Wells Fargo Commercial Mortgage Securities FWP Free writing prospectus

FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-257991-13

BANK5 2024-5YR10 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. 333-257991) 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 1-800-745-2063 (8 a.m. – 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com.

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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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.

This free writing prospectus has been prepared by the underwriters for information purposes only and does not constitute, in whole or in part, a prospectus for the purposes of (i) Regulation (EU) 2017/1129 (as amended), (ii) such Regulation as it forms part of UK domestic law, or (iii) Part VI of the UK Financial Services and Markets Act 2000, as amended; and does not constitute an offering document for any other purpose.

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 Wells Fargo Securities, LLC, BofA Securities, Inc., Morgan Stanley & Co. LLC, J.P. Morgan Securities LLC, Academy Securities, Inc., Drexel Hamilton, LLC, Siebert Williams Shank & Co., 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.

Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC, Wells Fargo Prime Services, LLC, a member of FINRA, NFA and SIPC, and Wells Fargo Bank, N.A. Wells Fargo Securities, LLC and Wells Fargo Prime Services, LLC are distinct entities from affiliated banks and thrifts.

“BofA Securities” is the marketing name for the global banking and global markets businesses of Bank of America Corporation. Lending, derivatives, and other commercial banking activities are performed globally by banking affiliates of Bank of America Corporation, including Bank of America, N.A., member FDIC. Securities, strategic advisory, and other investment banking activities are performed globally by investment banking affiliates of Bank of America Corporation, including, in the United States, BofA Securities, Inc., which is a registered broker-dealer and member of FINRA and SIPC, and, in other jurisdictions, locally registered entities.

J.P. Morgan is the marketing name for the investment banking businesses of JPMorgan Chase & Co. and its subsidiaries worldwide. Securities, syndicated loan arranging, financial advisory and other investment banking activities are performed by JPMS and its securities affiliates, and lending, derivatives and other commercial banking activities are performed by JPMorgan Chase Bank, National Association and its banking affiliates. JPMS is a member of SIPC and the NYSE.

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(1)	Mortgage Loan Seller	Related Group	Crossed Group	Address
1.00	Loan	5, 7, 8, 9	1	Bay Plaza Community Center	9.9%	100.0%	JPMCB	JPMCB	NAP	NAP	2100 Bartow Avenue
2.00	Loan	10, 11, 12	1	The Galt House	9.9%	100.0%	WFB	WFB	NAP	NAP	140 & 103 North Fourth Street, 141 North Fourth Street, 120 North Third Street, and 130 North Third Street
3.00	Loan	5, 13	11	Ignite Portfolio	9.9%		MSBNA	MSMCH	NAP	NAP	Various
3.01	Property		1	Candlewood	3.0%	30.8%					808 North Prairie View Road
3.02	Property		1	Auburn Crossing	2.3%	23.0%					1112 West 7th Street
3.03	Property		1	Fawn Creek	1.1%	10.7%					1900 IA-64
3.04	Property		1	Harborton Estates	0.8%	8.4%					503 Caravan Court
3.05	Property		1	Fawn Brook	0.6%	5.6%					26 Harvard Avenue
3.06	Property		1	Fox Meadows	0.5%	4.7%					1304 South 16th Street
3.07	Property		1	South Town	0.5%	4.6%					510 East 2nd Street
3.08	Property		1	Rabbit River	0.4%	4.3%					3471 Homer Drive
3.09	Property		1	Westview Estates	0.4%	4.1%					4012 Venice Road
3.10	Property		1	Country Meadows	0.2%	2.3%					1249 M-222
3.11	Property		1	Lake View	0.1%	1.4%					2609 South Frederick Avenue
4.00	Loan	5, 13, 14	6	Culver Collection	6.4%		WFB	WFB	NAP	NAP	Various
4.01	Property		1	Hayden & National	3.1%	47.7%					3520-3542 Hayden Avenue
4.02	Property		1	3505-3525 Hayden	1.4%	22.1%					3505-3525 Hayden Avenue
4.03	Property		1	Hayden & Higuera	0.6%	9.3%					8557 & 8559 Higuera Street and 3623 & 3635 Hayden Avenue
4.04	Property		1	3555 Hayden	0.5%	7.6%					3555 Hayden Avenue
4.05	Property		1	8511 Warner Drive	0.4%	6.8%					8511 Warner Drive
4.06	Property		1	3585 Hayden	0.4%	6.4%					3585 Hayden Avenue
5.00	Loan	5, 15	1	Bronx Terminal Market	6.0%	100.0%	BANA	BANA	NAP	NAP	610 Exterior Street
6.00	Loan	13	16	ExchangeRight 68	5.5%		WFB	WFB	NAP	NAP	Various
6.01	Property		1	FedEx - Humboldt, TN	2.5%	45.1%					1 Fedex Way
6.02	Property		1	Tractor Supply – Bedminster, PA	0.4%	7.5%					6719 Easton Road
6.03	Property		1	Tractor Supply – Canton, GA	0.4%	7.2%					12110 Cumming Highway
6.04	Property		1	Tractor Supply – Winnie, TX	0.4%	6.7%					201 Spur 5
6.05	Property		1	Tractor Supply – Wichita Falls, TX	0.3%	6.2%					2618 Southwest Parkway
6.06	Property		1	Tractor Supply – Edinboro, PA	0.3%	6.0%					750 Farmstead Drive
6.07	Property		1	Dollar General Market – Williston, ND	0.1%	2.7%					302 Bean Drive
6.08	Property		1	Dollar General Market – Brownsville, TX	0.1%	2.6%					5220 Southmost Road
6.09	Property		1	Sherwin Williams – Bonner Springs, KS	0.1%	2.5%					530 South 129th Street
6.10	Property		1	Dollar Tree – Kimball, MI	0.1%	2.3%					2790 Wadhams Road
6.11	Property		1	Dollar General – Farmington, NM	0.1%	2.1%					1410 East Murray Drive
6.12	Property		1	Dollar Tree – Bettendorf, IA	0.1%	2.0%					4060 Middle Road
6.13	Property		1	Dollar Tree – Basehor, KS	0.1%	2.0%					15404 Wolf Creek Parkway
6.14	Property		1	Dollar Tree – Asheboro, NC	0.1%	1.9%					1004 North Fayetteville Street
6.15	Property		1	O'Reilly Auto Parts – Hendersonville, NC	0.1%	1.5%					2250 Asheville Highway
6.16	Property		1	O'Reilly Auto Parts – Marion, NC	0.1%	1.5%					815 North Main Street
7.00	Loan	16	1	Kimpton Journeyman Hotel	3.6%	100.0%	JPMCB	JPMCB	NAP	NAP	310 East Chicago Street
8.00	Loan		1	Renaissance West	3.5%	100.0%	WFB	WFB	NAP	NAP	4001 South Decatur Boulevard
9.00	Loan	13	6	TCC Pool 1	3.1%		MSBNA	MSMCH	Group 1	NAP	Various
9.01	Property		1	Middletown	1.3%	43.7%					2100 Harrisburg Pike, 2150 Eshelman Street, 2100 West Harrisburg Pike, 22 Hummel Lane, 22 Willow Street
9.02	Property		1	Brookside	0.6%	20.5%					1201 South Eisenhower Boulevard
9.03	Property		1	Hagerstown	0.6%	18.2%					18610 Amanda Lane
9.04	Property		1	Menaul Terrace	0.3%	10.1%					4300 Prospect Avenue Northeast
9.05	Property		1	Jenny Lee	0.1%	4.6%					24 Center Street
9.06	Property		1	South Main	0.1%	3.0%					1115 South Main Street
10.00	Loan	5, 17	1	International Plaza II	3.0%	100.0%	JPMCB	JPMCB	NAP	NAP	14221 North Dallas Parkway
11.00	Loan	18	1	Whispering Palms MHC	3.0%	100.0%	BANA	BANA	NAP	NAP	10305 U.S. Highway 1
12.00	Loan		1	Topanga & Victory	2.9%	100.0%	WFB	WFB	NAP	NAP	6355 Topanga Canyon Boulevard
13.00	Loan		1	Lake Air Shopping Center	2.6%	100.0%	MSBNA	MSMCH	NAP	NAP	5201 and 5301 Bosque Boulevard
14.00	Loan	5, 19	1	175 Remsen Street	2.4%	100.0%	JPMCB	JPMCB	NAP	NAP	175 Remsen Street
15.00	Loan	5, 6, 20, 21	1	Baybrook Mall	2.4%	100.0%	MSBNA	MSMCH	NAP	NAP	500 Baybrook Mall Drive
16.00	Loan	5, 22, 23, 24, 25, 26, 27, 28	1	The Piazza	2.2%	100.0%	JPMCB	JPMCB	NAP	NAP	1001-13 North 2nd Street, 1015 North 2nd Street, 1010 North Hancock Street, 1050 North Hancock Street and 145 West Wildey Street, Unit 1
17.00	Loan		1	Sunlight Townhomes and Greeley Apartments	2.1%	100.0%	MSBNA	MSMCH	NAP	NAP	506 16th Street and 1508 9th Avenue
18.00	Loan	5, 29	1	Hilton Washington DC Rockville Hotel	1.7%	100.0%	WFB	WFB	NAP	NAP	1750 Rockville Pike
19.00	Loan		1	Residence Inn Naperville	1.6%	100.0%	MSBNA	MSMCH	NAP	NAP	28500 Bella Vista Parkway
20.00	Loan		1	JB Center Apartments	1.5%	100.0%	BANA	BANA	Group 2	NAP	2910 Allesandro Street
21.00	Loan		1	Sierra Vista Plaza	1.4%	100.0%	BANA	BANA	NAP	NAP	507-575 and 629 North Highway 90
22.00	Loan		1	Federal Way Supreme Self Storage	1.4%	100.0%	BANA	BANA	NAP	NAP	35200 Pacific Highway South
23.00	Loan		1	The Park at Hibiscus	1.3%	100.0%	BANA	BANA	NAP	NAP	803 Hibiscus Trail

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(1)	Mortgage Loan Seller	Related Group	Crossed Group	Address
24.00	Loan		1	River Apartments	1.3%	100.0%	BANA	BANA	Group 2	NAP	2938 Allesandro Street
25.00	Loan		1	The Reserve at Homosassa Springs	1.0%	100.0%	MSBNA	MSMCH	NAP	NAP	8975 West Halls River Road
26.00	Loan		1	Florline Commons	1.0%	100.0%	BANA	BANA	Group 3	NAP	9526-9550 and 9856 Cortana Place and 9001 Florida Boulevard
27.00	Loan	5, 30	1	9950 Woodloch	0.9%	100.0%	WFB	WFB	NAP	NAP	9950 Woodloch Forest Drive
28.00	Loan	13	3	BBR Apartment Portfolio	0.9%		WFB	WFB	NAP	NAP	Various
28.01	Property		1	Bridle Ridge Apartments	0.3%	35.6%					40 Boulware Road
28.02	Property		1	Rose Hill Gardens Apartments	0.3%	34.5%					175 Industrial Park Road
28.03	Property		1	Bracey Square Apartments	0.3%	30.0%					5 Hanover Court
29.00	Loan		1	Pine Island Marketplace	0.9%	100.0%	MSBNA	MSMCH	NAP	NAP	511 Southwest Pine Island Road
30.00	Loan	13	5	TCC Pool 2	0.8%		MSBNA	MSMCH	Group 1	NAP	Various
30.01	Property		1	Shulls MHC	0.2%	27.1%					9 East 1050 North
30.02	Property		1	Colonial Estates	0.2%	26.5%					1112 West Tulsa Street
30.03	Property		1	Dixieland	0.2%	21.7%					508 North Dixieland Road
30.04	Property		1	Razorback MHP	0.1%	12.5%					55 East 15th Street
30.05	Property		1	Green Acres	0.1%	12.3%					7360 West Wedington Drive
31.00	Loan		1	Lakeside Budget Storage	0.8%	100.0%	WFB	WFB	NAP	NAP	13120 Hall Road
32.00	Loan		1	Graham Town Center	0.7%	100.0%	BANA	BANA	Group 3	NAP	9807 and 9915-9919 224th Street East
33.00	Loan	31	1	Storage Quarters Garden City	0.7%	100.0%	MSBNA	MSMCH	NAP	NAP	999 Stewart Avenue
34.00	Loan		1	Kingsland Village	0.7%	100.0%	MSBNA	MSMCH	NAP	NAP	21922 Kingsland Boulevard
35.00	Loan		1	Aero Treasure Coast Self Storage	0.5%	100.0%	BANA	BANA	NAP	NAP	3000 Aviation Boulevard and 2625 Flight Safety Drive
36.00	Loan	32	1	Prestonwood Polo Crossing	0.5%	100.0%	BANA	BANA	NAP	NAP	2960 FM 720
37.00	Loan		1	Colonial Manor MHC	0.4%	100.0%	BANA	BANA	NAP	NAP	525 Airport Boulevard
38.00	Loan		1	CityLine Self Storage West Amwell, NJ	0.4%	100.0%	BANA	BANA	Group 4	NAP	470 State Route 31 North
39.00	Loan		1	Hidden Hollow Apartments	0.4%	100.0%	BANA	BANA	NAP	NAP	826 Circle Drive
40.00	Loan		1	CityLine Self Storage Salisbury, MD	0.3%	100.0%	BANA	BANA	Group 4	NAP	305 Hammond Street
41.00	Loan		1	Beaver Lake	0.3%	100.0%	MSBNA	MSMCH	Group 1	NAP	14449 East Highway 12
42.00	Loan		1	Pioneer Crossing MHC	0.3%	100.0%	MSBNA	MSMCH	Group 1	NAP	4285 North State Road 9

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

City

County

State

Zip Code

General Property Type

Detailed Property Type

Year Built

Year Renovated

Number of Units

1.00

Loan

5, 7, 8, 9

1

Bay Plaza Community Center

Bronx

Bronx

NY

10475

Mixed Use

Retail/Office

1988, 2013

2023

568,813

2.00

Loan

10, 11, 12

1

The Galt House

Louisville

Jefferson

KY

40202

Hospitality

Full Service

1972, 1984

2018-2023

1,310

3.00

Loan

5, 13

11

Ignite Portfolio

Various

Various

Various

Various

Manufactured Housing

Manufactured Housing

Various

NAP

2,489

3.01

Property

1

Candlewood

Mahomet

Champaign

IL

61853

Manufactured Housing

Manufactured Housing

1970

NAP

651

3.02

Property

1

Auburn Crossing

Auburn

De Kalb

IN

46706

Manufactured Housing

Manufactured Housing

1965

NAP

669

3.03

Property

1

Fawn Creek

Anamosa

Jones

IA

52205

Manufactured Housing

Manufactured Housing

1969

NAP

227

3.04

Property

1

Harborton Estates

Middletown

Dauphin

PA

17057

Manufactured Housing

Manufactured Housing

1960

NAP

186

3.05

Property

1

Fawn Brook

Maquoketa

Jackson

IA

52060

Manufactured Housing

Manufactured Housing

1988

NAP

131

3.06

Property

1

Fox Meadows

Murray

Calloway

KY

42071

Manufactured Housing

Manufactured Housing

1985

NAP

174

3.07

Property

1

South Town

Wilton

Muscatine

IA

52778

Manufactured Housing

Manufactured Housing

1975

NAP

121

3.08

Property

1

Rabbit River

Wayland

Allegan

MI

49348

Manufactured Housing

Manufactured Housing

1972

NAP

102

3.09

Property

1

Westview Estates

Sandusky

Erie

OH

44870

Manufactured Housing

Manufactured Housing

1971

NAP

110

3.10

Property

1

Country Meadows

Martin

Allegan

MI

49070

Manufactured Housing

Manufactured Housing

1970

NAP

64

3.11

Property

1

Lake View

Oelwein

Fayette

IA

50662

Manufactured Housing

Manufactured Housing

1965

NAP

54

4.00

Loan

5, 13, 14

6

Culver Collection

Culver City

Los Angeles

CA

90232

Various

Various

Various

Various

307,905

4.01

Property

1

Hayden & National

Culver City

Los Angeles

CA

90232

Office

CBD

1945, 2000, 2001, 2002, 2014

NAP

157,620

4.02

Property

1

3505-3525 Hayden

Culver City

Los Angeles

CA

90232

Office

CBD

1948, 1959

2006, 2021

66,932

4.03

Property

1

Hayden & Higuera

Culver City

Los Angeles

CA

90232

Office

CBD

1942

1990

35,111

4.04

Property

1

3555 Hayden

Culver City

Los Angeles

CA

90232

Office

CBD

1949, 1979

2024

24,919

4.05

Property

1

8511 Warner Drive

Culver City

Los Angeles

CA

90232

Other

Parking Garage

1951

NAP

295

4.06

Property

1

3585 Hayden

Culver City

Los Angeles

CA

90232

Office

CBD

1948

2016

23,323

5.00

Loan

5, 15

1

Bronx Terminal Market

Bronx

Bronx

NY

10451

Retail

Anchored

2009

NAP

918,779

6.00

Loan

13

16

ExchangeRight 68

Various

Various

Various

Various

Various

Various

Various

NAP

567,439

6.01

Property

1

FedEx - Humboldt, TN

Humboldt

Gibson

TN

38343

Industrial

Warehouse/Distribution

2022

NAP

337,137

6.02

Property

1

Tractor Supply – Bedminster, PA

Pipersville

Bucks

PA

18947

Retail

Single Tenant

2016

NAP

19,012

6.03

Property

1

Tractor Supply – Canton, GA

Canton

Cherokee

GA

30115

Retail

Single Tenant

2011

NAP

39,130

6.04

Property

1

Tractor Supply – Winnie, TX

Winnie

Chambers

TX

77665

Retail

Single Tenant

2014

NAP

25,104

6.05

Property

1

Tractor Supply – Wichita Falls, TX

Wichita Falls

Wichita

TX

76308

Retail

Single Tenant

1980

NAP

33,355

6.06

Property

1

Tractor Supply – Edinboro, PA

Edinboro

Erie

PA

16412

Retail

Single Tenant

2015

NAP

19,051

6.07

Property

1

Dollar General Market – Williston, ND

Williston

Williams

ND

58801

Retail

Single Tenant

2024

NAP

12,687

6.08

Property

1

Dollar General Market – Brownsville, TX

Brownsville

Cameron

TX

78521

Retail

Single Tenant

2024

NAP

12,687

6.09

Property

1

Sherwin Williams – Bonner Springs, KS

Bonner Springs

Wyandotte

KS

66012

Retail

Single Tenant

2024

NAP

4,536

6.10

Property

1

Dollar Tree – Kimball, MI

Kimball

St. Clair

MI

48074

Retail

Single Tenant

2024

NAP

10,000

6.11

Property

1

Dollar General – Farmington, NM

Farmington

San Juan

NM

87401

Retail

Single Tenant

2024

NAP

10,640

6.12

Property

1

Dollar Tree – Bettendorf, IA

Bettendorf

Scott

IA

52722

Retail

Single Tenant

2023

NAP

10,000

6.13

Property

1

Dollar Tree – Basehor, KS

Basehor

Leavenworth

KS

66007

Retail

Single Tenant

2024

NAP

10,000

6.14

Property

1

Dollar Tree – Asheboro, NC

Asheboro

Randolph

NC

27203

Retail

Single Tenant

2023

NAP

10,500

6.15

Property

1

O'Reilly Auto Parts – Hendersonville, NC

Hendersonville

Henderson

NC

28791

Retail

Single Tenant

2014

NAP

6,800

6.16

Property

1

O'Reilly Auto Parts – Marion, NC

Marion

McDowell

NC

28752

Retail

Single Tenant

2014

NAP

6,800

7.00

Loan

16

1

Kimpton Journeyman Hotel

Milwaukee

Milwaukee

WI

53202

Hospitality

Full Service

2016

NAP

158

8.00

Loan

1

Renaissance West

Las Vegas

Clark

NV

89103

Retail

Anchored

1986

2024

163,878

9.00

Loan

13

6

TCC Pool 1

Various

Various

Various

Various

Manufactured Housing

Various

Various

NAP

577

9.01

Property

1

Middletown

Middletown

Dauphin

PA

17034

Manufactured Housing

Manufactured Housing

1970

NAP

224

9.02

Property

1

Brookside

Middletown

Dauphin

PA

17057

Manufactured Housing

Manufactured Housing

1950

NAP

158

9.03

Property

1

Hagerstown

Hagerstown

Washington

MD

21742

Manufactured Housing

Manufactured Housing

1950

NAP

76

9.04

Property

1

Menaul Terrace

Albuquerque

Bernalillo

NM

87110

Manufactured Housing

Manufactured Housing/RV Park

1960

NAP

51

9.05

Property

1

Jenny Lee

Mount Holly Springs

Cumberland

PA

17065

Manufactured Housing

Manufactured Housing

1970

NAP

38

9.06

Property

1

South Main

Belen

Valencia

NM

87002

Manufactured Housing

Manufactured Housing

1960

NAP

30

10.00

Loan

5, 17

1

International Plaza II

Dallas

Dallas

TX

75254

Office

CBD

2000

2020

388,430

11.00

Loan

18

1

Whispering Palms MHC

Sebastian

Indian River

FL

32958

Manufactured Housing

Manufactured Housing/RV Park

1967

NAP

569

12.00

Loan

1

Topanga & Victory

Los Angeles

Los Angeles

CA

91367

Office

CBD/Medical

1964

NAP

165,377

13.00

Loan

1

Lake Air Shopping Center

Waco

McLennan

TX

76710

Retail

Shadow Anchored

2001-2006

NAP

210,887

14.00

Loan

5, 19

1

175 Remsen Street

Brooklyn

Kings

NY

11201

Office

CBD

1962

2009

130,404

15.00

Loan

5, 6, 20, 21

1

Baybrook Mall

Friendswood

Harris

TX

77546

Retail

Super Regional Mall

1978

2016

540,986

16.00

Loan

5, 22, 23, 24, 25, 26, 27, 28

1

The Piazza

Philadelphia

Philadelphia

PA

19123

Multifamily

Mid Rise

2006-2007

2019

332

17.00

Loan

1

Sunlight Townhomes and Greeley Apartments

Greeley

Weld

CO

80631

Multifamily

Low Rise

1964, 1973, 1974, 1996

2022

141

18.00

Loan

5, 29

1

Hilton Washington DC Rockville Hotel

Rockville

City of Rockville

MD

20852

Hospitality

Full Service

1982

2018, 2024

315

19.00

Loan

1

Residence Inn Naperville

Warrenville

Dupage

IL

60555

Hospitality

Extended Stay

2003

2023

130

20.00

Loan

1

JB Center Apartments

Los Angeles

Los Angeles

CA

90039

Multifamily

Low Rise

2023

NAP

36

21.00

Loan

1

Sierra Vista Plaza

Sierra Vista

Cochise

AZ

85635

Retail

Anchored

1988

2003

227,110

22.00

Loan

1

Federal Way Supreme Self Storage

Federal Way

King

WA

98003

Self Storage

Self Storage

2020

NAP

106,845

23.00

Loan

1

The Park at Hibiscus

Waxahachie

Ellis

TX

75165

Multifamily

Garden

2008

2022-2024

75

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

City

County

State

Zip Code

General Property Type

Detailed Property Type

Year Built

Year Renovated

Number of Units

24.00

Loan

1

River Apartments

Los Angeles

Los Angeles

CA

90039

Multifamily

Low Rise

2022

NAP

32

25.00

Loan

1

The Reserve at Homosassa Springs

Homosassa

Citrus

FL

34448

Manufactured Housing

Manufactured Housing

1974

NAP

136

26.00

Loan

1

Florline Commons

Baton Rouge

East Baton Rouge Parish

LA

70815

Retail

Anchored

1985, 2003

2002

139,775

27.00

Loan

5, 30

1

9950 Woodloch

The Woodlands

Montgomery

TX

77380

Office

Suburban

2014

NAP

601,151

28.00

Loan

13

3

BBR Apartment Portfolio

Various

Various

SC

Various

Multifamily

Garden

1999

2023-2024

120

28.01

Property

1

Bridle Ridge Apartments

Lugoff

Kershaw

SC

29078

Multifamily

Garden

1999

2023-2024

40

28.02

Property

1

Rose Hill Gardens Apartments

Union

Union

SC

29379

Multifamily

Garden

1999

2023-2024

40

28.03

Property

1

Bracey Square Apartments

Sumter

Sumter

SC

29150

Multifamily

Garden

1999

2023-2024

40

29.00

Loan

1

Pine Island Marketplace

Cape Coral

Lee

FL

33991

Retail

Shadow Anchored

2007

NAP

71,466

30.00

Loan

13

5

TCC Pool 2

Various

Various

Various

Various

Manufactured Housing

Manufactured Housing

Various

NAP

241

30.01

Property

1

Shulls MHC

Rome City

Noble

IN

46784

Manufactured Housing

Manufactured Housing

1960

NAP

90

30.02

Property

1

Colonial Estates

Siloam Springs

Benton

AR

72761

Manufactured Housing

Manufactured Housing

1970

NAP

47

30.03

Property

1

Dixieland

Rogers

Benton

AR

72756

Manufactured Housing

Manufactured Housing

1970

NAP

43

30.04

Property

1

Razorback MHP

Fayetteville

Washington

AR

72701

Manufactured Housing

Manufactured Housing

1970

NAP

24

30.05

Property

1

Green Acres

Fayetteville

Washington

AR

72704

Manufactured Housing

Manufactured Housing

1970

NAP

37

31.00

Loan

1

Lakeside Budget Storage

Sterling Heights

Macomb

MI

48313

Self Storage

Self Storage

2005

NAP

81,775

32.00

Loan

1

Graham Town Center

Graham

Pierce

WA

98338

Retail

Shadow Anchored

1999-2000

NAP

53,873

33.00

Loan

31

1

Storage Quarters Garden City

Garden City

Nassau

NY

11530

Self Storage

Self Storage

1956

1999

69,837

34.00

Loan

1

Kingsland Village

Houston

Harris

TX

77450

Retail

Shadow Anchored

1978

2008

61,805

35.00

Loan

1

Aero Treasure Coast Self Storage

Vero Beach

Indian River

FL

32960

Self Storage

Self Storage

1986

1999

63,325

36.00

Loan

32

1

Prestonwood Polo Crossing

Oak Point

Denton

TX

75068

Retail

Unanchored

2023

NAP

10,877

37.00

Loan

1

Colonial Manor MHC

Watsonville

Santa Cruz

CA

95076

Manufactured Housing

Manufactured Housing

1969

NAP

72

38.00

Loan

1

CityLine Self Storage West Amwell, NJ

West Amwell

Hunterdon

NJ

08551

Self Storage

Self Storage

1990

NAP

28,000

39.00

Loan

1

Hidden Hollow Apartments

Sidney

Delaware

NY

13838

Multifamily

Garden

1976

2023

50

40.00

Loan

1

CityLine Self Storage Salisbury, MD

Salisbury

Wicomico

MD

21804

Self Storage

Self Storage

1980

NAP

36,407

41.00

Loan

1

Beaver Lake

Rogers

Benton

AR

72756

Manufactured Housing

Manufactured Housing

1970

NAP

82

42.00

Loan

1

Pioneer Crossing MHC

Howe

Lagrange

IN

46746

Manufactured Housing

Manufactured Housing

2008

NAP

64

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	Unit of Measure	Loan Per Unit ($)	Original Balance ($)	Cut-off Date Balance ($)	Maturity/ARD Balance ($)	Interest Rate %	Administrative Fee Rate %(2)	Net Mortgage Rate %	Monthly Debt Service (P&I) ($)
1.00	Loan	5, 7, 8, 9	1	Bay Plaza Community Center	SF	492.25	83,000,000	83,000,000	83,000,000	6.13000%	0.01730%	6.11270%	NAP
2.00	Loan	10, 11, 12	1	The Galt House	Rooms	63,358.78	83,000,000	83,000,000	76,024,529	6.75000%	0.01855%	6.73145%	573,456.57
3.00	Loan	5, 13	11	Ignite Portfolio	Pads	37,806.35	83,000,000	83,000,000	83,000,000	6.08000%	0.02605%	6.05395%	NAP
3.01	Property		1	Candlewood	Pads		25,543,007	25,543,007	25,543,007
3.02	Property		1	Auburn Crossing	Pads		19,114,697	19,114,697	19,114,697
3.03	Property		1	Fawn Creek	Pads		8,874,208	8,874,208	8,874,208
3.04	Property		1	Harborton Estates	Pads		6,997,226	6,997,226	6,997,226
3.05	Property		1	Fawn Brook	Pads		4,665,112	4,665,112	4,665,112
3.06	Property		1	Fox Meadows	Pads		3,925,080	3,925,080	3,925,080
3.07	Property		1	South Town	Pads		3,811,296	3,811,296	3,811,296
3.08	Property		1	Rabbit River	Pads		3,583,730	3,583,730	3,583,730
3.09	Property		1	Westview Estates	Pads		3,413,496	3,413,496	3,413,496
3.10	Property		1	Country Meadows	Pads		1,934,315	1,934,315	1,934,315
3.11	Property		1	Lake View	Pads		1,137,832	1,137,832	1,137,832
4.00	Loan	5, 13, 14	6	Culver Collection	SF	389.73	54,000,000	54,000,000	54,000,000	6.57000%	0.01730%	6.55270%	NAP
4.01	Property		1	Hayden & National	SF		25,778,894	25,778,894	25,778,894
4.02	Property		1	3505-3525 Hayden	SF		11,939,699	11,939,699	11,939,699
4.03	Property		1	Hayden & Higuera	SF		5,042,714	5,042,714	5,042,714
4.04	Property		1	3555 Hayden	SF		4,092,965	4,092,965	4,092,965
4.05	Property		1	8511 Warner Drive	Spaces		3,663,317	3,663,317	3,663,317
4.06	Property		1	3585 Hayden	SF		3,482,412	3,482,412	3,482,412
5.00	Loan	5, 15	1	Bronx Terminal Market	SF	261.22	50,210,526	50,210,526	50,210,526	5.18100%	0.01730%	5.16370%	NAP
6.00	Loan	13	16	ExchangeRight 68	SF	80.56	45,714,022	45,714,022	45,714,022	6.18000%	0.01855%	6.16145%	NAP
6.01	Property		1	FedEx - Humboldt, TN	SF		20,633,000	20,633,000	20,633,000
6.02	Property		1	Tractor Supply – Bedminster, PA	SF		3,441,732	3,441,732	3,441,732
6.03	Property		1	Tractor Supply – Canton, GA	SF		3,297,344	3,297,344	3,297,344
6.04	Property		1	Tractor Supply – Winnie, TX	SF		3,084,375	3,084,375	3,084,375
6.05	Property		1	Tractor Supply – Wichita Falls, TX	SF		2,848,923	2,848,923	2,848,923
6.06	Property		1	Tractor Supply – Edinboro, PA	SF		2,753,906	2,753,906	2,753,906
6.07	Property		1	Dollar General Market – Williston, ND	SF		1,252,785	1,252,785	1,252,785
6.08	Property		1	Dollar General Market – Brownsville, TX	SF		1,169,266	1,169,266	1,169,266
6.09	Property		1	Sherwin Williams – Bonner Springs, KS	SF		1,130,563	1,130,563	1,130,563
6.10	Property		1	Dollar Tree – Kimball, MI	SF		1,031,424	1,031,424	1,031,424
6.11	Property		1	Dollar General – Farmington, NM	SF		958,880	958,880	958,880
6.12	Property		1	Dollar Tree – Bettendorf, IA	SF		932,950	932,950	932,950
6.13	Property		1	Dollar Tree – Basehor, KS	SF		930,139	930,139	930,139
6.14	Property		1	Dollar Tree – Asheboro, NC	SF		872,860	872,860	872,860
6.15	Property		1	O'Reilly Auto Parts – Hendersonville, NC	SF		707,866	707,866	707,866
6.16	Property		1	O'Reilly Auto Parts – Marion, NC	SF		668,009	668,009	668,009
7.00	Loan	16	1	Kimpton Journeyman Hotel	Rooms	189,873.42	30,000,000	30,000,000	30,000,000	7.38000%	0.01730%	7.36270%	NAP
8.00	Loan		1	Renaissance West	SF	180.01	29,500,000	29,500,000	29,500,000	6.24000%	0.01855%	6.22145%	NAP
9.00	Loan	13	6	TCC Pool 1	Pads	44,622.18	25,747,000	25,747,000	25,747,000	5.98000%	0.01855%	5.96145%	NAP
9.01	Property		1	Middletown	Pads		11,239,000	11,239,000	11,239,000
9.02	Property		1	Brookside	Pads		5,270,000	5,270,000	5,270,000
9.03	Property		1	Hagerstown	Pads		4,698,000	4,698,000	4,698,000
9.04	Property		1	Menaul Terrace	Pads		2,603,000	2,603,000	2,603,000
9.05	Property		1	Jenny Lee	Pads		1,175,000	1,175,000	1,175,000
9.06	Property		1	South Main	Pads		762,000	762,000	762,000
10.00	Loan	5, 17	1	International Plaza II	SF	201.65	25,000,000	25,000,000	25,000,000	7.43000%	0.01730%	7.41270%	NAP
11.00	Loan	18	1	Whispering Palms MHC	Pads	43,936.73	25,000,000	25,000,000	25,000,000	6.63600%	0.06605%	6.56995%	NAP
12.00	Loan		1	Topanga & Victory	SF	144.82	23,950,000	23,950,000	23,950,000	6.49000%	0.04605%	6.44395%	NAP
13.00	Loan		1	Lake Air Shopping Center	SF	102.42	21,600,000	21,600,000	21,600,000	6.58000%	0.01855%	6.56145%	NAP
14.00	Loan	5, 19	1	175 Remsen Street	SF	230.05	20,000,000	20,000,000	20,000,000	7.25000%	0.01730%	7.23270%	NAP
15.00	Loan	5, 6, 20, 21	1	Baybrook Mall	SF	406.05	20,000,000	19,969,715	18,922,327	6.81600%	0.01855%	6.79745%	130,598.26
16.00	Loan	5, 22, 23, 24, 25, 26, 27, 28	1	The Piazza	Units	326,957.83	18,550,000	18,550,000	18,550,000	5.91000%	0.01730%	5.89270%	NAP
17.00	Loan		1	Sunlight Townhomes and Greeley Apartments	Units	127,375.89	17,960,000	17,960,000	17,960,000	6.39500%	0.01855%	6.37645%	NAP
18.00	Loan	5, 29	1	Hilton Washington DC Rockville Hotel	Rooms	84,126.98	14,575,000	14,575,000	13,721,087	6.39000%	0.01855%	6.37145%	91,072.07
19.00	Loan		1	Residence Inn Naperville	Rooms	102,500.00	13,325,000	13,325,000	13,325,000	7.42000%	0.01855%	7.40145%	NAP
20.00	Loan		1	JB Center Apartments	Units	352,777.78	12,700,000	12,700,000	12,700,000	6.18500%	0.01855%	6.16645%	NAP
21.00	Loan		1	Sierra Vista Plaza	SF	52.09	11,830,000	11,830,000	11,830,000	6.30300%	0.01855%	6.28445%	NAP
22.00	Loan		1	Federal Way Supreme Self Storage	SF	109.04	11,650,000	11,650,000	11,650,000	5.95300%	0.01855%	5.93445%	NAP
23.00	Loan		1	The Park at Hibiscus	Units	145,600.00	10,920,000	10,920,000	10,920,000	6.26200%	0.07605%	6.18595%	NAP

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	Unit of Measure	Loan Per Unit ($)	Original Balance ($)	Cut-off Date Balance ($)	Maturity/ARD Balance ($)	Interest Rate %	Administrative Fee Rate %(2)	Net Mortgage Rate %	Monthly Debt Service (P&I) ($)
24.00	Loan		1	River Apartments	Units	334,375.00	10,700,000	10,700,000	10,700,000	6.18500%	0.01855%	6.16645%	NAP
25.00	Loan		1	The Reserve at Homosassa Springs	Pads	64,338.24	8,750,000	8,750,000	8,750,000	5.80000%	0.07605%	5.72395%	NAP
26.00	Loan		1	Florline Commons	SF	59.74	8,350,000	8,350,000	8,350,000	6.74200%	0.01855%	6.72345%	NAP
27.00	Loan	5, 30	1	9950 Woodloch	SF	215.81	7,550,000	7,534,592	7,166,384	7.07500%	0.04855%	7.02645%	50,611.20
28.00	Loan	13	3	BBR Apartment Portfolio	Units	62,500.00	7,500,000	7,500,000	7,500,000	7.00000%	0.01855%	6.98145%	NAP
28.01	Property		1	Bridle Ridge Apartments	Units		2,667,253	2,667,253	2,667,253
28.02	Property		1	Rose Hill Gardens Apartments	Units		2,584,006	2,584,006	2,584,006
28.03	Property		1	Bracey Square Apartments	Units		2,248,741	2,248,741	2,248,741
29.00	Loan		1	Pine Island Marketplace	SF	102.43	7,320,000	7,320,000	7,320,000	6.11000%	0.01855%	6.09145%	NAP
30.00	Loan	13	5	TCC Pool 2	Pads	28,879.67	6,960,000	6,960,000	6,960,000	5.88000%	0.01855%	5.86145%	NAP
30.01	Property		1	Shulls MHC	Pads		1,883,000	1,883,000	1,883,000
30.02	Property		1	Colonial Estates	Pads		1,842,000	1,842,000	1,842,000
30.03	Property		1	Dixieland	Pads		1,509,000	1,509,000	1,509,000
30.04	Property		1	Razorback MHP	Pads		870,000	870,000	870,000
30.05	Property		1	Green Acres	Pads		856,000	856,000	856,000
31.00	Loan		1	Lakeside Budget Storage	SF	83.15	6,800,000	6,800,000	6,800,000	6.64000%	0.01855%	6.62145%	NAP
32.00	Loan		1	Graham Town Center	SF	111.37	6,000,000	6,000,000	6,000,000	7.43900%	0.01855%	7.42045%	NAP
33.00	Loan	31	1	Storage Quarters Garden City	SF	85.91	6,000,000	6,000,000	6,000,000	6.12000%	0.01855%	6.10145%	NAP
34.00	Loan		1	Kingsland Village	SF	88.99	5,500,000	5,500,000	5,500,000	6.70000%	0.01855%	6.68145%	NAP
35.00	Loan		1	Aero Treasure Coast Self Storage	SF	67.90	4,300,000	4,300,000	4,300,000	6.58900%	0.01855%	6.57045%	NAP
36.00	Loan	32	1	Prestonwood Polo Crossing	SF	353.96	3,850,000	3,850,000	3,850,000	6.01200%	0.01855%	5.99345%	NAP
37.00	Loan		1	Colonial Manor MHC	Pads	45,138.89	3,250,000	3,250,000	3,250,000	6.72300%	0.09605%	6.62695%	NAP
38.00	Loan		1	CityLine Self Storage West Amwell, NJ	SF	110.71	3,100,000	3,100,000	3,100,000	6.38900%	0.01855%	6.37045%	NAP
39.00	Loan		1	Hidden Hollow Apartments	Units	60,000.00	3,000,000	3,000,000	3,000,000	6.97000%	0.01855%	6.95145%	NAP
40.00	Loan		1	CityLine Self Storage Salisbury, MD	SF	77.73	2,830,000	2,830,000	2,830,000	7.00800%	0.01855%	6.98945%	NAP
41.00	Loan		1	Beaver Lake	Pads	32,073.17	2,630,000	2,630,000	2,630,000	6.05000%	0.01855%	6.03145%	NAP
42.00	Loan		1	Pioneer Crossing MHC	Pads	35,320.31	2,260,500	2,260,500	2,260,500	6.73000%	0.01855%	6.71145%	NAP

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	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.)
1.00	Loan	5, 7, 8, 9	1	Bay Plaza Community Center	429,880.44	NAP	5,158,565.28	Interest Only	No	Actual/360	60	60
2.00	Loan	10, 11, 12	1	The Galt House	NAP	6,881,478.84	NAP	Amortizing Balloon	No	Actual/360	0	0
3.00	Loan	5, 13	11	Ignite Portfolio	426,374.07	NAP	5,116,488.89	Interest Only	No	Actual/360	60	59
3.01	Property		1	Candlewood
3.02	Property		1	Auburn Crossing
3.03	Property		1	Fawn Creek
3.04	Property		1	Harborton Estates
3.05	Property		1	Fawn Brook
3.06	Property		1	Fox Meadows
3.07	Property		1	South Town
3.08	Property		1	Rabbit River
3.09	Property		1	Westview Estates
3.10	Property		1	Country Meadows
3.11	Property		1	Lake View
4.00	Loan	5, 13, 14	6	Culver Collection	299,756.25	NAP	3,597,075.00	Interest Only	No	Actual/360	60	59
4.01	Property		1	Hayden & National
4.02	Property		1	3505-3525 Hayden
4.03	Property		1	Hayden & Higuera
4.04	Property		1	3555 Hayden
4.05	Property		1	8511 Warner Drive
4.06	Property		1	3585 Hayden
5.00	Loan	5, 15	1	Bronx Terminal Market	219,794.84	NAP	2,637,538.08	Interest Only	No	Actual/360	60	58
6.00	Loan	13	16	ExchangeRight 68	238,697.04	NAP	2,864,364.48	Interest Only	No	Actual/360	60	59
6.01	Property		1	FedEx - Humboldt, TN
6.02	Property		1	Tractor Supply – Bedminster, PA
6.03	Property		1	Tractor Supply – Canton, GA
6.04	Property		1	Tractor Supply – Winnie, TX
6.05	Property		1	Tractor Supply – Wichita Falls, TX
6.06	Property		1	Tractor Supply – Edinboro, PA
6.07	Property		1	Dollar General Market – Williston, ND
6.08	Property		1	Dollar General Market – Brownsville, TX
6.09	Property		1	Sherwin Williams – Bonner Springs, KS
6.10	Property		1	Dollar Tree – Kimball, MI
6.11	Property		1	Dollar General – Farmington, NM
6.12	Property		1	Dollar Tree – Bettendorf, IA
6.13	Property		1	Dollar Tree – Basehor, KS
6.14	Property		1	Dollar Tree – Asheboro, NC
6.15	Property		1	O'Reilly Auto Parts – Hendersonville, NC
6.16	Property		1	O'Reilly Auto Parts – Marion, NC
7.00	Loan	16	1	Kimpton Journeyman Hotel	187,062.50	NAP	2,244,750.00	Interest Only	No	Actual/360	60	60
8.00	Loan		1	Renaissance West	155,530.56	NAP	1,866,366.72	Interest Only	No	Actual/360	60	59
9.00	Loan	13	6	TCC Pool 1	130,087.91	NAP	1,561,054.92	Interest Only	No	Actual/360	60	60
9.01	Property		1	Middletown
9.02	Property		1	Brookside
9.03	Property		1	Hagerstown
9.04	Property		1	Menaul Terrace
9.05	Property		1	Jenny Lee
9.06	Property		1	South Main
10.00	Loan	5, 17	1	International Plaza II	156,941.55	NAP	1,883,298.60	Interest Only	No	Actual/360	60	60
11.00	Loan	18	1	Whispering Palms MHC	140,170.14	NAP	1,682,041.68	Interest Only	No	Actual/360	60	59
12.00	Loan		1	Topanga & Victory	131,328.61	NAP	1,575,943.32	Interest Only	No	Actual/360	60	59
13.00	Loan		1	Lake Air Shopping Center	120,085.00	NAP	1,441,020.00	Interest Only	No	Actual/360	60	60
14.00	Loan	5, 19	1	175 Remsen Street	122,511.57	NAP	1,470,138.84	Interest Only	No	Actual/360	60	60
15.00	Loan	5, 6, 20, 21	1	Baybrook Mall	NAP	1,567,179.12	NAP	Amortizing Balloon	No	Actual/360	0	0
16.00	Loan	5, 22, 23, 24, 25, 26, 27, 28	1	The Piazza	92,627.62	NAP	1,111,531.44	Interest Only	No	Actual/360	60	58
17.00	Loan		1	Sunlight Townhomes and Greeley Apartments	97,041.16	NAP	1,164,493.92	Interest Only	No	Actual/360	60	59
18.00	Loan	5, 29	1	Hilton Washington DC Rockville Hotel	NAP	1,092,864.84	NAP	Amortizing Balloon	No	Actual/360	0	0
19.00	Loan		1	Residence Inn Naperville	83,537.26	NAP	1,002,447.12	Interest Only	No	Actual/360	60	60
20.00	Loan		1	JB Center Apartments	66,367.05	NAP	796,404.60	Interest Only	No	Actual/360	60	60
21.00	Loan		1	Sierra Vista Plaza	63,000.09	NAP	756,001.08	Interest Only	No	Actual/360	60	60
22.00	Loan		1	Federal Way Supreme Self Storage	58,596.40	NAP	703,156.80	Interest Only	No	Actual/360	60	60
23.00	Loan		1	The Park at Hibiscus	57,775.65	NAP	693,307.80	Interest Only	No	Actual/360	60	59

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	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.)
24.00	Loan		1	River Apartments	55,915.55	NAP	670,986.60	Interest Only	No	Actual/360	60	60
25.00	Loan		1	The Reserve at Homosassa Springs	42,879.05	NAP	514,548.60	Interest Only	No	Actual/360	60	59
26.00	Loan		1	Florline Commons	47,564.65	NAP	570,775.80	Interest Only	No	Actual/360	60	60
27.00	Loan	5, 30	1	9950 Woodloch	NAP	607,334.40	NAP	Amortizing Balloon	No	Actual/360	0	0
28.00	Loan	13	3	BBR Apartment Portfolio	44,357.64	NAP	532,291.68	Interest Only	No	Actual/360	60	58
28.01	Property		1	Bridle Ridge Apartments
28.02	Property		1	Rose Hill Gardens Apartments
28.03	Property		1	Bracey Square Apartments
29.00	Loan		1	Pine Island Marketplace	37,788.65	NAP	453,463.80	Interest Only	No	Actual/360	60	60
30.00	Loan	13	5	TCC Pool 2	34,577.67	NAP	414,932.04	Interest Only	No	Actual/360	60	59
30.01	Property		1	Shulls MHC
30.02	Property		1	Colonial Estates
30.03	Property		1	Dixieland
30.04	Property		1	Razorback MHP
30.05	Property		1	Green Acres
31.00	Loan		1	Lakeside Budget Storage	38,149.26	NAP	457,791.12	Interest Only	No	Actual/360	60	58
32.00	Loan		1	Graham Town Center	37,711.60	NAP	452,539.20	Interest Only	No	Actual/360	60	59
33.00	Loan	31	1	Storage Quarters Garden City	31,025.00	NAP	372,300.00	Interest Only	No	Actual/360	60	60
34.00	Loan		1	Kingsland Village	31,134.84	NAP	373,618.08	Interest Only	No	Actual/360	60	59
35.00	Loan		1	Aero Treasure Coast Self Storage	23,938.51	NAP	287,262.12	Interest Only	No	Actual/360	60	59
36.00	Loan	32	1	Prestonwood Polo Crossing	19,556.40	NAP	234,676.80	Interest Only	No	Actual/360	60	58
37.00	Loan		1	Colonial Manor MHC	18,461.02	NAP	221,532.24	Interest Only	No	Actual/360	60	58
38.00	Loan		1	CityLine Self Storage West Amwell, NJ	16,734.15	NAP	200,809.80	Interest Only	No	Actual/360	60	60
39.00	Loan		1	Hidden Hollow Apartments	17,667.01	NAP	212,004.12	Interest Only	No	Actual/360	60	58
40.00	Loan		1	CityLine Self Storage Salisbury, MD	16,756.74	NAP	201,080.88	Interest Only	No	Actual/360	60	58
41.00	Loan		1	Beaver Lake	13,443.74	NAP	161,324.88	Interest Only	No	Actual/360	60	60
42.00	Loan		1	Pioneer Crossing MHC	12,853.72	NAP	154,244.64	Interest Only	No	Actual/360	60	59

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	Original Term To Maturity / ARD (Mos.)	Remaining Term To Maturity / ARD (Mos.)	Original Amortization Term (Mos.)	Remaining Amortization Term (Mos.)	Origination Date	Seasoning (Mos.)	Payment Due Date	First Payment Date	First P&I Payment Date
1.00	Loan	5, 7, 8, 9	1	Bay Plaza Community Center	60	60	0	0	9/17/2024	0	1	11/1/2024	NAP
2.00	Loan	10, 11, 12	1	The Galt House	60	60	300	300	9/13/2024	0	11	11/11/2024	11/11/2024
3.00	Loan	5, 13	11	Ignite Portfolio	60	59	0	0	8/2/2024	1	1	10/1/2024	NAP
3.01	Property		1	Candlewood
3.02	Property		1	Auburn Crossing
3.03	Property		1	Fawn Creek
3.04	Property		1	Harborton Estates
3.05	Property		1	Fawn Brook
3.06	Property		1	Fox Meadows
3.07	Property		1	South Town
3.08	Property		1	Rabbit River
3.09	Property		1	Westview Estates
3.10	Property		1	Country Meadows
3.11	Property		1	Lake View
4.00	Loan	5, 13, 14	6	Culver Collection	60	59	0	0	8/29/2024	1	6	10/6/2024	NAP
4.01	Property		1	Hayden & National
4.02	Property		1	3505-3525 Hayden
4.03	Property		1	Hayden & Higuera
4.04	Property		1	3555 Hayden
4.05	Property		1	8511 Warner Drive
4.06	Property		1	3585 Hayden
5.00	Loan	5, 15	1	Bronx Terminal Market	60	58	0	0	8/6/2024	2	6	9/6/2024	NAP
6.00	Loan	13	16	ExchangeRight 68	60	59	0	0	8/22/2024	1	11	10/11/2024	NAP
6.01	Property		1	FedEx - Humboldt, TN
6.02	Property		1	Tractor Supply – Bedminster, PA
6.03	Property		1	Tractor Supply – Canton, GA
6.04	Property		1	Tractor Supply – Winnie, TX
6.05	Property		1	Tractor Supply – Wichita Falls, TX
6.06	Property		1	Tractor Supply – Edinboro, PA
6.07	Property		1	Dollar General Market – Williston, ND
6.08	Property		1	Dollar General Market – Brownsville, TX
6.09	Property		1	Sherwin Williams – Bonner Springs, KS
6.10	Property		1	Dollar Tree – Kimball, MI
6.11	Property		1	Dollar General – Farmington, NM
6.12	Property		1	Dollar Tree – Bettendorf, IA
6.13	Property		1	Dollar Tree – Basehor, KS
6.14	Property		1	Dollar Tree – Asheboro, NC
6.15	Property		1	O'Reilly Auto Parts – Hendersonville, NC
6.16	Property		1	O'Reilly Auto Parts – Marion, NC
7.00	Loan	16	1	Kimpton Journeyman Hotel	60	60	0	0	9/16/2024	0	1	11/1/2024	NAP
8.00	Loan		1	Renaissance West	60	59	0	0	8/15/2024	1	11	10/11/2024	NAP
9.00	Loan	13	6	TCC Pool 1	60	60	0	0	9/13/2024	0	1	11/1/2024	NAP
9.01	Property		1	Middletown
9.02	Property		1	Brookside
9.03	Property		1	Hagerstown
9.04	Property		1	Menaul Terrace
9.05	Property		1	Jenny Lee
9.06	Property		1	South Main
10.00	Loan	5, 17	1	International Plaza II	60	60	0	0	9/13/2024	0	1	11/1/2024	NAP
11.00	Loan	18	1	Whispering Palms MHC	60	59	0	0	8/22/2024	1	1	10/1/2024	NAP
12.00	Loan		1	Topanga & Victory	60	59	0	0	8/30/2024	1	11	10/11/2024	NAP
13.00	Loan		1	Lake Air Shopping Center	60	60	0	0	9/4/2024	0	1	11/1/2024	NAP
14.00	Loan	5, 19	1	175 Remsen Street	60	60	0	0	9/10/2024	0	1	11/1/2024	NAP
15.00	Loan	5, 6, 20, 21	1	Baybrook Mall	60	58	360	358	7/19/2024	2	1	9/1/2024	9/1/2024
16.00	Loan	5, 22, 23, 24, 25, 26, 27, 28	1	The Piazza	60	58	0	0	8/5/2024	2	5	9/5/2024	NAP
17.00	Loan		1	Sunlight Townhomes and Greeley Apartments	60	59	0	0	8/12/2024	1	1	10/1/2024	NAP
18.00	Loan	5, 29	1	Hilton Washington DC Rockville Hotel	60	60	360	360	9/13/2024	0	11	11/11/2024	11/11/2024
19.00	Loan		1	Residence Inn Naperville	60	60	0	0	9/4/2024	0	1	11/1/2024	NAP
20.00	Loan		1	JB Center Apartments	60	60	0	0	9/13/2024	0	1	11/1/2024	NAP
21.00	Loan		1	Sierra Vista Plaza	60	60	0	0	9/12/2024	0	1	11/1/2024	NAP
22.00	Loan		1	Federal Way Supreme Self Storage	60	60	0	0	9/17/2024	0	1	11/1/2024	NAP
23.00	Loan		1	The Park at Hibiscus	60	59	0	0	8/27/2024	1	1	10/1/2024	NAP

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	Original Term To Maturity / ARD (Mos.)	Remaining Term To Maturity / ARD (Mos.)	Original Amortization Term (Mos.)	Remaining Amortization Term (Mos.)	Origination Date	Seasoning (Mos.)	Payment Due Date	First Payment Date	First P&I Payment Date
24.00	Loan		1	River Apartments	60	60	0	0	9/13/2024	0	1	11/1/2024	NAP
25.00	Loan		1	The Reserve at Homosassa Springs	60	59	0	0	8/9/2024	1	1	10/1/2024	NAP
26.00	Loan		1	Florline Commons	60	60	0	0	9/13/2024	0	1	11/1/2024	NAP
27.00	Loan	5, 30	1	9950 Woodloch	60	57	360	357	6/12/2024	3	11	8/11/2024	8/11/2024
28.00	Loan	13	3	BBR Apartment Portfolio	60	58	0	0	8/2/2024	2	11	9/11/2024	NAP
28.01	Property		1	Bridle Ridge Apartments
28.02	Property		1	Rose Hill Gardens Apartments
28.03	Property		1	Bracey Square Apartments
29.00	Loan		1	Pine Island Marketplace	60	60	0	0	9/4/2024	0	1	11/1/2024	NAP
30.00	Loan	13	5	TCC Pool 2	60	59	0	0	8/13/2024	1	1	10/1/2024	NAP
30.01	Property		1	Shulls MHC
30.02	Property		1	Colonial Estates
30.03	Property		1	Dixieland
30.04	Property		1	Razorback MHP
30.05	Property		1	Green Acres
31.00	Loan		1	Lakeside Budget Storage	60	58	0	0	8/9/2024	2	11	9/11/2024	NAP
32.00	Loan		1	Graham Town Center	60	59	0	0	8/22/2024	1	1	10/1/2024	NAP
33.00	Loan	31	1	Storage Quarters Garden City	60	60	0	0	9/6/2024	0	1	11/1/2024	NAP
34.00	Loan		1	Kingsland Village	60	59	0	0	8/29/2024	1	1	10/1/2024	NAP
35.00	Loan		1	Aero Treasure Coast Self Storage	60	59	0	0	8/6/2024	1	1	10/1/2024	NAP
36.00	Loan	32	1	Prestonwood Polo Crossing	60	58	0	0	7/31/2024	2	1	9/1/2024	NAP
37.00	Loan		1	Colonial Manor MHC	60	58	0	0	8/1/2024	2	1	9/1/2024	NAP
38.00	Loan		1	CityLine Self Storage West Amwell, NJ	60	60	0	0	9/12/2024	0	1	11/1/2024	NAP
39.00	Loan		1	Hidden Hollow Apartments	60	58	0	0	8/1/2024	2	1	9/1/2024	NAP
40.00	Loan		1	CityLine Self Storage Salisbury, MD	60	58	0	0	7/25/2024	2	1	9/1/2024	NAP
41.00	Loan		1	Beaver Lake	60	60	0	0	9/13/2024	0	1	11/1/2024	NAP
42.00	Loan		1	Pioneer Crossing MHC	60	59	0	0	8/21/2024	1	1	10/1/2024	NAP

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	Maturity Date or Anticipated Repayment Date	Final Maturity Date	Grace Period - Late Fee (Days)	Grace Period - Default (Days)	Prepayment Provision	Most Recent EGI ($)	Most Recent Expenses ($)	Most Recent NOI ($)
1.00	Loan	5, 7, 8, 9	1	Bay Plaza Community Center	10/1/2029	NAP	0	0	L(24),YM1(29),O(7)	32,153,664	8,699,508	23,454,156
2.00	Loan	10, 11, 12	1	The Galt House	10/11/2029	NAP	0	0	L(24),D(29),O(7)	80,958,474	56,745,174	24,213,300
3.00	Loan	5, 13	11	Ignite Portfolio	9/1/2029	NAP	0	5	L(23),YM1(30),O(7)	10,974,515	3,269,878	7,704,637
3.01	Property		1	Candlewood						2,877,454	630,392	2,247,062
3.02	Property		1	Auburn Crossing						2,863,176	917,730	1,945,446
3.03	Property		1	Fawn Creek						969,861	180,115	789,746
3.04	Property		1	Harborton Estates						1,003,989	424,755	579,234
3.05	Property		1	Fawn Brook						559,030	144,695	414,335
3.06	Property		1	Fox Meadows						635,210	240,321	394,890
3.07	Property		1	South Town						515,829	134,942	380,887
3.08	Property		1	Rabbit River						505,343	204,661	300,682
3.09	Property		1	Westview Estates						533,362	209,391	323,971
3.10	Property		1	Country Meadows						288,420	82,946	205,475
3.11	Property		1	Lake View						222,840	99,932	122,908
4.00	Loan	5, 13, 14	6	Culver Collection	9/6/2029	NAP	0	0	YM1(25),DorYM1(28),O(7)	18,683,095	3,857,967	14,825,128
4.01	Property		1	Hayden & National						NAV	NAV	NAV
4.02	Property		1	3505-3525 Hayden						NAV	NAV	NAV
4.03	Property		1	Hayden & Higuera						NAV	NAV	NAV
4.04	Property		1	3555 Hayden						NAV	NAV	NAV
4.05	Property		1	8511 Warner Drive						NAV	NAV	NAV
4.06	Property		1	3585 Hayden						NAV	NAV	NAV
5.00	Loan	5, 15	1	Bronx Terminal Market	8/6/2029	NAP	5	0	L(23),YM1(3),DorYM1(30),O(4)	47,421,498	17,043,518	30,377,981
6.00	Loan	13	16	ExchangeRight 68	9/11/2029	NAP	0	0	L(25),D(28),O(7)	NAV	NAV	NAV
6.01	Property		1	FedEx - Humboldt, TN						NAV	NAV	NAV
6.02	Property		1	Tractor Supply – Bedminster, PA						NAV	NAV	NAV
6.03	Property		1	Tractor Supply – Canton, GA						NAV	NAV	NAV
6.04	Property		1	Tractor Supply – Winnie, TX						NAV	NAV	NAV
6.05	Property		1	Tractor Supply – Wichita Falls, TX						NAV	NAV	NAV
6.06	Property		1	Tractor Supply – Edinboro, PA						NAV	NAV	NAV
6.07	Property		1	Dollar General Market – Williston, ND						NAV	NAV	NAV
6.08	Property		1	Dollar General Market – Brownsville, TX						NAV	NAV	NAV
6.09	Property		1	Sherwin Williams – Bonner Springs, KS						NAV	NAV	NAV
6.10	Property		1	Dollar Tree – Kimball, MI						NAV	NAV	NAV
6.11	Property		1	Dollar General – Farmington, NM						NAV	NAV	NAV
6.12	Property		1	Dollar Tree – Bettendorf, IA						NAV	NAV	NAV
6.13	Property		1	Dollar Tree – Basehor, KS						NAV	NAV	NAV
6.14	Property		1	Dollar Tree – Asheboro, NC						NAV	NAV	NAV
6.15	Property		1	O'Reilly Auto Parts – Hendersonville, NC						NAV	NAV	NAV
6.16	Property		1	O'Reilly Auto Parts – Marion, NC						NAV	NAV	NAV
7.00	Loan	16	1	Kimpton Journeyman Hotel	10/1/2029	NAP	0	0	L(24),YM1(30),O(6)	17,706,697	13,490,490	4,216,207
8.00	Loan		1	Renaissance West	9/11/2029	NAP	0	0	L(25),D(29),O(6)	3,986,218	968,972	3,017,245
9.00	Loan	13	6	TCC Pool 1	10/1/2029	NAP	0	5	L(23),YM1(30),O(7)	3,301,494	1,270,131	2,031,362
9.01	Property		1	Middletown						1,492,256	589,147	903,109
9.02	Property		1	Brookside						724,480	329,465	395,014
9.03	Property		1	Hagerstown						515,203	149,922	365,281
9.04	Property		1	Menaul Terrace						319,775	78,087	241,688
9.05	Property		1	Jenny Lee						173,959	114,132	59,827
9.06	Property		1	South Main						75,821	9,378	66,442
10.00	Loan	5, 17	1	International Plaza II	10/1/2029	NAP	0	0	L(24),YM1(30),O(6)	16,471,156	7,566,655	8,904,501
11.00	Loan	18	1	Whispering Palms MHC	9/1/2029	NAP	5	4	L(25),D(28),O(7)	3,574,850	1,137,877	2,436,973
12.00	Loan		1	Topanga & Victory	9/11/2029	NAP	0	0	L(25),D(31),O(4)	6,019,286	2,965,107	3,054,179
13.00	Loan		1	Lake Air Shopping Center	10/1/2029	NAP	5	5	L(24),D(29),O(7)	3,289,936	1,404,592	1,885,344
14.00	Loan	5, 19	1	175 Remsen Street	10/1/2029	NAP	0	0	L(24),D(32),O(4)	6,966,755	3,105,037	3,861,718
15.00	Loan	5, 6, 20, 21	1	Baybrook Mall	8/1/2029	NAP	0	0	L(26),D(30),O(4)	41,668,756	11,820,364	29,848,392
16.00	Loan	5, 22, 23, 24, 25, 26, 27, 28	1	The Piazza	8/5/2029	NAP	0	0	L(24),YM1(30),O(6)	11,012,162	3,824,557	7,187,606
17.00	Loan		1	Sunlight Townhomes and Greeley Apartments	9/1/2029	NAP	5	5	L(23),YM1(32),O(5)	2,325,063	721,438	1,603,625
18.00	Loan	5, 29	1	Hilton Washington DC Rockville Hotel	10/11/2029	NAP	0	0	L(24),D(29),O(7)	14,745,301	10,356,632	4,388,669
19.00	Loan		1	Residence Inn Naperville	10/1/2029	NAP	5	5	L(24),D(31),O(5)	4,393,497	2,690,460	1,703,037
20.00	Loan		1	JB Center Apartments	10/1/2029	NAP	5	4	L(24),YM1(29),O(7)	814,997	333,845	481,152
21.00	Loan		1	Sierra Vista Plaza	10/1/2029	NAP	5	4	L(24),D(29),O(7)	1,912,702	526,295	1,386,407
22.00	Loan		1	Federal Way Supreme Self Storage	10/1/2029	NAP	5	4	L(24),D(29),O(7)	1,457,322	496,509	960,813
23.00	Loan		1	The Park at Hibiscus	9/1/2029	NAP	5	4	L(25),D(28),O(7)	1,530,166	666,709	863,457

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	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 ($)
24.00	Loan		1	River Apartments	10/1/2029	NAP	5	4	L(24),YM1(29),O(7)	837,346	247,174	590,172
25.00	Loan		1	The Reserve at Homosassa Springs	9/1/2029	NAP	5	5	L(23),YM1(30),O(7)	1,074,089	490,002	584,086
26.00	Loan		1	Florline Commons	10/1/2029	NAP	5	4	L(24),YM1(29),O(7)	1,567,585	550,839	1,016,746
27.00	Loan	5, 30	1	9950 Woodloch	7/11/2029	NAP	0	0	L(27),D(26),O(7)	17,550,604	10,994,138	6,556,466
28.00	Loan	13	3	BBR Apartment Portfolio	8/11/2029	NAP	0	0	L(26),D(27),O(7)	954,074	340,971	613,103
28.01	Property		1	Bridle Ridge Apartments						380,178	138,819	241,359
28.02	Property		1	Rose Hill Gardens Apartments						275,246	98,940	176,306
28.03	Property		1	Bracey Square Apartments						298,650	103,212	195,438
29.00	Loan		1	Pine Island Marketplace	10/1/2029	NAP	0	5	L(24),YM1(31),O(5)	1,482,613	522,131	960,482
30.00	Loan	13	5	TCC Pool 2	9/1/2029	NAP	0	5	L(23),YM1(30),O(7)	1,012,855	418,565	594,289
30.01	Property		1	Shulls MHC						323,693	174,496	149,197
30.02	Property		1	Colonial Estates						219,334	56,848	162,486
30.03	Property		1	Dixieland						229,973	94,093	135,881
30.04	Property		1	Razorback MHP						91,912	14,445	77,467
30.05	Property		1	Green Acres						147,942	78,683	69,259
31.00	Loan		1	Lakeside Budget Storage	8/11/2029	NAP	0	0	L(26),D(30),O(4)	1,133,782	458,972	674,809
32.00	Loan		1	Graham Town Center	9/1/2029	NAP	5	4	L(25),YM1(28),O(7)	998,945	324,627	674,318
33.00	Loan	31	1	Storage Quarters Garden City	10/1/2029	NAP	5	5	L(24),D(29),O(7)	1,424,227	723,945	700,282
34.00	Loan		1	Kingsland Village	9/1/2029	NAP	5	5	L(25),D(28),O(7)	1,336,823	453,201	883,622
35.00	Loan		1	Aero Treasure Coast Self Storage	9/1/2029	NAP	5	4	L(25),D(31),O(4)	945,852	425,238	520,614
36.00	Loan	32	1	Prestonwood Polo Crossing	8/1/2029	NAP	5	4	L(26),YM1(27),O(7)	NAV	NAV	NAV
37.00	Loan		1	Colonial Manor MHC	8/1/2029	NAP	5	4	L(26),D(27),O(7)	596,188	334,049	262,139
38.00	Loan		1	CityLine Self Storage West Amwell, NJ	10/1/2029	NAP	5	4	L(24),D(29),O(7)	432,688	159,274	273,414
39.00	Loan		1	Hidden Hollow Apartments	8/1/2029	NAP	5	4	L(26),YM1(27),O(7)	470,529	134,424	336,105
40.00	Loan		1	CityLine Self Storage Salisbury, MD	8/1/2029	NAP	5	4	L(26),D(27),O(7)	522,220	260,217	262,003
41.00	Loan		1	Beaver Lake	10/1/2029	NAP	0	5	L(23),YM1(30),O(7)	390,576	206,571	184,005
42.00	Loan		1	Pioneer Crossing MHC	9/1/2029	NAP	0	5	L(23),YM1(30),O(7)	266,293	76,055	190,238

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

Most Recent NOI Date

Most Recent Description

Second Most Recent EGI ($)

Second Most Recent Expenses ($)

Second Most Recent NOI ($)

Second Most Recent NOI Date

Second Most Recent Description

Third Most Recent EGI ($)

Third Most Recent Expenses ($)

Third Most Recent NOI ($)

1.00

Loan

5, 7, 8, 9

1

Bay Plaza Community Center

6/30/2024

T-12

32,188,080

9,157,596

23,030,484

12/31/2023

T-12

31,351,881

9,203,234

22,148,647

2.00

Loan

10, 11, 12

1

The Galt House

5/31/2024

T-12

77,129,383

54,479,880

22,649,503

12/31/2023

T-12

65,995,897

46,774,498

19,221,399

3.00

Loan

5, 13

11

Ignite Portfolio

5/31/2024

T-12

10,618,714

2,657,298

7,961,416

12/31/2023

T-12

NAV

NAV

NAV

3.01

Property

1

Candlewood

5/31/2024

T-12

2,681,514

405,110

2,276,404

12/31/2023

T-12

NAV

NAV

NAV

3.02

Property

1

Auburn Crossing

5/31/2024

T-12

2,752,938

761,710

1,991,228

12/31/2023

T-12

NAV

NAV

NAV

3.03

Property

1

Fawn Creek

5/31/2024

T-12

958,549

205,251

753,298

12/31/2023

T-12

NAV

NAV

NAV

3.04

Property

1

Harborton Estates

5/31/2024

T-12

983,331

336,066

647,265

12/31/2023

T-12

NAV

NAV

NAV

3.05

Property

1

Fawn Brook

5/31/2024

T-12

555,438

99,930

455,508

12/31/2023

T-12

NAV

NAV

NAV

3.06

Property

1

Fox Meadows

5/31/2024

T-12

667,331

217,514

449,817

12/31/2023

T-12

NAV

NAV

NAV

3.07

Property

1

South Town

5/31/2024

T-12

518,657

125,265

393,392

12/31/2023

T-12

NAV

NAV

NAV

3.08

Property

1

Rabbit River

5/31/2024

T-12

468,801

191,753

277,048

12/31/2023

T-12

NAV

NAV

NAV

3.09

Property

1

Westview Estates

5/31/2024

T-12

528,812

156,287

372,525

12/31/2023

T-12

NAV

NAV

NAV

3.10

Property

1

Country Meadows

5/31/2024

T-12

280,313

61,862

218,451

12/31/2023

T-12

NAV

NAV

NAV

3.11

Property

1

Lake View

5/31/2024

T-12

223,031

96,551

126,480

12/31/2023

T-12

NAV

NAV

NAV

4.00

Loan

5, 13, 14

6

Culver Collection

6/30/2024

T-12

18,869,707

3,934,922

14,934,785

12/31/2023

T-12

17,728,990

3,698,979

14,030,011

4.01

Property

1

Hayden & National

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

4.02

Property

1

3505-3525 Hayden

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

4.03

Property

1

Hayden & Higuera

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

4.04

Property

1

3555 Hayden

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

4.05

Property

1

8511 Warner Drive

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

4.06

Property

1

3585 Hayden

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

5.00

Loan

5, 15

1

Bronx Terminal Market

3/31/2024

T-12

48,058,002

17,301,924

30,756,078

12/31/2023

T-12

48,167,771

16,915,840

31,251,930

6.00

Loan

13

16

ExchangeRight 68

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

6.01

Property

1

FedEx - Humboldt, TN

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

6.02

Property

1

Tractor Supply – Bedminster, PA

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

6.03

Property

1

Tractor Supply – Canton, GA

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

6.04

Property

1

Tractor Supply – Winnie, TX

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

6.05

Property

1

Tractor Supply – Wichita Falls, TX

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

6.06

Property

1

Tractor Supply – Edinboro, PA

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

6.07

Property

1

Dollar General Market – Williston, ND

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

6.08

Property

1

Dollar General Market – Brownsville, TX

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

6.09

Property

1

Sherwin Williams – Bonner Springs, KS

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

6.10

Property

1

Dollar Tree – Kimball, MI

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

6.11

Property

1

Dollar General – Farmington, NM

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

6.12

Property

1

Dollar Tree – Bettendorf, IA

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

6.13

Property

1

Dollar Tree – Basehor, KS

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

6.14

Property

1

Dollar Tree – Asheboro, NC

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

6.15

Property

1

O'Reilly Auto Parts – Hendersonville, NC

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

6.16

Property

1

O'Reilly Auto Parts – Marion, NC

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

7.00

Loan

16

1

Kimpton Journeyman Hotel

7/31/2024

T-12

17,490,204

13,539,243

3,950,961

12/31/2023

T-12

16,160,148

12,662,654

3,497,495

8.00

Loan

1

Renaissance West

6/30/2024

T-12

3,899,618

956,329

2,943,289

12/31/2023

T-12

3,842,517

817,948

3,024,569

9.00

Loan

13

6

TCC Pool 1

4/30/2024

T-12

3,211,678

1,283,658

1,928,020

12/31/2023

T-12

3,046,915

1,242,110

1,804,805

9.01

Property

1

Middletown

4/30/2024

T-12

1,451,156

587,726

863,430

12/31/2023

T-12

1,389,616

632,865

756,751

9.02

Property

1

Brookside

4/30/2024

T-12

687,078

334,243

352,835

12/31/2023

T-12

667,026

316,561

350,465

9.03

Property

1

Hagerstown

4/30/2024

T-12

521,779

161,430

360,349

12/31/2023

T-12

507,344

146,936

360,407

9.04

Property

1

Menaul Terrace

4/30/2024

T-12

313,044

78,500

234,545

12/31/2023

T-12

268,438

72,919

195,520

9.05

Property

1

Jenny Lee

4/30/2024

T-12

166,881

105,657

61,225

12/31/2023

T-12

154,065

54,454

99,612

9.06

Property

1

South Main

4/30/2024

T-12

71,739

16,102

55,637

12/31/2023

T-12

60,425

18,375

42,050

10.00

Loan

5, 17

1

International Plaza II

6/30/2024

T-12

13,977,644

7,603,837

6,373,807

12/31/2023

T-12

10,764,472

4,987,469

5,777,003

11.00

Loan

18

1

Whispering Palms MHC

6/30/2024

T-12

3,410,341

1,101,114

2,309,227

12/31/2023

T-12

3,110,575

1,038,939

2,071,636

12.00

Loan

1

Topanga & Victory

6/30/2024

T-12

5,963,102

2,885,407

3,077,695

12/31/2023

T-12

5,885,205

3,029,113

2,856,092

13.00

Loan

1

Lake Air Shopping Center

6/30/2024

T-12

3,211,847

1,300,562

1,911,285

12/31/2023

T-12

2,925,755

1,297,267

1,628,488

14.00

Loan

5, 19

1

175 Remsen Street

6/30/2024

T-12

6,840,533

3,122,456

3,718,077

12/31/2023

T-12

6,580,021

3,044,934

3,535,086

15.00

Loan

5, 6, 20, 21

1

Baybrook Mall

5/31/2024

T-12

42,147,608

12,227,638

29,919,970

12/31/2023

T-12

40,539,309

11,947,424

28,591,885

16.00

Loan

5, 22, 23, 24, 25, 26, 27, 28

1

The Piazza

4/30/2024

T-12

10,942,780

3,830,341

7,112,438

12/31/2023

T-12

10,087,435

3,930,171

6,157,265

17.00

Loan

1

Sunlight Townhomes and Greeley Apartments

5/31/2024

T-12

1,925,626

866,341

1,059,286

12/31/2023

T-12

2,246,061

660,588

1,585,473

18.00

Loan

5, 29

1

Hilton Washington DC Rockville Hotel

6/30/2024

T-12

14,139,324

10,040,078

4,099,245

12/31/2023

T-12

10,350,372

8,007,790

2,342,582

19.00

Loan

1

Residence Inn Naperville

6/30/2024

T-12

3,484,810

2,415,394

1,069,415

12/31/2023

T-12

2,579,445

2,046,418

533,027

20.00

Loan

1

JB Center Apartments

8/31/2024

T-12

NAV

NAV

NAV

NAV

NAV

NAV

NAV

NAV

21.00

Loan

1

Sierra Vista Plaza

6/30/2024

T-12

1,871,884

502,331

1,369,553

12/31/2023

T-12

1,869,184

489,215

1,379,969

22.00

Loan

1

Federal Way Supreme Self Storage

7/31/2024

T-12

1,389,705

467,744

921,961

12/31/2023

T-12

1,252,690

501,975

750,715

23.00

Loan

1

The Park at Hibiscus

7/31/2024

T-12

1,463,873

667,601

796,272

12/31/2023

T-12

NAV

NAV

NAV

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	Most Recent NOI Date	Most Recent Description	Second Most Recent EGI ($)	Second Most Recent Expenses ($)	Second Most Recent NOI ($)	Second Most Recent NOI Date	Second Most Recent Description	Third Most Recent EGI ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)
24.00	Loan		1	River Apartments	8/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
25.00	Loan		1	The Reserve at Homosassa Springs	6/30/2024	T-12	948,679	481,579	467,099	12/31/2023	T-12	807,042	383,295	423,747
26.00	Loan		1	Florline Commons	12/31/2023	T-12	1,527,729	537,397	990,332	12/31/2022	T-12	1,795,702	578,905	1,216,797
27.00	Loan	5, 30	1	9950 Woodloch	3/31/2024	T-12	15,811,720	10,373,607	5,438,113	12/31/2023	T-12	10,330,570	8,993,211	1,337,359
28.00	Loan	13	3	BBR Apartment Portfolio	6/30/2024	T-6 Annualized	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
28.01	Property		1	Bridle Ridge Apartments	6/30/2024	T-6 Annualized	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
28.02	Property		1	Rose Hill Gardens Apartments	6/30/2024	T-6 Annualized	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
28.03	Property		1	Bracey Square Apartments	6/30/2024	T-6 Annualized	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
29.00	Loan		1	Pine Island Marketplace	6/30/2024	T-12	1,265,053	519,838	745,215	12/31/2023	T-12	873,884	457,786	416,098
30.00	Loan	13	5	TCC Pool 2	4/30/2024	T-12	977,375	397,290	580,086	12/31/2023	T-12	937,718	377,023	560,695
30.01	Property		1	Shulls MHC	4/30/2024	T-12	319,157	170,171	148,986	12/31/2023	T-12	329,978	176,732	153,246
30.02	Property		1	Colonial Estates	4/30/2024	T-12	210,479	54,664	155,815	12/31/2023	T-12	193,574	63,533	130,041
30.03	Property		1	Dixieland	4/30/2024	T-12	226,313	82,894	143,419	12/31/2023	T-12	207,462	71,279	136,183
30.04	Property		1	Razorback MHP	4/30/2024	T-12	87,100	15,406	71,694	12/31/2023	T-12	92,352	6,927	85,425
30.05	Property		1	Green Acres	4/30/2024	T-12	134,326	74,155	60,171	12/31/2023	T-12	114,352	58,552	55,800
31.00	Loan		1	Lakeside Budget Storage	5/31/2024	T-12	1,156,378	458,333	698,046	12/31/2023	T-12	1,114,397	465,862	648,535
32.00	Loan		1	Graham Town Center	6/30/2024	T-12	907,599	324,627	582,972	12/31/2023	T-12	822,130	333,584	488,546
33.00	Loan	31	1	Storage Quarters Garden City	6/30/2024	T-12	1,403,687	748,417	655,270	12/31/2023	T-12	1,422,726	737,262	685,464
34.00	Loan		1	Kingsland Village	5/31/2024	T-12	1,303,905	426,202	877,703	12/31/2023	T-12	1,216,784	429,464	787,320
35.00	Loan		1	Aero Treasure Coast Self Storage	6/30/2024	T-12	972,911	444,690	528,221	12/31/2023	T-12	936,994	479,779	457,215
36.00	Loan	32	1	Prestonwood Polo Crossing	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
37.00	Loan		1	Colonial Manor MHC	6/30/2024	T-12	585,960	323,846	262,114	12/31/2023	T-12	544,415	280,908	263,507
38.00	Loan		1	CityLine Self Storage West Amwell, NJ	7/31/2024	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
39.00	Loan		1	Hidden Hollow Apartments	6/30/2024	T-12	299,530	256,910	42,620	12/31/2021	T-12	344,274	228,289	115,985
40.00	Loan		1	CityLine Self Storage Salisbury, MD	6/30/2024	T-12	509,999	276,208	233,791	12/31/2023	T-12	508,373	252,287	256,086
41.00	Loan		1	Beaver Lake	4/30/2024	T-12	376,541	215,067	161,474	12/31/2023	T-12	339,478	199,089	140,389
42.00	Loan		1	Pioneer Crossing MHC	5/31/2024	T-12	245,259	95,060	150,199	12/31/2023	T-12	219,372	93,525	125,847

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	Third Most Recent NOI Date	Third Most Recent Description	Underwritten Economic Occupancy (%)	Underwritten EGI ($)	Underwritten Expenses ($)	Underwritten Net Operating Income ($)	Underwritten Replacement / FF&E Reserve ($)	Underwritten TI / LC ($)	Underwritten Net Cash Flow ($)
1.00	Loan	5, 7, 8, 9	1	Bay Plaza Community Center	12/31/2022	T-12	91.6%	39,831,349	11,772,713	28,058,636	85,322	1,177,896	26,795,419
2.00	Loan	10, 11, 12	1	The Galt House	12/31/2022	T-12	54.3%	80,220,785	56,381,167	23,839,618	4,011,039	0	19,828,578
3.00	Loan	5, 13	11	Ignite Portfolio	NAV	NAV	77.0%	11,818,966	3,358,592	8,460,374	128,110	0	8,332,264
3.01	Property		1	Candlewood	NAV	NAV	70.1%	2,942,328	597,746	2,344,582	32,550	0	2,312,032
3.02	Property		1	Auburn Crossing	NAV	NAV	75.0%	3,139,904	1,017,753	2,122,151	33,450	0	2,088,701
3.03	Property		1	Fawn Creek	NAV	NAV	86.6%	1,072,732	186,106	886,626	12,712	0	873,914
3.04	Property		1	Harborton Estates	NAV	NAV	75.6%	1,083,274	423,869	659,405	9,300	0	650,105
3.05	Property		1	Fawn Brook	NAV	NAV	87.6%	611,627	145,468	466,159	6,812	0	459,347
3.06	Property		1	Fox Meadows	NAV	NAV	76.3%	721,360	252,183	469,177	9,048	0	460,129
3.07	Property		1	South Town	NAV	NAV	90.9%	577,466	143,013	434,454	6,250	0	428,204
3.08	Property		1	Rabbit River	NAV	NAV	80.1%	543,299	202,050	341,249	5,100	0	336,149
3.09	Property		1	Westview Estates	NAV	NAV	84.3%	548,107	200,063	348,044	5,900	0	342,144
3.10	Property		1	Country Meadows	NAV	NAV	74.7%	333,961	82,645	251,317	4,288	0	247,029
3.11	Property		1	Lake View	NAV	NAV	95.0%	244,909	107,697	137,211	2,700	0	134,511
4.00	Loan	5, 13, 14	6	Culver Collection	12/31/2022	T-12	76.0%	18,091,947	3,505,125	14,586,821	76,976	261,858	14,247,988
4.01	Property		1	Hayden & National	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4.02	Property		1	3505-3525 Hayden	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4.03	Property		1	Hayden & Higuera	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4.04	Property		1	3555 Hayden	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4.05	Property		1	8511 Warner Drive	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4.06	Property		1	3585 Hayden	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
5.00	Loan	5, 15	1	Bronx Terminal Market	12/31/2022	T-12	90.1%	46,320,029	17,725,341	28,594,688	183,756	918,779	27,492,153
6.00	Loan	13	16	ExchangeRight 68	NAV	NAV	95.0%	6,891,853	1,179,282	5,712,571	104,967	0	5,607,604
6.01	Property		1	FedEx - Humboldt, TN	NAV	NAV	95.0%	3,011,318	515,969	2,495,349	50,571	0	2,444,779
6.02	Property		1	Tractor Supply – Bedminster, PA	NAV	NAV	95.0%	479,468	54,088	425,381	8,715	0	416,666
6.03	Property		1	Tractor Supply – Canton, GA	NAV	NAV	95.0%	451,918	40,261	411,657	7,184	0	404,473
6.04	Property		1	Tractor Supply – Winnie, TX	NAV	NAV	95.0%	460,909	78,995	381,914	3,766	0	378,149
6.05	Property		1	Tractor Supply – Wichita Falls, TX	NAV	NAV	95.0%	405,471	44,976	360,495	8,321	0	352,174
6.06	Property		1	Tractor Supply – Edinboro, PA	NAV	NAV	95.0%	391,433	48,778	342,655	9,847	0	332,808
6.07	Property		1	Dollar General Market – Williston, ND	NAV	NAV	95.0%	195,007	28,533	166,473	1,903	0	164,570
6.08	Property		1	Dollar General Market – Brownsville, TX	NAV	NAV	95.0%	200,550	46,707	153,843	1,903	0	151,940
6.09	Property		1	Sherwin Williams – Bonner Springs, KS	NAV	NAV	95.0%	245,651	105,104	140,546	1,286	0	139,260
6.10	Property		1	Dollar Tree – Kimball, MI	NAV	NAV	95.0%	176,973	31,397	145,576	1,500	0	144,076
6.11	Property		1	Dollar General – Farmington, NM	NAV	NAV	95.0%	148,517	16,957	131,560	1,596	0	129,964
6.12	Property		1	Dollar Tree – Bettendorf, IA	NAV	NAV	95.0%	168,267	37,171	131,096	1,500	0	129,596
6.13	Property		1	Dollar Tree – Basehor, KS	NAV	NAV	95.0%	202,795	78,053	124,743	3,261	0	121,482
6.14	Property		1	Dollar Tree – Asheboro, NC	NAV	NAV	95.0%	150,983	28,849	122,134	1,575	0	120,559
6.15	Property		1	O'Reilly Auto Parts – Hendersonville, NC	NAV	NAV	95.0%	105,216	13,422	91,794	1,020	0	90,774
6.16	Property		1	O'Reilly Auto Parts – Marion, NC	NAV	NAV	95.0%	97,377	10,023	87,354	1,020	0	86,334
7.00	Loan	16	1	Kimpton Journeyman Hotel	12/31/2022	T-12	71.4%	17,658,663	13,537,766	4,120,897	706,347	0	3,414,551
8.00	Loan		1	Renaissance West	12/31/2022	T-12	93.3%	4,257,499	1,023,014	3,234,484	68,541	122,909	3,043,035
9.00	Loan	13	6	TCC Pool 1	12/31/2022	T-12	78.4%	3,351,873	1,267,686	2,084,187	30,600	1,029	2,052,557
9.01	Property		1	Middletown	12/31/2022	T-12	87.5%	1,523,766	594,140	929,626	11,800	0	917,826
9.02	Property		1	Brookside	12/31/2022	T-12	60.3%	746,524	324,796	421,729	8,050	318	413,360
9.03	Property		1	Hagerstown	12/31/2022	T-12	76.9%	490,641	151,815	338,826	4,600	0	334,226
9.04	Property		1	Menaul Terrace	12/31/2022	T-12	95.0%	323,718	74,920	248,799	2,550	711	245,538
9.05	Property		1	Jenny Lee	12/31/2022	T-12	83.5%	185,179	98,542	86,637	2,100	0	84,537
9.06	Property		1	South Main	12/31/2022	T-12	71.8%	82,044	23,473	58,571	1,500	0	57,071
10.00	Loan	5, 17	1	International Plaza II	12/31/2022	T-12	94.8%	18,664,795	7,725,641	10,939,154	77,686	388,430	10,473,038
11.00	Loan	18	1	Whispering Palms MHC	12/31/2022	T-12	74.0%	3,574,850	1,112,445	2,462,405	28,450	0	2,433,955
12.00	Loan		1	Topanga & Victory	12/31/2022	T-12	90.0%	6,078,742	2,732,660	3,346,082	42,385	203,066	3,100,631
13.00	Loan		1	Lake Air Shopping Center	12/31/2022	T-12	92.4%	3,721,860	1,219,833	2,502,027	71,702	166,020	2,264,305
14.00	Loan	5, 19	1	175 Remsen Street	12/31/2022	T-12	95.0%	6,862,594	3,136,403	3,726,191	43,033	195,606	3,487,552
15.00	Loan	5, 6, 20, 21	1	Baybrook Mall	12/31/2022	T-12	100.0%	41,481,121	11,271,177	30,209,945	232,624	324,592	29,652,729
16.00	Loan	5, 22, 23, 24, 25, 26, 27, 28	1	The Piazza	12/31/2022	T-12	90.7%	12,813,095	3,925,483	8,887,612	87,307	0	8,800,305
17.00	Loan		1	Sunlight Townhomes and Greeley Apartments	12/31/2022	T-12	93.5%	2,337,713	763,708	1,574,004	35,250	0	1,538,754
18.00	Loan	5, 29	1	Hilton Washington DC Rockville Hotel	12/31/2022	T-12	55.5%	14,718,036	10,330,388	4,387,647	588,721	0	3,798,926
19.00	Loan		1	Residence Inn Naperville	12/31/2022	T-12	71.7%	4,381,492	2,599,852	1,781,640	175,260	0	1,606,380
20.00	Loan		1	JB Center Apartments	NAV	NAV	92.5%	1,320,494	343,937	976,557	9,000	0	967,557
21.00	Loan		1	Sierra Vista Plaza	12/31/2022	T-12	91.1%	2,007,190	514,911	1,492,279	45,422	118,362	1,328,495
22.00	Loan		1	Federal Way Supreme Self Storage	12/31/2022	T-12	88.7%	1,569,765	476,939	1,092,826	6,233	0	1,086,593
23.00	Loan		1	The Park at Hibiscus	NAV	NAV	91.0%	1,610,019	703,937	906,082	23,258	0	882,824

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	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 ($)	Underwritten Net Cash Flow ($)
24.00	Loan		1	River Apartments	NAV	NAV	95.3%	1,134,954	296,739	838,215	8,000	0	830,215
25.00	Loan		1	The Reserve at Homosassa Springs	12/31/2022	T-12	92.0%	1,186,718	497,821	688,897	6,800	0	682,097
26.00	Loan		1	Florline Commons	12/31/2021	T-12	92.2%	1,645,140	532,933	1,112,207	27,955	104,575	979,677
27.00	Loan	5, 30	1	9950 Woodloch	12/31/2022	T-12	95.0%	29,009,847	12,018,882	16,990,965	120,230	1,202,302	15,668,433
28.00	Loan	13	3	BBR Apartment Portfolio	NAV	NAV	90.6%	1,165,612	413,451	752,161	35,960	0	716,201
28.01	Property		1	Bridle Ridge Apartments	NAV	NAV	88.5%	431,376	165,311	266,065	11,360	0	254,705
28.02	Property		1	Rose Hill Gardens Apartments	NAV	NAV	89.0%	375,512	115,716	259,796	13,040	0	246,756
28.03	Property		1	Bracey Square Apartments	NAV	NAV	95.0%	358,724	132,424	226,300	11,560	0	214,740
29.00	Loan		1	Pine Island Marketplace	12/31/2022	T-12	95.0%	1,460,565	537,419	923,146	58,253	35,118	829,775
30.00	Loan	13	5	TCC Pool 2	12/31/2022	T-12	86.4%	1,036,249	459,804	576,445	12,525	0	563,920
30.01	Property		1	Shulls MHC	12/31/2022	T-12	78.0%	338,500	202,641	135,859	4,500	0	131,359
30.02	Property		1	Colonial Estates	12/31/2022	T-12	95.0%	219,528	61,059	158,469	2,350	0	156,119
30.03	Property		1	Dixieland	12/31/2022	T-12	95.0%	227,167	91,498	135,670	2,425	0	133,244
30.04	Property		1	Razorback MHP	12/31/2022	T-12	85.4%	97,132	21,644	75,488	1,200	0	74,288
30.05	Property		1	Green Acres	12/31/2022	T-12	83.2%	153,922	82,963	70,959	2,050	0	68,909
31.00	Loan		1	Lakeside Budget Storage	12/31/2022	T-12	92.9%	1,126,745	429,330	697,415	12,266	0	685,148
32.00	Loan		1	Graham Town Center	12/31/2022	T-12	90.4%	1,042,649	330,551	712,098	35,556	51,733	624,809
33.00	Loan	31	1	Storage Quarters Garden City	12/31/2022	T-12	92.3%	1,416,063	705,129	710,935	11,265	0	699,669
34.00	Loan		1	Kingsland Village	12/31/2022	T-12	95.0%	1,320,361	431,010	889,351	9,271	61,301	818,779
35.00	Loan		1	Aero Treasure Coast Self Storage	12/31/2022	T-12	90.6%	945,852	519,181	426,671	12,665	0	414,006
36.00	Loan	32	1	Prestonwood Polo Crossing	NAV	NAV	93.4%	476,249	130,201	346,049	2,175	10,876	332,997
37.00	Loan		1	Colonial Manor MHC	12/31/2022	T-12	95.0%	585,719	314,882	270,837	3,600	0	267,237
38.00	Loan		1	CityLine Self Storage West Amwell, NJ	NAV	NAV	82.3%	432,688	150,789	281,899	2,801	0	279,098
39.00	Loan		1	Hidden Hollow Apartments	12/31/2020	T-12	95.0%	607,961	183,360	424,600	14,614	0	409,987
40.00	Loan		1	CityLine Self Storage Salisbury, MD	12/31/2022	T-12	90.2%	522,220	208,749	313,471	3,641	0	309,831
41.00	Loan		1	Beaver Lake	12/31/2022	T-12	77.0%	405,933	188,002	217,931	4,100	0	213,831
42.00	Loan		1	Pioneer Crossing MHC	12/31/2022	T-12	80.1%	290,608	83,849	206,759	3,200	0	203,559

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	Underwritten NOI DSCR (x)	Underwritten NCF DSCR (x)	Underwritten NOI Debt Yield (%)	Underwritten NCF Debt Yield (%)	Appraised Value ($)	Appraised Value Type	Appraisal Date	Cut-off Date LTV Ratio (%)	LTV Ratio at Maturity / ARD (%)
1.00	Loan	5, 7, 8, 9	1	Bay Plaza Community Center	1.61	1.54	10.0%	9.6%	470,000,000	As Is	7/25/2024	59.6%	59.6%
2.00	Loan	10, 11, 12	1	The Galt House	3.46	2.88	28.7%	23.9%	279,600,000	As Is with KTDFA Rebate	5/15/2024	29.7%	27.2%
3.00	Loan	5, 13	11	Ignite Portfolio	1.46	1.44	9.0%	8.9%	145,900,000	As Is	Various	64.5%	64.5%
3.01	Property		1	Candlewood					44,900,000	As Is	6/7/2024
3.02	Property		1	Auburn Crossing					33,600,000	As Is	6/11/2024
3.03	Property		1	Fawn Creek					15,600,000	As Is	6/13/2024
3.04	Property		1	Harborton Estates					12,300,000	As Is	6/3/2024
3.05	Property		1	Fawn Brook					8,200,000	As Is	6/13/2024
3.06	Property		1	Fox Meadows					6,900,000	As Is	6/10/2024
3.07	Property		1	South Town					6,700,000	As Is	6/13/2024
3.08	Property		1	Rabbit River					6,300,000	As Is	6/3/2024
3.09	Property		1	Westview Estates					6,000,000	As Is	6/11/2024
3.10	Property		1	Country Meadows					3,400,000	As Is	6/3/2024
3.11	Property		1	Lake View					2,000,000	As Is	6/13/2024
4.00	Loan	5, 13, 14	6	Culver Collection	1.82	1.78	12.2%	11.9%	240,200,000	As Portfolio	6/13/2024	50.0%	50.0%
4.01	Property		1	Hayden & National					114,000,000	As Is	6/13/2024
4.02	Property		1	3505-3525 Hayden					52,800,000	As Is	6/13/2024
4.03	Property		1	Hayden & Higuera					22,300,000	As Is	6/13/2024
4.04	Property		1	3555 Hayden					18,100,000	As Is	6/13/2024
4.05	Property		1	8511 Warner Drive					16,200,000	As Is	6/13/2024
4.06	Property		1	3585 Hayden					15,400,000	As Is	6/13/2024
5.00	Loan	5, 15	1	Bronx Terminal Market	2.27	2.18	11.9%	11.5%	555,000,000	As Is	4/30/2024	43.2%	43.2%
6.00	Loan	13	16	ExchangeRight 68	1.99	1.96	12.5%	12.3%	98,275,000	As Is	Various	46.5%	46.5%
6.01	Property		1	FedEx - Humboldt, TN					44,000,000	As Is	8/1/2024
6.02	Property		1	Tractor Supply – Bedminster, PA					7,400,000	As Is	7/22/2024
6.03	Property		1	Tractor Supply – Canton, GA					7,125,000	As Is	7/31/2024
6.04	Property		1	Tractor Supply – Winnie, TX					6,700,000	As Is	7/21/2024
6.05	Property		1	Tractor Supply – Wichita Falls, TX					6,100,000	As Is	7/23/2024
6.06	Property		1	Tractor Supply – Edinboro, PA					6,000,000	As Is	7/29/2024
6.07	Property		1	Dollar General Market – Williston, ND					2,700,000	As Is	7/29/2024
6.08	Property		1	Dollar General Market – Brownsville, TX					2,520,000	As Is	8/4/2024
6.09	Property		1	Sherwin Williams – Bonner Springs, KS					2,540,000	As Is	7/25/2024
6.10	Property		1	Dollar Tree – Kimball, MI					2,210,000	As Is	7/30/2024
6.11	Property		1	Dollar General – Farmington, NM					2,050,000	As Is	7/26/2024
6.12	Property		1	Dollar Tree – Bettendorf, IA					1,990,000	As Is	8/2/2024
6.13	Property		1	Dollar Tree – Basehor, KS					2,020,000	As Is	7/25/2024
6.14	Property		1	Dollar Tree – Asheboro, NC					1,920,000	As Is	7/24/2024
6.15	Property		1	O'Reilly Auto Parts – Hendersonville, NC					1,530,000	As Is	7/24/2024
6.16	Property		1	O'Reilly Auto Parts – Marion, NC					1,470,000	As Is	7/24/2024
7.00	Loan	16	1	Kimpton Journeyman Hotel	1.84	1.52	13.7%	11.4%	56,000,000	As Is	7/24/2024	53.6%	53.6%
8.00	Loan		1	Renaissance West	1.73	1.63	11.0%	10.3%	48,100,000	As Is	7/10/2024	61.3%	61.3%
9.00	Loan	13	6	TCC Pool 1	1.34	1.31	8.1%	8.0%	40,550,000	As Is	Various	63.5%	63.5%
9.01	Property		1	Middletown					17,700,000	As Is	5/1/2024
9.02	Property		1	Brookside					8,300,000	As Is	5/1/2024
9.03	Property		1	Hagerstown					7,400,000	As Is	5/5/2024
9.04	Property		1	Menaul Terrace					4,100,000	As Is	5/6/2024
9.05	Property		1	Jenny Lee					1,850,000	As Is	5/1/2024
9.06	Property		1	South Main					1,200,000	As Is	5/6/2024
10.00	Loan	5, 17	1	International Plaza II	1.85	1.77	14.0%	13.4%	124,200,000	As Is	8/19/2024	63.1%	63.1%
11.00	Loan	18	1	Whispering Palms MHC	1.46	1.45	9.8%	9.7%	52,100,000	As Is	7/5/2024	48.0%	48.0%
12.00	Loan		1	Topanga & Victory	2.12	1.97	14.0%	12.9%	41,610,000	As Is	7/2/2024	57.6%	57.6%
13.00	Loan		1	Lake Air Shopping Center	1.74	1.57	11.6%	10.5%	32,500,000	As Is	7/8/2024	66.5%	66.5%
14.00	Loan	5, 19	1	175 Remsen Street	1.69	1.58	12.4%	11.6%	54,000,000	As Is	7/22/2024	55.6%	55.6%
15.00	Loan	5, 6, 20, 21	1	Baybrook Mall	1.75	1.72	13.8%	13.5%	392,659,260	As Is	6/4/2024	55.9%	53.0%
16.00	Loan	5, 22, 23, 24, 25, 26, 27, 28	1	The Piazza	1.37	1.35	8.2%	8.1%	167,000,000	Hypothetical As If Stabilized	5/22/2024	65.0%	65.0%
17.00	Loan		1	Sunlight Townhomes and Greeley Apartments	1.35	1.32	8.8%	8.6%	26,700,000	As Is	6/26/2024	67.3%	67.3%
18.00	Loan	5, 29	1	Hilton Washington DC Rockville Hotel	2.21	1.91	16.6%	14.3%	50,100,000	Upon Completion	7/9/2025	52.9%	49.8%
19.00	Loan		1	Residence Inn Naperville	1.78	1.60	13.4%	12.1%	20,500,000	As Is	7/11/2024	65.0%	65.0%
20.00	Loan		1	JB Center Apartments	1.23	1.21	7.7%	7.6%	18,380,000	As Is	8/14/2024	69.1%	69.1%
21.00	Loan		1	Sierra Vista Plaza	1.97	1.76	12.6%	11.2%	18,200,000	As Is	7/25/2024	65.0%	65.0%
22.00	Loan		1	Federal Way Supreme Self Storage	1.55	1.55	9.4%	9.3%	18,600,000	As Is	8/19/2024	62.6%	62.6%
23.00	Loan		1	The Park at Hibiscus	1.31	1.27	8.3%	8.1%	16,800,000	As Is	6/28/2024	65.0%	65.0%

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	Underwritten NOI DSCR (x)	Underwritten NCF DSCR (x)	Underwritten NOI Debt Yield (%)	Underwritten NCF Debt Yield (%)	Appraised Value ($)	Appraised Value Type	Appraisal Date	Cut-off Date LTV Ratio (%)	LTV Ratio at Maturity / ARD (%)
24.00	Loan		1	River Apartments	1.25	1.24	7.8%	7.8%	15,290,000	As Is	8/14/2024	70.0%	70.0%
25.00	Loan		1	The Reserve at Homosassa Springs	1.34	1.33	7.9%	7.8%	12,400,000	As Is	6/12/2024	70.6%	70.6%
26.00	Loan		1	Florline Commons	1.95	1.72	13.3%	11.7%	15,880,000	As Is	7/10/2024	52.6%	52.6%
27.00	Loan	5, 30	1	9950 Woodloch	1.62	1.50	13.1%	12.1%	231,500,000	As Is	5/9/2024	56.0%	53.3%
28.00	Loan	13	3	BBR Apartment Portfolio	1.41	1.35	10.0%	9.5%	12,300,000	As Is	7/2/2024	61.0%	61.0%
28.01	Property		1	Bridle Ridge Apartments					4,600,000	As Is	7/2/2024
28.02	Property		1	Rose Hill Gardens Apartments					4,200,000	As Is	7/2/2024
28.03	Property		1	Bracey Square Apartments					3,500,000	As Is	7/2/2024
29.00	Loan		1	Pine Island Marketplace	2.04	1.83	12.6%	11.3%	15,800,000	As Is	8/5/2024	46.3%	46.3%
30.00	Loan	13	5	TCC Pool 2	1.39	1.36	8.3%	8.1%	10,240,000	As Is	Various	68.0%	68.0%
30.01	Property		1	Shulls MHC					2,770,000	As Is	5/3/2024
30.02	Property		1	Colonial Estates					2,710,000	As Is	4/29/2024
30.03	Property		1	Dixieland					2,220,000	As Is	4/29/2024
30.04	Property		1	Razorback MHP					1,280,000	As Is	4/29/2024
30.05	Property		1	Green Acres					1,260,000	As Is	4/29/2024
31.00	Loan		1	Lakeside Budget Storage	1.52	1.50	10.3%	10.1%	11,400,000	As Is	7/10/2024	59.6%	59.6%
32.00	Loan		1	Graham Town Center	1.57	1.38	11.9%	10.4%	12,600,000	As Is	7/8/2024	47.6%	47.6%
33.00	Loan	31	1	Storage Quarters Garden City	1.91	1.88	11.8%	11.7%	12,300,000	As Is	5/7/2024	48.8%	48.8%
34.00	Loan		1	Kingsland Village	2.38	2.19	16.2%	14.9%	11,650,000	As Is	4/26/2024	47.2%	47.2%
35.00	Loan		1	Aero Treasure Coast Self Storage	1.49	1.44	9.9%	9.6%	6,925,000	As Is	3/12/2024	62.1%	62.1%
36.00	Loan	32	1	Prestonwood Polo Crossing	1.47	1.42	9.0%	8.6%	6,210,000	Prospective As Stabilized	10/1/2024	62.0%	62.0%
37.00	Loan		1	Colonial Manor MHC	1.22	1.21	8.3%	8.2%	5,070,000	As Is	7/11/2024	64.1%	64.1%
38.00	Loan		1	CityLine Self Storage West Amwell, NJ	1.40	1.39	9.1%	9.0%	5,200,000	As Is	8/24/2024	59.6%	59.6%
39.00	Loan		1	Hidden Hollow Apartments	2.00	1.93	14.2%	13.7%	5,200,000	As Is	6/26/2024	57.7%	57.7%
40.00	Loan		1	CityLine Self Storage Salisbury, MD	1.56	1.54	11.1%	10.9%	4,210,000	As Is	4/24/2024	67.2%	67.2%
41.00	Loan		1	Beaver Lake	1.35	1.33	8.3%	8.1%	4,400,000	As Is	4/29/2024	59.8%	59.8%
42.00	Loan		1	Pioneer Crossing MHC	1.34	1.32	9.1%	9.0%	3,300,000	As Is	3/8/2024	68.5%	68.5%

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	Leased Occupancy (%)(3)	Occupancy Date	Single Tenant (Y/N)	Largest Tenant	Largest Tenant SF	Largest Tenant % of NRA	Largest Tenant Lease Expiration Date(4)
1.00	Loan	5, 7, 8, 9	1	Bay Plaza Community Center	89.7%	6/1/2024	No	Stop & Shop	67,333	11.8%	10/31/2033
2.00	Loan	10, 11, 12	1	The Galt House	54.3%	5/31/2024	NAP	NAP	NAP	NAP	NAP
3.00	Loan	5, 13	11	Ignite Portfolio	78.0%	Various
3.01	Property		1	Candlewood	71.3%	6/15/2024	NAP	NAP	NAP	NAP	NAP
3.02	Property		1	Auburn Crossing	75.2%	6/15/2024	NAP	NAP	NAP	NAP	NAP
3.03	Property		1	Fawn Creek	87.7%	6/15/2024	NAP	NAP	NAP	NAP	NAP
3.04	Property		1	Harborton Estates	76.3%	6/15/2024	NAP	NAP	NAP	NAP	NAP
3.05	Property		1	Fawn Brook	88.5%	6/15/2024	NAP	NAP	NAP	NAP	NAP
3.06	Property		1	Fox Meadows	74.7%	6/16/2024	NAP	NAP	NAP	NAP	NAP
3.07	Property		1	South Town	93.4%	6/15/2024	NAP	NAP	NAP	NAP	NAP
3.08	Property		1	Rabbit River	80.4%	6/15/2024	NAP	NAP	NAP	NAP	NAP
3.09	Property		1	Westview Estates	84.5%	6/15/2024	NAP	NAP	NAP	NAP	NAP
3.10	Property		1	Country Meadows	75.0%	6/15/2024	NAP	NAP	NAP	NAP	NAP
3.11	Property		1	Lake View	96.3%	6/15/2024	NAP	NAP	NAP	NAP	NAP
4.00	Loan	5, 13, 14	6	Culver Collection	72.8%	8/31/2024
4.01	Property		1	Hayden & National	54.3%	8/31/2024	No	Scopely, Inc.	28,199	17.9%	8/31/2032
4.02	Property		1	3505-3525 Hayden	100.0%	8/31/2024	No	Scopely, Inc.	60,794	90.8%	8/31/2032
4.03	Property		1	Hayden & Higuera	66.5%	8/31/2024	No	Decoded Advertising	13,919	39.6%	1/31/2029
4.04	Property		1	3555 Hayden	100.0%	8/31/2024	Yes	Apple	24,919	100.0%	2/28/2030
4.05	Property		1	8511 Warner Drive	NAP	NAP	NAP	NAP	NAP	NAP	NAP
4.06	Property		1	3585 Hayden	100.0%	8/31/2024	No	Chownow	19,167	82.2%	7/31/2027
5.00	Loan	5, 15	1	Bronx Terminal Market	90.2%	4/19/2024	No	Target	188,446	20.5%	10/14/2033
6.00	Loan	13	16	ExchangeRight 68	100.0%	10/1/2024
6.01	Property		1	FedEx - Humboldt, TN	100.0%	10/1/2024	Yes	FedEx	337,137	100.0%	9/30/2037
6.02	Property		1	Tractor Supply – Bedminster, PA	100.0%	10/1/2024	Yes	Tractor Supply	19,012	100.0%	9/30/2044
6.03	Property		1	Tractor Supply – Canton, GA	100.0%	10/1/2024	Yes	Tractor Supply	39,130	100.0%	9/30/2044
6.04	Property		1	Tractor Supply – Winnie, TX	100.0%	10/1/2024	Yes	Tractor Supply	25,104	100.0%	9/30/2044
6.05	Property		1	Tractor Supply – Wichita Falls, TX	100.0%	10/1/2024	Yes	Tractor Supply	33,355	100.0%	9/30/2044
6.06	Property		1	Tractor Supply – Edinboro, PA	100.0%	10/1/2024	Yes	Tractor Supply	19,051	100.0%	9/30/2044
6.07	Property		1	Dollar General Market – Williston, ND	100.0%	10/1/2024	Yes	Dollar General Market	12,687	100.0%	7/31/2039
6.08	Property		1	Dollar General Market – Brownsville, TX	100.0%	10/1/2024	Yes	Dollar General Market	12,687	100.0%	7/31/2039
6.09	Property		1	Sherwin Williams – Bonner Springs, KS	100.0%	10/1/2024	Yes	Sherwin Williams	4,536	100.0%	1/31/2034
6.10	Property		1	Dollar Tree – Kimball, MI	100.0%	10/1/2024	Yes	Dollar Tree	10,000	100.0%	4/30/2034
6.11	Property		1	Dollar General – Farmington, NM	100.0%	10/1/2024	Yes	Dollar General Market	10,640	100.0%	4/30/2039
6.12	Property		1	Dollar Tree – Bettendorf, IA	100.0%	10/1/2024	Yes	Dollar Tree	10,000	100.0%	5/31/2034
6.13	Property		1	Dollar Tree – Basehor, KS	100.0%	10/1/2024	Yes	Dollar Tree	10,000	100.0%	7/31/2034
6.14	Property		1	Dollar Tree – Asheboro, NC	100.0%	10/1/2024	Yes	Dollar Tree	10,500	100.0%	2/28/2034
6.15	Property		1	O'Reilly Auto Parts – Hendersonville, NC	100.0%	10/1/2024	Yes	O'Reilly Auto Parts	6,800	100.0%	4/4/2034
6.16	Property		1	O'Reilly Auto Parts – Marion, NC	100.0%	10/1/2024	Yes	O'Reilly Auto Parts	6,800	100.0%	9/30/2034
7.00	Loan	16	1	Kimpton Journeyman Hotel	71.4%	7/31/2024	No	NAP	NAP	NAP	NAP
8.00	Loan		1	Renaissance West	94.7%	8/12/2024	No	Smith's	60,950	37.2%	12/31/2035
9.00	Loan	13	6	TCC Pool 1	79.2%	5/1/2024
9.01	Property		1	Middletown	87.9%	5/1/2024	NAP	NAP	NAP	NAP	NAP
9.02	Property		1	Brookside	62.0%	5/1/2024	NAP	NAP	NAP	NAP	NAP
9.03	Property		1	Hagerstown	76.3%	5/1/2024	NAP	NAP	NAP	NAP	NAP
9.04	Property		1	Menaul Terrace	98.0%	5/1/2024	NAP	NAP	NAP	NAP	NAP
9.05	Property		1	Jenny Lee	84.2%	5/1/2024	NAP	NAP	NAP	NAP	NAP
9.06	Property		1	South Main	73.3%	5/1/2024	NAP	NAP	NAP	NAP	NAP
10.00	Loan	5, 17	1	International Plaza II	93.5%	8/2/2024	No	Trinity Industries, Inc.	155,200	40.0%	1/31/2037
11.00	Loan	18	1	Whispering Palms MHC	73.8%	8/1/2024	NAP	NAP	NAP	NAP	NAP
12.00	Loan		1	Topanga & Victory	93.6%	10/1/2024	No	Fidelity Brokerage Services	7,450	4.5%	10/31/2031
13.00	Loan		1	Lake Air Shopping Center	94.5%	8/1/2024	No	City of Waco Hoover Library	32,294	15.3%	8/31/2050
14.00	Loan	5, 19	1	175 Remsen Street	97.2%	7/31/2024	No	The Osborne Association, Inc.	21,612	16.6%	7/31/2031
15.00	Loan	5, 6, 20, 21	1	Baybrook Mall	95.4%	6/30/2024	No	JCPenney	96,605	17.9%	1/31/2026
16.00	Loan	5, 22, 23, 24, 25, 26, 27, 28	1	The Piazza	97.6%	6/20/2024	NAP	NAP	NAP	NAP	NAP
17.00	Loan		1	Sunlight Townhomes and Greeley Apartments	92.2%	6/25/2024	NAP	NAP	NAP	NAP	NAP
18.00	Loan	5, 29	1	Hilton Washington DC Rockville Hotel	55.5%	6/30/2024	NAP	NAP	NAP	NAP	NAP
19.00	Loan		1	Residence Inn Naperville	71.7%	6/30/2024	NAP	NAP	NAP	NAP	NAP
20.00	Loan		1	JB Center Apartments	97.2%	8/31/2024	NAP	NAP	NAP	NAP	NAP
21.00	Loan		1	Sierra Vista Plaza	95.4%	6/30/2024	No	C-A-L Ranch Stores	72,436	31.9%	6/30/2029
22.00	Loan		1	Federal Way Supreme Self Storage	91.4%	7/31/2024	NAP	NAP	NAP	NAP	NAP
23.00	Loan		1	The Park at Hibiscus	96.0%	8/5/2024	NAP	NAP	NAP	NAP	NAP

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	Leased Occupancy (%)(3)	Occupancy Date	Single Tenant (Y/N)	Largest Tenant	Largest Tenant SF	Largest Tenant % of NRA	Largest Tenant Lease Expiration Date(4)
24.00	Loan		1	River Apartments	100.0%	8/31/2024	NAP	NAP	NAP	NAP	NAP
25.00	Loan		1	The Reserve at Homosassa Springs	94.1%	8/1/2024	NAP	NAP	NAP	NAP	NAP
26.00	Loan		1	Florline Commons	95.8%	7/1/2024	No	America's Thrift Stores	36,416	26.1%	9/30/2033
27.00	Loan	5, 30	1	9950 Woodloch	97.0%	6/3/2024	No	Western Midstream Partners, LP	188,318	31.3%	12/31/2031
28.00	Loan	13	3	BBR Apartment Portfolio	98.3%	6/30/2024
28.01	Property		1	Bridle Ridge Apartments	97.5%	6/30/2024	NAP	NAP	NAP	NAP	NAP
28.02	Property		1	Rose Hill Gardens Apartments	97.5%	6/30/2024	NAP	NAP	NAP	NAP	NAP
28.03	Property		1	Bracey Square Apartments	100.0%	6/30/2024	NAP	NAP	NAP	NAP	NAP
29.00	Loan		1	Pine Island Marketplace	100.0%	7/29/2024	No	Sportsmans Warehouse	21,408	30.0%	8/14/2033
30.00	Loan	13	5	TCC Pool 2	88.8%	5/1/2024
30.01	Property		1	Shulls MHC	84.4%	5/1/2024	NAP	NAP	NAP	NAP	NAP
30.02	Property		1	Colonial Estates	97.9%	5/1/2024	NAP	NAP	NAP	NAP	NAP
30.03	Property		1	Dixieland	95.3%	5/1/2024	NAP	NAP	NAP	NAP	NAP
30.04	Property		1	Razorback MHP	87.5%	5/1/2024	NAP	NAP	NAP	NAP	NAP
30.05	Property		1	Green Acres	81.1%	5/1/2024	NAP	NAP	NAP	NAP	NAP
31.00	Loan		1	Lakeside Budget Storage	95.4%	7/9/2024	NAP	NAP	NAP	NAP	NAP
32.00	Loan		1	Graham Town Center	95.1%	7/1/2024	No	Ace Hardware	12,755	23.7%	11/30/2030
33.00	Loan	31	1	Storage Quarters Garden City	97.9%	8/19/2024	NAP	NAP	NAP	NAP	NAP
34.00	Loan		1	Kingsland Village	99.1%	7/10/2024	No	Goodwill	20,116	32.5%	10/31/2029
35.00	Loan		1	Aero Treasure Coast Self Storage	91.0%	6/30/2024	NAP	NAP	NAP	NAP	NAP
36.00	Loan	32	1	Prestonwood Polo Crossing	100.0%	7/10/2024	No	La Rustica Restaurant	2,311	21.2%	2/28/2034
37.00	Loan		1	Colonial Manor MHC	100.0%	7/31/2024	NAP	NAP	NAP	NAP	NAP
38.00	Loan		1	CityLine Self Storage West Amwell, NJ	87.1%	8/8/2024	NAP	NAP	NAP	NAP	NAP
39.00	Loan		1	Hidden Hollow Apartments	96.0%	7/14/2024	NAP	NAP	NAP	NAP	NAP
40.00	Loan		1	CityLine Self Storage Salisbury, MD	91.0%	6/30/2024	NAP	NAP	NAP	NAP	NAP
41.00	Loan		1	Beaver Lake	79.3%	5/1/2024	NAP	NAP	NAP	NAP	NAP
42.00	Loan		1	Pioneer Crossing MHC	84.4%	7/1/2024	NAP	NAP	NAP	NAP	NAP

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	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
1.00	Loan	5, 7, 8, 9	1	Bay Plaza Community Center	AMC	55,700	9.8%	6/30/2029	UFT	45,008
2.00	Loan	10, 11, 12	1	The Galt House	NAP	NAP	NAP	NAP	NAP	NAP
3.00	Loan	5, 13	11	Ignite Portfolio
3.01	Property		1	Candlewood	NAP	NAP	NAP	NAP	NAP	NAP
3.02	Property		1	Auburn Crossing	NAP	NAP	NAP	NAP	NAP	NAP
3.03	Property		1	Fawn Creek	NAP	NAP	NAP	NAP	NAP	NAP
3.04	Property		1	Harborton Estates	NAP	NAP	NAP	NAP	NAP	NAP
3.05	Property		1	Fawn Brook	NAP	NAP	NAP	NAP	NAP	NAP
3.06	Property		1	Fox Meadows	NAP	NAP	NAP	NAP	NAP	NAP
3.07	Property		1	South Town	NAP	NAP	NAP	NAP	NAP	NAP
3.08	Property		1	Rabbit River	NAP	NAP	NAP	NAP	NAP	NAP
3.09	Property		1	Westview Estates	NAP	NAP	NAP	NAP	NAP	NAP
3.10	Property		1	Country Meadows	NAP	NAP	NAP	NAP	NAP	NAP
3.11	Property		1	Lake View	NAP	NAP	NAP	NAP	NAP	NAP
4.00	Loan	5, 13, 14	6	Culver Collection
4.01	Property		1	Hayden & National	MarketCast LLC	11,145	7.1%	2/28/2030	Samitaur Constructs	11,089
4.02	Property		1	3505-3525 Hayden	WC+A	6,138	9.2%	10/31/2028	NAP	NAP
4.03	Property		1	Hayden & Higuera	Eric Owen Moss	5,728	16.3%	11/30/2026	Samitaur Constructs	3,697
4.04	Property		1	3555 Hayden	NAP	NAP	NAP	NAP	NAP	NAP
4.05	Property		1	8511 Warner Drive	NAP	NAP	NAP	NAP	NAP	NAP
4.06	Property		1	3585 Hayden	Sprouts JK	4,156	17.8%	7/31/2031	NAP	NAP
5.00	Loan	5, 15	1	Bronx Terminal Market	BJ's Wholesale Club	130,099	14.2%	8/2/2029	Home Depot	124,955
6.00	Loan	13	16	ExchangeRight 68
6.01	Property		1	FedEx - Humboldt, TN	NAP	NAP	NAP	NAP	NAP	NAP
6.02	Property		1	Tractor Supply – Bedminster, PA	NAP	NAP	NAP	NAP	NAP	NAP
6.03	Property		1	Tractor Supply – Canton, GA	NAP	NAP	NAP	NAP	NAP	NAP
6.04	Property		1	Tractor Supply – Winnie, TX	NAP	NAP	NAP	NAP	NAP	NAP
6.05	Property		1	Tractor Supply – Wichita Falls, TX	NAP	NAP	NAP	NAP	NAP	NAP
6.06	Property		1	Tractor Supply – Edinboro, PA	NAP	NAP	NAP	NAP	NAP	NAP
6.07	Property		1	Dollar General Market – Williston, ND	NAP	NAP	NAP	NAP	NAP	NAP
6.08	Property		1	Dollar General Market – Brownsville, TX	NAP	NAP	NAP	NAP	NAP	NAP
6.09	Property		1	Sherwin Williams – Bonner Springs, KS	NAP	NAP	NAP	NAP	NAP	NAP
6.10	Property		1	Dollar Tree – Kimball, MI	NAP	NAP	NAP	NAP	NAP	NAP
6.11	Property		1	Dollar General – Farmington, NM	NAP	NAP	NAP	NAP	NAP	NAP
6.12	Property		1	Dollar Tree – Bettendorf, IA	NAP	NAP	NAP	NAP	NAP	NAP
6.13	Property		1	Dollar Tree – Basehor, KS	NAP	NAP	NAP	NAP	NAP	NAP
6.14	Property		1	Dollar Tree – Asheboro, NC	NAP	NAP	NAP	NAP	NAP	NAP
6.15	Property		1	O'Reilly Auto Parts – Hendersonville, NC	NAP	NAP	NAP	NAP	NAP	NAP
6.16	Property		1	O'Reilly Auto Parts – Marion, NC	NAP	NAP	NAP	NAP	NAP	NAP
7.00	Loan	16	1	Kimpton Journeyman Hotel	NAP	NAP	NAP	NAP	NAP	NAP
8.00	Loan		1	Renaissance West	Planet Fitness	17,000	10.4%	4/30/2027	The Boiling Crab	9,000
9.00	Loan	13	6	TCC Pool 1
9.01	Property		1	Middletown	NAP	NAP	NAP	NAP	NAP	NAP
9.02	Property		1	Brookside	NAP	NAP	NAP	NAP	NAP	NAP
9.03	Property		1	Hagerstown	NAP	NAP	NAP	NAP	NAP	NAP
9.04	Property		1	Menaul Terrace	NAP	NAP	NAP	NAP	NAP	NAP
9.05	Property		1	Jenny Lee	NAP	NAP	NAP	NAP	NAP	NAP
9.06	Property		1	South Main	NAP	NAP	NAP	NAP	NAP	NAP
10.00	Loan	5, 17	1	International Plaza II	Interstate Batteries, Inc.	77,435	19.9%	6/30/2033	Freeman Holding, LLC	65,684
11.00	Loan	18	1	Whispering Palms MHC	NAP	NAP	NAP	NAP	NAP	NAP
12.00	Loan		1	Topanga & Victory	RE/MAX One (XQB Management,fka Christopher Todd, Inc.)	7,225	4.4%	7/31/2027	Fleming's/Woodland Hills	7,040
13.00	Loan		1	Lake Air Shopping Center	Octapharma Plasma, Inc.	13,228	6.3%	12/31/2031	Melrose	11,580
14.00	Loan	5, 19	1	175 Remsen Street	EAC, Inc.	13,383	10.3%	12/31/2027	Bridge Back To Life Center, Inc.	11,392
15.00	Loan	5, 6, 20, 21	1	Baybrook Mall	Forever 21	81,772	15.1%	12/31/2026	Foot Locker	18,376
16.00	Loan	5, 22, 23, 24, 25, 26, 27, 28	1	The Piazza	NAP	NAP	NAP	NAP	NAP	NAP
17.00	Loan		1	Sunlight Townhomes and Greeley Apartments	NAP	NAP	NAP	NAP	NAP	NAP
18.00	Loan	5, 29	1	Hilton Washington DC Rockville Hotel	NAP	NAP	NAP	NAP	NAP	NAP
19.00	Loan		1	Residence Inn Naperville	NAP	NAP	NAP	NAP	NAP	NAP
20.00	Loan		1	JB Center Apartments	NAP	NAP	NAP	NAP	NAP	NAP
21.00	Loan		1	Sierra Vista Plaza	Hobby Lobby	54,811	24.1%	9/30/2033	Ross Dress for Less	33,796
22.00	Loan		1	Federal Way Supreme Self Storage	NAP	NAP	NAP	NAP	NAP	NAP
23.00	Loan		1	The Park at Hibiscus	NAP	NAP	NAP	NAP	NAP	NAP

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	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
24.00	Loan		1	River Apartments	NAP	NAP	NAP	NAP	NAP	NAP
25.00	Loan		1	The Reserve at Homosassa Springs	NAP	NAP	NAP	NAP	NAP	NAP
26.00	Loan		1	Florline Commons	Northern Tool & Equipment	25,000	17.9%	7/31/2032	Office Depot	18,300
27.00	Loan	5, 30	1	9950 Woodloch	The Woodlands Land Development	57,329	9.5%	10/31/2030 (42,675 SF), 1/31/2031 (14,654 SF)	Kodiak Gas Services, LLC	53,060
28.00	Loan	13	3	BBR Apartment Portfolio
28.01	Property		1	Bridle Ridge Apartments	NAP	NAP	NAP	NAP	NAP	NAP
28.02	Property		1	Rose Hill Gardens Apartments	NAP	NAP	NAP	NAP	NAP	NAP
28.03	Property		1	Bracey Square Apartments	NAP	NAP	NAP	NAP	NAP	NAP
29.00	Loan		1	Pine Island Marketplace	Office Depot	17,975	25.2%	12/31/2027	Dollar Tree	9,733
30.00	Loan	13	5	TCC Pool 2
30.01	Property		1	Shulls MHC	NAP	NAP	NAP	NAP	NAP	NAP
30.02	Property		1	Colonial Estates	NAP	NAP	NAP	NAP	NAP	NAP
30.03	Property		1	Dixieland	NAP	NAP	NAP	NAP	NAP	NAP
30.04	Property		1	Razorback MHP	NAP	NAP	NAP	NAP	NAP	NAP
30.05	Property		1	Green Acres	NAP	NAP	NAP	NAP	NAP	NAP
31.00	Loan		1	Lakeside Budget Storage	NAP	NAP	NAP	NAP	NAP	NAP
32.00	Loan		1	Graham Town Center	Culpepper's Bar & Grill	8,555	15.9%	10/31/2027	Graham Fitness Club	6,269
33.00	Loan	31	1	Storage Quarters Garden City	NAP	NAP	NAP	NAP	NAP	NAP
34.00	Loan		1	Kingsland Village	Mo's Place	16,110	26.1%	11/30/2027	A-1 Transmission	4,010
35.00	Loan		1	Aero Treasure Coast Self Storage	NAP	NAP	NAP	NAP	NAP	NAP
36.00	Loan	32	1	Prestonwood Polo Crossing	Starbucks	2,303	21.2%	7/31/2033	Evolve Yoga Lounge	2,138
37.00	Loan		1	Colonial Manor MHC	NAP	NAP	NAP	NAP	NAP	NAP
38.00	Loan		1	CityLine Self Storage West Amwell, NJ	NAP	NAP	NAP	NAP	NAP	NAP
39.00	Loan		1	Hidden Hollow Apartments	NAP	NAP	NAP	NAP	NAP	NAP
40.00	Loan		1	CityLine Self Storage Salisbury, MD	NAP	NAP	NAP	NAP	NAP	NAP
41.00	Loan		1	Beaver Lake	NAP	NAP	NAP	NAP	NAP	NAP
42.00	Loan		1	Pioneer Crossing MHC	NAP	NAP	NAP	NAP	NAP	NAP

A-1-22 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Third Largest Tenant % of NRA	Third Largest Tenant Lease Expiration Date	Fourth Largest Tenant	Fourth Largest Tenant SF	Fourth Largest Tenant % of NRA	Fourth Largest Tenant Lease Expiration Date
1.00	Loan	5, 7, 8, 9	1	Bay Plaza Community Center	7.9%	7/31/2044	Raymour & Flanigan	43,000	7.6%	12/31/2029
2.00	Loan	10, 11, 12	1	The Galt House	NAP	NAP	NAP	NAP	NAP	NAP
3.00	Loan	5, 13	11	Ignite Portfolio
3.01	Property		1	Candlewood	NAP	NAP	NAP	NAP	NAP	NAP
3.02	Property		1	Auburn Crossing	NAP	NAP	NAP	NAP	NAP	NAP
3.03	Property		1	Fawn Creek	NAP	NAP	NAP	NAP	NAP	NAP
3.04	Property		1	Harborton Estates	NAP	NAP	NAP	NAP	NAP	NAP
3.05	Property		1	Fawn Brook	NAP	NAP	NAP	NAP	NAP	NAP
3.06	Property		1	Fox Meadows	NAP	NAP	NAP	NAP	NAP	NAP
3.07	Property		1	South Town	NAP	NAP	NAP	NAP	NAP	NAP
3.08	Property		1	Rabbit River	NAP	NAP	NAP	NAP	NAP	NAP
3.09	Property		1	Westview Estates	NAP	NAP	NAP	NAP	NAP	NAP
3.10	Property		1	Country Meadows	NAP	NAP	NAP	NAP	NAP	NAP
3.11	Property		1	Lake View	NAP	NAP	NAP	NAP	NAP	NAP
4.00	Loan	5, 13, 14	6	Culver Collection
4.01	Property		1	Hayden & National	7.0%	8/31/2032	Zambezi	10,484	6.7%	12/31/2027
4.02	Property		1	3505-3525 Hayden	NAP	NAP	NAP	NAP	NAP	NAP
4.03	Property		1	Hayden & Higuera	10.5%	11/30/2026	NAP	NAP	NAP	NAP
4.04	Property		1	3555 Hayden	NAP	NAP	NAP	NAP	NAP	NAP
4.05	Property		1	8511 Warner Drive	NAP	NAP	NAP	NAP	NAP	NAP
4.06	Property		1	3585 Hayden	NAP	NAP	NAP	NAP	NAP	NAP
5.00	Loan	5, 15	1	Bronx Terminal Market	13.6%	2/28/2034	Food Bazaar	77,915	8.5%	9/30/2039
6.00	Loan	13	16	ExchangeRight 68
6.01	Property		1	FedEx - Humboldt, TN	NAP	NAP	NAP	NAP	NAP	NAP
6.02	Property		1	Tractor Supply – Bedminster, PA	NAP	NAP	NAP	NAP	NAP	NAP
6.03	Property		1	Tractor Supply – Canton, GA	NAP	NAP	NAP	NAP	NAP	NAP
6.04	Property		1	Tractor Supply – Winnie, TX	NAP	NAP	NAP	NAP	NAP	NAP
6.05	Property		1	Tractor Supply – Wichita Falls, TX	NAP	NAP	NAP	NAP	NAP	NAP
6.06	Property		1	Tractor Supply – Edinboro, PA	NAP	NAP	NAP	NAP	NAP	NAP
6.07	Property		1	Dollar General Market – Williston, ND	NAP	NAP	NAP	NAP	NAP	NAP
6.08	Property		1	Dollar General Market – Brownsville, TX	NAP	NAP	NAP	NAP	NAP	NAP
6.09	Property		1	Sherwin Williams – Bonner Springs, KS	NAP	NAP	NAP	NAP	NAP	NAP
6.10	Property		1	Dollar Tree – Kimball, MI	NAP	NAP	NAP	NAP	NAP	NAP
6.11	Property		1	Dollar General – Farmington, NM	NAP	NAP	NAP	NAP	NAP	NAP
6.12	Property		1	Dollar Tree – Bettendorf, IA	NAP	NAP	NAP	NAP	NAP	NAP
6.13	Property		1	Dollar Tree – Basehor, KS	NAP	NAP	NAP	NAP	NAP	NAP
6.14	Property		1	Dollar Tree – Asheboro, NC	NAP	NAP	NAP	NAP	NAP	NAP
6.15	Property		1	O'Reilly Auto Parts – Hendersonville, NC	NAP	NAP	NAP	NAP	NAP	NAP
6.16	Property		1	O'Reilly Auto Parts – Marion, NC	NAP	NAP	NAP	NAP	NAP	NAP
7.00	Loan	16	1	Kimpton Journeyman Hotel	NAP	NAP	NAP	NAP	NAP	NAP
8.00	Loan		1	Renaissance West	5.5%	12/31/2031	PKWY Tavern	8,706	5.3%	5/31/2036
9.00	Loan	13	6	TCC Pool 1
9.01	Property		1	Middletown	NAP	NAP	NAP	NAP	NAP	NAP
9.02	Property		1	Brookside	NAP	NAP	NAP	NAP	NAP	NAP
9.03	Property		1	Hagerstown	NAP	NAP	NAP	NAP	NAP	NAP
9.04	Property		1	Menaul Terrace	NAP	NAP	NAP	NAP	NAP	NAP
9.05	Property		1	Jenny Lee	NAP	NAP	NAP	NAP	NAP	NAP
9.06	Property		1	South Main	NAP	NAP	NAP	NAP	NAP	NAP
10.00	Loan	5, 17	1	International Plaza II	16.9%	10/31/2035	Forvis, LLP	30,650	7.9%	1/31/2035
11.00	Loan	18	1	Whispering Palms MHC	NAP	NAP	NAP	NAP	NAP	NAP
12.00	Loan		1	Topanga & Victory	4.3%	8/31/2034	Robert G. Hale, D.D.S.,	3,846	2.3%	1/31/2025
13.00	Loan		1	Lake Air Shopping Center	5.5%	12/31/2026	Dollar Tree Stores, Inc.	11,450	5.4%	1/31/2027
14.00	Loan	5, 19	1	175 Remsen Street	8.7%	1/14/2030	Premier Healthcare Inc.	10,806	8.3%	1/31/2026
15.00	Loan	5, 6, 20, 21	1	Baybrook Mall	3.4%	13,936 SF (4/30/2032); 4,440 SF (5/31/2027)	H&M	17,510	3.2%	1/31/2032
16.00	Loan	5, 22, 23, 24, 25, 26, 27, 28	1	The Piazza	NAP	NAP	NAP	NAP	NAP	NAP
17.00	Loan		1	Sunlight Townhomes and Greeley Apartments	NAP	NAP	NAP	NAP	NAP	NAP
18.00	Loan	5, 29	1	Hilton Washington DC Rockville Hotel	NAP	NAP	NAP	NAP	NAP	NAP
19.00	Loan		1	Residence Inn Naperville	NAP	NAP	NAP	NAP	NAP	NAP
20.00	Loan		1	JB Center Apartments	NAP	NAP	NAP	NAP	NAP	NAP
21.00	Loan		1	Sierra Vista Plaza	14.9%	1/31/2030	Marshalls	28,230	12.4%	9/30/2033
22.00	Loan		1	Federal Way Supreme Self Storage	NAP	NAP	NAP	NAP	NAP	NAP
23.00	Loan		1	The Park at Hibiscus	NAP	NAP	NAP	NAP	NAP	NAP

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	Third Largest Tenant % of NRA	Third Largest Tenant Lease Expiration Date	Fourth Largest Tenant	Fourth Largest Tenant SF	Fourth Largest Tenant % of NRA	Fourth Largest Tenant Lease Expiration Date
24.00	Loan		1	River Apartments	NAP	NAP	NAP	NAP	NAP	NAP
25.00	Loan		1	The Reserve at Homosassa Springs	NAP	NAP	NAP	NAP	NAP	NAP
26.00	Loan		1	Florline Commons	13.1%	2/28/2025	Furniture Expo	15,000	10.7%	6/30/2029
27.00	Loan	5, 30	1	9950 Woodloch	8.8%	10/31/2036	Centric Services, Inc.	52,634	8.8%	2/29/2036
28.00	Loan	13	3	BBR Apartment Portfolio
28.01	Property		1	Bridle Ridge Apartments	NAP	NAP	NAP	NAP	NAP	NAP
28.02	Property		1	Rose Hill Gardens Apartments	NAP	NAP	NAP	NAP	NAP	NAP
28.03	Property		1	Bracey Square Apartments	NAP	NAP	NAP	NAP	NAP	NAP
29.00	Loan		1	Pine Island Marketplace	13.6%	6/30/2027	SalonPLEX	7,200	10.1%	10/31/2032
30.00	Loan	13	5	TCC Pool 2
30.01	Property		1	Shulls MHC	NAP	NAP	NAP	NAP	NAP	NAP
30.02	Property		1	Colonial Estates	NAP	NAP	NAP	NAP	NAP	NAP
30.03	Property		1	Dixieland	NAP	NAP	NAP	NAP	NAP	NAP
30.04	Property		1	Razorback MHP	NAP	NAP	NAP	NAP	NAP	NAP
30.05	Property		1	Green Acres	NAP	NAP	NAP	NAP	NAP	NAP
31.00	Loan		1	Lakeside Budget Storage	NAP	NAP	NAP	NAP	NAP	NAP
32.00	Loan		1	Graham Town Center	11.6%	4/30/2031	Amici's Italian Eatery	3,652	6.8%	6/30/2030
33.00	Loan	31	1	Storage Quarters Garden City	NAP	NAP	NAP	NAP	NAP	NAP
34.00	Loan		1	Kingsland Village	6.5%	11/30/2027	Discount Car Care	3,790	6.1%	11/30/2027
35.00	Loan		1	Aero Treasure Coast Self Storage	NAP	NAP	NAP	NAP	NAP	NAP
36.00	Loan	32	1	Prestonwood Polo Crossing	19.7%	2/28/2034	M Stella Nail Salon	2,125	19.5%	2/28/2034
37.00	Loan		1	Colonial Manor MHC	NAP	NAP	NAP	NAP	NAP	NAP
38.00	Loan		1	CityLine Self Storage West Amwell, NJ	NAP	NAP	NAP	NAP	NAP	NAP
39.00	Loan		1	Hidden Hollow Apartments	NAP	NAP	NAP	NAP	NAP	NAP
40.00	Loan		1	CityLine Self Storage Salisbury, MD	NAP	NAP	NAP	NAP	NAP	NAP
41.00	Loan		1	Beaver Lake	NAP	NAP	NAP	NAP	NAP	NAP
42.00	Loan		1	Pioneer Crossing MHC	NAP	NAP	NAP	NAP	NAP	NAP

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	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
1.00	Loan	5, 7, 8, 9	1	Bay Plaza Community Center	NYC - ACS	37,500	6.6%	9/25/2044	7/31/2024	NAP	7/31/2024
2.00	Loan	10, 11, 12	1	The Galt House	NAP	NAP	NAP	NAP	5/28/2024	NAP	5/16/2024
3.00	Loan	5, 13	11	Ignite Portfolio
3.01	Property		1	Candlewood	NAP	NAP	NAP	NAP	6/20/2024	NAP	6/20/2024
3.02	Property		1	Auburn Crossing	NAP	NAP	NAP	NAP	6/12/2024	NAP	6/12/2024
3.03	Property		1	Fawn Creek	NAP	NAP	NAP	NAP	6/12/2024	NAP	6/12/2024
3.04	Property		1	Harborton Estates	NAP	NAP	NAP	NAP	6/12/2024	NAP	6/12/2024
3.05	Property		1	Fawn Brook	NAP	NAP	NAP	NAP	6/20/2024	NAP	6/20/2024
3.06	Property		1	Fox Meadows	NAP	NAP	NAP	NAP	6/12/2024	NAP	6/12/2024
3.07	Property		1	South Town	NAP	NAP	NAP	NAP	6/12/2024	NAP	6/12/2024
3.08	Property		1	Rabbit River	NAP	NAP	NAP	NAP	6/12/2024	NAP	6/12/2024
3.09	Property		1	Westview Estates	NAP	NAP	NAP	NAP	6/12/2024	NAP	6/12/2024
3.10	Property		1	Country Meadows	NAP	NAP	NAP	NAP	6/12/2024	NAP	6/12/2024
3.11	Property		1	Lake View	NAP	NAP	NAP	NAP	6/20/2024	NAP	6/20/2024
4.00	Loan	5, 13, 14	6	Culver Collection
4.01	Property		1	Hayden & National	Arsonal	9,263	5.9%	6/30/2025	3/8/2024	NAP	3/18/2024
4.02	Property		1	3505-3525 Hayden	NAP	NAP	NAP	NAP	3/8/2024	NAP	3/6/2024
4.03	Property		1	Hayden & Higuera	NAP	NAP	NAP	NAP	3/8/2024	NAP	3/11/2024
4.04	Property		1	3555 Hayden	NAP	NAP	NAP	NAP	3/8/2024	NAP	3/8/2024
4.05	Property		1	8511 Warner Drive	NAP	NAP	NAP	NAP	3/8/2024	NAP	6/14/2024
4.06	Property		1	3585 Hayden	NAP	NAP	NAP	NAP	3/8/2024	NAP	3/19/2024
5.00	Loan	5, 15	1	Bronx Terminal Market	Burlington Coat Factory	74,329	8.1%	1/31/2028	5/1/2024	NAP	4/30/2024
6.00	Loan	13	16	ExchangeRight 68
6.01	Property		1	FedEx - Humboldt, TN	NAP	NAP	NAP	NAP	8/6/2024	NAP	8/6/2024
6.02	Property		1	Tractor Supply – Bedminster, PA	NAP	NAP	NAP	NAP	8/5/2024	NAP	8/5/2024
6.03	Property		1	Tractor Supply – Canton, GA	NAP	NAP	NAP	NAP	8/5/2024	NAP	8/5/2024
6.04	Property		1	Tractor Supply – Winnie, TX	NAP	NAP	NAP	NAP	8/5/2024	NAP	8/5/2024
6.05	Property		1	Tractor Supply – Wichita Falls, TX	NAP	NAP	NAP	NAP	8/5/2024	NAP	8/5/2024
6.06	Property		1	Tractor Supply – Edinboro, PA	NAP	NAP	NAP	NAP	8/5/2024	NAP	8/5/2024
6.07	Property		1	Dollar General Market – Williston, ND	NAP	NAP	NAP	NAP	8/12/2024	NAP	8/9/2024
6.08	Property		1	Dollar General Market – Brownsville, TX	NAP	NAP	NAP	NAP	8/8/2024	NAP	8/12/2024
6.09	Property		1	Sherwin Williams – Bonner Springs, KS	NAP	NAP	NAP	NAP	7/31/2024	NAP	7/31/2024
6.10	Property		1	Dollar Tree – Kimball, MI	NAP	NAP	NAP	NAP	4/26/2024	NAP	4/26/2024
6.11	Property		1	Dollar General – Farmington, NM	NAP	NAP	NAP	NAP	5/22/2024	NAP	5/28/2024
6.12	Property		1	Dollar Tree – Bettendorf, IA	NAP	NAP	NAP	NAP	5/1/2024	NAP	5/1/2024
6.13	Property		1	Dollar Tree – Basehor, KS	NAP	NAP	NAP	NAP	6/28/2024	NAP	6/28/2024
6.14	Property		1	Dollar Tree – Asheboro, NC	NAP	NAP	NAP	NAP	7/8/2024	NAP	7/8/2024
6.15	Property		1	O'Reilly Auto Parts – Hendersonville, NC	NAP	NAP	NAP	NAP	6/28/2024	NAP	6/28/2024
6.16	Property		1	O'Reilly Auto Parts – Marion, NC	NAP	NAP	NAP	NAP	6/28/2024	NAP	6/28/2024
7.00	Loan	16	1	Kimpton Journeyman Hotel	NAP	NAP	NAP	NAP	7/31/2024	NAP	8/1/2024
8.00	Loan		1	Renaissance West	Zenith K9	7,618	4.6%	4/30/2035	7/15/2024	NAP	7/15/2024
9.00	Loan	13	6	TCC Pool 1
9.01	Property		1	Middletown	NAP	NAP	NAP	NAP	5/15/2024	NAP	5/9/2024
9.02	Property		1	Brookside	NAP	NAP	NAP	NAP	5/16/2024	NAP	5/9/2024
9.03	Property		1	Hagerstown	NAP	NAP	NAP	NAP	5/9/2024	NAP	5/10/2024
9.04	Property		1	Menaul Terrace	NAP	NAP	NAP	NAP	5/9/2024	NAP	5/9/2024
9.05	Property		1	Jenny Lee	NAP	NAP	NAP	NAP	5/13/2024	NAP	5/13/2024
9.06	Property		1	South Main	NAP	NAP	NAP	NAP	5/13/2024	NAP	5/9/2024
10.00	Loan	5, 17	1	International Plaza II	IMA Financial Group, Inc.	30,650	7.9%	6/30/2033	7/10/2024	NAP	8/21/2024
11.00	Loan	18	1	Whispering Palms MHC	NAP	NAP	NAP	NAP	7/17/2024	NAP	7/17/2024
12.00	Loan		1	Topanga & Victory	ATS Accounting Group, Inc.	3,798	2.3%	11/30/2027	7/22/2024	NAP	7/18/2024
13.00	Loan		1	Lake Air Shopping Center	Dogtopia	11,395	5.4%	12/31/2033	7/12/2024	NAP	7/15/2024
14.00	Loan	5, 19	1	175 Remsen Street	New Allen School, Inc.	10,806	8.3%	12/31/2032	7/29/2024	NAP	7/29/2024
15.00	Loan	5, 6, 20, 21	1	Baybrook Mall	Victoria's Secret	14,115	2.6%	1/31/2032	5/20/2024	NAP	5/20/2024
16.00	Loan	5, 22, 23, 24, 25, 26, 27, 28	1	The Piazza	NAP	NAP	NAP	NAP	6/6/2024	NAP	6/5/2024
17.00	Loan		1	Sunlight Townhomes and Greeley Apartments	NAP	NAP	NAP	NAP	7/11/2024	NAP	7/11/2024
18.00	Loan	5, 29	1	Hilton Washington DC Rockville Hotel	NAP	NAP	NAP	NAP	7/9/2024	NAP	7/10/2024
19.00	Loan		1	Residence Inn Naperville	NAP	NAP	NAP	NAP	7/16/2024	NAP	7/16/2024
20.00	Loan		1	JB Center Apartments	NAP	NAP	NAP	NAP	8/22/2024	NAP	8/22/2024
21.00	Loan		1	Sierra Vista Plaza	Dollar Tree Stores	10,000	4.4%	2/28/2029	5/28/2024	NAP	5/28/2024
22.00	Loan		1	Federal Way Supreme Self Storage	NAP	NAP	NAP	NAP	8/26/2024	NAP	8/26/2024
23.00	Loan		1	The Park at Hibiscus	NAP	NAP	NAP	NAP	7/16/2024	NAP	7/15/2024

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	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
24.00	Loan		1	River Apartments	NAP	NAP	NAP	NAP	8/22/2024	NAP	5/1/2024
25.00	Loan		1	The Reserve at Homosassa Springs	NAP	NAP	NAP	NAP	6/25/2024	NAP	6/25/2024
26.00	Loan		1	Florline Commons	Baton Rouge Police Supplies	13,980	10.0%	10/31/2028	7/15/2024	NAP	7/15/2024
27.00	Loan	5, 30	1	9950 Woodloch	HL Amenities	31,264	5.2%	10/31/2030 (28,047 SF), 1/31/2031 (3,217 SF)	5/20/2024	NAP	5/20/2024
28.00	Loan	13	3	BBR Apartment Portfolio
28.01	Property		1	Bridle Ridge Apartments	NAP	NAP	NAP	NAP	8/31/2023	NAP	7/10/2024
28.02	Property		1	Rose Hill Gardens Apartments	NAP	NAP	NAP	NAP	7/5/2023	NAP	7/11/2024
28.03	Property		1	Bracey Square Apartments	NAP	NAP	NAP	NAP	8/31/2023	NAP	7/10/2024
29.00	Loan		1	Pine Island Marketplace	Famous Footwear	7,200	10.1%	10/31/2027	8/7/2024	NAP	8/6/2024
30.00	Loan	13	5	TCC Pool 2
30.01	Property		1	Shulls MHC	NAP	NAP	NAP	NAP	5/13/2024	NAP	5/14/2024
30.02	Property		1	Colonial Estates	NAP	NAP	NAP	NAP	5/14/2024	NAP	5/13/2024
30.03	Property		1	Dixieland	NAP	NAP	NAP	NAP	5/14/2024	NAP	5/14/2024
30.04	Property		1	Razorback MHP	NAP	NAP	NAP	NAP	5/14/2024	NAP	5/14/2024
30.05	Property		1	Green Acres	NAP	NAP	NAP	NAP	5/14/2024	NAP	5/13/2024
31.00	Loan		1	Lakeside Budget Storage	NAP	NAP	NAP	NAP	7/16/2024	NAP	7/16/2024
32.00	Loan		1	Graham Town Center	Mongolian Grill	2,404	4.5%	5/31/2029	7/11/2024	NAP	7/11/2024
33.00	Loan	31	1	Storage Quarters Garden City	NAP	NAP	NAP	NAP	5/28/2024	NAP	5/28/2024
34.00	Loan		1	Kingsland Village	Star Cleaners	2,650	4.3%	4/30/2027	5/6/2024	6/13/2024	5/6/2024
35.00	Loan		1	Aero Treasure Coast Self Storage	NAP	NAP	NAP	NAP	3/25/2024	NAP	3/25/2024
36.00	Loan	32	1	Prestonwood Polo Crossing	Smiles365 Dental	2,000	18.4%	5/31/2034	6/14/2024	NAP	7/3/2024
37.00	Loan		1	Colonial Manor MHC	NAP	NAP	NAP	NAP	7/19/2024	NAP	7/19/2024
38.00	Loan		1	CityLine Self Storage West Amwell, NJ	NAP	NAP	NAP	NAP	8/22/2024	NAP	8/22/2024
39.00	Loan		1	Hidden Hollow Apartments	NAP	NAP	NAP	NAP	6/25/2024	NAP	6/19/2024
40.00	Loan		1	CityLine Self Storage Salisbury, MD	NAP	NAP	NAP	NAP	5/31/2024	NAP	7/19/2024
41.00	Loan		1	Beaver Lake	NAP	NAP	NAP	NAP	5/9/2024	NAP	5/9/2024
42.00	Loan		1	Pioneer Crossing MHC	NAP	NAP	NAP	NAP	3/19/2024	NAP	3/19/2024

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	Seismic Report Date	PML or SEL (%)	Flood Zone	Ownership Interest	Ground Lease Expiration Date	Ground Lease Extension Terms
1.00	Loan	5, 7, 8, 9	1	Bay Plaza Community Center	NAP	NAP	No	Fee	NAP	NAP
2.00	Loan	10, 11, 12	1	The Galt House	NAP	NAP	Yes - AE	Fee/Leasehold	7/1/2059	1-25 Year
3.00	Loan	5, 13	11	Ignite Portfolio
3.01	Property		1	Candlewood	NAP	NAP	No	Fee	NAP	NAP
3.02	Property		1	Auburn Crossing	NAP	NAP	No	Fee	NAP	NAP
3.03	Property		1	Fawn Creek	NAP	NAP	No	Fee	NAP	NAP
3.04	Property		1	Harborton Estates	NAP	NAP	No	Leasehold	9/30/2050	The Ground Lease may be extended at the lesse's option under the same terms of the existing ground lease, except (i) the term shall be extended for 99 years from the effective date of the extension and (ii) rent shall continue as is through the current expiration date and therafter, at fair market rent either mutually agreed to by the parties or as approved by the Court of Common Pleas, Dauphin County, Pennsylvania Orphan's Court Division based on the proofs of the parties.
3.05	Property		1	Fawn Brook	NAP	NAP	No	Fee	NAP	NAP
3.06	Property		1	Fox Meadows	NAP	NAP	No	Fee	NAP	NAP
3.07	Property		1	South Town	NAP	NAP	No	Fee	NAP	NAP
3.08	Property		1	Rabbit River	NAP	NAP	No	Fee	NAP	NAP
3.09	Property		1	Westview Estates	NAP	NAP	No	Fee	NAP	NAP
3.10	Property		1	Country Meadows	NAP	NAP	No	Fee	NAP	NAP
3.11	Property		1	Lake View	NAP	NAP	No	Fee	NAP	NAP
4.00	Loan	5, 13, 14	6	Culver Collection
4.01	Property		1	Hayden & National	6/3/2024	7%	No	Fee	NAP	NAP
4.02	Property		1	3505-3525 Hayden	6/3/2024	12%	No	Fee	NAP	NAP
4.03	Property		1	Hayden & Higuera	6/3/2024	10%	No	Fee	NAP	NAP
4.04	Property		1	3555 Hayden	6/3/2024	10%	No	Fee	NAP	NAP
4.05	Property		1	8511 Warner Drive	6/3/2024	0%	No	Fee	NAP	NAP
4.06	Property		1	3585 Hayden	6/3/2024	6%	No	Fee	NAP	NAP
5.00	Loan	5, 15	1	Bronx Terminal Market	NAP	NAP	Yes - AE	Leasehold	9/13/2055	5, 10-year
6.00	Loan	13	16	ExchangeRight 68
6.01	Property		1	FedEx - Humboldt, TN	NAP	NAP	No	Fee	NAP	NAP
6.02	Property		1	Tractor Supply – Bedminster, PA	NAP	NAP	No	Fee	NAP	NAP
6.03	Property		1	Tractor Supply – Canton, GA	NAP	NAP	No	Fee	NAP	NAP
6.04	Property		1	Tractor Supply – Winnie, TX	NAP	NAP	No	Fee	NAP	NAP
6.05	Property		1	Tractor Supply – Wichita Falls, TX	NAP	NAP	No	Fee	NAP	NAP
6.06	Property		1	Tractor Supply – Edinboro, PA	NAP	NAP	No	Fee	NAP	NAP
6.07	Property		1	Dollar General Market – Williston, ND	NAP	NAP	No	Fee	NAP	NAP
6.08	Property		1	Dollar General Market – Brownsville, TX	NAP	NAP	No	Fee	NAP	NAP
6.09	Property		1	Sherwin Williams – Bonner Springs, KS	NAP	NAP	No	Fee	NAP	NAP
6.10	Property		1	Dollar Tree – Kimball, MI	NAP	NAP	No	Fee	NAP	NAP
6.11	Property		1	Dollar General – Farmington, NM	NAP	NAP	No	Fee	NAP	NAP
6.12	Property		1	Dollar Tree – Bettendorf, IA	NAP	NAP	No	Fee	NAP	NAP
6.13	Property		1	Dollar Tree – Basehor, KS	NAP	NAP	No	Fee	NAP	NAP
6.14	Property		1	Dollar Tree – Asheboro, NC	NAP	NAP	No	Fee	NAP	NAP
6.15	Property		1	O'Reilly Auto Parts – Hendersonville, NC	NAP	NAP	No	Fee	NAP	NAP
6.16	Property		1	O'Reilly Auto Parts – Marion, NC	NAP	NAP	No	Fee	NAP	NAP
7.00	Loan	16	1	Kimpton Journeyman Hotel	NAP	NAP	No	Fee	NAP	NAP
8.00	Loan		1	Renaissance West	NAP	NAP	No	Fee	NAP	NAP
9.00	Loan	13	6	TCC Pool 1
9.01	Property		1	Middletown	NAP	NAP	Yes - AE	Fee	NAP	NAP
9.02	Property		1	Brookside	NAP	NAP	No	Fee	NAP	NAP
9.03	Property		1	Hagerstown	NAP	NAP	No	Fee	NAP	NAP
9.04	Property		1	Menaul Terrace	NAP	NAP	No	Fee	NAP	NAP
9.05	Property		1	Jenny Lee	NAP	NAP	Yes - AE	Fee	NAP	NAP
9.06	Property		1	South Main	NAP	NAP	No	Fee	NAP	NAP
10.00	Loan	5, 17	1	International Plaza II	NAP	NAP	No	Fee	NAP	NAP
11.00	Loan	18	1	Whispering Palms MHC	NAP	NAP	No	Fee	NAP	NAP
12.00	Loan		1	Topanga & Victory	7/18/2024	13%	No	Fee	NAP	NAP
13.00	Loan		1	Lake Air Shopping Center	NAP	NAP	No	Fee	NAP	NAP
14.00	Loan	5, 19	1	175 Remsen Street	NAP	NAP	No	Fee	NAP	NAP
15.00	Loan	5, 6, 20, 21	1	Baybrook Mall	NAP	NAP	No	Fee	NAP	NAP
16.00	Loan	5, 22, 23, 24, 25, 26, 27, 28	1	The Piazza	NAP	NAP	No	Fee	NAP	NAP
17.00	Loan		1	Sunlight Townhomes and Greeley Apartments	NAP	NAP	No	Fee	NAP	NAP
18.00	Loan	5, 29	1	Hilton Washington DC Rockville Hotel	NAP	NAP	No	Fee	NAP	NAP
19.00	Loan		1	Residence Inn Naperville	NAP	NAP	No	Fee	NAP	NAP
20.00	Loan		1	JB Center Apartments	8/22/2024	10%	No	Fee	NAP	NAP
21.00	Loan		1	Sierra Vista Plaza	NAP	NAP	No	Fee	NAP	NAP
22.00	Loan		1	Federal Way Supreme Self Storage	8/23/2024	5%	No	Fee	NAP	NAP
23.00	Loan		1	The Park at Hibiscus	NAP	NAP	No	Fee	NAP	NAP

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	Seismic Report Date	PML or SEL (%)	Flood Zone	Ownership Interest	Ground Lease Expiration Date	Ground Lease Extension Terms
24.00	Loan		1	River Apartments	8/22/2024	10%	No	Fee	NAP	NAP
25.00	Loan		1	The Reserve at Homosassa Springs	NAP	NAP	Yes - AE	Fee	NAP	NAP
26.00	Loan		1	Florline Commons	NAP	NAP	No	Fee	NAP	NAP
27.00	Loan	5, 30	1	9950 Woodloch	NAP	NAP	No	Fee	NAP	NAP
28.00	Loan	13	3	BBR Apartment Portfolio
28.01	Property		1	Bridle Ridge Apartments	NAP	NAP	No	Fee	NAP	NAP
28.02	Property		1	Rose Hill Gardens Apartments	NAP	NAP	No	Fee	NAP	NAP
28.03	Property		1	Bracey Square Apartments	NAP	NAP	No	Fee	NAP	NAP
29.00	Loan		1	Pine Island Marketplace	NAP	NAP	No	Fee	NAP	NAP
30.00	Loan	13	5	TCC Pool 2
30.01	Property		1	Shulls MHC	NAP	NAP	Yes - AE	Fee	NAP	NAP
30.02	Property		1	Colonial Estates	NAP	NAP	No	Fee	NAP	NAP
30.03	Property		1	Dixieland	NAP	NAP	No	Fee	NAP	NAP
30.04	Property		1	Razorback MHP	NAP	NAP	No	Fee	NAP	NAP
30.05	Property		1	Green Acres	NAP	NAP	No	Fee	NAP	NAP
31.00	Loan		1	Lakeside Budget Storage	NAP	NAP	No	Fee	NAP	NAP
32.00	Loan		1	Graham Town Center	7/11/2024	10%	No	Fee	NAP	NAP
33.00	Loan	31	1	Storage Quarters Garden City	NAP	NAP	No	Fee	NAP	NAP
34.00	Loan		1	Kingsland Village	NAP	NAP	No	Fee	NAP	NAP
35.00	Loan		1	Aero Treasure Coast Self Storage	NAP	NAP	No	Leasehold	7/1/2052	2, 10-year
36.00	Loan	32	1	Prestonwood Polo Crossing	NAP	NAP	No	Fee	NAP	NAP
37.00	Loan		1	Colonial Manor MHC	7/19/2024	16%	No	Fee	NAP	NAP
38.00	Loan		1	CityLine Self Storage West Amwell, NJ	NAP	NAP	No	Fee	NAP	NAP
39.00	Loan		1	Hidden Hollow Apartments	NAP	NAP	No	Fee	NAP	NAP
40.00	Loan		1	CityLine Self Storage Salisbury, MD	NAP	NAP	No	Fee	NAP	NAP
41.00	Loan		1	Beaver Lake	NAP	NAP	No	Fee	NAP	NAP
42.00	Loan		1	Pioneer Crossing MHC	NAP	NAP	No	Fee	NAP	NAP

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	Annual Ground Lease Payment as of the Cut-off Date ($)	Annual Ground Rent Increases (Y/N)	Upfront RE Tax Reserve ($)	Monthly RE Tax Reserve ($)	Upfront Insurance Reserve ($)
1.00	Loan	5, 7, 8, 9	1	Bay Plaza Community Center	NAP	NAP	0	Springing	0
2.00	Loan	10, 11, 12	1	The Galt House	Annual rent is equal 2% of gross receipts from the sale of food & beverage and certain specialty shops and 4% of gross receipts from room rentals from the West Tower only.	No	912,300	91,230	0
3.00	Loan	5, 13	11	Ignite Portfolio			114,328	38,109	151,444
3.01	Property		1	Candlewood	NAP	NAP
3.02	Property		1	Auburn Crossing	NAP	NAP
3.03	Property		1	Fawn Creek	NAP	NAP
3.04	Property		1	Harborton Estates	677.50	No
3.05	Property		1	Fawn Brook	NAP	NAP
3.06	Property		1	Fox Meadows	NAP	NAP
3.07	Property		1	South Town	NAP	NAP
3.08	Property		1	Rabbit River	NAP	NAP
3.09	Property		1	Westview Estates	NAP	NAP
3.10	Property		1	Country Meadows	NAP	NAP
3.11	Property		1	Lake View	NAP	NAP
4.00	Loan	5, 13, 14	6	Culver Collection			227,527	45,505	0
4.01	Property		1	Hayden & National	NAP	NAP
4.02	Property		1	3505-3525 Hayden	NAP	NAP
4.03	Property		1	Hayden & Higuera	NAP	NAP
4.04	Property		1	3555 Hayden	NAP	NAP
4.05	Property		1	8511 Warner Drive	NAP	NAP
4.06	Property		1	3585 Hayden	NAP	NAP
5.00	Loan	5, 15	1	Bronx Terminal Market	The greater of (i) $394,961.41 ("Adjusted Base Amount") and (ii) 5% of Gross Revenue	Yes	0	Springing	0
6.00	Loan	13	16	ExchangeRight 68			263,996	38,974	0
6.01	Property		1	FedEx - Humboldt, TN	NAP	NAP
6.02	Property		1	Tractor Supply – Bedminster, PA	NAP	NAP
6.03	Property		1	Tractor Supply – Canton, GA	NAP	NAP
6.04	Property		1	Tractor Supply – Winnie, TX	NAP	NAP
6.05	Property		1	Tractor Supply – Wichita Falls, TX	NAP	NAP
6.06	Property		1	Tractor Supply – Edinboro, PA	NAP	NAP
6.07	Property		1	Dollar General Market – Williston, ND	NAP	NAP
6.08	Property		1	Dollar General Market – Brownsville, TX	NAP	NAP
6.09	Property		1	Sherwin Williams – Bonner Springs, KS	NAP	NAP
6.10	Property		1	Dollar Tree – Kimball, MI	NAP	NAP
6.11	Property		1	Dollar General – Farmington, NM	NAP	NAP
6.12	Property		1	Dollar Tree – Bettendorf, IA	NAP	NAP
6.13	Property		1	Dollar Tree – Basehor, KS	NAP	NAP
6.14	Property		1	Dollar Tree – Asheboro, NC	NAP	NAP
6.15	Property		1	O'Reilly Auto Parts – Hendersonville, NC	NAP	NAP
6.16	Property		1	O'Reilly Auto Parts – Marion, NC	NAP	NAP
7.00	Loan	16	1	Kimpton Journeyman Hotel	NAP	NAP	0	Springing	0
8.00	Loan		1	Renaissance West	NAP	NAP	59,381	19,794	0
9.00	Loan	13	6	TCC Pool 1			0	17,802	8,065
9.01	Property		1	Middletown	NAP	NAP
9.02	Property		1	Brookside	NAP	NAP
9.03	Property		1	Hagerstown	NAP	NAP
9.04	Property		1	Menaul Terrace	NAP	NAP
9.05	Property		1	Jenny Lee	NAP	NAP
9.06	Property		1	South Main	NAP	NAP
10.00	Loan	5, 17	1	International Plaza II	NAP	NAP	1,750,081	171,577	0
11.00	Loan	18	1	Whispering Palms MHC	NAP	NAP	185,983	16,908	25,838
12.00	Loan		1	Topanga & Victory	NAP	NAP	205,846	34,308	0
13.00	Loan		1	Lake Air Shopping Center	NAP	NAP	350,910	38,990	0
14.00	Loan	5, 19	1	175 Remsen Street	NAP	NAP	428,807	106,025	0
15.00	Loan	5, 6, 20, 21	1	Baybrook Mall	NAP	NAP	0	Springing	0
16.00	Loan	5, 22, 23, 24, 25, 26, 27, 28	1	The Piazza	NAP	NAP	625,851	128,170	0
17.00	Loan		1	Sunlight Townhomes and Greeley Apartments	NAP	NAP	32,957	8,239	41,328
18.00	Loan	5, 29	1	Hilton Washington DC Rockville Hotel	NAP	NAP	0	39,810	0
19.00	Loan		1	Residence Inn Naperville	NAP	NAP	27,960	13,980	0
20.00	Loan		1	JB Center Apartments	NAP	NAP	58,093	7,262	27,418
21.00	Loan		1	Sierra Vista Plaza	NAP	NAP	135,324	19,332	51,123
22.00	Loan		1	Federal Way Supreme Self Storage	NAP	NAP	13,270	13,270	0
23.00	Loan		1	The Park at Hibiscus	NAP	NAP	204,935	22,771	69,369

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	Annual Ground Lease Payment as of the Cut-off Date ($)	Annual Ground Rent Increases (Y/N)	Upfront RE Tax Reserve ($)	Monthly RE Tax Reserve ($)	Upfront Insurance Reserve ($)
24.00	Loan		1	River Apartments	NAP	NAP	40,305	6,718	26,088
25.00	Loan		1	The Reserve at Homosassa Springs	NAP	NAP	63,505	5,773	39,695
26.00	Loan		1	Florline Commons	NAP	NAP	96,047	9,605	0
27.00	Loan	5, 30	1	9950 Woodloch	NAP	NAP	1,309,164	218,194	0
28.00	Loan	13	3	BBR Apartment Portfolio			0	Springing	59,346
28.01	Property		1	Bridle Ridge Apartments	NAP	NAP
28.02	Property		1	Rose Hill Gardens Apartments	NAP	NAP
28.03	Property		1	Bracey Square Apartments	NAP	NAP
29.00	Loan		1	Pine Island Marketplace	NAP	NAP	0	Springing	0
30.00	Loan	13	5	TCC Pool 2			0	3,489	5,296
30.01	Property		1	Shulls MHC	NAP	NAP
30.02	Property		1	Colonial Estates	NAP	NAP
30.03	Property		1	Dixieland	NAP	NAP
30.04	Property		1	Razorback MHP	NAP	NAP
30.05	Property		1	Green Acres	NAP	NAP
31.00	Loan		1	Lakeside Budget Storage	NAP	NAP	0	7,968	0
32.00	Loan		1	Graham Town Center	NAP	NAP	43,960	8,792	0
33.00	Loan	31	1	Storage Quarters Garden City	NAP	NAP	52,464	26,232	0
34.00	Loan		1	Kingsland Village	NAP	NAP	126,648	14,072	0
35.00	Loan		1	Aero Treasure Coast Self Storage	204,990	Yes	25,513	2,319	0
36.00	Loan	32	1	Prestonwood Polo Crossing	NAP	NAP	43,979	4,887	4,232
37.00	Loan		1	Colonial Manor MHC	NAP	NAP	20,413	4,083	6,931
38.00	Loan		1	CityLine Self Storage West Amwell, NJ	NAP	NAP	3,056	3,056	3,421
39.00	Loan		1	Hidden Hollow Apartments	NAP	NAP	34,096	4,007	5,654
40.00	Loan		1	CityLine Self Storage Salisbury, MD	NAP	NAP	10,130	2,885	3,238
41.00	Loan		1	Beaver Lake	NAP	NAP	8,266	1,378	524
42.00	Loan		1	Pioneer Crossing MHC	NAP	NAP	0	420	476

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	Monthly Insurance Reserve ($)	Upfront Replacement / PIP Reserve ($)	Monthly Replacement / FF&E Reserve ($)	Replacement Reserve Caps ($)	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Caps ($)	Upfront Debt Service Reserve ($)	Monthly Debt Service Reserve ($)	Debt Service Reserve Cap ($)
1.00	Loan	5, 7, 8, 9	1	Bay Plaza Community Center	Springing	7,110	7,110	170,644	1,000,000	Springing	1,000,000	0	0	0
2.00	Loan	10, 11, 12	1	The Galt House	Springing	0	267,403	0	0	0	0	0	0	0
3.00	Loan	5, 13	11	Ignite Portfolio	18,930	0	10,371	0	0	0	0	0	0	0
3.01	Property		1	Candlewood
3.02	Property		1	Auburn Crossing
3.03	Property		1	Fawn Creek
3.04	Property		1	Harborton Estates
3.05	Property		1	Fawn Brook
3.06	Property		1	Fox Meadows
3.07	Property		1	South Town
3.08	Property		1	Rabbit River
3.09	Property		1	Westview Estates
3.10	Property		1	Country Meadows
3.11	Property		1	Lake View
4.00	Loan	5, 13, 14	6	Culver Collection	Springing	0	Springing	153,953	2,000,000	38,488	0	0	0	0
4.01	Property		1	Hayden & National
4.02	Property		1	3505-3525 Hayden
4.03	Property		1	Hayden & Higuera
4.04	Property		1	3555 Hayden
4.05	Property		1	8511 Warner Drive
4.06	Property		1	3585 Hayden
5.00	Loan	5, 15	1	Bronx Terminal Market	Springing	0	Springing	547,400	874,981	Springing	1,696,118	0	0	0
6.00	Loan	13	16	ExchangeRight 68	Springing	0	Springing	227,336	500,000	Springing	0	0	0	0
6.01	Property		1	FedEx - Humboldt, TN
6.02	Property		1	Tractor Supply – Bedminster, PA
6.03	Property		1	Tractor Supply – Canton, GA
6.04	Property		1	Tractor Supply – Winnie, TX
6.05	Property		1	Tractor Supply – Wichita Falls, TX
6.06	Property		1	Tractor Supply – Edinboro, PA
6.07	Property		1	Dollar General Market – Williston, ND
6.08	Property		1	Dollar General Market – Brownsville, TX
6.09	Property		1	Sherwin Williams – Bonner Springs, KS
6.10	Property		1	Dollar Tree – Kimball, MI
6.11	Property		1	Dollar General – Farmington, NM
6.12	Property		1	Dollar Tree – Bettendorf, IA
6.13	Property		1	Dollar Tree – Basehor, KS
6.14	Property		1	Dollar Tree – Asheboro, NC
6.15	Property		1	O'Reilly Auto Parts – Hendersonville, NC
6.16	Property		1	O'Reilly Auto Parts – Marion, NC
7.00	Loan	16	1	Kimpton Journeyman Hotel	Springing	0	Springing	0	0	0	0	184,500	0	0
8.00	Loan		1	Renaissance West	Springing	0	5,712	137,082	0	6,828	163,878	0	0	0
9.00	Loan	13	6	TCC Pool 1	4,032	0	2,404	0	0	0	0	0	0	0
9.01	Property		1	Middletown
9.02	Property		1	Brookside
9.03	Property		1	Hagerstown
9.04	Property		1	Menaul Terrace
9.05	Property		1	Jenny Lee
9.06	Property		1	South Main
10.00	Loan	5, 17	1	International Plaza II	Springing	8,092	8,092	291,322	16,185	16,185	582,645	0	0	0
11.00	Loan	18	1	Whispering Palms MHC	8,613	0	2,371	0	0	0	0	0	0	0
12.00	Loan		1	Topanga & Victory	Springing	0	3,532	127,152	450,000	20,672	450,000	0	0	0
13.00	Loan		1	Lake Air Shopping Center	Springing	0	5,975	0	500,000	20,210	500,000	0	0	0
14.00	Loan	5, 19	1	175 Remsen Street	Springing	3,586	3,586	0	1,000,000	16,301	1,500,000	0	0	0
15.00	Loan	5, 6, 20, 21	1	Baybrook Mall	Springing	0	Springing	270,493	0	Springing	1,081,972	0	0	0
16.00	Loan	5, 22, 23, 24, 25, 26, 27, 28	1	The Piazza	Springing	7,276	7,276	0	2,393	2,393	86,145	0	0	0
17.00	Loan		1	Sunlight Townhomes and Greeley Apartments	4,592	53,185	2,938	0	0	0	0	0	0	0
18.00	Loan	5, 29	1	Hilton Washington DC Rockville Hotel	Springing	0	24,530	0	0	0	0	0	0	0
19.00	Loan		1	Residence Inn Naperville	Springing	0	14,605	0	0	0	0	0	0	0
20.00	Loan		1	JB Center Apartments	2,285	0	750	0	0	0	0	0	0	0
21.00	Loan		1	Sierra Vista Plaza	4,648	0	0	0	250,000	Springing	250,000	0	0	0
22.00	Loan		1	Federal Way Supreme Self Storage	Springing	18,699	Springing	18,699	0	0	0	0	0	0
23.00	Loan		1	The Park at Hibiscus	7,949	0	1,563	0	0	0	0	0	0	0

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	Monthly Insurance Reserve ($)	Upfront Replacement / PIP Reserve ($)	Monthly Replacement / FF&E Reserve ($)	Replacement Reserve Caps ($)	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Caps ($)	Upfront Debt Service Reserve ($)	Monthly Debt Service Reserve ($)	Debt Service Reserve Cap ($)
24.00	Loan		1	River Apartments	2,174	0	666	0	0	0	0	0	0	0
25.00	Loan		1	The Reserve at Homosassa Springs	4,411	0	567	20,400	0	0	0	0	0	0
26.00	Loan		1	Florline Commons	Springing	275,000	2,330	0	0	8,736	314,494	0	0	0
27.00	Loan	5, 30	1	9950 Woodloch	Springing	0	10,019	360,684	0	100,192	0	0	0	0
28.00	Loan	13	3	BBR Apartment Portfolio	8,478	0	2,997	0	0	0	0	0	0	0
28.01	Property		1	Bridle Ridge Apartments
28.02	Property		1	Rose Hill Gardens Apartments
28.03	Property		1	Bracey Square Apartments
29.00	Loan		1	Pine Island Marketplace	Springing	0	Springing	10,719	0	Springing	71,466	0	0	0
30.00	Loan	13	5	TCC Pool 2	2,648	0	1,004	0	0	0	0	0	0	0
30.01	Property		1	Shulls MHC
30.02	Property		1	Colonial Estates
30.03	Property		1	Dixieland
30.04	Property		1	Razorback MHP
30.05	Property		1	Green Acres
31.00	Loan		1	Lakeside Budget Storage	Springing	0	1,023	0	0	0	0	0	0	0
32.00	Loan		1	Graham Town Center	Springing	62,500	2,963	0	0	3,367	121,212	0	0	0
33.00	Loan	31	1	Storage Quarters Garden City	Springing	0	847	10,165	0	0	0	0	0	0
34.00	Loan		1	Kingsland Village	Springing	16,989	773	0	0	3,863	139,061	0	0	0
35.00	Loan		1	Aero Treasure Coast Self Storage	10,677	28,000	1,055	0	0	0	0	0	0	0
36.00	Loan	32	1	Prestonwood Polo Crossing	1,099	0	181	0	0	906	0	0	0	0
37.00	Loan		1	Colonial Manor MHC	594	18,000	300	0	0	0	0	0	0	0
38.00	Loan		1	CityLine Self Storage West Amwell, NJ	684	0	233	0	0	0	0	0	0	0
39.00	Loan		1	Hidden Hollow Apartments	2,827	17,500	1,218	0	0	0	0	0	0	0
40.00	Loan		1	CityLine Self Storage Salisbury, MD	1,079	276,000	303	0	0	0	0	0	0	0
41.00	Loan		1	Beaver Lake	262	0	342	0	0	0	0	0	0	0
42.00	Loan		1	Pioneer Crossing MHC	476	0	3,200	0	0	0	0	0	0	0

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	Upfront Deferred Maintenance Reserve ($)	Upfront Other Reserve ($)	Monthly Other Reserve ($)	Other Reserve Description
1.00	Loan	5, 7, 8, 9	1	Bay Plaza Community Center	0	1,941,930	0	Outstanding TI/LC Reserve
2.00	Loan	10, 11, 12	1	The Galt House	0	6,218,345	66,851	Outstanding (Elective PIP) Capital Expenditure Reserve Funds ($3,218,345.00); Extraordinary Capital Expenditure Reserve Funds (Upfront: $3,000,000.00, Monthly: $66,850.65)
3.00	Loan	5, 13	11	Ignite Portfolio	271,347	124,509	0	JB Water Litigation Reserve: ($86,009); Water Supply Repairs Reserve: ($38,500)
3.01	Property		1	Candlewood
3.02	Property		1	Auburn Crossing
3.03	Property		1	Fawn Creek
3.04	Property		1	Harborton Estates
3.05	Property		1	Fawn Brook
3.06	Property		1	Fox Meadows
3.07	Property		1	South Town
3.08	Property		1	Rabbit River
3.09	Property		1	Westview Estates
3.10	Property		1	Country Meadows
3.11	Property		1	Lake View
4.00	Loan	5, 13, 14	6	Culver Collection	0	5,659,136	0	Rent Concession Reserve (Upfront: $3,526,546), Outstanding Leasing Reserve (Upfront: $2,132,590)
4.01	Property		1	Hayden & National
4.02	Property		1	3505-3525 Hayden
4.03	Property		1	Hayden & Higuera
4.04	Property		1	3555 Hayden
4.05	Property		1	8511 Warner Drive
4.06	Property		1	3585 Hayden
5.00	Loan	5, 15	1	Bronx Terminal Market	0	9,000,000	Springing	DMV Space Reserve (Upfront: $9,000,000); Ground Rent Reserve (Monthly: Springing)
6.00	Loan	13	16	ExchangeRight 68	127,489	0	0	NAP
6.01	Property		1	FedEx - Humboldt, TN
6.02	Property		1	Tractor Supply – Bedminster, PA
6.03	Property		1	Tractor Supply – Canton, GA
6.04	Property		1	Tractor Supply – Winnie, TX
6.05	Property		1	Tractor Supply – Wichita Falls, TX
6.06	Property		1	Tractor Supply – Edinboro, PA
6.07	Property		1	Dollar General Market – Williston, ND
6.08	Property		1	Dollar General Market – Brownsville, TX
6.09	Property		1	Sherwin Williams – Bonner Springs, KS
6.10	Property		1	Dollar Tree – Kimball, MI
6.11	Property		1	Dollar General – Farmington, NM
6.12	Property		1	Dollar Tree – Bettendorf, IA
6.13	Property		1	Dollar Tree – Basehor, KS
6.14	Property		1	Dollar Tree – Asheboro, NC
6.15	Property		1	O'Reilly Auto Parts – Hendersonville, NC
6.16	Property		1	O'Reilly Auto Parts – Marion, NC
7.00	Loan	16	1	Kimpton Journeyman Hotel	0	0	0	NAP
8.00	Loan		1	Renaissance West	0	426,699	0	Existing TI/LC Reserve Funds ($264,453); Gap Rent Reserve Funds ($162,246)
9.00	Loan	13	6	TCC Pool 1	39,600	0	0	NAP
9.01	Property		1	Middletown
9.02	Property		1	Brookside
9.03	Property		1	Hagerstown
9.04	Property		1	Menaul Terrace
9.05	Property		1	Jenny Lee
9.06	Property		1	South Main
10.00	Loan	5, 17	1	International Plaza II	0	2,195,284	0	Free Rent Reserve Fund ($1,714,536); Outstanding TI/LC Reserve ($480,748)
11.00	Loan	18	1	Whispering Palms MHC	15,625	345,250	7,604	Infiltration Reserve
12.00	Loan		1	Topanga & Victory	0	0	0	NAP
13.00	Loan		1	Lake Air Shopping Center	59,375	1,096,382	0	Gap Rent Reserve ($112,731.00); Outstanding Leasing Costs ($983,650.88)
14.00	Loan	5, 19	1	175 Remsen Street	14,505	0	0	NAP
15.00	Loan	5, 6, 20, 21	1	Baybrook Mall	0	0	Springing	Outstanding TI/LC Reserve (Upfront: $0); Anchor Tenant Reserve (Monthly: Springing)
16.00	Loan	5, 22, 23, 24, 25, 26, 27, 28	1	The Piazza	0	6,461,077	0	Unfunded Obligations Reserve ($3,330,271); Coworking Space Conversion Obligations Reserve ($2,400,000); Gap Rent Reserve ($730,806)
17.00	Loan		1	Sunlight Townhomes and Greeley Apartments	127,586	0	0	NAP
18.00	Loan	5, 29	1	Hilton Washington DC Rockville Hotel	0	6,332,004	161,400	PIP Reserve (Upfront: $6,332,004); Seasonality Reserve (Monthly: $161,400)
19.00	Loan		1	Residence Inn Naperville	31,338	0	Springing	PIP Funds
20.00	Loan		1	JB Center Apartments	0	0	0	NAP
21.00	Loan		1	Sierra Vista Plaza	60,312	10,257	0	Landlord Obligation Reserve
22.00	Loan		1	Federal Way Supreme Self Storage	0	0	0	NAP
23.00	Loan		1	The Park at Hibiscus	20,901	0	0	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	Upfront Deferred Maintenance Reserve ($)	Upfront Other Reserve ($)	Monthly Other Reserve ($)	Other Reserve Description
24.00	Loan		1	River Apartments	0	4,084	0	Free Rent Reserve
25.00	Loan		1	The Reserve at Homosassa Springs	0	0	0	NAP
26.00	Loan		1	Florline Commons	24,750	300,000	0	Office Depot Leasing Reserve
27.00	Loan	5, 30	1	9950 Woodloch	0	12,861,020	0	Rent Concession Reserve Funds ($4,020,411); Existing TI/LC Reserve Funds ($8,840,609); Western Midstream Termination Reserve Funds (Springing)
28.00	Loan	13	3	BBR Apartment Portfolio	151,722	185,000	Springing	Insurance Deductible Reserve Funds
28.01	Property		1	Bridle Ridge Apartments
28.02	Property		1	Rose Hill Gardens Apartments
28.03	Property		1	Bracey Square Apartments
29.00	Loan		1	Pine Island Marketplace	0	250,215	0	Roof Repair Funds
30.00	Loan	13	5	TCC Pool 2	34,657	0	0	NAP
30.01	Property		1	Shulls MHC
30.02	Property		1	Colonial Estates
30.03	Property		1	Dixieland
30.04	Property		1	Razorback MHP
30.05	Property		1	Green Acres
31.00	Loan		1	Lakeside Budget Storage	0	0	0	NAP
32.00	Loan		1	Graham Town Center	0	372,831	0	Bright From the Start Rent Reserve ($7,831); Bright From the Start Tenant Improvement Reserve ($5,000); Capitalized Lease Holdback Reserve ($360,000)
33.00	Loan	31	1	Storage Quarters Garden City	0	0	0	NAP
34.00	Loan		1	Kingsland Village	9,625	56,290	0	Star Cleaners Outstanding TI: ($6,000); Goodwill Outstanding TI: ($50,290)
35.00	Loan		1	Aero Treasure Coast Self Storage	29,250	19,227	Springing	Ground Rent Reserve
36.00	Loan	32	1	Prestonwood Polo Crossing	0	249,181	0	M. Stella Nail Bar Rent Abatement ($11,333.34); Landlord Obligation Reserve ($170,562.50); La Rustica Prepaid Rent ($67,285)
37.00	Loan		1	Colonial Manor MHC	41,750	0	0	NAP
38.00	Loan		1	CityLine Self Storage West Amwell, NJ	37,500	550	0	Environmental Reserve
39.00	Loan		1	Hidden Hollow Apartments	0	0	0	NAP
40.00	Loan		1	CityLine Self Storage Salisbury, MD	34,625	0	0	NAP
41.00	Loan		1	Beaver Lake	133,001	0	0	NAP
42.00	Loan		1	Pioneer Crossing MHC	6,628	0	0	NAP

A-1-34 

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
1.00	Loan	5, 7, 8, 9	1	Bay Plaza Community Center	0	0	NAP	Hard	Springing
2.00	Loan	10, 11, 12	1	The Galt House	0	0	NAP	Springing	Springing
3.00	Loan	5, 13	11	Ignite Portfolio	0	0	NAP	Springing	Springing
3.01	Property		1	Candlewood
3.02	Property		1	Auburn Crossing
3.03	Property		1	Fawn Creek
3.04	Property		1	Harborton Estates
3.05	Property		1	Fawn Brook
3.06	Property		1	Fox Meadows
3.07	Property		1	South Town
3.08	Property		1	Rabbit River
3.09	Property		1	Westview Estates
3.10	Property		1	Country Meadows
3.11	Property		1	Lake View
4.00	Loan	5, 13, 14	6	Culver Collection	0	0	NAP	Hard	Springing
4.01	Property		1	Hayden & National
4.02	Property		1	3505-3525 Hayden
4.03	Property		1	Hayden & Higuera
4.04	Property		1	3555 Hayden
4.05	Property		1	8511 Warner Drive
4.06	Property		1	3585 Hayden
5.00	Loan	5, 15	1	Bronx Terminal Market	0	0	NAP	Hard	Springing
6.00	Loan	13	16	ExchangeRight 68	0	0	NAP	Hard	Springing
6.01	Property		1	FedEx - Humboldt, TN
6.02	Property		1	Tractor Supply – Bedminster, PA
6.03	Property		1	Tractor Supply – Canton, GA
6.04	Property		1	Tractor Supply – Winnie, TX
6.05	Property		1	Tractor Supply – Wichita Falls, TX
6.06	Property		1	Tractor Supply – Edinboro, PA
6.07	Property		1	Dollar General Market – Williston, ND
6.08	Property		1	Dollar General Market – Brownsville, TX
6.09	Property		1	Sherwin Williams – Bonner Springs, KS
6.10	Property		1	Dollar Tree – Kimball, MI
6.11	Property		1	Dollar General – Farmington, NM
6.12	Property		1	Dollar Tree – Bettendorf, IA
6.13	Property		1	Dollar Tree – Basehor, KS
6.14	Property		1	Dollar Tree – Asheboro, NC
6.15	Property		1	O'Reilly Auto Parts – Hendersonville, NC
6.16	Property		1	O'Reilly Auto Parts – Marion, NC
7.00	Loan	16	1	Kimpton Journeyman Hotel	0	0	NAP	Soft	Springing
8.00	Loan		1	Renaissance West	0	0	NAP	Soft	Springing
9.00	Loan	13	6	TCC Pool 1	0	0	NAP	Springing	Springing
9.01	Property		1	Middletown
9.02	Property		1	Brookside
9.03	Property		1	Hagerstown
9.04	Property		1	Menaul Terrace
9.05	Property		1	Jenny Lee
9.06	Property		1	South Main
10.00	Loan	5, 17	1	International Plaza II	0	0	NAP	Hard	Springing
11.00	Loan	18	1	Whispering Palms MHC	0	0	NAP	Springing	Springing
12.00	Loan		1	Topanga & Victory	0	0	NAP	Springing	Springing
13.00	Loan		1	Lake Air Shopping Center	0	0	NAP	Hard	Springing
14.00	Loan	5, 19	1	175 Remsen Street	0	0	NAP	Hard	Springing
15.00	Loan	5, 6, 20, 21	1	Baybrook Mall	Anchor Tenant Reserve (An amount equal to the product obtained by multiplying (x) $50.00 by (y) the aggregate amount of gross leasable square footage of the applicable Anchor Tenant space as of the Closing Date)	0	NAP	Hard	Springing
16.00	Loan	5, 22, 23, 24, 25, 26, 27, 28	1	The Piazza	0	0	NAP	Soft	In Place
17.00	Loan		1	Sunlight Townhomes and Greeley Apartments	0	0	NAP	Springing	Springing
18.00	Loan	5, 29	1	Hilton Washington DC Rockville Hotel	0	0	NAP	Hard	Springing
19.00	Loan		1	Residence Inn Naperville	0	0	NAP	Springing	Springing
20.00	Loan		1	JB Center Apartments	0	0	NAP	Soft	Springing
21.00	Loan		1	Sierra Vista Plaza	0	0	NAP	Springing	Springing
22.00	Loan		1	Federal Way Supreme Self Storage	0	0	NAP	Springing	Springing
23.00	Loan		1	The Park at Hibiscus	0	0	NAP	Springing	Springing

A-1-35 

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
24.00	Loan		1	River Apartments	0	0	NAP	Soft	Springing
25.00	Loan		1	The Reserve at Homosassa Springs	0	0	NAP	Springing	Springing
26.00	Loan		1	Florline Commons	0	0	NAP	Springing	Springing
27.00	Loan	5, 30	1	9950 Woodloch	0	0	NAP	Hard	Springing
28.00	Loan	13	3	BBR Apartment Portfolio	185,000	0	NAP	Springing	Springing
28.01	Property		1	Bridle Ridge Apartments
28.02	Property		1	Rose Hill Gardens Apartments
28.03	Property		1	Bracey Square Apartments
29.00	Loan		1	Pine Island Marketplace	0	0	NAP	Hard	Springing
30.00	Loan	13	5	TCC Pool 2	0	0	NAP	Springing	Springing
30.01	Property		1	Shulls MHC
30.02	Property		1	Colonial Estates
30.03	Property		1	Dixieland
30.04	Property		1	Razorback MHP
30.05	Property		1	Green Acres
31.00	Loan		1	Lakeside Budget Storage	0	0	NAP	Soft	Springing
32.00	Loan		1	Graham Town Center	0	0	NAP	Springing	Springing
33.00	Loan	31	1	Storage Quarters Garden City	0	0	NAP	Springing	Springing
34.00	Loan		1	Kingsland Village	0	0	NAP	Springing	Springing
35.00	Loan		1	Aero Treasure Coast Self Storage	0	0	NAP	Springing	Springing
36.00	Loan	32	1	Prestonwood Polo Crossing	0	0	NAP	Springing	Springing
37.00	Loan		1	Colonial Manor MHC	0	0	NAP	Springing	Springing
38.00	Loan		1	CityLine Self Storage West Amwell, NJ	0	0	NAP	Springing	Springing
39.00	Loan		1	Hidden Hollow Apartments	0	0	NAP	Springing	Springing
40.00	Loan		1	CityLine Self Storage Salisbury, MD	0	0	NAP	Springing	Springing
41.00	Loan		1	Beaver Lake	0	0	NAP	Springing	Springing
42.00	Loan		1	Pioneer Crossing MHC	0	0	NAP	Springing	Springing

A-1-36 

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	Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)	Tenant Specific Excess Cash Trap Trigger (Y/N)	Pari Passu (Y/N)	Pari Passu in Trust Controlling (Y/N)	Trust Pari Passu Cut-off Date Balance ($)	Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($)	Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)
1.00	Loan	5, 7, 8, 9	1	Bay Plaza Community Center	Yes	Yes	Yes	Yes	83,000,000	197,000,000	1,020,318.63
2.00	Loan	10, 11, 12	1	The Galt House	Yes	No	No	No	NAP	NAP	NAP
3.00	Loan	5, 13	11	Ignite Portfolio	Yes	No	Yes	Yes	83,000,000	11,100,000	57,021.12
3.01	Property		1	Candlewood
3.02	Property		1	Auburn Crossing
3.03	Property		1	Fawn Creek
3.04	Property		1	Harborton Estates
3.05	Property		1	Fawn Brook
3.06	Property		1	Fox Meadows
3.07	Property		1	South Town
3.08	Property		1	Rabbit River
3.09	Property		1	Westview Estates
3.10	Property		1	Country Meadows
3.11	Property		1	Lake View
4.00	Loan	5, 13, 14	6	Culver Collection	Yes	Yes	Yes	No	54,000,000	66,000,000	366,368.75
4.01	Property		1	Hayden & National
4.02	Property		1	3505-3525 Hayden
4.03	Property		1	Hayden & Higuera
4.04	Property		1	3555 Hayden
4.05	Property		1	8511 Warner Drive
4.06	Property		1	3585 Hayden
5.00	Loan	5, 15	1	Bronx Terminal Market	Yes	No	Yes	No	50,210,526	189,789,474	830,796.83
6.00	Loan	13	16	ExchangeRight 68	Yes	No	No	NAP	NAP	NAP	NAP
6.01	Property		1	FedEx - Humboldt, TN
6.02	Property		1	Tractor Supply – Bedminster, PA
6.03	Property		1	Tractor Supply – Canton, GA
6.04	Property		1	Tractor Supply – Winnie, TX
6.05	Property		1	Tractor Supply – Wichita Falls, TX
6.06	Property		1	Tractor Supply – Edinboro, PA
6.07	Property		1	Dollar General Market – Williston, ND
6.08	Property		1	Dollar General Market – Brownsville, TX
6.09	Property		1	Sherwin Williams – Bonner Springs, KS
6.10	Property		1	Dollar Tree – Kimball, MI
6.11	Property		1	Dollar General – Farmington, NM
6.12	Property		1	Dollar Tree – Bettendorf, IA
6.13	Property		1	Dollar Tree – Basehor, KS
6.14	Property		1	Dollar Tree – Asheboro, NC
6.15	Property		1	O'Reilly Auto Parts – Hendersonville, NC
6.16	Property		1	O'Reilly Auto Parts – Marion, NC
7.00	Loan	16	1	Kimpton Journeyman Hotel	Yes	No	No	NAP	NAP	NAP	NAP
8.00	Loan		1	Renaissance West	Yes	Yes	No	No	NAP	NAP	NAP
9.00	Loan	13	6	TCC Pool 1	Yes	No	No	NAP	NAP	NAP	NAP
9.01	Property		1	Middletown
9.02	Property		1	Brookside
9.03	Property		1	Hagerstown
9.04	Property		1	Menaul Terrace
9.05	Property		1	Jenny Lee
9.06	Property		1	South Main
10.00	Loan	5, 17	1	International Plaza II	Yes	Yes	Yes	Yes	25,000,000	53,325,000	334,756.33
11.00	Loan	18	1	Whispering Palms MHC	Yes	No	No	NAP	NAP	NAP	NAP
12.00	Loan		1	Topanga & Victory	Yes	No	No	No	NAP	NAP	NAP
13.00	Loan		1	Lake Air Shopping Center	Yes	No	No	NAP	NAP	NAP	NAP
14.00	Loan	5, 19	1	175 Remsen Street	Yes	Yes	Yes	Yes	20,000,000	10,000,000	61,255.79
15.00	Loan	5, 6, 20, 21	1	Baybrook Mall	Yes	No	Yes	No	19,969,715	199,697,151	1,305,982.65
16.00	Loan	5, 22, 23, 24, 25, 26, 27, 28	1	The Piazza	Yes	No	Yes	No	18,550,000	90,000,000	449,406.25
17.00	Loan		1	Sunlight Townhomes and Greeley Apartments	Yes	No	No	NAP	NAP	NAP	NAP
18.00	Loan	5, 29	1	Hilton Washington DC Rockville Hotel	Yes	No	Yes	No	14,575,000	11,925,000	74,513.52
19.00	Loan		1	Residence Inn Naperville	Yes	No	No	NAP	NAP	NAP	NAP
20.00	Loan		1	JB Center Apartments	Yes	No	No	NAP	NAP	NAP	NAP
21.00	Loan		1	Sierra Vista Plaza	Yes	Yes	No	NAP	NAP	NAP	NAP
22.00	Loan		1	Federal Way Supreme Self Storage	Yes	No	No	NAP	NAP	NAP	NAP
23.00	Loan		1	The Park at Hibiscus	Yes	No	No	NAP	NAP	NAP	NAP

A-1-37 

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	Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)	Tenant Specific Excess Cash Trap Trigger (Y/N)	Pari Passu (Y/N)	Pari Passu in Trust Controlling (Y/N)	Trust Pari Passu Cut-off Date Balance ($)	Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($)	Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)
24.00	Loan		1	River Apartments	Yes	No	No	NAP	NAP	NAP	NAP
25.00	Loan		1	The Reserve at Homosassa Springs	Yes	No	No	NAP	NAP	NAP	NAP
26.00	Loan		1	Florline Commons	Yes	Yes	No	NAP	NAP	NAP	NAP
27.00	Loan	5, 30	1	9950 Woodloch	Yes	Yes	Yes	No	7,534,592	122,200,103	820,839.99
28.00	Loan	13	3	BBR Apartment Portfolio	Yes	No	No	No	NAP	NAP	NAP
28.01	Property		1	Bridle Ridge Apartments
28.02	Property		1	Rose Hill Gardens Apartments
28.03	Property		1	Bracey Square Apartments
29.00	Loan		1	Pine Island Marketplace	Yes	Yes	No	NAP	NAP	NAP	NAP
30.00	Loan	13	5	TCC Pool 2	Yes	No	No	NAP	NAP	NAP	NAP
30.01	Property		1	Shulls MHC
30.02	Property		1	Colonial Estates
30.03	Property		1	Dixieland
30.04	Property		1	Razorback MHP
30.05	Property		1	Green Acres
31.00	Loan		1	Lakeside Budget Storage	Yes	No	No	No	NAP	NAP	NAP
32.00	Loan		1	Graham Town Center	Yes	Yes	No	NAP	NAP	NAP	NAP
33.00	Loan	31	1	Storage Quarters Garden City	Yes	Yes	No	NAP	NAP	NAP	NAP
34.00	Loan		1	Kingsland Village	Yes	Yes	No	NAP	NAP	NAP	NAP
35.00	Loan		1	Aero Treasure Coast Self Storage	Yes	No	No	NAP	NAP	NAP	NAP
36.00	Loan	32	1	Prestonwood Polo Crossing	Yes	No	No	NAP	NAP	NAP	NAP
37.00	Loan		1	Colonial Manor MHC	Yes	No	No	NAP	NAP	NAP	NAP
38.00	Loan		1	CityLine Self Storage West Amwell, NJ	Yes	No	No	NAP	NAP	NAP	NAP
39.00	Loan		1	Hidden Hollow Apartments	Yes	No	No	NAP	NAP	NAP	NAP
40.00	Loan		1	CityLine Self Storage Salisbury, MD	Yes	No	No	NAP	NAP	NAP	NAP
41.00	Loan		1	Beaver Lake	Yes	No	No	NAP	NAP	NAP	NAP
42.00	Loan		1	Pioneer Crossing MHC	Yes	No	No	NAP	NAP	NAP	NAP

A-1-38 

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	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)
1.00	Loan	5, 7, 8, 9	1	Bay Plaza Community Center	1,450,199.07	NAP	NAP	280,000,000	1,450,199.07	59.6%	1.54
2.00	Loan	10, 11, 12	1	The Galt House	NAP	NAP	NAP	NAP	NAP	NAP	NAP
3.00	Loan	5, 13	11	Ignite Portfolio	483,395.19	NAP	NAP	94,100,000	483,395	64.5%	1.44
3.01	Property		1	Candlewood
3.02	Property		1	Auburn Crossing
3.03	Property		1	Fawn Creek
3.04	Property		1	Harborton Estates
3.05	Property		1	Fawn Brook
3.06	Property		1	Fox Meadows
3.07	Property		1	South Town
3.08	Property		1	Rabbit River
3.09	Property		1	Westview Estates
3.10	Property		1	Country Meadows
3.11	Property		1	Lake View
4.00	Loan	5, 13, 14	6	Culver Collection	666,125.00	12,000,000	11.00000%	132,000,000	777,652.78	55.0%	1.53
4.01	Property		1	Hayden & National
4.02	Property		1	3505-3525 Hayden
4.03	Property		1	Hayden & Higuera
4.04	Property		1	3555 Hayden
4.05	Property		1	8511 Warner Drive
4.06	Property		1	3585 Hayden
5.00	Loan	5, 15	1	Bronx Terminal Market	1,050,591.67	140,000,000	9.20000%	380,000,000	2,138,832.41	68.5%	1.07
6.00	Loan	13	16	ExchangeRight 68	NAP	NAP	NAP	NAP	NAP	NAP	NAP
6.01	Property		1	FedEx - Humboldt, TN
6.02	Property		1	Tractor Supply – Bedminster, PA
6.03	Property		1	Tractor Supply – Canton, GA
6.04	Property		1	Tractor Supply – Winnie, TX
6.05	Property		1	Tractor Supply – Wichita Falls, TX
6.06	Property		1	Tractor Supply – Edinboro, PA
6.07	Property		1	Dollar General Market – Williston, ND
6.08	Property		1	Dollar General Market – Brownsville, TX
6.09	Property		1	Sherwin Williams – Bonner Springs, KS
6.10	Property		1	Dollar Tree – Kimball, MI
6.11	Property		1	Dollar General – Farmington, NM
6.12	Property		1	Dollar Tree – Bettendorf, IA
6.13	Property		1	Dollar Tree – Basehor, KS
6.14	Property		1	Dollar Tree – Asheboro, NC
6.15	Property		1	O'Reilly Auto Parts – Hendersonville, NC
6.16	Property		1	O'Reilly Auto Parts – Marion, NC
7.00	Loan	16	1	Kimpton Journeyman Hotel	NAP	NAP	NAP	NAP	NAP	NAP	NAP
8.00	Loan		1	Renaissance West	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9.00	Loan	13	6	TCC Pool 1	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9.01	Property		1	Middletown
9.02	Property		1	Brookside
9.03	Property		1	Hagerstown
9.04	Property		1	Menaul Terrace
9.05	Property		1	Jenny Lee
9.06	Property		1	South Main
10.00	Loan	5, 17	1	International Plaza II	491,697.88	NAP	NAP	78,325,000	491,697.88	63.1%	1.77
11.00	Loan	18	1	Whispering Palms MHC	NAP	NAP	NAP	NAP	NAP	NAP	NAP
12.00	Loan		1	Topanga & Victory	NAP	NAP	NAP	NAP	NAP	NAP	NAP
13.00	Loan		1	Lake Air Shopping Center	NAP	NAP	NAP	NAP	NAP	NAP	NAP
14.00	Loan	5, 19	1	175 Remsen Street	183,767.36	NAP	NAP	30,000,000	183,767	55.6%	1.58
15.00	Loan	5, 6, 20, 21	1	Baybrook Mall	1,436,580.91	NAP	NAP	219,666,866	1,436,581	55.9%	1.72
16.00	Loan	5, 22, 23, 24, 25, 26, 27, 28	1	The Piazza	542,033.87	NAP	NAP	108,550,000	542,034	65.0%	1.35
17.00	Loan		1	Sunlight Townhomes and Greeley Apartments	NAP	NAP	NAP	NAP	NAP	NAP	NAP
18.00	Loan	5, 29	1	Hilton Washington DC Rockville Hotel	165,585.59	NAP	NAP	26,500,000	165,586	52.9%	1.91
19.00	Loan		1	Residence Inn Naperville	NAP	NAP	NAP	NAP	NAP	NAP	NAP
20.00	Loan		1	JB Center Apartments	NAP	NAP	NAP	NAP	NAP	NAP	NAP
21.00	Loan		1	Sierra Vista Plaza	NAP	NAP	NAP	NAP	NAP	NAP	NAP
22.00	Loan		1	Federal Way Supreme Self Storage	NAP	NAP	NAP	NAP	NAP	NAP	NAP
23.00	Loan		1	The Park at Hibiscus	NAP	NAP	NAP	NAP	NAP	NAP	NAP

A-1-39 

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	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)
24.00	Loan		1	River Apartments	NAP	NAP	NAP	NAP	NAP	NAP	NAP
25.00	Loan		1	The Reserve at Homosassa Springs	NAP	NAP	NAP	NAP	NAP	NAP	NAP
26.00	Loan		1	Florline Commons	NAP	NAP	NAP	NAP	NAP	NAP	NAP
27.00	Loan	5, 30	1	9950 Woodloch	871,451.19	NAP	NAP	129,734,695	871,451	56.0%	1.50
28.00	Loan	13	3	BBR Apartment Portfolio	NAP	NAP	NAP	NAP	NAP	NAP	NAP
28.01	Property		1	Bridle Ridge Apartments
28.02	Property		1	Rose Hill Gardens Apartments
28.03	Property		1	Bracey Square Apartments
29.00	Loan		1	Pine Island Marketplace	NAP	NAP	NAP	NAP	NAP	NAP	NAP
30.00	Loan	13	5	TCC Pool 2	NAP	NAP	NAP	NAP	NAP	NAP	NAP
30.01	Property		1	Shulls MHC
30.02	Property		1	Colonial Estates
30.03	Property		1	Dixieland
30.04	Property		1	Razorback MHP
30.05	Property		1	Green Acres
31.00	Loan		1	Lakeside Budget Storage	NAP	NAP	NAP	NAP	NAP	NAP	NAP
32.00	Loan		1	Graham Town Center	NAP	NAP	NAP	NAP	NAP	NAP	NAP
33.00	Loan	31	1	Storage Quarters Garden City	NAP	NAP	NAP	NAP	NAP	NAP	NAP
34.00	Loan		1	Kingsland Village	NAP	NAP	NAP	NAP	NAP	NAP	NAP
35.00	Loan		1	Aero Treasure Coast Self Storage	NAP	NAP	NAP	NAP	NAP	NAP	NAP
36.00	Loan	32	1	Prestonwood Polo Crossing	NAP	NAP	NAP	NAP	NAP	NAP	NAP
37.00	Loan		1	Colonial Manor MHC	NAP	NAP	NAP	NAP	NAP	NAP	NAP
38.00	Loan		1	CityLine Self Storage West Amwell, NJ	NAP	NAP	NAP	NAP	NAP	NAP	NAP
39.00	Loan		1	Hidden Hollow Apartments	NAP	NAP	NAP	NAP	NAP	NAP	NAP
40.00	Loan		1	CityLine Self Storage Salisbury, MD	NAP	NAP	NAP	NAP	NAP	NAP	NAP
41.00	Loan		1	Beaver Lake	NAP	NAP	NAP	NAP	NAP	NAP	NAP
42.00	Loan		1	Pioneer Crossing MHC	NAP	NAP	NAP	NAP	NAP	NAP	NAP

A-1-40 

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

Whole Loan Underwritten NOI Debt Yield (%)

Mezzanine Debt Cut-off Date Balance($)

Mezzanine Debt Interest Rate (%)

Total Debt Cut-off Date Balance ($)

Total Debt Monthly Debt Service ($)

Total Debt Cut-off Date LTV Ratio (%)

Total Debt Underwritten NCF DSCR (x)

Total Debt Underwritten NOI Debt Yield (%)

Future Additional Debt Permitted (Y/N)

1.00

Loan

5, 7, 8, 9

1

Bay Plaza Community Center

10.0%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

Yes

2.00

Loan

10, 11, 12

1

The Galt House

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

3.00

Loan

5, 13

11

Ignite Portfolio

9.0%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

3.01

Property

1

Candlewood

3.02

Property

1

Auburn Crossing

3.03

Property

1

Fawn Creek

3.04

Property

1

Harborton Estates

3.05

Property

1

Fawn Brook

3.06

Property

1

Fox Meadows

3.07

Property

1

South Town

3.08

Property

1

Rabbit River

3.09

Property

1

Westview Estates

3.10

Property

1

Country Meadows

3.11

Property

1

Lake View

4.00

Loan

5, 13, 14

6

Culver Collection

11.1%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

4.01

Property

1

Hayden & National

4.02

Property

1

3505-3525 Hayden

4.03

Property

1

Hayden & Higuera

4.04

Property

1

3555 Hayden

4.05

Property

1

8511 Warner Drive

4.06

Property

1

3585 Hayden

5.00

Loan

5, 15

1

Bronx Terminal Market

7.5%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

6.00

Loan

13

16

ExchangeRight 68

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

6.01

Property

1

FedEx - Humboldt, TN

6.02

Property

1

Tractor Supply – Bedminster, PA

6.03

Property

1

Tractor Supply – Canton, GA

6.04

Property

1

Tractor Supply – Winnie, TX

6.05

Property

1

Tractor Supply – Wichita Falls, TX

6.06

Property

1

Tractor Supply – Edinboro, PA

6.07

Property

1

Dollar General Market – Williston, ND

6.08

Property

1

Dollar General Market – Brownsville, TX

6.09

Property

1

Sherwin Williams – Bonner Springs, KS

6.10

Property

1

Dollar Tree – Kimball, MI

6.11

Property

1

Dollar General – Farmington, NM

6.12

Property

1

Dollar Tree – Bettendorf, IA

6.13

Property

1

Dollar Tree – Basehor, KS

6.14

Property

1

Dollar Tree – Asheboro, NC

6.15

Property

1

O'Reilly Auto Parts – Hendersonville, NC

6.16

Property

1

O'Reilly Auto Parts – Marion, NC

7.00

Loan

16

1

Kimpton Journeyman Hotel

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

8.00

Loan

1

Renaissance West

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

9.00

Loan

13

6

TCC Pool 1

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

9.01

Property

1

Middletown

9.02

Property

1

Brookside

9.03

Property

1

Hagerstown

9.04

Property

1

Menaul Terrace

9.05

Property

1

Jenny Lee

9.06

Property

1

South Main

10.00

Loan

5, 17

1

International Plaza II

14.0%

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

11.00

Loan

18

1

Whispering Palms MHC

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

12.00

Loan

1

Topanga & Victory

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

13.00

Loan

1

Lake Air Shopping Center

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

14.00

Loan

5, 19

1

175 Remsen Street

0

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

15.00

Loan

5, 6, 20, 21

1

Baybrook Mall

0

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

16.00

Loan

5, 22, 23, 24, 25, 26, 27, 28

1

The Piazza

0

18,500,000

0.1

127,050,000

698,342

76.1%

105.0%

7.0%

No

17.00

Loan

1

Sunlight Townhomes and Greeley Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

18.00

Loan

5, 29

1

Hilton Washington DC Rockville Hotel

0

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

19.00

Loan

1

Residence Inn Naperville

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

20.00

Loan

1

JB Center Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

21.00

Loan

1

Sierra Vista Plaza

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

22.00

Loan

1

Federal Way Supreme Self Storage

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

23.00

Loan

1

The Park at Hibiscus

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

A-1-41 

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

Whole Loan Underwritten NOI Debt Yield (%)

Mezzanine Debt Cut-off Date Balance($)

Mezzanine Debt Interest Rate (%)

Total Debt Cut-off Date Balance ($)

Total Debt Monthly Debt Service ($)

Total Debt Cut-off Date LTV Ratio (%)

Total Debt Underwritten NCF DSCR (x)

Total Debt Underwritten NOI Debt Yield (%)

Future Additional Debt Permitted (Y/N)

24.00

Loan

1

River Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

25.00

Loan

1

The Reserve at Homosassa Springs

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

26.00

Loan

1

Florline Commons

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

27.00

Loan

5, 30

1

9950 Woodloch

0

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

28.00

Loan

13

3

BBR Apartment Portfolio

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

28.01

Property

1

Bridle Ridge Apartments

28.02

Property

1

Rose Hill Gardens Apartments

28.03

Property

1

Bracey Square Apartments

29.00

Loan

1

Pine Island Marketplace

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

30.00

Loan

13

5

TCC Pool 2

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

30.01

Property

1

Shulls MHC

30.02

Property

1

Colonial Estates

30.03

Property

1

Dixieland

30.04

Property

1

Razorback MHP

30.05

Property

1

Green Acres

31.00

Loan

1

Lakeside Budget Storage

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

32.00

Loan

1

Graham Town Center

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

33.00

Loan

31

1

Storage Quarters Garden City

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

34.00

Loan

1

Kingsland Village

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

35.00

Loan

1

Aero Treasure Coast Self Storage

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

36.00

Loan

32

1

Prestonwood Polo Crossing

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

37.00

Loan

1

Colonial Manor MHC

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

38.00

Loan

1

CityLine Self Storage West Amwell, NJ

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

39.00

Loan

1

Hidden Hollow Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

40.00

Loan

1

CityLine Self Storage Salisbury, MD

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

41.00

Loan

1

Beaver Lake

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

42.00

Loan

1

Pioneer Crossing MHC

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

No

A-1-42 

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	Future Debt Permitted Type	Sponsor	Non-Recourse Carveout Guarantor	Delaware Statutory Trust (Y/N)	Tenants-in-common (Y/N)
1.00	Loan	5, 7, 8, 9	1	Bay Plaza Community Center	Mezzanine	Prestige Properties & Development	Sami Shalem and Irving Pergament	No	No
2.00	Loan	10, 11, 12	1	The Galt House	NAP	Al J. Schneider Company	Al J. Schneider Company	No	No
3.00	Loan	5, 13	11	Ignite Portfolio	NAP	Alexander Cabot	Alexander Cabot	No	No
3.01	Property		1	Candlewood
3.02	Property		1	Auburn Crossing
3.03	Property		1	Fawn Creek
3.04	Property		1	Harborton Estates
3.05	Property		1	Fawn Brook
3.06	Property		1	Fox Meadows
3.07	Property		1	South Town
3.08	Property		1	Rabbit River
3.09	Property		1	Westview Estates
3.10	Property		1	Country Meadows
3.11	Property		1	Lake View
4.00	Loan	5, 13, 14	6	Culver Collection	NAP	HCP Studio Fund, LP and HCP Studio Parallel Fund A, LP	HCP Studio Fund, LP and HCP Studio Parallel Fund A, LP	No	No
4.01	Property		1	Hayden & National
4.02	Property		1	3505-3525 Hayden
4.03	Property		1	Hayden & Higuera
4.04	Property		1	3555 Hayden
4.05	Property		1	8511 Warner Drive
4.06	Property		1	3585 Hayden
5.00	Loan	5, 15	1	Bronx Terminal Market	NAP	The Related Companies, L.P.	The Related Companies, L.P.	No	No
6.00	Loan	13	16	ExchangeRight 68	NAP	David Fisher, Joshua Ungerecht and Warren Thomas	David Fisher, Joshua Ungerecht and Warren Thomas	Yes	No
6.01	Property		1	FedEx - Humboldt, TN
6.02	Property		1	Tractor Supply – Bedminster, PA
6.03	Property		1	Tractor Supply – Canton, GA
6.04	Property		1	Tractor Supply – Winnie, TX
6.05	Property		1	Tractor Supply – Wichita Falls, TX
6.06	Property		1	Tractor Supply – Edinboro, PA
6.07	Property		1	Dollar General Market – Williston, ND
6.08	Property		1	Dollar General Market – Brownsville, TX
6.09	Property		1	Sherwin Williams – Bonner Springs, KS
6.10	Property		1	Dollar Tree – Kimball, MI
6.11	Property		1	Dollar General – Farmington, NM
6.12	Property		1	Dollar Tree – Bettendorf, IA
6.13	Property		1	Dollar Tree – Basehor, KS
6.14	Property		1	Dollar Tree – Asheboro, NC
6.15	Property		1	O'Reilly Auto Parts – Hendersonville, NC
6.16	Property		1	O'Reilly Auto Parts – Marion, NC
7.00	Loan	16	1	Kimpton Journeyman Hotel	NAP	Chicago Street Propco Investors	Robert W. Kraft	No	No
8.00	Loan		1	Renaissance West	NAP	Andy Chien and Jahan Moslehi	Andy Chien and Jahan Moslehi	No	No
9.00	Loan	13	6	TCC Pool 1	NAP	The Churchlight Communities (TCC)	Jay Yang and Michael Mirski	No	No
9.01	Property		1	Middletown
9.02	Property		1	Brookside
9.03	Property		1	Hagerstown
9.04	Property		1	Menaul Terrace
9.05	Property		1	Jenny Lee
9.06	Property		1	South Main
10.00	Loan	5, 17	1	International Plaza II	NAP	Shorenstein Investment Advisors	Shorenstein Realty Investors Fourteen-A, L.P., Shorenstein Realty Investors Fourteen-B, L.P. and Shorenstein Realty Investors Fourteen-C, L.P.	No	No
11.00	Loan	18	1	Whispering Palms MHC	NAP	Julio C. Jaramillo	Evergreen Communities, LLC	No	No
12.00	Loan		1	Topanga & Victory	NAP	Linda Susan Toibb	Linda Susan Toibb and Linda Susan Toibb, As The Trustee Under HLTT	No	No
13.00	Loan		1	Lake Air Shopping Center	NAP	Property Commerce Dividend Fund, LP	Property Commerce Dividend Fund, LP, Stanley Jay Williams, Jr. and Kevin Robins	No	No
14.00	Loan	5, 19	1	175 Remsen Street	NAP	The Treeline Companies	C. Glenn Schor, David Karmi and IMRAK, LLC	No	Yes
15.00	Loan	5, 6, 20, 21	1	Baybrook Mall	NAP	Brookfield Properties Retail Holding LLC and SMRF Baybrook Investor Member LLC	BPR Nimbus LLC	No	No
16.00	Loan	5, 22, 23, 24, 25, 26, 27, 28	1	The Piazza	NAP	Post Brothers	Michael A. Pestronk and Matthew I. Pestronk	No	No
17.00	Loan		1	Sunlight Townhomes and Greeley Apartments	NAP	Jeffrey L. Young and Remington T. Green	Jeffrey L. Young and Remington T. Green	No	No
18.00	Loan	5, 29	1	Hilton Washington DC Rockville Hotel	NAP	Frederic W. Malek	Frederic W. Malek	No	No
19.00	Loan		1	Residence Inn Naperville	NAP	3H Group Hotels	Hiren S. Desai	No	No
20.00	Loan		1	JB Center Apartments	NAP	Mark O. Baatz and Ara A. Tchaghlassian	Mark O. Baatz and Ara A. Tchaghlassian	No	Yes
21.00	Loan		1	Sierra Vista Plaza	NAP	Jeffrey Kost, Robert Klepinger and Bradley Forsgren	Jeffrey Kost, Robert Klepinger and Bradley Forsgren	No	No
22.00	Loan		1	Federal Way Supreme Self Storage	NAP	Joseph D. Strobele	Joseph D. Strobele	No	No
23.00	Loan		1	The Park at Hibiscus	NAP	Milan Parekh and Navin Sheth	Milan Parekh and Navin Sheth	No	No

A-1-43 

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	Future Debt Permitted Type	Sponsor	Non-Recourse Carveout Guarantor	Delaware Statutory Trust (Y/N)	Tenants-in-common (Y/N)
24.00	Loan		1	River Apartments	NAP	Mark O. Baatz and Ara A. Tchaghlassian	Mark O. Baatz and Ara A. Tchaghlassian	No	Yes
25.00	Loan		1	The Reserve at Homosassa Springs	NAP	David M. Ruby	David M. Ruby	No	No
26.00	Loan		1	Florline Commons	NAP	Jeffrey Seltzer	Jeffrey Seltzer	No	No
27.00	Loan	5, 30	1	9950 Woodloch	NAP	The Woodlands Land Development Company, L.P.	The Woodlands Land Development Company, L.P.	No	No
28.00	Loan	13	3	BBR Apartment Portfolio	NAP	Michael Garland and Henry Loyd Fornes, III	Michael Garland and Henry Loyd Fornes, III	No	No
28.01	Property		1	Bridle Ridge Apartments
28.02	Property		1	Rose Hill Gardens Apartments
28.03	Property		1	Bracey Square Apartments
29.00	Loan		1	Pine Island Marketplace	NAP	Schottenstein Realty LLC and Schottenstein Property Group	Schottenstein Realty LLC	No	No
30.00	Loan	13	5	TCC Pool 2	NAP	The Churchlight Communities (TCC)	Jay Yang and Michael Mirski	No	No
30.01	Property		1	Shulls MHC
30.02	Property		1	Colonial Estates
30.03	Property		1	Dixieland
30.04	Property		1	Razorback MHP
30.05	Property		1	Green Acres
31.00	Loan		1	Lakeside Budget Storage	NAP	Sidney I. Moss and Sidney I. Moss Trust	Sidney I. Moss and Sidney I. Moss Trust	No	No
32.00	Loan		1	Graham Town Center	NAP	Jeffrey Seltzer	Jeffrey Seltzer	No	No
33.00	Loan	31	1	Storage Quarters Garden City	NAP	Deborah Kaplan Brooks	Deborah Kaplan Brooks	No	No
34.00	Loan		1	Kingsland Village	NAP	Raymond Levy	Raymond Levy	No	No
35.00	Loan		1	Aero Treasure Coast Self Storage	NAP	Edward Modzel	Edward Modzel	No	No
36.00	Loan	32	1	Prestonwood Polo Crossing	NAP	Vaughn E. Miller	Vaughn E. Miller	No	No
37.00	Loan		1	Colonial Manor MHC	NAP	Philip A. Hoon	Philip A. Hoon	No	Yes
38.00	Loan		1	CityLine Self Storage West Amwell, NJ	NAP	Werner Haase	Richard Schontz, Lawrence Charles Kaplan, George Thacker and Peter J. Veltri	No	No
39.00	Loan		1	Hidden Hollow Apartments	NAP	Waldo A. Guevara	Waldo A. Guevara	No	No
40.00	Loan		1	CityLine Self Storage Salisbury, MD	NAP	Werner Haase	Richard Schontz, Lawrence Charles Kaplan, George Thacker and Peter J. Veltri	No	No
41.00	Loan		1	Beaver Lake	NAP	The Churchlight Communities (TCC)	Jay Yang and Michael Mirski	No	No
42.00	Loan		1	Pioneer Crossing MHC	NAP	The Churchlight Communities (TCC)	Jay Yang and Michael Mirski	No	No

A-1-44 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Loan Purpose	Property Located Within a Qualified Opportunity Zone (Y/N)	Sources: Loan Amount ($)	Sources: Principal's New Cash Contribution ($)	Sources: Subordinate Debt ($)	Sources: Other Sources ($)	Sources: Total Sources ($)	Uses: Loan Payoff ($)	Uses: Purchase Price ($)
1.00	Loan	5, 7, 8, 9	1	Bay Plaza Community Center	Refinance		280,000,000	0	0	0	280,000,000	265,439,060	0
2.00	Loan	10, 11, 12	1	The Galt House	Refinance		83,000,000	0	0	0	83,000,000	69,945,742	0
3.00	Loan	5, 13	11	Ignite Portfolio	Refinance		94,100,000	0	0	0	94,100,000	77,465,227	0
3.01	Property		1	Candlewood
3.02	Property		1	Auburn Crossing
3.03	Property		1	Fawn Creek
3.04	Property		1	Harborton Estates
3.05	Property		1	Fawn Brook
3.06	Property		1	Fox Meadows
3.07	Property		1	South Town
3.08	Property		1	Rabbit River
3.09	Property		1	Westview Estates
3.10	Property		1	Country Meadows
3.11	Property		1	Lake View
4.00	Loan	5, 13, 14	6	Culver Collection	Refinance		120,000,000	10,719,195	12,000,000	0	142,719,195	122,616,144	0
4.01	Property		1	Hayden & National
4.02	Property		1	3505-3525 Hayden
4.03	Property		1	Hayden & Higuera
4.04	Property		1	3555 Hayden
4.05	Property		1	8511 Warner Drive
4.06	Property		1	3585 Hayden
5.00	Loan	5, 15	1	Bronx Terminal Market	Refinance		240,000,000	13,238,721	140,000,000	0	393,238,721	376,708,834	0
6.00	Loan	13	16	ExchangeRight 68	Acquisition		45,714,022	53,950,025	0	0	99,664,047	0	97,263,877
6.01	Property		1	FedEx - Humboldt, TN
6.02	Property		1	Tractor Supply – Bedminster, PA
6.03	Property		1	Tractor Supply – Canton, GA
6.04	Property		1	Tractor Supply – Winnie, TX
6.05	Property		1	Tractor Supply – Wichita Falls, TX
6.06	Property		1	Tractor Supply – Edinboro, PA
6.07	Property		1	Dollar General Market – Williston, ND
6.08	Property		1	Dollar General Market – Brownsville, TX
6.09	Property		1	Sherwin Williams – Bonner Springs, KS
6.10	Property		1	Dollar Tree – Kimball, MI
6.11	Property		1	Dollar General – Farmington, NM
6.12	Property		1	Dollar Tree – Bettendorf, IA
6.13	Property		1	Dollar Tree – Basehor, KS
6.14	Property		1	Dollar Tree – Asheboro, NC
6.15	Property		1	O'Reilly Auto Parts – Hendersonville, NC
6.16	Property		1	O'Reilly Auto Parts – Marion, NC
7.00	Loan	16	1	Kimpton Journeyman Hotel	Refinance		30,000,000	0	0	0	30,000,000	26,236,500	0
8.00	Loan		1	Renaissance West	Refinance		29,500,000	0	0	0	29,500,000	16,560,528	0
9.00	Loan	13	6	TCC Pool 1	Refinance		25,747,000	0	0	0	25,747,000	13,928,226	0
9.01	Property		1	Middletown
9.02	Property		1	Brookside
9.03	Property		1	Hagerstown
9.04	Property		1	Menaul Terrace
9.05	Property		1	Jenny Lee
9.06	Property		1	South Main
10.00	Loan	5, 17	1	International Plaza II	Acquisition		78,325,000	47,901,898	0	0	126,226,898	0	120,500,000
11.00	Loan	18	1	Whispering Palms MHC	Refinance		25,000,000	0	0	0	25,000,000	11,351,823	0
12.00	Loan		1	Topanga & Victory	Refinance		23,950,000	0	0	0	23,950,000	19,370,152	0
13.00	Loan		1	Lake Air Shopping Center	Refinance		21,600,000	0	0	0	21,600,000	15,922,027	0
14.00	Loan	5, 19	1	175 Remsen Street	Refinance		30,000,000	6,537,625	0	0	36,537,625	34,630,403	0
15.00	Loan	5, 6, 20, 21	1	Baybrook Mall	Refinance		220,000,000	0	0	0	220,000,000	213,488,234	0
16.00	Loan	5, 22, 23, 24, 25, 26, 27, 28	1	The Piazza	Refinance
17.00	Loan		1	Sunlight Townhomes and Greeley Apartments	Refinance
18.00	Loan	5, 29	1	Hilton Washington DC Rockville Hotel	Acquisition
19.00	Loan		1	Residence Inn Naperville	Refinance
20.00	Loan		1	JB Center Apartments	Refinance
21.00	Loan		1	Sierra Vista Plaza	Acquisition
22.00	Loan		1	Federal Way Supreme Self Storage	Refinance
23.00	Loan		1	The Park at Hibiscus	Refinance

A-1-45 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Loan Purpose	Property Located Within a Qualified Opportunity Zone (Y/N)	Sources: Loan Amount ($)	Sources: Principal's New Cash Contribution ($)	Sources: Subordinate Debt ($)	Sources: Other Sources ($)	Sources: Total Sources ($)	Uses: Loan Payoff ($)	Uses: Purchase Price ($)
24.00	Loan		1	River Apartments	Refinance
25.00	Loan		1	The Reserve at Homosassa Springs	Refinance
26.00	Loan		1	Florline Commons	Refinance
27.00	Loan	5, 30	1	9950 Woodloch	Refinance
28.00	Loan	13	3	BBR Apartment Portfolio	Refinance
28.01	Property		1	Bridle Ridge Apartments
28.02	Property		1	Rose Hill Gardens Apartments
28.03	Property		1	Bracey Square Apartments
29.00	Loan		1	Pine Island Marketplace	Recapitalization
30.00	Loan	13	5	TCC Pool 2	Refinance
30.01	Property		1	Shulls MHC
30.02	Property		1	Colonial Estates
30.03	Property		1	Dixieland
30.04	Property		1	Razorback MHP
30.05	Property		1	Green Acres
31.00	Loan		1	Lakeside Budget Storage	Refinance
32.00	Loan		1	Graham Town Center	Refinance
33.00	Loan	31	1	Storage Quarters Garden City	Refinance
34.00	Loan		1	Kingsland Village	Refinance
35.00	Loan		1	Aero Treasure Coast Self Storage	Acquisition
36.00	Loan	32	1	Prestonwood Polo Crossing	Refinance
37.00	Loan		1	Colonial Manor MHC	Refinance
38.00	Loan		1	CityLine Self Storage West Amwell, NJ	Acquisition
39.00	Loan		1	Hidden Hollow Apartments	Refinance
40.00	Loan		1	CityLine Self Storage Salisbury, MD	Acquisition
41.00	Loan		1	Beaver Lake	Refinance
42.00	Loan		1	Pioneer Crossing MHC	Refinance

A-1-46 

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

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Uses: Closing Costs ($)

Uses: Reserves ($)

Uses: Principal Equity Distribution ($)

Uses: Other Uses ($)

Uses: Total Uses ($)

Franchise Agreement Expiration

Underwritten ADR ($)

Underwritten RevPAR ($)

Underwritten Hotel Occupancy (%)

1.00

Loan

5, 7, 8, 9

1

Bay Plaza Community Center

1,456,753

2,949,040

10,155,147

0

280,000,000

NAP

NAP

NAP

NAP

2.00

Loan

10, 11, 12

1

The Galt House

2,041,863

7,130,645

3,881,750

0

83,000,000

3/31/2044

$189.92

$103.04

54.3%

3.00

Loan

5, 13

11

Ignite Portfolio

3,569,671

661,627

12,403,474

0

94,100,000

NAP

NAP

NAP

NAP

3.01

Property

1

Candlewood

NAP

NAP

NAP

NAP

3.02

Property

1

Auburn Crossing

NAP

NAP

NAP

NAP

3.03

Property

1

Fawn Creek

NAP

NAP

NAP

NAP

3.04

Property

1

Harborton Estates

NAP

NAP

NAP

NAP

3.05

Property

1

Fawn Brook

NAP

NAP

NAP

NAP

3.06

Property

1

Fox Meadows

NAP

NAP

NAP

NAP

3.07

Property

1

South Town

NAP

NAP

NAP

NAP

3.08

Property

1

Rabbit River

NAP

NAP

NAP

NAP

3.09

Property

1

Westview Estates

NAP

NAP

NAP

NAP

3.10

Property

1

Country Meadows

NAP

NAP

NAP

NAP

3.11

Property

1

Lake View

NAP

NAP

NAP

NAP

4.00

Loan

5, 13, 14

6

Culver Collection

12,216,389

7,886,663

0

0

142,719,195

NAP

NAP

NAP

NAP

4.01

Property

1

Hayden & National

NAP

NAP

NAP

NAP

4.02

Property

1

3505-3525 Hayden

NAP

NAP

NAP

NAP

4.03

Property

1

Hayden & Higuera

NAP

NAP

NAP

NAP

4.04

Property

1

3555 Hayden

NAP

NAP

NAP

NAP

4.05

Property

1

8511 Warner Drive

NAP

NAP

NAP

NAP

4.06

Property

1

3585 Hayden

NAP

NAP

NAP

NAP

5.00

Loan

5, 15

1

Bronx Terminal Market

6,654,906

9,874,981

0

0

393,238,721

NAP

NAP

NAP

NAP

6.00

Loan

13

16

ExchangeRight 68

1,508,685

891,485

0

0

99,664,047

NAP

NAP

NAP

NAP

6.01

Property

1

FedEx - Humboldt, TN

NAP

NAP

NAP

NAP

6.02

Property

1

Tractor Supply – Bedminster, PA

NAP

NAP

NAP

NAP

6.03

Property

1

Tractor Supply – Canton, GA

NAP

NAP

NAP

NAP

6.04

Property

1

Tractor Supply – Winnie, TX

NAP

NAP

NAP

NAP

6.05

Property

1

Tractor Supply – Wichita Falls, TX

NAP

NAP

NAP

NAP

6.06

Property

1

Tractor Supply – Edinboro, PA

NAP

NAP

NAP

NAP

6.07

Property

1

Dollar General Market – Williston, ND

NAP

NAP

NAP

NAP

6.08

Property

1

Dollar General Market – Brownsville, TX

NAP

NAP

NAP

NAP

6.09

Property

1

Sherwin Williams – Bonner Springs, KS

NAP

NAP

NAP

NAP

6.10

Property

1

Dollar Tree – Kimball, MI

NAP

NAP

NAP

NAP

6.11

Property

1

Dollar General – Farmington, NM

NAP

NAP

NAP

NAP

6.12

Property

1

Dollar Tree – Bettendorf, IA

NAP

NAP

NAP

NAP

6.13

Property

1

Dollar Tree – Basehor, KS

NAP

NAP

NAP

NAP

6.14

Property

1

Dollar Tree – Asheboro, NC

NAP

NAP

NAP

NAP

6.15

Property

1

O'Reilly Auto Parts – Hendersonville, NC

NAP

NAP

NAP

NAP

6.16

Property

1

O'Reilly Auto Parts – Marion, NC

NAP

NAP

NAP

NAP

7.00

Loan

16

1

Kimpton Journeyman Hotel

509,429

184,500

3,069,571

0

30,000,000

12/31/2036

$236.32

$168.81

71.4%

8.00

Loan

1

Renaissance West

458,593

486,080

11,994,799

0

29,500,000

NAP

NAP

NAP

NAP

9.00

Loan

13

6

TCC Pool 1

1,378,347

47,665

10,392,762

0

25,747,000

NAP

NAP

NAP

NAP

9.01

Property

1

Middletown

NAP

NAP

NAP

NAP

9.02

Property

1

Brookside

NAP

NAP

NAP

NAP

9.03

Property

1

Hagerstown

NAP

NAP

NAP

NAP

9.04

Property

1

Menaul Terrace

NAP

NAP

NAP

NAP

9.05

Property

1

Jenny Lee

NAP

NAP

NAP

NAP

9.06

Property

1

South Main

NAP

NAP

NAP

NAP

10.00

Loan

5, 17

1

International Plaza II

1,757,256

3,969,642

0

0

126,226,898

NAP

NAP

NAP

NAP

11.00

Loan

18

1

Whispering Palms MHC

582,838

572,696

12,492,643

0

25,000,000

NAP

NAP

NAP

NAP

12.00

Loan

1

Topanga & Victory

289,596

655,846

3,634,407

0

23,950,000

NAP

NAP

NAP

NAP

13.00

Loan

1

Lake Air Shopping Center

404,537

2,006,667

3,266,769

0

21,600,000

NAP

NAP

NAP

NAP

14.00

Loan

5, 19

1

175 Remsen Street

460,323

1,446,898

0

0

36,537,625

NAP

NAP

NAP

NAP

15.00

Loan

5, 6, 20, 21

1

Baybrook Mall

1,474,030

0

5,037,736

0

220,000,000

NAP

NAP

NAP

NAP

16.00

Loan

5, 22, 23, 24, 25, 26, 27, 28

1

The Piazza

NAP

NAP

NAP

NAP

17.00

Loan

1

Sunlight Townhomes and Greeley Apartments

NAP

NAP

NAP

NAP

18.00

Loan

5, 29

1

Hilton Washington DC Rockville Hotel

9/30/2039

$155.85

$86.56

55.5%

19.00

Loan

1

Residence Inn Naperville

5/12/2041

$125.28

$89.79

71.7%

20.00

Loan

1

JB Center Apartments

NAP

NAP

NAP

NAP

21.00

Loan

1

Sierra Vista Plaza

NAP

NAP

NAP

NAP

22.00

Loan

1

Federal Way Supreme Self Storage

NAP

NAP

NAP

NAP

23.00

Loan

1

The Park at Hibiscus

NAP

NAP

NAP

NAP

A-1-47 

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

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Uses: Closing Costs ($)

Uses: Reserves ($)

Uses: Principal Equity Distribution ($)

Uses: Other Uses ($)

Uses: Total Uses ($)

Franchise Agreement Expiration

Underwritten ADR ($)

Underwritten RevPAR ($)

Underwritten Hotel Occupancy (%)

24.00

Loan

1

River Apartments

NAP

NAP

NAP

NAP

25.00

Loan

1

The Reserve at Homosassa Springs

NAP

NAP

NAP

NAP

26.00

Loan

1

Florline Commons

NAP

NAP

NAP

NAP

27.00

Loan

5, 30

1

9950 Woodloch

NAP

NAP

NAP

NAP

28.00

Loan

13

3

BBR Apartment Portfolio

NAP

NAP

NAP

NAP

28.01

Property

1

Bridle Ridge Apartments

NAP

NAP

NAP

NAP

28.02

Property

1

Rose Hill Gardens Apartments

NAP

NAP

NAP

NAP

28.03

Property

1

Bracey Square Apartments

NAP

NAP

NAP

NAP

29.00

Loan

1

Pine Island Marketplace

NAP

NAP

NAP

NAP

30.00

Loan

13

5

TCC Pool 2

NAP

NAP

NAP

NAP

30.01

Property

1

Shulls MHC

NAP

NAP

NAP

NAP

30.02

Property

1

Colonial Estates

NAP

NAP

NAP

NAP

30.03

Property

1

Dixieland

NAP

NAP

NAP

NAP

30.04

Property

1

Razorback MHP

NAP

NAP

NAP

NAP

30.05

Property

1

Green Acres

NAP

NAP

NAP

NAP

31.00

Loan

1

Lakeside Budget Storage

NAP

NAP

NAP

NAP

32.00

Loan

1

Graham Town Center

NAP

NAP

NAP

NAP

33.00

Loan

31

1

Storage Quarters Garden City

NAP

NAP

NAP

NAP

34.00

Loan

1

Kingsland Village

NAP

NAP

NAP

NAP

35.00

Loan

1

Aero Treasure Coast Self Storage

NAP

NAP

NAP

NAP

36.00

Loan

32

1

Prestonwood Polo Crossing

NAP

NAP

NAP

NAP

37.00

Loan

1

Colonial Manor MHC

NAP

NAP

NAP

NAP

38.00

Loan

1

CityLine Self Storage West Amwell, NJ

NAP

NAP

NAP

NAP

39.00

Loan

1

Hidden Hollow Apartments

NAP

NAP

NAP

NAP

40.00

Loan

1

CityLine Self Storage Salisbury, MD

NAP

NAP

NAP

NAP

41.00

Loan

1

Beaver Lake

NAP

NAP

NAP

NAP

42.00

Loan

1

Pioneer Crossing MHC

NAP

NAP

NAP

NAP

A-1-48 

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

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Most Recent ADR ($)

Most Recent RevPAR ($)

Most Recent Hotel Occupancy (%)

Second Most Recent ADR ($)

Second Most Recent RevPAR ($)

Second Most Recent Hotel Occupancy (%)

Third Most Recent ADR ($)

Third Most Recent RevPAR ($)

1.00

Loan

5, 7, 8, 9

1

Bay Plaza Community Center

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

2.00

Loan

10, 11, 12

1

The Galt House

$189.92

$104.30

54.3%

$186.64

$96.50

51.1%

$169.32

$80.64

3.00

Loan

5, 13

11

Ignite Portfolio

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3.01

Property

1

Candlewood

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3.02

Property

1

Auburn Crossing

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3.03

Property

1

Fawn Creek

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3.04

Property

1

Harborton Estates

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3.05

Property

1

Fawn Brook

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3.06

Property

1

Fox Meadows

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3.07

Property

1

South Town

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3.08

Property

1

Rabbit River

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3.09

Property

1

Westview Estates

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3.10

Property

1

Country Meadows

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

3.11

Property

1

Lake View

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

4.00

Loan

5, 13, 14

6

Culver Collection

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

4.01

Property

1

Hayden & National

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

4.02

Property

1

3505-3525 Hayden

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

4.03

Property

1

Hayden & Higuera

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

4.04

Property

1

3555 Hayden

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

4.05

Property

1

8511 Warner Drive

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

4.06

Property

1

3585 Hayden

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

5.00

Loan

5, 15

1

Bronx Terminal Market

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6.00

Loan

13

16

ExchangeRight 68

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6.01

Property

1

FedEx - Humboldt, TN

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6.02

Property

1

Tractor Supply – Bedminster, PA

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6.03

Property

1

Tractor Supply – Canton, GA

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6.04

Property

1

Tractor Supply – Winnie, TX

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6.05

Property

1

Tractor Supply – Wichita Falls, TX

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6.06

Property

1

Tractor Supply – Edinboro, PA

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6.07

Property

1

Dollar General Market – Williston, ND

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6.08

Property

1

Dollar General Market – Brownsville, TX

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6.09

Property

1

Sherwin Williams – Bonner Springs, KS

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6.10

Property

1

Dollar Tree – Kimball, MI

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6.11

Property

1

Dollar General – Farmington, NM

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6.12

Property

1

Dollar Tree – Bettendorf, IA

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6.13

Property

1

Dollar Tree – Basehor, KS

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6.14

Property

1

Dollar Tree – Asheboro, NC

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6.15

Property

1

O'Reilly Auto Parts – Hendersonville, NC

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

6.16

Property

1

O'Reilly Auto Parts – Marion, NC

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

7.00

Loan

16

1

Kimpton Journeyman Hotel

$236.32

$168.81

71.4%

$232.81

$163.85

70.4%

$232.85

$148.04

8.00

Loan

1

Renaissance West

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.00

Loan

13

6

TCC Pool 1

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.01

Property

1

Middletown

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.02

Property

1

Brookside

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.03

Property

1

Hagerstown

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.04

Property

1

Menaul Terrace

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.05

Property

1

Jenny Lee

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

9.06

Property

1

South Main

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

10.00

Loan

5, 17

1

International Plaza II

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

11.00

Loan

18

1

Whispering Palms MHC

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

12.00

Loan

1

Topanga & Victory

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

13.00

Loan

1

Lake Air Shopping Center

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

14.00

Loan

5, 19

1

175 Remsen Street

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

15.00

Loan

5, 6, 20, 21

1

Baybrook Mall

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

16.00

Loan

5, 22, 23, 24, 25, 26, 27, 28

1

The Piazza

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

17.00

Loan

1

Sunlight Townhomes and Greeley Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

18.00

Loan

5, 29

1

Hilton Washington DC Rockville Hotel

$155.85

$86.56

55.5%

$144.83

$83.66

57.8%

$133.88

$63.68

19.00

Loan

1

Residence Inn Naperville

$125.28

$89.79

71.7%

$125.51

$71.54

57.0%

$113.80

$52.98

20.00

Loan

1

JB Center Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

21.00

Loan

1

Sierra Vista Plaza

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

22.00

Loan

1

Federal Way Supreme Self Storage

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

23.00

Loan

1

The Park at Hibiscus

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

A-1-49 

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

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Most Recent ADR ($)

Most Recent RevPAR ($)

Most Recent Hotel Occupancy (%)

Second Most Recent ADR ($)

Second Most Recent RevPAR ($)

Second Most Recent Hotel Occupancy (%)

Third Most Recent ADR ($)

Third Most Recent RevPAR ($)

24.00

Loan

1

River Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

25.00

Loan

1

The Reserve at Homosassa Springs

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

26.00

Loan

1

Florline Commons

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

27.00

Loan

5, 30

1

9950 Woodloch

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

28.00

Loan

13

3

BBR Apartment Portfolio

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

28.01

Property

1

Bridle Ridge Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

28.02

Property

1

Rose Hill Gardens Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

28.03

Property

1

Bracey Square Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

29.00

Loan

1

Pine Island Marketplace

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

30.00

Loan

13

5

TCC Pool 2

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

30.01

Property

1

Shulls MHC

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

30.02

Property

1

Colonial Estates

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

30.03

Property

1

Dixieland

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

30.04

Property

1

Razorback MHP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

30.05

Property

1

Green Acres

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

31.00

Loan

1

Lakeside Budget Storage

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

32.00

Loan

1

Graham Town Center

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

33.00

Loan

31

1

Storage Quarters Garden City

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

34.00

Loan

1

Kingsland Village

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

35.00

Loan

1

Aero Treasure Coast Self Storage

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

36.00

Loan

32

1

Prestonwood Polo Crossing

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

37.00

Loan

1

Colonial Manor MHC

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

38.00

Loan

1

CityLine Self Storage West Amwell, NJ

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

39.00

Loan

1

Hidden Hollow Apartments

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

40.00

Loan

1

CityLine Self Storage Salisbury, MD

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

41.00

Loan

1

Beaver Lake

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

42.00

Loan

1

Pioneer Crossing MHC

NAP

NAP

NAP

NAP

NAP

NAP

NAP

NAP

A-1-50 

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Third Most Recent Hotel Occupancy (%)	Coop - Committed Secondary Debt	Coop - Rental Value	Coop - LTV as Rental	Coop - Unsold Percent	Coop - Sponsor Units	Coop - Investor Units	Coop - Coop Units	Coop - Sponsor/ Investor Carry
1.00	Loan	5, 7, 8, 9	1	Bay Plaza Community Center	NAP
2.00	Loan	10, 11, 12	1	The Galt House	47.1%
3.00	Loan	5, 13	11	Ignite Portfolio	NAP
3.01	Property		1	Candlewood	NAP
3.02	Property		1	Auburn Crossing	NAP
3.03	Property		1	Fawn Creek	NAP
3.04	Property		1	Harborton Estates	NAP
3.05	Property		1	Fawn Brook	NAP
3.06	Property		1	Fox Meadows	NAP
3.07	Property		1	South Town	NAP
3.08	Property		1	Rabbit River	NAP
3.09	Property		1	Westview Estates	NAP
3.10	Property		1	Country Meadows	NAP
3.11	Property		1	Lake View	NAP
4.00	Loan	5, 13, 14	6	Culver Collection	NAP
4.01	Property		1	Hayden & National	NAP
4.02	Property		1	3505-3525 Hayden	NAP
4.03	Property		1	Hayden & Higuera	NAP
4.04	Property		1	3555 Hayden	NAP
4.05	Property		1	8511 Warner Drive	NAP
4.06	Property		1	3585 Hayden	NAP
5.00	Loan	5, 15	1	Bronx Terminal Market	NAP
6.00	Loan	13	16	ExchangeRight 68	NAP
6.01	Property		1	FedEx - Humboldt, TN	NAP
6.02	Property		1	Tractor Supply – Bedminster, PA	NAP
6.03	Property		1	Tractor Supply – Canton, GA	NAP
6.04	Property		1	Tractor Supply – Winnie, TX	NAP
6.05	Property		1	Tractor Supply – Wichita Falls, TX	NAP
6.06	Property		1	Tractor Supply – Edinboro, PA	NAP
6.07	Property		1	Dollar General Market – Williston, ND	NAP
6.08	Property		1	Dollar General Market – Brownsville, TX	NAP
6.09	Property		1	Sherwin Williams – Bonner Springs, KS	NAP
6.10	Property		1	Dollar Tree – Kimball, MI	NAP
6.11	Property		1	Dollar General – Farmington, NM	NAP
6.12	Property		1	Dollar Tree – Bettendorf, IA	NAP
6.13	Property		1	Dollar Tree – Basehor, KS	NAP
6.14	Property		1	Dollar Tree – Asheboro, NC	NAP
6.15	Property		1	O'Reilly Auto Parts – Hendersonville, NC	NAP
6.16	Property		1	O'Reilly Auto Parts – Marion, NC	NAP
7.00	Loan	16	1	Kimpton Journeyman Hotel	63.6%
8.00	Loan		1	Renaissance West	NAP
9.00	Loan	13	6	TCC Pool 1	NAP
9.01	Property		1	Middletown	NAP
9.02	Property		1	Brookside	NAP
9.03	Property		1	Hagerstown	NAP
9.04	Property		1	Menaul Terrace	NAP
9.05	Property		1	Jenny Lee	NAP
9.06	Property		1	South Main	NAP
10.00	Loan	5, 17	1	International Plaza II	NAP
11.00	Loan	18	1	Whispering Palms MHC	NAP
12.00	Loan		1	Topanga & Victory	NAP
13.00	Loan		1	Lake Air Shopping Center	NAP
14.00	Loan	5, 19	1	175 Remsen Street	NAP
15.00	Loan	5, 6, 20, 21	1	Baybrook Mall	NAP
16.00	Loan	5, 22, 23, 24, 25, 26, 27, 28	1	The Piazza	NAP
17.00	Loan		1	Sunlight Townhomes and Greeley Apartments	NAP
18.00	Loan	5, 29	1	Hilton Washington DC Rockville Hotel	47.6%
19.00	Loan		1	Residence Inn Naperville	46.6%
20.00	Loan		1	JB Center Apartments	NAP
21.00	Loan		1	Sierra Vista Plaza	NAP
22.00	Loan		1	Federal Way Supreme Self Storage	NAP
23.00	Loan		1	The Park at Hibiscus	NAP

A-1-51 

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

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Third Most Recent Hotel Occupancy (%)

Coop - Committed Secondary Debt

Coop - Rental Value

Coop - LTV as Rental

Coop - Unsold Percent

Coop - Sponsor Units

Coop - Investor Units

Coop - Coop Units

Coop - Sponsor/ Investor Carry

24.00

Loan

1

River Apartments

NAP

25.00

Loan

1

The Reserve at Homosassa Springs

NAP

26.00

Loan

1

Florline Commons

NAP

27.00

Loan

5, 30

1

9950 Woodloch

NAP

28.00

Loan

13

3

BBR Apartment Portfolio

NAP

28.01

Property

1

Bridle Ridge Apartments

NAP

28.02

Property

1

Rose Hill Gardens Apartments

NAP

28.03

Property

1

Bracey Square Apartments

NAP

29.00

Loan

1

Pine Island Marketplace

NAP

30.00

Loan

13

5

TCC Pool 2

NAP

30.01

Property

1

Shulls MHC

NAP

30.02

Property

1

Colonial Estates

NAP

30.03

Property

1

Dixieland

NAP

30.04

Property

1

Razorback MHP

NAP

30.05

Property

1

Green Acres

NAP

31.00

Loan

1

Lakeside Budget Storage

NAP

32.00

Loan

1

Graham Town Center

NAP

33.00

Loan

31

1

Storage Quarters Garden City

NAP

34.00

Loan

1

Kingsland Village

NAP

35.00

Loan

1

Aero Treasure Coast Self Storage

NAP

36.00

Loan

32

1

Prestonwood Polo Crossing

NAP

37.00

Loan

1

Colonial Manor MHC

NAP

38.00

Loan

1

CityLine Self Storage West Amwell, NJ

NAP

39.00

Loan

1

Hidden Hollow Apartments

NAP

40.00

Loan

1

CityLine Self Storage Salisbury, MD

NAP

41.00

Loan

1

Beaver Lake

NAP

42.00

Loan

1

Pioneer Crossing MHC

NAP

A-1-52 

(1) “WFB” denotes Wells Fargo Bank, National Association, "BANA" denotes Bank of America, National Association, "MSBNA" denotes Morgan Stanley Bank, N.A. and “JPMCB” denotes JPMorgan Chase Bank, National Association.

(2) 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.

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

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

(5) With respect to Mortgage Loan No. 1, Bay Plaza Community Center, Mortgage Loan No. 3, Ignite Portfolio, Mortgage Loan No. 4, Culver Collection, Mortgage Loan No. 5, Bronx Terminal Market, Mortgage Loan No. 10, International Plaza II, Mortgage Loan No. 14, 175 Remsen Street, Mortgage Loan No. 15, Baybrook Mall, Mortgage Loan No. 16, The Piazza, Mortgage Loan No. 18, Hilton Washington DC Rockville Hotel and Mortgage Loan No. 27, 9950 Woodloch, such Mortgage Loans are each part of a Whole Loan related to the Issuing Entity. For purposes of the statistical information set forth in this prospectus as to such Mortgage Loans, all LTV, DSCR, Debt Yield and Loan Per Unit ($) calculations are in each case based on the subject Mortgage Loan together with any related Pari Passu Companion Loan, but (unless otherwise indicated) without regard to any related Subordinate Companion Loan(s). For further information, see “Description of the Mortgage Pool—The Whole Loans—General”, “—The Serviced Pari Passu Whole Loans”, “—The Non-Serviced Pari Passu Whole Loans”, and “Pooling and Servicing Agreement” or “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans,” as applicable, in this prospectus.

(6) With respect to Mortgage Loan No. 15, Baybrook Mall, the related loan documents permit one or more outparcel or other releases or substitutions without prepayment or defeasance. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Releases; Partial Releases; Property Additions” in this prospectus.

(7) With respect to Mortgage Loan No. 1, Bay Plaza Community Center, one of the two lots comprising the related Mortgaged Property, identified as Lot 802, benefits from the Industrial and Commercial Abatement Program, which expires in tax year 2029/2030, and the other lot, identified as Lot 810, benefits from Industrial and Commercial Incentive Program, which expires in tax year 2027/2028. The appraisal value of the Lot 802 was based on the unabated taxes because the abatement period does not expire during the term of the Mortgage Loan, but the appraisal value of the Lot 810 was based on the abated taxes because the abatement period does expire during the term of the Mortgage Loan. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in this prospectus for additional information.

A-1-53 

(8) With respect to Mortgage Loan No. 1, Bay Plaza Community Center, the Mortgaged Property is comprised of 384,769 square feet of retail space and 184,044 square feet of office space, constituting 67.6% and 32.4% of the net rentable area at the Mortgaged Property, respectively.

(9) With respect to Mortgage Loan No. 1, Bay Plaza Community Center, “Yield Maintenance Premium” means, with respect to any repayment of the outstanding principal balance of the Mortgage Loan, an amount equal to the greater of (i) one percent (1%) of the outstanding principal of the portion of the Mortgage Loan to be prepaid or satisfied and (ii) the excess, if any, of (A) the sum of the present values of all then-scheduled payments of principal and interest under the applicable promissory note to be made with respect to the Mortgage Loan under such promissory note assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the portion of the Mortgage Loan being prepaid is paid on the Maturity Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the prepayment rate when compounded semi-annually and deducting from the sum of such present values any short-term interest paid from the date of prepayment to the next succeeding Payment Due Date in the event such payment is not made on a Payment Due Date), over (B) the principal amount being prepaid.

(10) With respect to Mortgage Loan No. 2, The Galt House, the appraised value represents the As-is Value as of May 15, 2024 of $279,600,000, which is comprised of of the As-Is Reconciled valuation of $268,400,000 and the $11,200,000 for the KTDFA benefit. The KTDFA benefit was valued separately by the Appraiser based on the net present value of the remaining payments through Q1 2031 at a discount factor of 5.0%.

(11) With respect to Mortgage Loan No. 2, The Galt House, the FF&E monthly reserve will be equal to the greater of (i) then-existing FF&E reserve monthly deposit or (ii) 1/12th of 4% of the underwritten revenue for the preceding fiscal year, initially estimated at $267,403.

(12) With respect to Mortgage Loan No. 2, The Galt House, the monthly Extraordinary Capital Expenditure Reserve will be equal to the greater of (i) then-existing Extraordinary Capital Expenditure Reserve monthly deposit or (ii) 1/12th of 1% of the underwritten revenue for the preceding fiscal year, initially estimated at $66,851. In the event that the amount of FF&E Reserve funds on deposit in the FF&E Reserve account is equal to $0 and the amount of Extraordinary Capital Expenditure Reserve funds on deposit in the Extraordinary Capital Expenditure Reserve account is less than $3,000,000, the Extraordinary Capital Expenditure monthly deposit shall be adjusted to 1/12th of 2% of the underwritten revenue for the prior fiscal year until such time as the FF&E Reserve funds on deposit in the FF&E Reserve account equal at least $270,000 and the Extraordinary Capital Expenditure Reserve Funds on deposit in the Extraordinary Capital Expenditure Reserve account equal $3,000,000.

(13) With respect to Mortgage Loan No. 3, Ignite Portfolio, Mortgage Loan No. 4, Culver Collection, Mortgage Loan No. 6, ExchangeRight 68, Mortgage Loan No. 9, TCC Pool 1, Mortgage Loan No. 28, BBR Apartment Portfolio and Mortgage Loan No. 30, TCC Pool 2 the related loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, and/or other release conditions, in connection with a partial defeasance or prepayment of the related mortgage loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance” and “—Releases; Partial Releases; Property Additions” in this prospectus.

(14) With respect to Mortgage Loan No. 4, Culver Collection, all Per Square Foot metrics exclude any square footage attributed to the 8511 Warner Drive property.

(15) With respect to Mortgage Loan No. 5, Bronx Terminal Market, the loan documents require an up-front $9,000,000 DMV Space reserve, which is to be disbursed to borrower if the DMV lease is fully executed within 180 days of loan closing (or, if a cash sweep event has occurred, the lender is to disburse funds to pay for DMV leasing expenses). If the DMV lease is not executed within 180 days, the lender is required to disburse funds for leasing expenses related to one or more qualifying substitute leases. When the applicable leasing expenses have been paid in full, remaining funds are disbursed to the borrower so long as no cash sweep period has occurred

A-1-54 

and is continuing. If the DMV lease is not fully executed by the earlier of (A) 180 days of loan closing or (B) the date it is determined that the DMV lease will not be executed (the “DMV Negotiation End Date”), upon five days’ notice, the borrower can use the DMV Space Funds to prepay the subordinate note without payment of yield maintenance provided that the prepayment is made within 30 days of the DMV Negotiation End Date. While amounts remaining in the DMV Space Funds reserve at the time of an event of default could be applied to the senior notes, we cannot assure you that any available funds would not be earlier applied to leasing expenses or prepayment of subordinate debt obligations in a non-default scenario or, subject to the servicing standard, retained for leasing expenses and not applied to the senior debt in a default scenario.

(16) With respect to Mortgage Loan No. 7, Kimpton Journeyman Hotel, “Yield Maintenance Premium” means, with respect to any repayment of the outstanding principal balance of the Mortgage Loan, an amount equal to the greater of (a) one percent (1%) of the outstanding principal of the portion of the Mortgage Loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the applicable promissory note to be made with respect to the Mortgage Loan under such promissory note assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the portion of the Mortgage Loan being prepaid is paid on the Maturity Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the prepayment rate when compounded semi-annually and deducting from the sum of such present values any short-term interest paid from the date of prepayment to the next succeeding Payment Due Date in the event such payment is not made on a Payment Due Date), over (ii) the principal amount being prepaid.

(17) With respect to Mortgage Loan No. 10, International Plaza II, “Yield Maintenance Premium” means, with respect to any repayment of the outstanding principal balance of the Mortgage Loan, an amount equal to the greater of (a) one percent (1%) of the outstanding principal of the portion of the Mortgage Loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the applicable promissory note to be made with respect to the Mortgage Loan under the applicable promissory note assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the portion of the Mortgage Loan being prepaid is paid on the permitted par prepayment date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the prepayment rate when compounded semi-annually and deducting from the sum of such present values any short-term interest paid from the date of prepayment to the next succeeding Payment Due Date in the event such payment is not made on a Payment Due Date), over (ii) the principal amount being prepaid.

(18) With respect to Mortgage Loan No. 11, Whispering Palms MHC, the mortgaged property has 569 home sites, consisting of 267 mobile homes sites (46.9% of total sites) and 302 RV sites (53.1% of total sites). There are 19 park-owned homes at the Whispering Palms MHC Property (only pad rent from the park-owned home sites is included in the underwritten income). The RV sites allow for annual tenants, 6+6 tenants, and transient tenants. There are no park-owned homes on the RV sites. Due to the transient nature of the RV sites at the Whispering Palms MHC Property and the adjustment between site types at the Whispering Palms MHC Property to optimize cash flows and cater to guest demand, the borrower was not able to supply historical occupancy of the transient RV spots. The current occupancy includes 3.9% vacancy for the 267 mobile homes sites and 22.3% vacancy for the 302 RV sites.

(19) With respect to Mortgage Loan No. 14, 175 Remsen Street, “Yield Maintenance Premium” means, with respect to any repayment of the outstanding principal balance of the Mortgage Loan, an amount equal to the greater of (a) one percent (1%) of the outstanding principal of the portion of the Mortgage Loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the applicable promissory note to be made with respect to the Mortgage Loan under the applicable promissory note assuming that all scheduled payments are made timely and that the remaining

A-1-55 

outstanding principal and interest on the portion of the Mortgage Loan being prepaid is paid on the Maturity Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the prepayment rate when compounded semi-annually and deducting from the sum of such present values any short term interest paid from the date of prepayment to the next succeeding Payment Due Date in the event such payment is not made on a Payment Due Date), over (ii) the principal amount being prepaid.

(20) With respect to Mortgage Loan No. 15, Baybrook Mall, the Appraised Value ($) is the market value “as is” with escrow reserve, which assumes that $2,659,260.33 will be reserved for tenant improvements. The market value “as is” Appraised Value without the reserve is $390,000,000, which results in a Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) of 56.4% and 53.4%, respectively, and an appraised value per SF of $720.91. Since the date of the appraisal, some of the outstanding tenant improvements have been paid. At origination, the outstanding tenant improvements of approximately $1,984,194 were guaranteed by the guarantor under the Guaranty of Limited Payment in lieu of a reserve.

(21) With respect to Mortgage Loan No. 15, Baybrook Mall, at the origination date, the borrower provided a Guaranty of Limited Payment from the Non-Recourse Carveout Guarantor in lieu of depositing approximately $1,984,194 (the "Upfront Rollover Amount") into a TI/LC reserve. The amount guaranteed under such guaranty will be reduced on a dollar-for-dollar basis by an amount equal to the aggregate amount of expenditures actually made by the borrower or its affiliates for the outstanding amounts related to the Upfront Rollover Amount or for certain other costs permitted pursuant to the Baybrook Mall Whole Loan documents.

(22) With respect to Mortgage Loan No. 16, The Piazza, the Mortgaged Property is in the process of converting 20,951 square feet of commercial space into 16 residential units, which are master leased to an affiliate of the borrowers. Upon completion of such conversion, there will be 332 residential units. The Underwritten Occupancy % assumes that such conversion has been completed and that the related units are occupied.

(23) With respect to Mortgage Loan No. 16, The Piazza, the Mortgaged Property includes 332 residential units covering 306,577 square feet and commercial space covering 28,715 square feet.

(24) With respect to Mortgage Loan No. 16, The Piazza, the borrowers and an affiliate of the borrowers, Place Hospitality LLC, entered into two separate commercial leases at the Mortgaged Property, representing approximately 28.0% of the net rentable area for the commercial portion of the Mortgaged Property and 2.4% of the total net rentable area at the Mortgaged Property (multifamily and commercial).

(25) With respect to Mortgage Loan No. 16, The Piazza, the appraised value of $167,000,000 represents the “Hypothetical As If Stabilized” value of $167,000,000 which is based on the hypothetical assumptions that (i) leases for three vacant retail spaces are signed and (ii) the conversion of the former WeWork space at the Mortgaged Property into 16 residential units has been completed. In addition, in determining the value of the Mortgaged Property, the appraiser used the extraordinary assumptions that (i) one of the borrower affiliated leases at the Mortgaged Property, for space that is intended to be operated by such borrower affiliate, is leased at market rent and (ii) two draft leases with unaffiliated tenants are signed on the same terms outlined in the drafts provided to the appraiser. The borrowers were required at loan origination to deposit $3,330,271 into an unfunded obligations reserve, $730,806 into a gap rent reserve related to the three retail leases, and $2,400,000 into a coworking space conversion obligations reserve related to the remaining work at the WeWork space. Based on the “as-is” appraised value of $155,800,000, The Piazza Whole Loan results in a Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) of 69.7% and The Piazza Total Debt results in a Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) of 81.5%.

A-1-56 

(26) With respect to Mortgage Loan No. 16, The Piazza, the borrowers are required to deposit, or cause to be deposited, into a lockbox account all rents received from residential tenants within two business days of receipt thereof and all non-residential tenants are required to deliver all rental amounts directly to the lockbox account.

(27) With respect to Mortgage Loan No. 16, The Piazza, each of the Mezzanine Debt Interest Rate (%), Total Debt Monthly Debt Service ($) and Total Debt Underwritten NCF DSCR (x) is calculated including the base interest rate of the mezzanine debt of 10.0% per annum (the “Base Pay Rate”), but exclusive of the 2.5000% per annum deferred interest rate (the “Deferred Pay Rate”). To the extent amounts remain on deposit in the cash management account after payment of monthly interest based on the Base Pay Rate and the required waterfall in accordance with the related cash management agreement, the mezzanine borrower is required to make deferred interest payments based on the Deferred Pay Rate (x) first, for the current interest accrual period and (y) second, accrued and capitalized into the outstanding principal amount during prior interest accrual periods. To the extent insufficient amounts remain on deposit in the cash management account, deferred interest payments based on the Deferred Pay Rate are required to be added to the principal of the mezzanine debt.

(28) With respect to Mortgage Loan No. 16, The Piazza, “Yield Maintenance Premium” means, with respect to any repayment of the outstanding principal balance of the Mortgage Loan, an amount equal to the greater of (a) one percent (1%) of the outstanding principal of the portion of the Mortgage Loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the notes to be made with respect to the portion of the Mortgage Loan under the notes assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the portion of the Mortgage Loan being prepaid is paid on the Maturity Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semi-annually and deducting from the sum of such present values any short-term interest paid from the date of prepayment to the next succeeding Payment Date in the event such payment is not made on a Payment Date), over (ii) the principal amount being prepaid. “Prepayment Rate” means the bond equivalent yield (in the secondary market) on the United States Treasury Security that as of the date which is five (5) business days prior to the date that such prepayment shall be applied has a remaining term to maturity closest to, but not exceeding, the remaining term to the Maturity Date as most recently published in “Statistical Release H.15 (519), Selected Interest Rates,” or any successor publication, published by the Board of Governors of the Federal Reserve System, or on the basis of such other publication or statistical guide as Lender may reasonably select.

(29) With respect to Mortgage Loan No. 18, (Hilton Washington DC Hotel), the appraised value represents the Upon Completion Value, which has a valuation date of July 9, 2025 and assumes the PIP has been completed. The loan documents required an upfront PIP Reserve equal to 100% of the estimated cost to complete the PIP work and there is partial recourse until the PIP is completed of $4,000,000 to the guarantor. The As-Is Value of $40,400,000 equates to an Appraised Value Per Room of $128,254, a Cut-off Date LTV Ratio of 65.6% and a Maturity Date LTV Ratio of 61.8%.

(30) With respect to Mortgage Loan No. 27, 9950 Woodloch, the second largest tenant, The Woodlands Land Development, (57,329 square feet), representing 9.5% of net rentable square feet, is owned by an affiliate of the borrower.

(31) With respect to Mortgage Loan No. 33, Storage Quarters Garden City, an affiliate of the borrower sponsor, Storage Quarters Record Management, Inc., occupies 31,920 square feet of the property, representing approximatly 37% of Underwritten Effective Gross Income.

A-1-57 

(32) With respect to Mortgage Loan No. 36, Prestonwood Polo Crossing, the appraised value represents the “Prospective As Stabilized” as of October 1, 2024, which assumes all the oustanding tenant improvement allowances are paid to tenants. At loan origination, the lender reserved $251,447.50 in oustanding tenant allowances for the following tenants: Evolve Yoga Lounge ($96,187.50), M Stella Nail Bar ($74,375), and La Rustica Italian Restaurant ($80,885). The “as-is” appraised value results in a Cut-off Date LTV of 65.1% for the Prestonwood Polo Crossing Mortgage Loan.

A-1-58