Pool Characteristics-Tenant Issues-Other” in the preliminary prospectus for more information regarding the foregoing and related tenant issues. With respect to Loan No. 8, BioMed 2024 Portfolio 2, Biosplice Therapeutics, Inc. currently leases 76,172 square feet at the 9360-9390 Towne Centre Drive mortgaged property and subleases 25,391 square feet to BioMed Realty, L.P., a borrower affiliated tenant, at a rental rate of approximately $56.37 per square foot NNN. The remaining 50,781 square feet of non-subleased space was not being utilized by Biosplice Therapeutics, Inc. at origination and the lender underwriting considers such space to be vacant. With respect to Loan No. 21, DeKalb Student Housing, the mortgaged property consists of 978 beds across 354 units. The leased occupancy was calculated based on the 354 units as occupancy by beds was not available.

(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. 2, 277 Park Avenue, the Appraised Value is the “Alternative Market Value As Is Subject to Extraordinary Assumptions Regarding Funds Held in Reserve,” which assumes a $217,228,243 upfront reserve will be held at origination, of which $37,228,243 is for leasing cost obligations and the remaining $180,000,000 is for future leasing costs. At origination, $180,000,000 was deposited into a TI/LC reserve and $41,953,099 was deposited into the Outstanding TI/LC and Free Rent Reserve. The “as-is” appraised value is $1,555,000,000. Such “as-is” appraised value results in a Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) of 33.4%. With respect to Loan No. 5, Baybrook Mall, the Appraised Value ($) of $392,659,260 assumes that an escrow reserve of $2,659,260 was funded at origination of the Baybrook Mall Whole Loan for tenant improvements and leasing commissions. Some of the cost has been paid by the borrower sponsor and at origination, the outstanding tenant improvements of approximately $1,984,194 were guaranteed by the guarantor under a Guaranty of Limited Payment in lieu of a reserve. With respect to Loan No. 6, Langdon at Walnut Park, the Appraised Value ($) shown represents the “Hypothetical Market Value with Restricted Rents” value of the leasehold interest for the mortgaged property, which assumes the mortgaged property is encumbered by a ground lease as part of the Pleasanton Housing Finance Corporation program (“PHFC Program”) pursuant to which the mortgaged property is expected to benefit from an exemption from all property taxes and requires that certain units at the mortgaged property are restricted for rent to tenants whose income does not exceed specified percentages of the area median income and that the tax savings payment is subordinate to the mortgage loan. The market-based “As Is” appraised value, which assumes no tax exemption for the mortgaged property, is $67,100,000. With respect to Loan No. 16, The Boulevard at Oakley Station Phase II, the appraised value reflects an “as-is” appraised value inclusive of the PILOT, which according to the appraisal, has a present value of $4,000,000. The “as-is” appraised value excluding the PILOT is $34,000,000. With respect to Loan No. 18, 161 Meserole Avenue, the Appraised Value ($) of $34,200,000 represents the “Market Value Subject to a Hypothetical Condition”, which assumes that the borrower sponsors have completed the purchase of certain air rights required under the 161 Meserole Avenue mortgage loan documents. The borrower sponsors are under contract to acquire 4,313 square feet of air rights for a purchase price of $1,035,120, of which

A-1-36

	the borrower sponsors have put down a 30% deposit ($310,536). At origination, the borrower deposited $1,035,120 with the lender in connection with the purchase of the air rights. Assuming the “As-Is” Appraised Value ($), the Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) is 65.7%. With respect to Loan No. 23, Chicago 12-Property Multifamily Portfolio, the Appraised Value ($) of $34,100,000 represents the “As Portfolio” value of the mortgaged properties as of June 14, 2024, which reflects an “As Portfolio” premium equal to approximately 13.6%. Assuming the aggregate “As Is” Appraised Values ($) for the mortgaged properties, the Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) are 53.3% and 49.9%, respectively.

	With respect to Loan No. 32, Fairfield Inn & Suites by Marriott Wilmington, the Appraised Value of $13,700,000 represents the “Hypothetical As-If Stabilized” value which assumes the borrower completes the PIP by July 25, 2025. The “As Is” appraised value is $13,100,000. With respect to Loan No. 51, 286 East 163rd Street, the appraised value of $7,200,000 is the “Prospective As Stabilized” value as of May 20, 2024. The “as-is” appraised value is $7,100,000 as of March 13, 2024, which results in a Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) of 70.4%.

(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. 1, Arch Portfolio ● Loan No. 3, Artisan Foods Portfolio ● Loan No. 8, BioMed 2024 Portfolio 2 ● Loan No. 12, Charlotte MHP Portfolio ● Loan No. 22, GNL Industrial Portfolio ● Loan No. 23, Chicago 12-Property Multifamily Portfolio ● Loan No. 30, Sandpiper Midwest Portfolio ● Loan No. 37, Southpointe and Lakecrest ● Loan No. 38, Retek New York Portfolio ● Loan No. 39, Birch Knoll & Saucon Valley Crossing MHP

(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. 2, 277 Park Avenue ● Loan No. 5, Baybrook Mall ● Loan No. 8, BioMed 2024 Portfolio 2 ● Loan No. 9, Stonebriar Centre ● Loan No. 10, Northbridge Centre ● Loan No. 13, Westshore Crossing ● Loan No. 15, Bronx Terminal Market ● Loan No. 20, Northwoods Apartments ● Loan No. 22, GNL Industrial Portfolio

(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)	With respect to Loan No. 6, Langdon at Walnut Park, a Grace Period – Late Fee (Days) of five days is permitted once in any 12-month period.

A-1-37

	With respect to Loan No. 25, Fountain Hills Plaza, a Grace Period – Default (Days) of five days does not apply to the amount due on the maturity date. With respect to Loan No. 28, Crown Center, a Grace Period – Default (Days) of five days does not apply to the amount due on the maturity date. With respect to Loan No. 30, Sandpiper Midwest Portfolio, a Grace Period – Default (Days) of five days does not apply to the amount due on the maturity date. With respect to Loan No. 48, US Storage – Delray Beach, a Grace Period – Default (Days) of five days does not apply to the amount due on the maturity date. With respect to Loan No. 49, US Storage – Nashville, a Grace Period – Default (Days) of five days does not apply to the amount due on the maturity date. With respect to Loan No. 50, US Storage – Clarksville, a Grace Period – Default (Days) of five days does not apply to the amount due on the maturity date.

(11)	With respect to Loan No. 2, 277 Park Avenue, the anticipated repayment date (“ARD”) is August 6, 2029. The stated maturity date is August 6, 2032. The ARD step up associated with the 277 Park Avenue Whole Loan is the greater of (i) 9.51% and (ii) 5.27% plus the lender’s determination as of the ARD of the then on-the-run five-year U.S. Treasury. If the 277 Park Avenue Whole Loan is not paid in full on the ARD and income tax conditions are met, 80% of the excess cash flow after payment of interest and the initial interest rate (100% if certain income tax conditions are not met), reserves and operating expenses (the “Excess Cash Flow”) will be applied to reduce the outstanding principal balance of the 277 Park Avenue Senior Loan on a pro rata and pari passu basis until paid in full and then the 277 Park Subordinate Companion Loan until paid in full. Thereafter, 80% of Excess Cash Flow (100% if certain tax conditions are not met) will be applied to the deferred interest on the 277 Park Avenue Senior Loan on a pro rata and pari passu basis until paid in full and then the deferred interest on the 277 Park Subordinate Companion Loan until paid in full. If certain conditions are satisfied, including that no trigger event exists (other than the occurrence of the ARD) and the DSCR is at least 1.50x, 20% of the Excess Cash Flow will be deposited into an income tax reserve account.

(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. 2, 277 Park Avenue, the lockout period for prepayment of the 277 Park Avenue Whole Loan, will be at least 25 payment periods beginning with and including the first payment date on September 6, 2024. Defeasance of the 277 Park Avenue Whole Loan, in whole but not in part, is permitted any time after the earlier to occur of (i) August 6, 2027 and (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 25 payment dates is based on the anticipated closing date of the BBCMS 2024-5C29 securitization in September 2024. With respect to Loan No. 5, Baybrook Mall, the lockout period will be at least 25 months beginning with and including the first payment date on September 1, 2024. Defeasance of the Baybrook Mall Whole Loan is permitted after the date that is the earlier to occur of (i) two years from and after the closing date of the securitization that includes the last pari passu note to be securitized and (ii) January 19, 2028. The assumed lockout period of 25 payment dates is based on the anticipated closing date of the BBCMS 2024-5C29 securitization in September 2024. The actual lockout period may be longer. With respect to Loan No. 6, Langdon at Walnut Park, the borrower is required to partially prepay the mortgage loan, with payment of an applicable yield maintenance premium, within 60 days in the amount necessary for the

A-1-38

	mortgaged property to satisfy both a debt service coverage ratio of 1.28x and a debt yield of 8.13% (the “PHFC Prepayment Amount”), if either (i) the tax exemption is not granted by August 29, 2025 or (ii) the PHFC program documents are terminated, the tax exemption is lost and/or the borrower otherwise surrenders the leasehold estate created by the ground lease with the PHFC and the borrower acquires the fee interest in the mortgaged property. The mortgage loan documents provide recourse to the guarantor for the failure to timely make the PHFC Prepayment Amount. With respect to Loan No. 8, BioMed 2024 Portfolio 2, defeasance of the BioMed 2024 Portfolio 2 Whole Loan is permitted at any time after the date that is the earliest to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) August 9, 2027. The assumed defeasance lockout period of 25 payments is based on the anticipated closing date of the BBCMS 2024-5C29 securitization in September 2024. The actual defeasance lockout period may be longer.

	With respect to Loan No. 8, BioMed 2024 Portfolio 2, “Yield Maintenance Premium” means, with respect to each mortgage loan component, an amount equal to the greater of (a) one-half of one percent (0.50%) of the outstanding principal amount of such component to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest in respect of the principal amount being prepaid under such component assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on such component is paid on February 9, 2029 (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the prepayment rate when compounded semi-annually and deducting from the sum of such present values any short-term interest paid from the date of prepayment to the next succeeding payment date in the event such payment is not made on a payment date), over (ii) the principal amount being prepaid, provided, that with respect to any prepayment of any portion of the BioMed 2024 Portfolio 2 Whole Loan that is subject to a rated securitization and that is made after the payment date in January 2029 but prior to February 9, 2029, the Yield Maintenance Premium will be zero. All Yield Maintenance Premiums payable with respect to component A and component B will be allocated to the notes comprising Note A on a pro rata and pari passu basis, and all Yield Maintenance Premiums payable with respect to component C and component D will be allocated to the notes comprising Note B on a pro rata and pari passu basis. “Prepayment Rate” means the bond equivalent yield (in the secondary market) on the United States Treasury Security, that as of the date that is five business days prior to the date that such prepayment has a remaining term to maturity closest to, but not later than, February 9, 2029 as most recently published in “Statistical Release H.15 (519), Selected Interest Rates,” or any successor publication, published by the Board of Governors of the Federal Reserve System, or on the basis of such other publication or statistical guide as the lender may reasonably select. If there is no United States Treasury Security with a yield equal to the remaining term to February 9, 2029, the Prepayment Rate will be calculated by taking the linear interpolation of the yields with maturity dates (one longer and one shorter) most nearly approximating the remaining term to February 9, 2029. With respect to Loan No. 9, Stonebriar Centre, Defeasance of the Stonebriar Centre Whole Loan is permitted at any time after the earlier to occur of (i) July 1, 2027 and (ii) two years from the closing date of the securitization that includes the last pari passu note of the Stonebriar Centre Whole Loan to be securitized. The assumed lockout period of 26 payments is based on the anticipated closing date of the BBCMS 2024-5C29 securitization in September 2024. The actual lockout period may be longer. With respect to Loan No. 10, Northbridge Centre, the lockout period will be at least 24 payment dates beginning with and including the first payment date on October 6, 2024. Defeasance or voluntary prepayment with yield maintenance of the Northbridge Centre Whole Loan in full (but not in part) is permitted at any time following the earlier to occur of (i) August 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 payments is based on the anticipated closing date of the BBCMS 2024-5C29 securitization in September 2024. The actual lockout period may be longer. With respect to Loan No. 13, Westshore Crossing, defeasance of the whole loan is permitted at any time after the date that is two years after the closing date of the securitization that includes the last note to be securitized. The assumed defeasance lockout period of 26 payments is based on the anticipated closing date of the BBCMS 2024-5C29 securitization in September 2024. The actual defeasance lockout period may be longer. With respect to Loan No. 15, Bronx Terminal Market, the defeasance lockout period will be at least 25 payment dates beginning with and including the first payment date on September 6, 2024. Defeasance of the Bronx Terminal Market Whole Loan in full is permitted at any time after the earlier to occur of (i) September 6, 2027 and (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized.

A-1-39

	The assumed defeasance lockout period of 25 payments is based on the anticipated closing date of the BBCMS 2024-5C29 securitization in September 2024. The actual defeasance lockout period may be longer.

	With respect to Loan No. 22, GNL Industrial Portfolio, the GNL Industrial Portfolio Whole Loan may be voluntarily prepaid in whole (but not in part, other than in connection with the release of an individual mortgaged property, to cure a debt yield trigger or to obtain the DSCR threshold necessary for casualty/condemnation proceeds to be made available to the borrowers), at any time after April 5, 2025, (i) with the payment of a yield maintenance premium if such prepayment is made prior to October 6, 2028 or (ii) without the payment of a yield maintenance premium from and after October 6, 2028. The GNL Industrial Portfolio Whole Loan may be defeased in whole (but not in part, other than in connection with the release of an individual mortgaged property pursuant to the GNL Industrial Portfolio Whole Loan documents) at any time after September 1, 2026.

(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. 8, BioMed 2024 Portfolio 2, future mezzanine debt is permitted as described in this preliminary prospectus under “Description of the Mortgage Pool—Additional Indebtedness—Mezzanine Indebtedness,” “—Preferred Equity” and “Certain Legal Aspects of the Mortgage Loans”. With respect to Loan No. 8, BioMed 2024 Portfolio 2, the BioMed 2024 Portfolio 2 Whole Loan also includes the BioMed 2024 Portfolio 2 junior notes. The BioMed 2024 Portfolio 2 junior notes bear interest at the weighted average of the interest rate of BioMed 2024 Portfolio 2 mortgage loan component C (which is 6.6442479% per annum) and component D (which is 7.7308079% per annum). Payments on the BioMed 2024 Portfolio 2 junior notes are generally subordinate to payments on the BioMed 2024 Portfolio 2 senior notes, provided that the BioMed 2024 Portfolio 2 junior notes receive payments of interest prior to principal payments being made on the BioMed 2024 Portfolio 2 senior notes. See ““Description of the Mortgage Pool—The Whole Loans—The Non-Serviced AB Whole Loan—The BioMed 2024 Portfolio 2 Whole Loan” in the preliminary prospectus. With respect to Loan No. 38, Retek New York Portfolio, future mezzanine debt is permitted, subject to the satisfaction of certain conditions including, among others, (i) immediately after giving effect to such debt (x) the combined loan-to-value ratio does not exceed 69.0% and (y) the debt service coverage ratio is at least 1.23x, (ii) execution of a subordination and intercreditor agreement reasonably acceptable to the lender and (iii) receipt of a rating agency confirmation from each applicable rating agency. With respect to Loan No. 40, 2758 Creston Avenue, future mezzanine debt is permitted, subject to the satisfaction of certain conditions including, among others, (i) immediately after giving effect to such debt (x) the combined loan-to-value ratio does not exceed 63.3% and (y) the debt service coverage ratio is at least 1.24x, (ii) execution of a subordination and intercreditor agreement reasonably acceptable to the lender and (iii) receipt of a rating agency confirmation from each applicable rating agency. With respect to Loan No. 52, 60 Cottage Street, future mezzanine debt is permitted, subject to the satisfaction of certain conditions including, among others, (i) immediately after giving effect to such debt (x) the combined loan-to-value ratio does not exceed 68.2% and (y) the debt service coverage ratio is at least 1.13x, (ii) execution of a subordination and intercreditor agreement reasonably acceptable to the lender and (iii) receipt of a rating agency confirmation from each applicable rating agency.

(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. 18, 161 Meserole Avenue, the Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Underwritten NOI Debt Yield (%) and Underwritten NCF Debt Yield (%), which equal 1.28x, 1.28x, 8.2% and 8.1%, respectively, assume a stabilized underwritten economic vacancy of 3.0%, giving credit to rent payments due under seven unleased units that are currently subject to a master lease, versus actual economic vacancy of 15.6%. Assuming the in-place economic vacancy, the Underwritten NOI DSCR (x), the Underwritten NCF DSCR (x), the Underwritten NOI Debt Yield (%) and the Underwritten NCF Debt Yield (%) would be 1.11x, 1.10x, 7.1% and 7.0%, respectively. The mortgage loan was structured to include a $500,000 rent reserve to be released to the borrower upon the satisfaction of certain conditions, including, but not limited to, (i) no event of default under the mortgage

A-1-40

	loan then exists, (ii) the borrower has provided a certified rent roll with 100% occupancy, (iii) the borrower has provided the executed leases for all nine affordable units and (iv) the DSCR, based on trailing one-month income, annualized less the greater of (a) underwritten operating expenses ($163,477) and (b) actual operating expenses is greater than or equal to 1.30x.

(15)	In certain cases, Underwritten TI / LC ($) is inclusive of certain credits for upfront reserves taken at closing. With respect to Loan No. 25, Fountain Hills Plaza, a $80,000 credit to tenant improvements and leasing commissions has been underwritten, reflecting 1/10th of the TI/LC deposit at origination. With respect to Loan No. 44, Strawberry Square Shopping Center, a $25,000 credit to tenant improvements and leasing commissions has been underwritten, reflecting 1/10th of the TI/LC deposit at origination.

(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. 3, Artisan Foods Portfolio, historical financial information is not available for the mortgaged properties. The 117 Water Street mortgaged property was recently converted from a commercial bakery operation to a food manufacturing facility with cold storage. The 201 Merrimack Street mortgaged property is currently being converted from a warehouse / dry storage facility to a full food manufacturing and cold storage facility. As such, historical expenses were primarily recorded at the tenant operating level. With respect to Loan No. 7, New Jersey Logistics, historical financial information is not available as the mortgaged property was built in 2023. With respect to Loan No. 12, Charlotte MHP Portfolio, Fourth Most Recent cash flows are not available as the mortgaged properties were recapitalized in 2021. With respect to Loan No. 18, 161 Meserole Avenue, historical financial information is not available as the mortgaged property was built in 2024. With respect to Loan No. 22, GNL Industrial Portfolio, Fourth Most Recent cash flows are unavailable because the GNL Industrial Portfolio mortgaged properties were acquired by the borrower sponsor on various dates between 2014 and 2020. With respect to Loan No. 23, Chicago 12-Property Multifamily Portfolio, historical financial information for the 8705-8711 South Morgan Street and 535 East 102nd Street mortgaged properties prior to the most recent operating period is not available because the borrower sponsor acquired the mortgaged properties in November and December 2023, respectively. With respect to Loan No. 31, Holiday Inn Express Indianapolis West Airport, Most Recent cash flows were based on the Normalized T12 ended June 30, 2024. During the 2023 PIP, the mortgaged property had all rooms offline at varying points throughout the year, impacting 2023 revenue. Consequently, Barclays normalized the T12 to replace 2023 months with the same months from 2022, when the mortgaged property was fully operational. As such, the Normalized T12 months comprise July - December 2022 and January - June 2024. It should be noted that January - May are shoulder months in the market, and the portion of Normalized T12 comprising July – December 2022 does not reflect the four additional rooms in connection with the renovation. With respect to Loan No. 34, The Hub, historical financial information is not available because the sole tenant spent 18 months on the build-out and took occupancy in October 2023. Prior to the current tenant, the mortgaged property was redesigned by the borrower sponsor. With respect to Loan No. 35, Enfield Industrial, Fourth Most Recent cash flows are not available as the mortgaged property was acquired in May 2022. With respect to Loan No. 38, Retek New York Portfolio, historical financial information is not available as the mortgaged properties were acquired in 2023 and underwent renovations afterwards.

	With respect to Loan No. 41, 1900 Euclid Avenue, Fourth Most Recent cash flows are not available as the mortgaged property was acquired in April 2021.

A-1-41

	With respect to Loan No. 46, 140-150 Access Road, historical financial information is not available due to the recent development of the mortgaged property. With respect to Loan No. 51, 286 East 163rd Street, historical financial information is not available as the mortgaged property was built in 2024. With respect to Loan No. 54, 1668 Bergen Street, historical financial information is not available as the mortgaged property was built in 2023 and began leasing up in the first quarter of 2024.

(17)	With respect to Loan No. 4, Estates at Palm Bay, the mortgaged property is subject to a ground lease between the United States of America, acting by and through the Secretary of the Air Force, as ground lessor, and the borrower, Lurin Real Estate Holdings VI, LLC, as ground lessee. The borrower entered into the ground lease on January 31, 1991, which was amended to extend the expiration to January 30, 2066. The ground lease has no remaining extension options. The ground rent is 8.0% of gross monthly income received by the ground lessee from the mortgaged property, payable in monthly installments in arrears for the preceding month. With respect to Loan No. 6, Langdon at Walnut Park, at origination, (i) the borrowers entered into a ground lease between PHFC, as ground lessor, and the borrowers, as ground lessee, and (ii) PHFC Walnut LLC, an entity wholly-owned and controlled by PHFC (the “Langdon at Walnut Park Managing Member”), was appointed as the managing member of the borrowers (0.01% membership interest), in connection with an exemption from all property taxes expected to benefit the mortgaged property. Pursuant to the ground lease, which is scheduled to terminate on September 30, 2123 with no extensions, the borrowers are required to pay PHFC, among other amounts, as applicable, (i) an annual compliance fee of $100 per unit, with 2% annual increases (the “Compliance Payment”) and (ii) an annual fee equal to 10% of the annual property tax savings (the “Savings Fee”, and together with the Compliance Payment, the “PHFC Payments”). PHFC, the Langdon at Walnut Park Managing Member and the borrowers entered into a fee agreement agreeing that for so long as the tax exemption remains in effect, all fees required under the PHFC program documents, including the PHFC Payments, be paid from excess distributable cash, if any, after the payment of debt service payments in connection with the mortgage loan and operating expenses due and owing. The lender has established a reserve for the PHFC Payments, provided that, absent a continuing event of default under the mortgage loan, there is no obligation to make deposits into the PHFC Payments reserve unless the borrowers fail to provide evidence of timely payment. The lender has a lien on both the borrowers’ leasehold interest and PHFC’s fee interest in the mortgaged property. With respect to Loan No. 10, Northbridge Centre, the mortgaged property is subject to reciprocal easement and development agreement (as amended, the “Development Agreement”). The Development Agreement grants the borrower use of certain adjacent tracts of land for, among other things, green space, an overhead walkway between the parking structure that is part of the collateral and the office building, vehicular access to the primary entrance to the office building and additional street-level parking in areas visible to the primary entrance to the improvements. The majority of the rights granted under the Development Agreement are perpetual. These include use of the access drive known as Flagler Court Drive between 4th and 5th Streets and the use of the street-level parking along Flagler Court Drive closest to 5th Street. In addition, the borrower has access to an additional six parking spaces along Flagler Court Drive near 4th Street. The borrower’s use of these parking spaces pursuant to the Development Agreement currently expires in 2031. If these rights are not extended, the mortgaged property would lose the use of those parking spaces but would still satisfy all applicable zoning requirements (i.e., the mortgaged property would still have 767 parking spaces with 675 parking spaces required by zoning). Pursuant to the Development Agreement, the borrower is obligated to maintain the areas to which it has access resulting in additional expenses for the operation of the mortgaged property. An annual easement expense of $16,871 was included in the lender’s underwriting for the mortgaged property. With respect to Loan No. 28, Crown Center, the mortgaged property is secured by a ground lease between the city of Fort Lauderdale, Florida, as ground lessor, and the borrower, as ground lessee, which expires on January 14, 2045, with three, 10-year extension options and one, five-year extension option remaining.

(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. 2, 277 Park Avenue, upfront other reserves consist of a $41,953,099 outstanding free rent and tenant improvement/leasing cost reserve. With respect to the upfront TI/LC reserve, if, among other things, (i) at least 750,000 square feet of the space demised under the JP Morgan leases that expire in 2026 and 2028, respectively, have been renewed or re-tenanted with qualified leases subject to minimum lease terms of at least five years beyond the ARD with no termination or contraction options that would be effective prior to the date that

A-1-42

	is five years after the ARD, (ii) the mortgaged property occupancy level is at or greater than 95% (excluding amenity space and space on the 47th floor currently occupied by an affiliate of borrower), and (iii) the DSCR is greater than 2.00x excluding net cash flow from tenants not in exclusive possession and paying full unabated rent (unless funds are retained in the TI/LC reserve for such amounts) then, provided no event of default is continuing and the ARD has not occurred, funds on deposit in the TI/LC reserve for future leasing not previously disbursed or applied in excess of the aggregate amount of the vacancy holdback amount, the unpaid TI/LC obligations balance and the remaining rent abatement amount, in each case, as determined the lender, may be disbursed to the borrower. With respect to Loan No. 9, Stonebriar Centre, Other Reserves consist of an Upfront Rollover Reserve ($11,720,606) and an Upfront Gap Rent Reserve ($756,921). The borrowers funded $10,449,929 into a reserve at origination, with the remaining $2,027,598 being guaranteed by the non-recourse carveout guarantor, as limited payment guarantor. With respect to Loan No. 10, Northbridge Centre, the borrower established an upfront obligations reserve of $5,002,419 for unfunded obligations to third parties, such as unpaid tenant improvements, leasing commissions, free rent and gap rent. Additionally, the borrower established an upfront business interruption insurance reserve of $433,553 from which the borrower may obtain disbursements for leasing costs to the extent there are not any available funds in the rollover reserve for the same purpose. Any remaining balance may be released upon the borrower replacing the current insurance coverage of 12-months business interruption with 18-months. With respect to Loan No. 39, Birch Knoll & Saucon Valley Crossing MHP, the borrowers deposited $1,084,000 into the Performance Holdback Reserve at origination. Prior to August 6, 2026, provided that no event of default has occurred and is continuing, the Performance Holdback Reserve Funds will be disbursed upon satisfaction of the following conditions: (i) any and all such written request(s) for release must (x) occur no later than August 6, 2026 and (y) be for no less than 100% of the Performance Holdback amount and (ii) the borrowers delivers to the lender, concurrently with such request, financial statements for the period ending on the last day of the immediately preceding calendar month, in form and detail satisfactory to the lender, which demonstrate to the lender’s satisfaction that (a) the mortgaged property has achieved: (1) an annualized gross income from operations equal to $961,000 (on a trailing six months accrual basis) and (2) after giving effect to the Performance Holdback amount, net operating income of at least $566,000, based on (A) annualized gross income from operations equal to clause (1) above and (B) actual operating expenses (on a trailing 12 month basis) and (b) tenants at no less than 92.0% of the pads at the mortgaged property are current on all obligations under their leases at the time of such request. With respect to Loan No. 40, 2758 Creston Avenue, at origination, the borrower deposited $791,000 into a 421-a holdback reserve, on the condition that such reserve would be released when the borrower received the final Certificate of Eligibility and Restrictive Declaration. The condition was satisfied on August 28, 2024, and the funds will be released to the borrower. With respect to loan No. 45, 51 Haddonfield, upfront other reserves consist of, with respect to the Asset Based Lending lease: (i) $28,238 for monthly disbursements related to such anticipated rent commencement, (ii) $350,000 for tenant improvements, (iii) $40,040 for leasing commissions and (iv) approximately $42,358 for free rent.

(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. 2, 277 Park Avenue, during the continuance of a cash sweep period, the borrower is required to deposit all (i) lease termination payments, and (ii) any sum received from any tenant, except JP Morgan Chase, to obtain a consent to an assignment or sublet. With respect to Loan No. 3, Artisan Foods Portfolio, the borrowers are required to escrow monthly $5,850 (approximately $0.20 per square foot annually) for tenant improvement and leasing commission reserves. The TI/LC reserve is suspended so long as no Major Tenant Trigger Event (as defined in the mortgage loan documents) then exists. The reserve is currently suspended. With respect to Loan No. 3, Artisan Foods Portfolio, during the continuance of a Major Tenant Trigger Event (as defined in the mortgage loan documents), the borrowers are required to deposit all excess cash flow to be held by the lender in a reserve account for the re-tenanting costs incurred with re-tenanting the related major tenant space.

A-1-43

	With respect to Loan No. 4, Estates at Palm Bay, if at any time during the term of the mortgage loan the lender determines that the balance of the ground rent reserve is insufficient to pay the next ensuing three months of ground rent, the borrower will be required to pay to the lender for deposit into the ground rent reserve the amount of such deficiency within five business days of the lender’s written request therefor. With respect to Loan No. 6, Langdon at Walnut Park, on a monthly basis, the borrower is required to escrow 1/12th of the property taxes (taking into account any tax exemption in effect with respect to the mortgaged property) that the lender estimates will be payable during the next 12 months (initially approximately $131,121) prior to the tax exemption being granted), provided that the borrower will no longer be required to make the monthly escrow for property taxes once the tax exemption has been formally granted by the central appraisal district and while it remains in effect. With respect to Loan No. 7, New Jersey Logistics, at any time and from time to time that the lender disburses any funds in the rent reserve subaccount pursuant to the New Jersey Logistics mortgage loan documents, within 10 days following the notice from the lender, the borrower is required to pay to the lender an additional amount (the “Additional Rent Reserve Deposit”) equal to the difference between (i) the lender’s reasonable estimate of the aggregate amount of three months of rent that will be payable under the EDA lease and (ii) the balance then on deposit in the rent reserve subaccount (after deduction of the amount of the applicable disbursement from the rent reserve subaccount), which amount will be included in the notice to the borrower requesting such Additional Rent Reserve Deposit. With respect to Loan No. 9, Stonebriar Centre, during the continuance of a reserve trigger period or cash management period, the borrowers are required to deposit $18,281.33 each month as the replacement reserve monthly deposit, which monthly deposit will be suspended during any period when the amount on deposit equals or exceeds $438,752.00. With respect to Loan No. 13, Westshore Crossing, if the borrower elects to suspend a cash management DSCR trigger event or a cash sweep DSCR trigger event, the borrower is required to deposit with or deliver to the lender cash or a letter of credit in an amount equal to $500,000, to be held by the lender as additional collateral for the Westshore Crossing Whole Loan.

	With respect to Loan No. 17, Cherrywood Shopping Center, on each payment date following the occurrence of a major tenant trigger event, the borrower is required to deposit (or cause to be deposited) an amount equal to the then-current monthly rent due under (i) the CVS lease and/or (ii) the Iavarone Brothers lease, as determined by the lender, which determination will be final absent manifest error. With respect to Loan No. 17, Cherrywood Shopping Center, on each payment date during the continuance of a low DSCR period, the borrower is required to deposit (or cause to be deposited) the sum of $20,773.43 into the low DSCR reserve, which will be held by the lender as additional security for the mortgage loan. With respect to Loan No. 21, DeKalb Student Housing, during the continuance of a lease sweep period, the borrower is required to deposit $70,000 into a lease sweep reserve on a monthly basis. With respect to Loan No. 22, GNL Industrial Portfolio, during the continuance of a cash sweep period, the borrowers are required to deposit into an account for repairs and replacements, on a monthly basis, an amount equal to 1/12th of $0.15 multiplied by the total number of rentable square feet. In the event of a partial release, the monthly deposit will be reduced by an amount equal to 1/12th of the product obtained by multiplying $0.15 by the total number of rentable square feet of the individual mortgaged property that is subject of such partial release. With respect to Loan No. 22, GNL Industrial Portfolio, during a cash sweep period, the borrowers are required to deposit into a reserve for tenant improvements and leasing commissions, on a monthly basis, an amount equal to 1/12th of $0.25 multiplied by the total number of rentable square feet. In the event of a partial release, the monthly deposit will be reduced by an amount equal to 1/12th of the product obtained by multiplying $0.25 by the total number of rentable square feet of the individual mortgaged property that is subject of such partial release. With respect to Loan No. 24, London Bridge Industrial, 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 leasing material tenant space pursuant to qualified leases.

A-1-44

	With respect to Loan No. 28, Crown Center, so long as the borrower pays directly to the ground lessor on each monthly installment of ground rent and provides evidence reasonable satisfactory to the lender of such timely payment, the borrower will not be required to make any such ground rent reserve monthly deposit. With respect to Loan No. 31, Holiday Inn Express Indianapolis West Airport, on each monthly payment date, the borrower is required to pay an amount equal to 1/12th of (i) 2.0% of the projected annual gross income from operations of the mortgaged property through and including September 6, 2026 and (ii) 4.0% of the projected annual gross income from operations of the mortgaged property from and after September 7, 2026, as set forth in the approved annual budget for furniture, fixture and equipment expenditures (“FF&E”). The first FF&E monthly deposit is $5,726.47 and at no time will the deposit be less than this amount. With respect to Loan No. 32, Fairfield Inn & Suites by Marriott Wilmington, the borrower is required to deposit into a seasonality reserve $6,000 on each monthly payment date in February, March, April, May, June, July, August, September, October and November of each calendar year.

	With respect to Loan No. 32, Fairfield Inn & Suites by Marriott Wilmington, on the date that any PIP other than the scheduled PIP is imposed by the franchisor, the borrower is required to deposit into a PIP reserve an amount equal to 125% of the sum required to pay for such PIP. With respect to Loan No. 32, Fairfield Inn & Suites by Marriott Wilmington, the borrower is required to deposit into an FF&E reserve on each monthly payment date an amount equal to the greater of (i) 1/12th of 4% times the annual rents of the property for the applicable prior 12 month period and (ii) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E. With respect to Loan No. 34, The Hub, during the continuance of a cash sweep period, the borrower is required to deposit an amount of $3,150.00 for the monthly rollover deposit. With respect to Loan No. 37, Southpointe and Lakecrest, on each payment date on or after the balance contained in the rollover reserve account is less than $475,000 (excluding any amounts attributable to lease termination payments and the outstanding approved TI/LC expenses with the respect to the leases with Betacom and Bask Development), the borrower is required to make monthly contributions to the reserve of $10,126, subject to a cap of $825,000. With respect to Loan No. 42, 501 Hayes, on each payment date, the borrower is required to deposit an amount initially equal to 1/12th of the expected insurance cost (initially $4,305.39 per month) into the insurance reserve subaccount. The deposits may be suspended if an acceptable blanket policy is in effect. With respect to Loan No. 43, Suburban Extended Stay – Denver Westminster, in the event the related franchisor requires a property improvement plan and there are insufficient funds in the replacement reserve to fund such property improvement plan, the borrower will be required to deposit an amount equal to 125% of the amount determined by the lender in its discretion to be required to complete the applicable property improvement plan.

(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. 2, 277 Park Avenue, on a monthly basis, the borrower is required to escrow $1,250,000 for debt service reserves. The reserve is subject to a cap of one year of debt service at the initial interest rate. With respect to Loan No. 5, Baybrook Mall, during a cash management period, the borrower is required to make a monthly deposit equal to 1/12th of $0.25 per owned leasable square foot at the mortgaged property (initially $11,270.54) into the replacement reserve, provided that the monthly deposit will be suspended during any period when the amount on deposit equals or exceeds $270,493. With respect to Loan No. 5, Baybrook Mall, during a cash management period, the borrower is required to make a monthly deposit equal to 1/12th of $1.00 per owned leasable square foot at the mortgaged property (initially $45,082.17) into the rollover reserve, provided that the monthly deposit will be suspended during any period when the amount on deposit equals or exceeds $1,081,972. With respect to Loan No. 8, BioMed 2024 Portfolio 2, during the continuance of a cash sweep period, if the amount in the rollover reserve account is less than an amount equal to $1 multiplied by the aggregate square footage (excluding the rentable square footage attributable to the parking garage property) (the “Rollover Reserve Cap”),

A-1-45

	the borrowers will be required to deposit on each payment date an amount equal to 1/12th of the Rollover Reserve Cap (or such lesser amount that would cause the amounts on deposit in the rollover reserve account to equal the Rollover Reserve Cap). With respect to Loan No. 9, Stonebriar Centre, the borrowers are required to deposit $91,406.67 each month as the rollover reserve monthly deposit, which monthly deposit will be suspended during any period when the amount on deposit equals or exceeds $2,193,760. During the continuance of a reserve trigger period or cash management period, if sufficient funds are available pursuant to the Stonebriar Centre Whole Loan cash management agreement, then no actual rollover reserve monthly deposit will be required. With respect to Loan No. 9, Stonebriar Centre, if an anchor trigger event has occurred and is continuing with respect to any single anchor, the borrowers are required to pay to the lender on each monthly payment date an amount equal to all initial excess cash flow with respect to any particular interest period (the “Anchor Reserve Monthly Deposit”), provided, that to the extent the product obtained by multiplying (x) $50 by (y) the aggregate amount of gross leasable square footage of the applicable anchor parcel (the “Individual Anchor Threshold Amount”) has been deposited for any such anchor trigger event then continuing, then the Anchor Reserve Monthly Deposit with respect to such individual anchor trigger event will be zero (even if the funds in the anchor reserve account allocable to such individual anchor trigger event fall below the related Individual Anchor Threshold thereafter due to any disbursement to the borrowers in accordance with the terms of the Stonebriar Centre Whole Loan documents). With respect to Loan No. 27, Feasterville Plaza, the borrower is required to deposit $4,609.46 into a rollover reserve on a monthly basis. Provided that no event of default has occurred and is continuing, on and after May 31, 2026, as long as (i) the borrower has satisfied the major tenant renewal criteria or the major tenant replacement lease criteria with respect to the Altitude Trampoline Park lease and (ii) the balance of the rollover reserve is at least $325,000, then the borrower’s obligation to make the rollover reserve deposit will be suspended.

	With respect to Loan No. 42, 501 Hayes, on a monthly basis, the borrower is required to escrow $333.33 for replacement reserves. The reserve is subject to a cap of $8,000. With respect to Loan No. 45, 51 Haddonfield, on a monthly basis, the borrower is required to escrow $10,248.13 for TI/LC reserves. The reserve is subject to a cap of $450,000 which is inclusive of the $200,000 upfront TI/LC reserve.

(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. With respect to Loan No. 2, 277 Park Avenue, the Largest Tenant, JP Morgan Chase, leases 361,802 square feet that expires on March 31, 2026 and 536,319 square feet that expires on March 31, 2028. With respect to Loan No. 5, Baybrook Mall, the Third Largest Tenant, Foot Locker, leases 13,936 square feet that expires on April 30, 2032 and 4,440 square feet that expires on May 31, 2027. With respect to Loan No. 8, BioMed 2024 Portfolio 2, the Largest Tenant, Illumina, Inc., leases 360,000 square feet at the Lincoln Centre mortgaged property, with 200,000 square feet expiring on January 15, 2033 and 160,000 square feet expiring on November 15, 2033. With respect to Loan No. 8, BioMed 2024 Portfolio 2, the Second Largest Tenant, AbbVie Inc., leases 119,980 square feet at the 200 Sidney mortgaged property, with 57,850 square feet expiring on July 31, 2028 and 62,130 square feet expiring on October 31, 2029. With respect to Loan No. 8, BioMed 2024 Portfolio 2, the Eighth Largest Tenant, Human Longevity, Inc. leases 48,049 square feet at the 4570 Executive Drive mortgaged property with 13,433 square feet expiring on September 12, 2030 and 34,616 square feet expiring on September 12, 2025. With respect to Loan No. 8, BioMed 2024 Portfolio 2, the Third Largest Tenant, Poseida Therapeutics, Inc., leases 71,405 square feet, representing 48.4% of the NRA, at the 9360-9390 Towne Centre Drive mortgaged property as well as 15,163 square feet, representing 100% of NRA, at the Eastgate Mall mortgaged property. With respect to Loan No. 26, 80 White Street, the Second Largest Tenant, Click Therapeutics, is occupying the space under a license agreement through December 2026, which includes annual termination options that must be exercised no later than September 30th of each year.

A-1-46

	With respect to Loan No. 37, Southpointe and Lakecrest, the Second Largest Tenant at the Lakecrest mortgaged property, OWT Global, LLC, has the ongoing option to terminate its lease at any time after October 31, 2026, with written notice at least nine months prior to the effective date of the termination. The Third Largest Tenant at the Lakecrest mortgaged property, Department of Juvenile Justice, has the right to terminate its lease without penalty in the event a state-owned building becomes available for occupancy, with written notice at least six months prior to termination. The Fourth Largest Tenant at the Southpointe mortgaged property, Strayer University, Inc., has the ongoing option to terminate its lease with written notice at least nine months prior to the effective date of the termination.

(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. 2, 277 Park Avenue, the Second Largest Tenant, Sumitomo Mitsui Banking Corporation, has the right to terminate its lease with respect to its storage spaces, totaling 1,200 square feet, at any point during the lease term upon at least 30 days’ written notice to the landlord. With respect to Loan No. 2, 277 Park Avenue, the Largest Tenant, JP Morgan Chase, currently subleases 12,406 square feet from Australia & New Zealand Bank through December 30, 2027. With respect to Loan No. 8, BioMed 2024 Portfolio 2, the Third Largest Tenant, Poseida Therapeutics, Inc., leases 48.4% of the NRA at the 9360-9390 Towne Centre Drive mortgaged property and 100% of NRA at the Eastgate Mall mortgaged property, has a termination option if it enters into another lease at a different property owned by the landlord or an affiliate landlord, which may or may not constitute collateral for the BioMed 2024 Portfolio 2 mortgage loan; provided, that the term of the new lease is no less than 10 years, and the premises of the new lease is no less than (x) 125,000 square feet in the case of its lease at the 9360-9390 Towne Centre Drive mortgaged property, and (y) 95,000 square feet, in the case of its lease at the Eastgate Mall mortgaged property; and provided further, in each case, that the tenant must provide 30 days’ notice following full execution and delivery of the new lease. The mortgage loan documents do not contain anti-poaching provisions. With respect to Loan No. 10, Northbridge Centre, the Fifth Largest Tenant, Focus Financial Partners, has a one-time right to terminate its lease with respect to suite 1900 (13,135 square feet) effective as of January 31, 2029, upon nine months’ prior written notice and payment of a termination fee equal to $1,515,605.49. With respect to Loan No. 22, GNL Industrial Portfolio, Grupo Antolin, the sole tenant at the Grupo Antolin - Shelby Township, MI mortgaged property, has a one-time right to terminate its lease, effective as of the last day of the 138th month of the lease term, April 2029, by providing the related borrower written notice of such termination no later than the 126th month of the lease term, April 2028. With respect to Loan No. 22, GNL Industrial Portfolio, ZF Active Safety, the sole tenant at the ZF Active Safety - Findlay, OH mortgaged property, has the right to terminate its lease, effective as of the last day of the 120th month of the lease term, September 2028, subject to providing no less than 12 months’ prior written notice to the related borrower and payment equal to the net present value of all remaining rent for the remainder of the initial lease term calculated using an interest rate of 5% concurrently with delivery of such notice. With respect to Loan No. 22, GNL Industrial Portfolio, A.M. Castle & Co, the sole tenant at the AM Castle - Wichita, KS mortgaged property, has the right to terminate its lease, effective as of the last day of the 120th month of the lease term, October 2024, subject to providing no less than 180 days’ prior written notice to the related borrower and payment of a termination fee. With respect to Loan No. 24, London Bridge Industrial, the Second Largest Tenant, LifeNet Health, subleases 14,800 square feet from the Largest Tenant, U-Play USA, LLC, at a rental rate of $4.79 per square foot expiring in December 2024. LifeNet Health occupies 100,000 square feet under a lease that commenced in June 2018 and expires in May 2026. LifeNet Health pays an underwritten base rent of $4.54 per square foot with 2.0% annual increases and has two, five-year renewal options remaining with 180 days’ written notice. The tenant does not have any termination options.

A-1-47

	With respect to Loan No. 28, Crown Center, the Second Largest Tenant, Cruise One, Inc. has the right to terminate its lease, effective at any time following the expiration of the 63rd full calendar month of the extended term, May 1, 2029; provided that (i) the tenant has provided at least 12 months prior written notice, (ii) no event of default has occurred and (iii) the termination fee has been delivered within 10 business days following the borrower’s provision of the termination fee calculation to the tenant. With respect to Loan No. 35, Enfield Industrial, the Second Largest Tenant, Kamps, may terminate its lease at any time, upon 30 days’ prior written notice. With respect to Loan No. 35, Enfield Industrial, the Fourth Largest Tenant, Classic Toy Soldiers, Inc, may terminate its lease at any time, upon 30 days’ prior written notice. With respect to Loan No. 45, 51 Haddonfield, the Largest Tenant, GSA IRS, has the right to terminate its lease at any time after December 15, 2027, upon 180 days’ prior written notice. With respect to Loan No. 45, 51 Haddonfield, the Second Largest Tenant, Benefits Consultants Group / Horace Mann, has the one-time right to terminate its lease effective as of December 31, 2030, by providing 12 months prior written notice and paying an early termination fee of unamortized costs at a 6% annual rate plus $109,627. With respect to Loan No. 45, 51 Haddonfield, the Third Largest Tenant, GSA DHS, has the right to terminate its lease at any time upon 180 days’ prior written notice. With respect to Loan No. 45, 51 Haddonfield, the Fifth Largest Tenant, CRRC MA Corporation, has two options to terminate its lease after the 25th or 31st month of its lease (February 29, 2026 and August 31, 2026, respectively), by providing at least six months written notice and paying a fee equal to the unamortized leasing and construction costs, rental concessions, brokerage commissions and legal costs incurred by the borrower amortized monthly over the initial term of the lease at an annual interest rate of 8%.

(24)	With respect to Loan No. 2, 277 Park Avenue, there is no non-recourse carveout guarantor or environmental indemnitor separate from the borrower.

(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. 6, Langdon at Walnut Park, all necessary documentation for admission into the PHFC program was effectuated, and as such, the mortgaged property is part of the PHFC program; however, the tax exemption has not yet been granted by the applicable central appraisal district. The mortgage loan documents provide full recourse to the guarantor until such time as the tax exemption has been granted for the benefit of the mortgaged property. Once granted, the tax exemption is expected to be retroactive to the date fee ownership in the mortgaged property was transferred by the borrower to PHFC, on or about August 29, 2024, and continue for the term of the related ground lease or until its earlier termination. No real estate taxes were underwritten due to entry into the PHFC program. With respect to Loan No. 15, Bronx Terminal Market, the mortgaged property benefits from a payment in lieu of taxes (“PILOT”) arrangement with the City of New York that expires in the 2032/2033 tax year. The exemption amount is 100% in tax year 2023/2024 and reduces by 10% per year until expiration. In tax year 2023/2024, unabated taxes were estimated to be $13,436,971. Underwritten property taxes are based on the borrower’s budgeted amount, which takes into account the PILOT exemption. With respect to Loan No. 16, The Boulevard at Oakley Station Phase II, the mortgaged property is subject to a 15-year tax abatement (“PILOT”) that runs through tax year 2032. The PILOT was predicated upon the mortgaged property receiving a leadership in energy and environmental design certification which was achieved. The improvements at the mortgaged property are abated at 100% of their value but there is still a 25% tax liability on the improvements that is payable to the Cincinnati public school system. The mortgage loan documents include a non-recourse carveout for any losses sustained due to any failure of the borrower to make a school tax payment. The mortgaged property is also part of a tax increment finance district (“TIF”). Under the TIF, (i) the mortgaged property is subject to an exemption for real estate taxes that runs from tax year 2013 through tax year 2042 and (ii)

A-1-48

	the borrower is required to pay service payments in lieu of taxes on the increased value of both the land and the improvements. The TIF payments are pledged to the payment of the TIF bonds. With respect to Loan No. 18, 161 Meserole Avenue, the mortgaged property is expected to benefit from a 35-year 421-a tax abatement from the NYC Department of Housing Preservation & Development and is required to reserve at least 30% of the units for households earning up to 130% of area median income under affordable housing guidelines. The 421-a tax abatement phases out in the 2058/2059 tax year. The borrower has opted to reserve 31.03% (nine units) of the units at the mortgaged property for tenants earning no more than 130% of the area median income. The 421-a tax abatement is expected to provide a (i) 100% tax exemption for the first 25 years and (ii) 31.03% tax exemption for years 26 through 35, with full taxes commencing at the end of the 35th applicable tax year. The 421-a tax abatement is pending approval, and the abatement period has not yet started. The full unabated estimated taxes for the 2024/2025 tax year are $288,486 compared to the underwritten taxes of $10,586. With respect to Loan No. 22, GNL Industrial Portfolio, The CSTK - St. Louis, MO mortgaged property is subject to tax increment financing (“TIF”) in which the City of St. Louis, Missouri issued bonds and reimbursed the prior owner for costs expended to develop the related mortgaged property before the related borrower acquired it in 2020. The city services those bond payments through tax increment and payment in lieu of taxes (“PILOT”) payments collected from the related borrower. The TIF structure does not create any additional or ongoing obligations on the part of the related borrower or the related mortgaged property (other than the PILOT payments). The related borrower is required to make PILOT payments when they become due, and the PILOT program terminates on January 30, 2037. The PILOT payments are equal to the real property taxes that would have been charged had the TIF structure not been in place. The lender underwrote the PILOT amount, which does not vary over the term.

	With respect to Loan No. 23, Chicago 12-Property Multifamily Portfolio, the 7818-7820 South South Shore Drive mortgaged property and the 8139-8145 South Maryland Avenue mortgaged property are each expected to benefit from a 10-year tax abatement under the Affordable Housing Special Assessment Program of Cook County. In connection with each tax abatement, the borrower will be required to reserve 15% of the units at the related mortgaged properties for tenants earning no more than 60% of the area median income, subject to certain rental restrictions. Additionally, the 7770-7778 South South Shore Drive mortgaged property and the 7956 South Normal Avenue mortgaged property are each expected to benefit from a 10-year tax abatement under the Affordable Housing Special Assessment Program of Cook County. In connection with each tax abatement, the borrower will be required to reserve 35% of the units at the related mortgaged properties for tenants earning no more than 60% of the area median income, subject to certain rental restrictions. The full unabated taxes for the mortgaged properties were underwritten. With respect to Loan No. 40, 2758 Creston Avenue, the borrower applied for a 35-year 421-a tax abatement from the NYC Department of Housing Preservation & Development. In connection with the 421-a tax abatement, the borrower is required to reserve at least 30% of the units at the mortgaged property for tenants earning up to 130% of the area median income, subject to certain rental restrictions. The 421-a tax abatement provides a 100% tax exemption for the first 25 years, and then phases out over the next 10 years. With respect to Loan No. 51, 286 East 163rd Street, the mortgaged property benefits from a 35-year 421-a tax abatement under the NYC Department of Housing Preservation & Development 421-a tax abatement program that commenced in 2024. In connection with the 421-a tax abatement, the borrower is required to reserve at least 30% of the units at the mortgaged property for tenants earning up to 130% of the area median income, subject to certain rental restrictions. The 421-a tax abatement provides a 100% tax exemption for the first 25 years, and then phases out over the next 10 years. With respect to Loan No. 54, 1668 Bergen Street, the mortgaged property is expected to benefit from a 35-year 421-a tax abatement from the NYC Department of Housing Preservation & Development and is required to reserve at least 30% of the units for households earning up to 130% of area median income under affordable housing guidelines. The 421-a tax abatement phases out in the 2058/2059 tax year. The borrower has opted to reserve 60% (six) of the units at the mortgaged property for tenants earning no more than 130% of the area median income. The 421-a tax abatement is expected to provide a (i) 100% tax exemption for the first 25 years and (ii) 60% tax exemption for years 26 through 35, with full taxes commencing at the end of the 35th applicable tax year. The 421-a tax abatement is pending approval, and the abatement period has not yet started. The full unabated estimated taxes for the 2024/2025 tax year are $59,838 compared to the underwritten taxes of $1,226.

(28)	With respect to Loan No. 12, Charlotte MHP Portfolio, the Queen’s Grant mortgaged property is subject to a master lease for 37 pads dated as of December 23, 2021, between CHR VIII-PCP MHC Charlotte Queens, L.L.C., a co-borrower, as lessor, and CHR VIII-PCP MHC Charlotte Queens Owner, L.L.C., an affiliate of the borrowers, as

A-1-49

	lessee. The lessee is required to pay the lessor rent in an amount initially equal to $600 per month per leased pad subject to the master lease, regardless of whether such pad is vacant or occupied, without offset or abatement, and such monthly amount of rent will be adjusted every 12 months to the highest rate being charged by the lessor to a tenant for a pad leased directly by the lessor to a tenant but in no case less than $600. With respect to Loan No. 12, Charlotte MHP Portfolio, the Arrowood mortgaged property is subject to a master lease for 31 pads dated as of December 23, 2021, between CHR VIII-PCP MHC Charlotte Arrowood, L.L.C., a co-borrower, as lessor, and CHR VIII-PCP MHC Charlotte Arrowood Owner, L.L.C., an affiliate of the borrowers, as lessee. The lessee is required to pay the lessor rent in an amount initially equal to $600 per month per leased pad subject to the master lease, regardless of whether such pad is vacant or occupied, without offset or abatement, and such monthly amount of rent will be adjusted every 12 months to the highest rate being charged by the lessor to a tenant for a pad leased directly by the lessor to a tenant but in no case less than $600. With respect to Loan No. 18, 161 Meserole Avenue, the borrower sponsors entered into a master lease with the borrower for the seven vacant residential units at the mortgaged property. The master lease has a term of eight years and expires in August 2032. The master lease may be terminated upon the satisfaction of certain conditions, including, but not limited to, (i) no event of default under the mortgage loan then exists, (ii) the borrower has provided a certified rent roll with 100% occupancy, (iii) the borrower has provided the executed leases for all nine affordable units and (iv) the DSCR, based on trailing one-month income, annualized less the greater of (a) underwritten operating expenses ($163,477) and (b) actual operating expenses is greater than or equal to 1.30x. With respect to Loan No. 22, GNL Industrial Portfolio, the CF Sauer – 184 Suburban, CF Sauer – 9 Old Mill Road, CF Sauer – 2447 Eunice Avenue, CF Sauer – 39 S Park Dr. and CF Sauer – 513 West Butler Road mortgaged properties are subject to a master lease between ARG CFSRSLB001, LLC, as lessor, and Sauer Brands, Inc., as lessee. With respect to Loan No. 37, Southpointe and Lakecrest, at origination, Lakecrest Acquisition, LLC and 5650 Tampa Acquisitions, LLC, co-borrowers, entered into a lease agreement with RE2011, CORP., a borrower affiliate, covering four suites at the Lakecrest mortgaged property (32.4% of the NRA) and one suite at the Southpointe mortgaged property (5.8% of the NRA) (the “Southpointe and Lakecrest Affiliate Lease”) which are currently leased by existing tenants at the mortgaged properties pursuant to leases that are scheduled to expire within six months of origination of the related mortgage loan, excluding the Roskamp Institute, Inc. lease, which is scheduled to expire in November 2026. As to any space under the existing tenant leases, the Southpoint and Lakecrest Affiliate Lease will commence upon the earlier to occur of (i) the expiration date of any existing tenant lease or (ii) the date any existing tenant ceases to pay rent under the terms of its existing lease, and will continue for a term of 12 months unless terminated earlier pursuant to the terms of the Southpointe and Lakecrest Affiliate Lease. The Southpointe and Lakecrest Affiliate Lease will terminate (a) in full upon repayment of the related mortgage loan and (b) in part, as to any existing tenant space, if among other things (i) the tenant under any existing lease executes a renewal for such lease with a minimum term of 12 months beyond the then-current expiration date of such lease or (ii) the borrower enters into a replacement lease with a new tenant for the same space, in each case subject to satisfaction of the requirements set forth in the Southpointe and Lakecrest Affiliate Lease and the Southpoint and Lakecrest mortgage loan documents.

	With respect to Loan No. 39, Birch Knoll & Saucon Valley Crossing MHP, the mortgaged property is subject to a master lease for 25 lots and homes dated August 9, 2024, between Birch Knoll MHC, LLC, a co-borrower, as lessor, and FM MHC Homes III, LLC (“FM”), an affiliate of the borrowers, as lessee. The FM lease has a term of one year and will automatically renew for another year upon the same terms and conditions. The FM lease may be terminated if: (i) either of the lessor or lessee elects to terminate the lease by written notice delivered to the other party no less than 60 days in advance of the expiration of the then current term, during which the lessee will be required to pay rent to the lessor in an amount equal to the rent collected by the lessee from the third-party tenants or occupants of the lots and homes and (ii) provided that such rent payable to the lessor will not exceed the amount of rent attributable to the applicable lot which at a minimum will be no less than $445 per lot. With respect to Loan No. 53, 431 Dekalb Avenue, the borrower entered into a master lease with a borrower-affiliate for one seven-bedroom unit at the mortgaged property.

(29)	- Artisan Foods Portfolio – 201 Merrimack Street - Chicago 12-Property Multifamily Portfolio - 11214-11218 South Indiana Avenue, 8001-8007 South Eberhart Avenue, 9017-9025 South Cottage Grove Avenue, 8705-8711 South Morgan Street - 1668 Bergen Street

A-1-50

(30)

With respect to Loan No. 8, BioMed 2024 Portfolio, the increase in Underwritten NOI compared to Most Recent NOI is primarily attributable to (i) rent increases through May 31, 2025 and (ii) straight line rent credit for investment grade tenants.

With respect to Loan No. 8, BioMed 2024 Portfolio 2, the Interest Rate % represents the weighted average of component A and component B of the BioMed 2024 Portfolio 2 Whole Loan, which components are comprised of, collectively, Note A-1, Note A-2, Note A-3, Note A-4, Note A-5-1, Note A-5-2, Note A-5-3, Note A-6, Note A-7 and Note A-8. See the definition of “Weighted Average Interest Rate” set forth under “Description of the Mortgage Pool—Definitions” in the preliminary prospectus.

With respect to Loan No. 15, Bronx Terminal Market, commencing on August 2, 2024 and every five years thereafter, the ground tenant is required to pay ground rent equal to the greater of (i) 105% of the immediately preceding adjusted base amount or (ii) 5% of gross revenues (defined as all rent received from subtenants minus (a) a management fee of 3% of rent from subtenants received by the ground tenant and (b) aggregate compensation and associated costs and expenses for two on-site personnel engaged in the operation of the Bronx Terminal Market mortgaged property). As part of Target's lease, the tenant paid an upfront buydown of its rent of $46,394,000. Gross revenues utilized to calculate percent ground rent include an amortized imputed annual gross revenue amount from the Target buydown, calculated at an annual rate of 6.9% of the total buydown. The underwritten annual ground rent is $1,371,008 based on the lender’s underwriting assumptions. The 2023 ground rent was $1,078,546.

With respect to Loan No. 21, DeKalb Student Housing, the mortgaged property consists of 42 individual buildings located in 419 Normal Road, 501 Lucinda Avenue, 623 Lucinda Avenue, 627 Lucinda Avenue, 707 Lucinda Avenue, 711-715 Lucinda Avenue, 807 Lucinda Avenue, 817 Lucinda Avenue, 418 Russell Road, 420 Russell Road, 431 Russell Road, 803 Hillcrest Drive / 1011 Normal Road, 845 Pappas Drive, 855 Pappas Drive, 895 Pappas Drive, 925 Pappas Drive, 935 Pappas Drive, 845 Spiros Court, 910 Spiros Court, 922 Spiros Court, 934 Spiros Court, 935 Spiros Court, 1000 Spiros Court, 1020 Spiros Court, 1050 Spiros Court, 1001 Spiros Court, 1019 Spiros Court, 1037 Spiros Court, 1006 Aspen Court, 1018 Aspen Court, 1068 Aspen Court, 1032 Aspen Court, 1044 Aspen Court, 1056 Aspen Court, 1084 Aspen Court, 1089 Aspen Court, 1092 Aspen Court, 1009 Aspen Court, 1025 Aspen Court, 1043 Aspen Court, 1090 Rushmore Drive and 801 Lucinda Avenue.

With respect to Loan No. 35, Enfield Industrial, the mortgaged property is part of the 53 Manning Road Condominium, which consists of two units. The mortgaged property, Condo Unit 1, is comprised of 244,505 square feet of industrial space. Condo Unit 2, which is not part of the collateral, is a self-storage facility separately managed and financed but is under the control of an affiliate of the borrower sponsor.

A-1-51

BBCMS Mortgage Trust 2024-5C29 FWPFree writing prospectus