Wells Fargo Commercial Mortgage Securities FWP Free writing prospectus

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-257991-14

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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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, Goldman Sachs & Co. LLC, J.P. Morgan Securities LLC, Citigroup Global Markets Inc., UBS 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.

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

Mortgage Loan Seller

Related Group

Crossed Group

Address

City

County

State

Zip Code

General Property Type

1.00

Loan

Bay Plaza Community Center

9.6%

100.0%

JPMCB

NAP

2100 Bartow Avenue

Bronx

10475

Mixed Use

2.00

Loan

Mini Mall Self Storage

9.6%

WFB, CREFI, JPMCB

NAP

Various

Self Storage

2.01

Property

Carroll

0.9%

9.0%

3900 Columbus-Lancaster Road

Carroll

Fairfield

43112

Self Storage

2.02

Property

Enterprise - Rucker Blvd

0.8%

8.1%

2801 Rucker Boulevard

Enterprise

Coffee

36330

Self Storage

2.03

Property

West Memphis

0.7%

7.2%

701 AR-77

West Memphis

Crittenden

72301

Self Storage

2.04

Property

Belpre

0.4%

4.3%

138 Lee Street, 485 Lee Street and 1924 Washington Boulevard

Belpre

Washington

45714

Self Storage

2.05

Property

Marietta

0.4%

4.3%

1306 Pike Street and 104 Ellsworth Avenue

Marietta

Washington

45750

Self Storage

2.06

Property

Enterprise - Geneva Hwy

0.4%

3.7%

1232 Geneva Highway

Enterprise

Coffee

36330

Self Storage

2.07

Property

Parkersburg - Garfield Ave

0.3%

3.6%

2351 Garfield Avenue

Parkersburg

Wood

26101

Self Storage

2.08

Property

Bridgeport

0.3%

3.2%

61 Ocean Mines Road

Bridgeport

Harrison

26330

Self Storage

2.09

Property

Enterprise - Salem Rd

0.3%

3.1%

4021 Salem Road

Enterprise

Coffee

36330

Self Storage

2.10

Property

Elizabethton

0.2%

2.5%

480 TN-91

Elizabethton

Carter

37643

Self Storage

2.11

Property

Cedar Lake

0.2%

2.3%

10630 and 10706 West 133rd Street

Cedar Lake

Lake

46303

Self Storage

2.12

Property

Kannapolis

0.2%

2.2%

2745 North Cannon Boulevard

Kannapolis

Rowan

28083

Self Storage

2.13

Property

Johnson City - South Roan

0.2%

2.2%

2501 South Roan Street

Johnson City

Washington

37601

Self Storage

2.14

Property

Cincinnati

0.2%

2.1%

1109 Alfred Street

Cincinnati

Hamilton

45214

Self Storage

2.15

Property

Mooresville

0.2%

2.1%

1242 South Old State Route 67

Mooresville

Morgan

46158

Self Storage

2.16

Property

Bloomington

0.2%

2.0%

4910 and 4990 North Lakeview Drive

Bloomington

Monroe

46303

Self Storage

2.17

Property

Newton

0.2%

2.0%

3005 Nathan Street

Newton

Catawba

28658

Self Storage

2.18

Property

Proctorville

0.2%

1.9%

700 County Road 411

Proctorville

Lawrence

45669

Self Storage

2.19

Property

Kingsport - Brookside School

0.2%

1.9%

149 Brookside School Lane

Kingsport

Sullivan

37660

Self Storage

2.20

Property

Bristol

0.2%

1.8%

818 Commonwealth Avenue

Bristol

24201

Self Storage

2.21

Property

Hurricane

0.2%

1.8%

316 Putnam Village Drive

Hurricane

Putnam

25526

Self Storage

2.22

Property

Blountville

0.2%

1.7%

2851 TN-394

Blountville

Sullivan

37617

Self Storage

2.23

Property

Little Rock

0.2%

1.7%

19501 Arch Street Northwest

Little Rock

Saline

72206

Self Storage

2.24

Property

Cedar Lake - Wicker Ave

0.2%

1.7%

13077 West Wicker Avenue

Cedar Lake

Lake

46303

Self Storage

2.25

Property

Clarksville

0.2%

1.7%

677 South Crawford Street and 1802 Freeway Lane

Clarksville

Johnson

72830

Self Storage

2.26

Property

Parkersburg

0.2%

1.6%

112 College Parkway and 5239 Emerson Avenue

Parkersburg

Wood

26104

Self Storage

2.27

Property

Piney Flats

0.1%

1.4%

6460 Bristol Highway

Piney Flats

Sullivan

37686

Self Storage

2.28

Property

Cross Lanes

0.1%

1.4%

5290 Big Tyler Road

Cross Lanes

Kanawha

25313

Self Storage

2.29

Property

Shelby

0.1%

1.4%

612 Smith Street and 516 East Dixon Boulevard

Shelby

Cleveland

28510, 28512

Self Storage

2.30

Property

Batesville

0.1%

1.4%

1009 Batesville Boulevard

Southside

Independence

72501

Self Storage

2.31

Property

Greeneville

0.1%

1.3%

1375 West Andrew Johnson Highway

Greeneville

Greene

37745

Self Storage

2.32

Property

Cleveland - N. Washington

0.1%

1.2%

201 North Washington

Cleveland

Liberty

77327

Self Storage

2.33

Property

Morgantown - Lower Aarons

0.1%

1.2%

482 Lower Aarons Creek Road

Morgantown

Monongalia

26508

Self Storage

2.34

Property

Morgantown - Canyon Rd

0.1%

1.2%

855 Canyon Road

Morgantown

Monongalia

26508

Self Storage

2.35

Property

Asheville

0.1%

1.1%

241 Old Weaverville Road

Asheville

Buncombe

28804

Self Storage

2.36

Property

Splendora - Old Hwy 59N

0.1%

0.9%

14098 Old Highway 59 North

Splendora

Montgomery

77372

Self Storage

2.37

Property

Nitro - 1st Ave S

0.1%

0.9%

901 1st Avenue South

Nitro

Kanawha

25143

Self Storage

2.38

Property

Elkview

0.1%

0.8%

5116 and 5149 Elk River Road

Elkview

Kanawha

25071

Self Storage

2.39

Property

Nitro - 4131 1st St

0.1%

0.8%

4131 1st Avenue

Nitro

Putnam

25143

Self Storage

2.40

Property

Splendora - US-59

0.1%

0.7%

13952 US-59 Business

Splendora

Montgomery

77372

Self Storage

2.41

Property

Conroe - Hwy 105E

0.1%

0.6%

16842 TX-105

Conroe

Montgomery

77306

Self Storage

2.42

Property

Coolville

0.1%

0.6%

792 State Route 7

Coolville

Athens

45723

Self Storage

2.43

Property

Little Hocking

0.1%

0.6%

21 Clifton Road

Little Hocking

Washington

45742

Self Storage

2.44

Property

Ravenswood

0.1%

0.5%

514 Washington Street

Ravenswood

Jackson

26164

Self Storage

2.45

Property

Racine

0.0%

0.5%

52691 OH-124

Racine

Meigs

45771

Self Storage

2.46

Property

Cedar Lake - 127th Pl.

0.0%

0.5%

11220 and 11221 127th Place

Cedar Lake

Lake

46303

Self Storage

2.47

Property

Conroe - Woodland Forest

0.0%

0.4%

18401 Woodland Forest Drive

Conroe

Montgomery

77306

Self Storage

2.48

Property

Nitro - 11th St

0.0%

0.3%

1101 11th Street

Nitro

Kanawha

25143

Self Storage

2.49

Property

Conroe - Bryant Rd

0.0%

0.2%

419 Bryant Road

Conroe

Montgomery

77303

Self Storage

2.50

Property

Cleveland - CR388

0.0%

0.2%

288 County Road 388

Cleveland

Liberty

77328

Self Storage

2.51

Property

Nitro - 503 Main Ave

0.0%

0.2%

503 Main Avenue

Nitro

Kanawha

25143

Self Storage

2.52

Property

Nitro - 1202 Main Ave

0.0%

0.2%

1202 Main Avenue

Nitro

Kanawha

25143

Self Storage

3.00

Loan

Sacramento Gateway

8.5%

100.0%

WFB

NAP

3648 North Freeway Boulevard

Sacramento

95834

Retail

4.00

Loan

Interstate Industrial Portfolio

8.1%

UBS AG

NAP

Various

Industrial

4.01

Property

2294 Molly Pitcher Highway

2.0%

24.7%

2294 Molly Pitcher Highway

Chambersburg

Franklin

17202

Industrial

4.02

Property

Steelway Industrial Park

1.8%

21.8%

4472 Steelway Boulevard (A&B) and 4580 Steelway (C&D)

Liverpool

Onondaga

13090

Industrial

4.03

Property

1001 and 1011 AIP Drive

1.4%

17.3%

1001 and 1011 Airpark Drive

Middletown

Dauphin

17057

Industrial

4.04

Property

Northeastern Industrial Park (Bldgs 8, 21 & 22)

1.2%

14.4%

8, 21 and 22 Northeastern Industrial Park

Altamont

Albany

12009

Industrial

4.05

Property

Owens Brockway Distribution Warehouse

0.8%

9.7%

3530 East Pike Road

Zanesville

Muskingum

43701

Industrial

4.06

Property

Marway Circle Industrial Buildings

0.6%

7.5%

4, 5, and 8 Marway Circle

Rochester

Monroe

14624

Industrial

4.07

Property

DLG International, Inc.

0.4%

4.6%

16725 Square Drive

Marysville

Union

43040

Industrial

5.00

Loan

Northeastern Hotel Portfolio

7.6%

Rialto

WFB

NAP

Various

Hospitality

5.01

Property

SpringHill Suites Tarrytown

2.2%

29.0%

480 White Plains Road

Tarrytown

Westchester

10591

Hospitality

5.02

Property

Hilton Garden Inn Norwalk

2.2%

28.5%

560 Main Avenue

Norwalk

Fairfield

06851

Hospitality

5.03

Property

Sheraton Tarrytown

1.7%

22.4%

600 White Plains Road

Tarrytown

Westchester

10591

Hospitality

5.04

Property

Hilton Garden Inn Shelton

1.5%

20.0%

25 Old Stratford Road

Shelton

Fairfield

06484

Hospitality

6.00

Loan

Moffett Towers Building D

5.8%

100.0%

GSBI, UBS AG

GSMC, UBS AG

NAP

1100 Enterprise Way

Sunnyvale

Santa Clara

94089

Office

7.00

Loan

Rockefeller Center

5.6%

WFB

NAP

Various

New York

Various

7.01

Property

30 Rockefeller Plaza

2.4%

42.8%

30 Rockefeller Plaza

New York

10112

Mixed Use

7.02

Property

45 Rockefeller Plaza

0.8%

14.1%

45 Rockefeller Plaza

New York

10111

Mixed Use

A-1-1

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

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

% of Initial Pool Balance

% of Loan Balance

Mortgage Loan Originator

Mortgage Loan Seller

Related Group

Crossed Group

Address

City

County

State

Zip Code

General Property Type

7.03

Property

10 Rockefeller Plaza

0.4%

7.6%

10 Rockefeller Plaza

New York

10020

Mixed Use

7.04

Property

1230 Avenue Of The Americas

0.4%

7.5%

1230 Avenue Of The Americas

New York

10020

Office

7.05

Property

50 Rockefeller Plaza

0.3%

5.4%

50 Rockefeller Plaza

New York

10020

Mixed Use

7.06

Property

1 Rockefeller Plaza

0.2%

4.0%

1 Rockefeller Plaza

New York

10020

Office

7.07

Property

600 Fifth Avenue

0.2%

3.9%

600 Fifth Avenue

New York

10020

Mixed Use

7.08

Property

620 Fifth Avenue

0.2%

3.7%

620 Fifth Avenue

New York

10020

Mixed Use

7.09

Property

610 Fifth Avenue

0.2%

3.0%

610 Fifth Avenue

New York

10020

Mixed Use

7.10

Property

1270 Avenue Of The Americas

0.1%

2.5%

1270 Avenue Of The Americas

New York

10020

Office

7.11

Property

30 Rock Condos

0.1%

1.6%

30 Rockefeller Plaza

New York

10112

Office

7.12

Property

The Little Nell

0.1%

1.6%

10 Rockefeller Plaza

New York

10020

Hospitality

7.13

Property

Radio City Music Hall

0.1%

1.3%

1260 Avenue Of The Americas

New York

10020

Other

7.14

Property

1240 Avenue Of The Americas

0.0%

0.4%

1240 Avenue Of The Americas

New York

10020

Retail

7.15

Property

1258 Avenue Of The Americas

0.0%

0.3%

1258 Avenue Of The Americas

New York

10020

Retail

8.00

Loan

Atrium Hotel Portfolio 24 Pack

4.9%

GSBI

GSMC

NAP

Various

Hospitality

8.01

Property

Rogers (Bentonville) Embassy Suites

0.5%

9.8%

3201 & 3303 Pinnacle Hills Parkway

Rogers

Benton

72758

Hospitality

8.02

Property

Frisco Embassy Suites

0.4%

7.5%

7600 John Q Hammons Drive

Frisco

Collin

75034

Hospitality

8.03

Property

Hilton Long Beach

0.3%

7.1%

701 West Ocean Boulevard

Long Beach

Los Angeles

90831

Hospitality

8.04

Property

San Marcos Embassy Suites

0.3%

6.2%

1001 East McCarty Lane

San Marcos

Hays

78666

Hospitality

8.05

Property

Loveland Embassy Suites

0.3%

6.2%

4705 Clydesdale Parkway

Loveland

Larimer

80538

Hospitality

8.06

Property

Albuquerque Embassy Suites

0.3%

5.6%

1000 Woodward Place Northeast

Albuquerque

Bernalillo

87102

Hospitality

8.07

Property

Branson Chateau Hotel

0.2%

5.1%

415 North State Highway 265

Branson

Taney

65616

Hospitality

8.08

Property

Lincoln Embassy Suites

0.2%

4.8%

1040 P Street

Lincoln

Lancaster

68508

Hospitality

8.09

Property

Richardson Renaissance

0.2%

4.7%

900 East Lookout Drive

Richardson

Dallas and Collin

75082

Hospitality

8.10

Property

Charleston Embassy Suites

0.2%

4.6%

300 Court Street

Charleston

Kanawha

25301

Hospitality

8.11

Property

Nashville South Embassy Suites

0.2%

4.5%

820 Crescent Centre Drive

Franklin

Williamson

37067

Hospitality

8.12

Property

La Vista Embassy Suites

0.2%

4.4%

12520 Westport Parkway

La Vista

Sarpy

68128

Hospitality

8.13

Property

St. Charles Embassy Suites

0.2%

3.7%

2 Convention Center Plaza

Saint Charles

St. Charles

63303

Hospitality

8.14

Property

Hot Springs Embassy Suites

0.2%

3.3%

400 Convention Boulevard

Hot Springs

Garland

71901

Hospitality

8.15

Property

East Peoria Embassy Suites

0.1%

3.1%

100 Conference Center Drive

East Peoria

Tazewell

61611

Hospitality

8.16

Property

Tucson University Marriott

0.1%

3.0%

880 East 2nd Street

Tucson

Pima

85719

Hospitality

8.17

Property

Embassy Suites Lexington UK Coldstream

0.1%

2.9%

1801 Newtown Pike

Lexington

Fayette

40511

Hospitality

8.18

Property

Normal Marriott Hotel

0.1%

2.7%

201 Broadway Street

Normal

Mclean

61761

Hospitality

8.19

Property

Oklahoma City Courtyard by Marriott

0.1%

2.3%

2 West Reno Avenue

Oklahoma City

Oklahoma

73102

Hospitality

8.20

Property

North Charleston Residence Inn

0.1%

2.2%

5035 International Boulevard

North Charleston

Charleston

29418

Hospitality

8.21

Property

Oklahoma City Residence Inn

0.1%

2.0%

400 East Reno Avenue

Oklahoma City

Oklahoma

73104

Hospitality

8.22

Property

La Vista Courtyard by Marriott

0.1%

1.8%

12560 Westport Parkway

La Vista

Sarpy

68128

Hospitality

8.23

Property

Springfield Residence Inn

0.1%

1.5%

1303 East Kingsley Street

Springfield

Greene

65804

Hospitality

8.24

Property

Fort Smith Courtyard by Marriott

0.1%

1.1%

900 Rogers Avenue

Fort Smith

Sebastian

72901

Hospitality

9.00

Loan

Queens Center

4.2%

100.0%

JPMCB, GSBI

JPMCB, GSMC

NAP

90-15 Queens Boulevard

Elmhurst

Queens

11373

Retail

10.00

Loan

ICONIQ Multifamily Portfolio

3.6%

GSBI

GSMC

NAP

Various

Multifamily

10.01

Property

Sentral Union Station

1.4%

38.1%

1777 Wewatta Street

Denver

80202

Multifamily

10.02

Property

Sentral Michigan Avenue

0.9%

25.3%

808 South Michigan Avenue

Chicago

Cook

60605

Multifamily

10.03

Property

Sentral SoBro

0.6%

15.2%

516 Lea Avenue

Nashville

Davidson

37203

Multifamily

10.04

Property

Sentral Wynwood

0.4%

12.4%

51 Northwest 26th Street

Miami

Miami-Dade

33127

Multifamily

10.05

Property

Sentral at Austin 1614

0.2%

5.0%

1614 East 6th Street

Austin

Travis

78702

Multifamily

10.06

Property

Sentral at Austin 1630

0.1%

4.0%

1630 East 6th Street

Austin

Travis

78702

Multifamily

11.00

Loan

Waterside Marketplace

3.6%

100.0%

WFB

NAP

50383, 50400, 50579, 50640 and 50769 Waterside Drive

Chesterfield

Macomb

48051

Retail

12.00

Loan

Lakeland Park Center

3.3%

100.0%

WFB

NAP

919 Lakeland Park Center Drive

Lakeland

Polk

33809

Retail

13.00

Loan

International Plaza II

3.1%

100.0%

JPMCB

NAP

14221 North Dallas Parkway

Dallas

75254

Office

14.00

Loan

Eaton Innovation Center

2.8%

100.0%

GSBI

GSMC

NAP

26201 and 26101 Northwestern Highway

Southfield

Oakland

48076

Office

15.00

Loan

Mocksville Industrial

2.4%

100.0%

CREFI

NAP

288 Quality Drive

Mocksville

Davie

27028

Industrial

16.00

Loan

144-25 Roosevelt Ave

2.3%

100.0%

CREFI

NAP

144-25 Roosevelt Avenue

Flushing

Queens

11354

Multifamily

17.00

Loan

BioMed 2024 Portfolio 2

2.3%

GSBI

GSMC

NAP

Various

17.01

Property

200 Sidney

0.7%

32.2%

200 Sidney Street

Cambridge

Middlesex

02139

Mixed Use

17.02

Property

Lincoln Centre

0.5%

21.1%

200, 300, 400, 500 and 800 Lincoln Centre Drive

Foster City

San Mateo

94404

Mixed Use

17.03

Property

40 Erie Street

0.3%

14.5%

40 Erie Street

Cambridge

Middlesex

02139

Mixed Use

17.04

Property

4570 Executive Drive

0.3%

11.6%

4570 Executive Drive

San Diego

92121

Mixed Use

17.05

Property

9360-9390 Towne Centre Drive

0.2%

9.2%

9360-9390 Towne Centre Drive

San Diego

92121

Mixed Use

17.06

Property

21 Erie Street

0.2%

7.4%

21 Erie Street

Cambridge

Middlesex

02139

Mixed Use

17.07

Property

47 Erie Street Parking Structure

0.1%

2.8%

47 Erie Street

Cambridge

Middlesex

02139

Other

17.08

Property

Eastgate Mall

0.0%

1.3%

4575 Eastgate Mall

San Diego

92121

Mixed Use

18.00

Loan

FG Medical Portfolio

2.0%

UBS AG

NAP

Various

Office

18.01

Property

High Point

0.9%

43.7%

1565 N University Pkwy

High Point

Guilford

27262

Office

18.02

Property

Meridian Surgery Center

0.7%

32.6%

2100 13th Street

Meridian

Lauderdale

39301

Office

18.03

Property

Mary Washington

0.5%

23.7%

3310 Fall Hill Avenue

Fredericksburg

Fredrericksburg

22401

Office

19.00

Loan

Hotel Indigo

1.9%

100.0%

Rialto

WFB

NAP

651 East Huron Road

Cleveland

Cuyahoga

44115

Hospitality

20.00

Loan

Hilton Washington DC Rockville Hotel

1.7%

100.0%

WFB

NAP

1750 Rockville Pike

Rockville

City of Rockville

20852

Hospitality

21.00

Loan

Euclid Apartments

1.4%

100.0%

LMF

NAP

27181 Euclid Avenue

Euclid

Cuyahoga

44132

Multifamily

22.00

Loan

175 Remsen Street

1.4%

100.0%

JPMCB

NAP

175 Remsen Street

Brooklyn

Kings

11201

Office

23.00

Loan

Prime Storage - West Phoenix

1.3%

100.0%

LMF

NAP

9220 West Indian School Road

Phoenix

Maricopa

85037

Self Storage

24.00

Loan

Hampton Inn North Olmsted Cleveland Airport

1.1%

100.0%

LMF

NAP

24601 Country Club Boulevard

North Olmsted

Cuyahoga

44070

Hospitality

25.00

Loan

155 Elliott Avenue

0.8%

100.0%

CREFI

NAP

155 Elliott Avenue

Yonkers

Westchester

10705

Multifamily

26.00

Loan

CLC Preserve Self-Storage

0.7%

100.0%

WFB

NAP

1415 Quacco Road

Pooler

Chatham

31322

Self Storage

27.00

Loan

Walgreens Beaverton

0.7%

100.0%

LMF

NAP

18470 Southwest Farmington Road

Beaverton

Washington

97007

Retail

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	Detailed Property Type	Year Built	Year Renovated	Number of Units	Unit of Measure	Loan Per Unit ($)	Original Balance ($)	Cut-off Date Balance ($)	Maturity/ARD Balance ($)	Interest Rate %	Administrative Fee Rate %	Net Mortgage Rate %	Monthly Debt Service (P&I) ($)	Monthly Debt Service (IO) ($)
1.00	Loan		1	Bay Plaza Community Center	Retail/Office	1988, 2013	2023	568,813	SF	492.25	69,000,000	69,000,000	69,000,000	6.13000%	0.01936%	6.11064%	NAP	357,370.49
2.00	Loan		52	Mini Mall Self Storage	Self Storage	Various	Various	2,460,347	SF	73.16	69,000,000	69,000,000	69,000,000	5.97000%	0.02061%	5.94939%	NAP	348,042.71
2.01	Property		1	Carroll	Self Storage	1994-2005	NAP	219,400	SF		6,229,167	6,229,167	6,229,167
2.02	Property		1	Enterprise - Rucker Blvd	Self Storage	2005	2019	186,240	SF		5,567,917	5,567,917	5,567,917
2.03	Property		1	West Memphis	Self Storage	2004	2022	131,220	SF		4,975,667	4,975,667	4,975,667
2.04	Property		1	Belpre	Self Storage	1989-2015	NAP	136,250	SF		2,970,833	2,970,833	2,970,833
2.05	Property		1	Marietta	Self Storage	1980-2019	NAP	107,700	SF		2,932,500	2,932,500	2,932,500
2.06	Property		1	Enterprise - Geneva Hwy	Self Storage	1997	2019	142,125	SF		2,524,250	2,524,250	2,524,250
2.07	Property		1	Parkersburg - Garfield Ave	Self Storage	1982	1987, 1988, 1991, 1996, 2003, 2007	98,750	SF		2,491,667	2,491,667	2,491,667
2.08	Property		1	Bridgeport	Self Storage	2019	2020, 2023	75,080	SF		2,204,167	2,204,167	2,204,167
2.09	Property		1	Enterprise - Salem Rd	Self Storage	1964, 2016	NAP	74,585	SF		2,137,083	2,137,083	2,137,083
2.10	Property		1	Elizabethton	Self Storage	2019	2023	48,550	SF		1,725,000	1,725,000	1,725,000
2.11	Property		1	Cedar Lake	Self Storage	1930-1999	NAP	73,317	SF		1,575,500	1,575,500	1,575,500
2.12	Property		1	Kannapolis	Self Storage	1987	2018	41,375	SF		1,544,833	1,544,833	1,544,833
2.13	Property		1	Johnson City - South Roan	Self Storage	2004	2009	34,500	SF		1,542,917	1,542,917	1,542,917
2.14	Property		1	Cincinnati	Self Storage	1901	2001	46,165	SF		1,472,000	1,472,000	1,472,000
2.15	Property		1	Mooresville	Self Storage	1985	2003	48,260	SF		1,414,500	1,414,500	1,414,500
2.16	Property		1	Bloomington	Self Storage	2000-2001	NAP	34,325	SF		1,355,083	1,355,083	1,355,083
2.17	Property		1	Newton	Self Storage	1983	NAP	42,050	SF		1,353,167	1,353,167	1,353,167
2.18	Property		1	Proctorville	Self Storage	2019-2022	2022	47,050	SF		1,322,500	1,322,500	1,322,500
2.19	Property		1	Kingsport - Brookside School	Self Storage	1956	2019	29,375	SF		1,284,167	1,284,167	1,284,167
2.20	Property		1	Bristol	Self Storage	1999	NAP	35,250	SF		1,217,083	1,217,083	1,217,083
2.21	Property		1	Hurricane	Self Storage	2017	2021	31,175	SF		1,207,500	1,207,500	1,207,500
2.22	Property		1	Blountville	Self Storage	2013	NAP	30,950	SF		1,197,917	1,197,917	1,197,917
2.23	Property		1	Little Rock	Self Storage	1994	2022	45,150	SF		1,192,167	1,192,167	1,192,167
2.24	Property		1	Cedar Lake - Wicker Ave	Self Storage	2018-2022	NAP	65,600	SF		1,188,333	1,188,333	1,188,333
2.25	Property		1	Clarksville	Self Storage	2001	2011	56,350	SF		1,140,417	1,140,417	1,140,417
2.26	Property		1	Parkersburg	Self Storage	2002	2018, 2019	54,525	SF		1,121,250	1,121,250	1,121,250
2.27	Property		1	Piney Flats	Self Storage	2012	2014	28,275	SF		977,500	977,500	977,500
2.28	Property		1	Cross Lanes	Self Storage	2014	NAP	26,150	SF		977,500	977,500	977,500
2.29	Property		1	Shelby	Self Storage	1978, 1994	NAP	43,250	SF		958,333	958,333	958,333
2.30	Property		1	Batesville	Self Storage	2000	2013	35,950	SF		958,333	958,333	958,333
2.31	Property		1	Greeneville	Self Storage	2006	NAP	19,350	SF		881,667	881,667	881,667
2.32	Property		1	Cleveland - N. Washington	Self Storage	2000	NAP	23,090	SF		824,167	824,167	824,167
2.33	Property		1	Morgantown - Lower Aarons	Self Storage	1998	NAP	32,200	SF		824,167	824,167	824,167
2.34	Property		1	Morgantown - Canyon Rd	Self Storage	2008	2014	34,050	SF		805,000	805,000	805,000
2.35	Property		1	Asheville	Self Storage	2015	NAP	12,080	SF		766,667	766,667	766,667
2.36	Property		1	Splendora - Old Hwy 59N	Self Storage	1992	NAP	23,300	SF		647,833	647,833	647,833
2.37	Property		1	Nitro - 1st Ave S	Self Storage	2008	2010	19,250	SF		603,750	603,750	603,750
2.38	Property		1	Elkview	Self Storage	1994/1999	2009	29,150	SF		575,000	575,000	575,000
2.39	Property		1	Nitro - 4131 1st St	Self Storage	1982	1991, 1999, 2004, 2008	25,775	SF		555,833	555,833	555,833
2.40	Property		1	Splendora - US-59	Self Storage	2006	NAP	21,400	SF		460,000	460,000	460,000
2.41	Property		1	Conroe - Hwy 105E	Self Storage	2001	2013	16,200	SF		440,833	440,833	440,833
2.42	Property		1	Coolville	Self Storage	2014	NAP	19,800	SF		412,083	412,083	412,083
2.43	Property		1	Little Hocking	Self Storage	2009	NAP	19,910	SF		383,333	383,333	383,333
2.44	Property		1	Ravenswood	Self Storage	2021	NAP	11,925	SF		371,833	371,833	371,833
2.45	Property		1	Racine	Self Storage	1999	NAP	19,650	SF		352,667	352,667	352,667
2.46	Property		1	Cedar Lake - 127th Pl.	Self Storage	2004	NAP	12,600	SF		310,500	310,500	310,500
2.47	Property		1	Conroe - Woodland Forest	Self Storage	2001	NAP	10,200	SF		249,167	249,167	249,167
2.48	Property		1	Nitro - 11th St	Self Storage	1994	NAP	9,950	SF		226,167	226,167	226,167
2.49	Property		1	Conroe - Bryant Rd	Self Storage	1995	NAP	9,200	SF		164,833	164,833	164,833
2.50	Property		1	Cleveland - CR388	Self Storage	1970	1983	10,800	SF		143,750	143,750	143,750
2.51	Property		1	Nitro - 503 Main Ave	Self Storage	1996	NAP	6,175	SF		128,417	128,417	128,417
2.52	Property		1	Nitro - 1202 Main Ave	Self Storage	1956	2001	5,350	SF		113,083	113,083	113,083
3.00	Loan		1	Sacramento Gateway	Anchored	2006	NAP	347,560	SF	176.95	61,500,000	61,500,000	60,258,685	6.45600%	0.02061%	6.43539%	386,943.94	335,465.42
4.00	Loan		7	Interstate Industrial Portfolio	Warehouse	Various	Various	2,573,860	SF	43.51	58,000,000	58,000,000	58,000,000	6.50300%	0.02061%	6.48239%	NAP	318,677.11
4.01	Property		1	2294 Molly Pitcher Highway	Warehouse	1960	1991	621,400	SF		14,344,643	14,344,643	14,344,643
4.02	Property		1	Steelway Industrial Park	Warehouse	1970, 1977	NAP	661,623	SF		12,635,714	12,635,714	12,635,714
4.03	Property		1	1001 and 1011 AIP Drive	Warehouse	1992	2012	285,831	SF		10,046,429	10,046,429	10,046,429
4.04	Property		1	Northeastern Industrial Park (Bldgs 8, 21 & 22)	Warehouse	1947, 1988, 1989	NAP	397,923	SF		8,337,500	8,337,500	8,337,500
4.05	Property		1	Owens Brockway Distribution Warehouse	Warehouse	1991	NAP	300,000	SF		5,644,643	5,644,643	5,644,643
4.06	Property		1	Marway Circle Industrial Buildings	Warehouse	1975-1980	NAP	176,348	SF		4,350,000	4,350,000	4,350,000
4.07	Property		1	DLG International, Inc.	Warehouse	1988	NAP	130,735	SF		2,641,071	2,641,071	2,641,071
5.00	Loan		4	Northeastern Hotel Portfolio	Various	Various	2019	607	Rooms	89,574.82	54,400,000	54,371,913	51,931,074	7.60000%	0.02061%	7.57939%	384,104.66	NAP
5.01	Property		1	SpringHill Suites Tarrytown	Select Service	2004	2019	145	Rooms		15,800,000	15,791,842	15,082,922
5.02	Property		1	Hilton Garden Inn Norwalk	Select Service	2001	2019	170	Rooms		15,500,000	15,491,997	14,796,538
5.03	Property		1	Sheraton Tarrytown	Full Service	2007	2019	150	Rooms		12,200,000	12,193,701	11,646,307
5.04	Property		1	Hilton Garden Inn Shelton	Select Service	1999	2019	142	Rooms		10,900,000	10,894,372	10,405,307
6.00	Loan		1	Moffett Towers Building D	Suburban	2014	NAP	357,481	SF	405.62	42,000,000	42,000,000	42,000,000	6.96000%	0.01936%	6.94064%	NAP	246,983.33
7.00	Loan		15	Rockefeller Center	Various	Various	Various	7,207,470	SF	273.12	40,000,000	40,000,000	40,000,000	5.39209%	0.01874%	5.37336%	NAP	179,736.33
7.01	Property		1	30 Rockefeller Plaza	Office/Retail	1932	2019-2024	1,627,738	SF		17,132,571	17,132,571	17,132,571
7.02	Property		1	45 Rockefeller Plaza	Office/Retail	1934	2019-2024	1,299,726	SF		5,638,857	5,638,857	5,638,857

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	Detailed Property Type	Year Built	Year Renovated	Number of Units	Unit of Measure	Loan Per Unit ($)	Original Balance ($)	Cut-off Date Balance ($)	Maturity/ARD Balance ($)	Interest Rate %	Administrative Fee Rate %	Net Mortgage Rate %	Monthly Debt Service (P&I) ($)	Monthly Debt Service (IO) ($)
7.03	Property		1	10 Rockefeller Plaza	Office/Retail	1939	2019-2024	481,299	SF		3,056,000	3,056,000	3,056,000
7.04	Property		1	1230 Avenue Of The Americas	CBD	1939	2019-2024	739,920	SF		2,984,000	2,984,000	2,984,000
7.05	Property		1	50 Rockefeller Plaza	Office/Retail	1938	NAP	508,677	SF		2,163,429	2,163,429	2,163,429
7.06	Property		1	1 Rockefeller Plaza	CBD	1936	2019-2024	613,308	SF		1,606,857	1,606,857	1,606,857
7.07	Property		1	600 Fifth Avenue	Office/Retail	1952	2019-2024	436,788	SF		1,573,714	1,573,714	1,573,714
7.08	Property		1	620 Fifth Avenue	Office/Retail	1936	2019-2024	124,152	SF		1,475,429	1,475,429	1,475,429
7.09	Property		1	610 Fifth Avenue	Office/Retail	1932	2019-2024	134,265	SF		1,212,571	1,212,571	1,212,571
7.10	Property		1	1270 Avenue Of The Americas	CBD	1931	2019-2024	521,518	SF		996,571	996,571	996,571
7.11	Property		1	30 Rock Condos	CBD	1932	2019-2024	NAP	SF		656,000	656,000	656,000
7.12	Property		1	The Little Nell	Full Service	1939	NAP	160,019	SF		656,000	656,000	656,000
7.13	Property		1	Radio City Music Hall	Theater	1932	2019-2024	548,250	SF		537,143	537,143	537,143
7.14	Property		1	1240 Avenue Of The Americas	Anchored	1890	2019-2024	5,761	SF		174,857	174,857	174,857
7.15	Property		1	1258 Avenue Of The Americas	Single Tenant	1933	2019-2024	6,049	SF		136,000	136,000	136,000
8.00	Loan		24	Atrium Hotel Portfolio 24 Pack	Various	Various	Various	6,106	Rooms	76,121.85	35,000,000	35,000,000	35,000,000	5.53252%	0.01861%	5.51391%	NAP	163,606.45
8.01	Property		1	Rogers (Bentonville) Embassy Suites	Full Service	2003	2015-2018	400	Rooms		3,437,817	3,437,817	3,437,817
8.02	Property		1	Frisco Embassy Suites	Full Service	2005	2015, 2017	330	Rooms		2,632,569	2,632,569	2,632,569
8.03	Property		1	Hilton Long Beach	Full Service	1992	2015-2017	399	Rooms		2,475,655	2,475,655	2,475,655
8.04	Property		1	San Marcos Embassy Suites	Full Service	2008	2023-2024	283	Rooms		2,159,553	2,159,553	2,159,553
8.05	Property		1	Loveland Embassy Suites	Full Service	2009	NAP	263	Rooms		2,153,584	2,153,584	2,153,584
8.06	Property		1	Albuquerque Embassy Suites	Full Service	2005	2022-2023	261	Rooms		1,948,061	1,948,061	1,948,061
8.07	Property		1	Branson Chateau Hotel	Full Service	1997	NAP	301	Rooms		1,770,289	1,770,289	1,770,289
8.08	Property		1	Lincoln Embassy Suites	Full Service	2000	2023-2024	252	Rooms		1,696,416	1,696,416	1,696,416
8.09	Property		1	Richardson Renaissance	Full Service	2001	2018	335	Rooms		1,632,386	1,632,386	1,632,386
8.10	Property		1	Charleston Embassy Suites	Full Service	1997	2019	253	Rooms		1,604,492	1,604,492	1,604,492
8.11	Property		1	Nashville South Embassy Suites	Full Service	2001	2015-2016	250	Rooms		1,561,675	1,561,675	1,561,675
8.12	Property		1	La Vista Embassy Suites	Full Service	2008	NAP	257	Rooms		1,535,949	1,535,949	1,535,949
8.13	Property		1	St. Charles Embassy Suites	Full Service	2005	2017-2018	296	Rooms		1,284,162	1,284,162	1,284,162
8.14	Property		1	Hot Springs Embassy Suites	Full Service	2003	NAP	246	Rooms		1,160,543	1,160,543	1,160,543
8.15	Property		1	East Peoria Embassy Suites	Full Service	2008	NAP	226	Rooms		1,071,320	1,071,320	1,071,320
8.16	Property		1	Tucson University Marriott	Full Service	1996	2017	250	Rooms		1,035,325	1,035,325	1,035,325
8.17	Property		1	Embassy Suites Lexington UK Coldstream	Full Service	1999	NAP	230	Rooms		998,939	998,939	998,939
8.18	Property		1	Normal Marriott Hotel	Full Service	2009	NAP	228	Rooms		961,665	961,665	961,665
8.19	Property		1	Oklahoma City Courtyard by Marriott	Select Service	2004	2014, 2019	225	Rooms		816,904	816,904	816,904
8.20	Property		1	North Charleston Residence Inn	Limited Service; Extended Stay	2004	2019-2020	150	Rooms		769,076	769,076	769,076
8.21	Property		1	Oklahoma City Residence Inn	Limited Service; Extended Stay	2007	NAP	151	Rooms		714,888	714,888	714,888
8.22	Property		1	La Vista Courtyard by Marriott	Select Service	2009	2019	246	Rooms		643,503	643,503	643,503
8.23	Property		1	Springfield Residence Inn	Limited Service; Extended Stay	2004	2019	136	Rooms		535,482	535,482	535,482
8.24	Property		1	Fort Smith Courtyard by Marriott	Select Service	2007	NAP	138	Rooms		399,746	399,746	399,746
9.00	Loan		1	Queens Center	Super Regional Mall	1973	2004	412,033	SF	1,274.17	30,000,000	30,000,000	30,000,000	5.37000%	0.01936%	5.35064%	NAP	136,114.58
10.00	Loan		6	ICONIQ Multifamily Portfolio	Various	Various	NAP	1,790	Units	167,597.77	26,000,000	26,000,000	26,000,000	5.17971%	0.01936%	5.16035%	NAP	113,785.76
10.01	Property		1	Sentral Union Station	High Rise	2018	NAP	579	Units		9,904,762	9,904,762	9,904,762
10.02	Property		1	Sentral Michigan Avenue	High Rise	2019	NAP	479	Units		6,586,667	6,586,667	6,586,667
10.03	Property		1	Sentral SoBro	High Rise	2021	NAP	299	Units		3,961,905	3,961,905	3,961,905
10.04	Property		1	Sentral Wynwood	Mid Rise	2020	NAP	175	Units		3,219,048	3,219,048	3,219,048
10.05	Property		1	Sentral at Austin 1614	Mid Rise	2019	NAP	119	Units		1,287,619	1,287,619	1,287,619
10.06	Property		1	Sentral at Austin 1630	Mid Rise	2018	NAP	139	Units		1,040,000	1,040,000	1,040,000
11.00	Loan		1	Waterside Marketplace	Anchored	2007, 2008, 2014, 2021	NAP	276,244	SF	93.40	25,800,000	25,800,000	25,245,766	6.21000%	0.02061%	6.18939%	158,184.45	135,369.38
12.00	Loan		1	Lakeland Park Center	Anchored	2014	NAP	219,340	SF	109.42	24,000,000	24,000,000	24,000,000	6.47700%	0.02061%	6.45639%	NAP	131,339.17
13.00	Loan		1	International Plaza II	CBD	2000	2020	388,430	SF	201.65	21,995,000	21,995,000	21,995,000	7.43000%	0.01936%	7.41064%	NAP	138,077.18
14.00	Loan		1	Eaton Innovation Center	R&D	1960	NAP	217,618	SF	94.09	20,475,000	20,475,000	20,475,000	5.20400%	0.02061%	5.18339%	NAP	90,026.49
15.00	Loan		1	Mocksville Industrial	Manufacturing	2018	NAP	253,052	SF	67.18	17,000,000	17,000,000	17,000,000	7.39000%	0.02061%	7.36939%	NAP	106,145.72
16.00	Loan		1	144-25 Roosevelt Ave	Mid Rise	1962	NAP	161	Units	104,037.27	16,750,000	16,750,000	16,750,000	6.42000%	0.02061%	6.39939%	NAP	90,857.12
17.00	Loan		8	BioMed 2024 Portfolio 2	Various	Various	Various	995,458	SF	552.40	16,500,000	16,500,000	16,500,000	5.48760%	0.01936%	5.46824%	NAP	76,502.45
17.01	Property		1	200 Sidney	Lab/Office	2000	2016	188,616	SF		5,309,309	5,309,309	5,309,309
17.02	Property		1	Lincoln Centre	Lab/Office	2017	NAP	360,000	SF		3,473,684	3,473,684	3,473,684
17.03	Property		1	40 Erie Street	Lab/Office	1996	2015	106,638	SF		2,388,158	2,388,158	2,388,158
17.04	Property		1	4570 Executive Drive	Lab/Office	2000	2019	125,550	SF		1,917,474	1,917,474	1,917,474
17.05	Property		1	9360-9390 Towne Centre Drive	Lab/Office	1990	2020	147,577	SF		1,519,737	1,519,737	1,519,737
17.06	Property		1	21 Erie Street	Lab/Office	1925	2018	51,914	SF		1,218,612	1,218,612	1,218,612
17.07	Property		1	47 Erie Street Parking Structure	Parking Garage	1997	NAP	447	Spaces		455,921	455,921	455,921
17.08	Property		1	Eastgate Mall	Lab/Office	1989	2020	15,163	SF		217,105	217,105	217,105
18.00	Loan		3	FG Medical Portfolio	Medical	Various	Various	53,058	SF	271.40	14,400,000	14,400,000	14,400,000	7.86700%	0.02061%	7.84639%	NAP	95,715.17
18.01	Property		1	High Point	Medical	2013	NAP	22,965	SF		6,297,000	6,297,000	6,297,000
18.02	Property		1	Meridian Surgery Center	Medical	1974	2003	15,193	SF		4,689,000	4,689,000	4,689,000
18.03	Property		1	Mary Washington	Medical	1984	1999	14,900	SF		3,414,000	3,414,000	3,414,000
19.00	Loan		1	Hotel Indigo	Full Service	1997	2021	143	Rooms	94,405.59	13,500,000	13,500,000	13,500,000	7.26400%	0.02061%	7.24339%	NAP	82,855.00
20.00	Loan		1	Hilton Washington DC Rockville Hotel	Full Service	1982	2018, 2024	315	Rooms	84,064.22	11,925,000	11,916,104	11,226,344	6.39000%	0.02061%	6.36939%	74,513.52	NAP
21.00	Loan		1	Euclid Apartments	Garden	1968	2022	738	Units	71,815.72	10,000,000	10,000,000	10,000,000	7.06000%	0.01936%	7.04064%	NAP	59,650.46
22.00	Loan		1	175 Remsen Street	CBD	1962	2009	130,404	SF	230.05	10,000,000	10,000,000	10,000,000	7.25000%	0.01936%	7.23064%	NAP	61,255.79
23.00	Loan		1	Prime Storage - West Phoenix	Self Storage	2006	NAP	74,860	SF	126.90	9,500,000	9,500,000	9,500,000	5.95000%	0.02061%	5.92939%	NAP	47,758.39
24.00	Loan		1	Hampton Inn North Olmsted Cleveland Airport	Limited Service	2016	NAP	118	Rooms	68,644.07	8,100,000	8,100,000	8,100,000	6.91000%	0.02061%	6.88939%	NAP	47,290.31
25.00	Loan		1	155 Elliott Avenue	Garden	1927	2024	24	Units	241,666.67	5,800,000	5,800,000	5,800,000	6.75000%	0.02061%	6.72939%	NAP	33,078.13
26.00	Loan		1	CLC Preserve Self-Storage	Self Storage	2020	NAP	54,726	SF	85.88	4,700,000	4,700,000	4,700,000	6.19100%	0.02061%	6.17039%	NAP	24,584.86
27.00	Loan		1	Walgreens Beaverton	Single Tenant	2014	NAP	14,550	SF	322.84	4,700,000	4,697,323	4,472,148	7.30000%	0.02061%	7.27939%	32,221.83	NAP

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	Annual Debt Service (P&I) ($)	Annual Debt Service (IO) ($)	Amortization Type	ARD Loan (Yes / No)	Interest Accrual Method	Original Interest-Only Period (Mos.)	Remaining Interest-Only Period (Mos.)	Original Term To Maturity / ARD (Mos.)	Remaining Term To Maturity / ARD (Mos.)	Original Amortization Term (Mos.)	Remaining Amortization Term (Mos.)	Origination Date	Seasoning (Mos.)	Payment Due Date	First Payment Date
1.00	Loan		1	Bay Plaza Community Center	NAP	4,288,445.88	Interest Only	No	Actual/360	60	59	60	59	0	0	9/17/2024	1	1	11/1/2024
2.00	Loan		52	Mini Mall Self Storage	NAP	4,176,512.52	Interest Only	No	Actual/360	60	60	60	60	0	0	10/31/2024	0	6	12/6/2024
2.01	Property		1	Carroll
2.02	Property		1	Enterprise - Rucker Blvd
2.03	Property		1	West Memphis
2.04	Property		1	Belpre
2.05	Property		1	Marietta
2.06	Property		1	Enterprise - Geneva Hwy
2.07	Property		1	Parkersburg - Garfield Ave
2.08	Property		1	Bridgeport
2.09	Property		1	Enterprise - Salem Rd
2.10	Property		1	Elizabethton
2.11	Property		1	Cedar Lake
2.12	Property		1	Kannapolis
2.13	Property		1	Johnson City - South Roan
2.14	Property		1	Cincinnati
2.15	Property		1	Mooresville
2.16	Property		1	Bloomington
2.17	Property		1	Newton
2.18	Property		1	Proctorville
2.19	Property		1	Kingsport - Brookside School
2.20	Property		1	Bristol
2.21	Property		1	Hurricane
2.22	Property		1	Blountville
2.23	Property		1	Little Rock
2.24	Property		1	Cedar Lake - Wicker Ave
2.25	Property		1	Clarksville
2.26	Property		1	Parkersburg
2.27	Property		1	Piney Flats
2.28	Property		1	Cross Lanes
2.29	Property		1	Shelby
2.30	Property		1	Batesville
2.31	Property		1	Greeneville
2.32	Property		1	Cleveland - N. Washington
2.33	Property		1	Morgantown - Lower Aarons
2.34	Property		1	Morgantown - Canyon Rd
2.35	Property		1	Asheville
2.36	Property		1	Splendora - Old Hwy 59N
2.37	Property		1	Nitro - 1st Ave S
2.38	Property		1	Elkview
2.39	Property		1	Nitro - 4131 1st St
2.40	Property		1	Splendora - US-59
2.41	Property		1	Conroe - Hwy 105E
2.42	Property		1	Coolville
2.43	Property		1	Little Hocking
2.44	Property		1	Ravenswood
2.45	Property		1	Racine
2.46	Property		1	Cedar Lake - 127th Pl.
2.47	Property		1	Conroe - Woodland Forest
2.48	Property		1	Nitro - 11th St
2.49	Property		1	Conroe - Bryant Rd
2.50	Property		1	Cleveland - CR388
2.51	Property		1	Nitro - 503 Main Ave
2.52	Property		1	Nitro - 1202 Main Ave
3.00	Loan		1	Sacramento Gateway	4,643,327.28	4,025,585.04	Interest Only, Amortizing Balloon	No	Actual/360	36	35	60	59	360	360	10/10/2024	1	11	11/11/2024
4.00	Loan		7	Interstate Industrial Portfolio	NAP	3,824,125.32	Interest Only	No	Actual/360	60	59	60	59	0	0	10/2/2024	1	6	11/6/2024
4.01	Property		1	2294 Molly Pitcher Highway
4.02	Property		1	Steelway Industrial Park
4.03	Property		1	1001 and 1011 AIP Drive
4.04	Property		1	Northeastern Industrial Park (Bldgs 8, 21 & 22)
4.05	Property		1	Owens Brockway Distribution Warehouse
4.06	Property		1	Marway Circle Industrial Buildings
4.07	Property		1	DLG International, Inc.
5.00	Loan		4	Northeastern Hotel Portfolio	4,609,255.92	NAP	Amortizing Balloon	No	Actual/360	0	0	60	59	360	359	10/4/2024	1	6	11/6/2024
5.01	Property		1	SpringHill Suites Tarrytown
5.02	Property		1	Hilton Garden Inn Norwalk
5.03	Property		1	Sheraton Tarrytown
5.04	Property		1	Hilton Garden Inn Shelton
6.00	Loan		1	Moffett Towers Building D	NAP	2,963,799.96	Interest Only	No	Actual/360	60	57	60	57	0	0	7/19/2024	3	6	9/6/2024
7.00	Loan		15	Rockefeller Center	NAP	2,156,835.96	Interest Only	No	30/360	60	60	60	60	0	0	10/18/2024	0	9	12/9/2024
7.01	Property		1	30 Rockefeller Plaza
7.02	Property		1	45 Rockefeller Plaza

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	Annual Debt Service (P&I) ($)	Annual Debt Service (IO) ($)	Amortization Type	ARD Loan (Yes / No)	Interest Accrual Method	Original Interest-Only Period (Mos.)	Remaining Interest-Only Period (Mos.)	Original Term To Maturity / ARD (Mos.)	Remaining Term To Maturity / ARD (Mos.)	Original Amortization Term (Mos.)	Remaining Amortization Term (Mos.)	Origination Date	Seasoning (Mos.)	Payment Due Date	First Payment Date
7.03	Property		1	10 Rockefeller Plaza
7.04	Property		1	1230 Avenue Of The Americas
7.05	Property		1	50 Rockefeller Plaza
7.06	Property		1	1 Rockefeller Plaza
7.07	Property		1	600 Fifth Avenue
7.08	Property		1	620 Fifth Avenue
7.09	Property		1	610 Fifth Avenue
7.10	Property		1	1270 Avenue Of The Americas
7.11	Property		1	30 Rock Condos
7.12	Property		1	The Little Nell
7.13	Property		1	Radio City Music Hall
7.14	Property		1	1240 Avenue Of The Americas
7.15	Property		1	1258 Avenue Of The Americas
8.00	Loan		24	Atrium Hotel Portfolio 24 Pack	NAP	1,963,277.40	Interest Only	No	Actual/360	60	60	60	60	0	0	10/7/2024	0	6	12/6/2024
8.01	Property		1	Rogers (Bentonville) Embassy Suites
8.02	Property		1	Frisco Embassy Suites
8.03	Property		1	Hilton Long Beach
8.04	Property		1	San Marcos Embassy Suites
8.05	Property		1	Loveland Embassy Suites
8.06	Property		1	Albuquerque Embassy Suites
8.07	Property		1	Branson Chateau Hotel
8.08	Property		1	Lincoln Embassy Suites
8.09	Property		1	Richardson Renaissance
8.10	Property		1	Charleston Embassy Suites								0
8.11	Property		1	Nashville South Embassy Suites
8.12	Property		1	La Vista Embassy Suites
8.13	Property		1	St. Charles Embassy Suites
8.14	Property		1	Hot Springs Embassy Suites
8.15	Property		1	East Peoria Embassy Suites
8.16	Property		1	Tucson University Marriott
8.17	Property		1	Embassy Suites Lexington UK Coldstream
8.18	Property		1	Normal Marriott Hotel
8.19	Property		1	Oklahoma City Courtyard by Marriott
8.20	Property		1	North Charleston Residence Inn								0
8.21	Property		1	Oklahoma City Residence Inn
8.22	Property		1	La Vista Courtyard by Marriott
8.23	Property		1	Springfield Residence Inn
8.24	Property		1	Fort Smith Courtyard by Marriott
9.00	Loan		1	Queens Center	NAP	1,633,374.96	Interest Only	No	Actual/360	60	60	60	60	0	0	10/28/2024	0	6	12/6/2024
10.00	Loan		6	ICONIQ Multifamily Portfolio	NAP	1,365,429.12	Interest Only	No	Actual/360	60	60	60	60	0	0	11/5/2024	0	6	12/6/2024
10.01	Property		1	Sentral Union Station
10.02	Property		1	Sentral Michigan Avenue
10.03	Property		1	Sentral SoBro
10.04	Property		1	Sentral Wynwood
10.05	Property		1	Sentral at Austin 1614
10.06	Property		1	Sentral at Austin 1630
11.00	Loan		1	Waterside Marketplace	1,898,213.40	1,624,432.56	Interest Only, Amortizing Balloon	No	Actual/360	36	36	60	60	360	360	10/16/2024	0	11	12/11/2024
12.00	Loan		1	Lakeland Park Center	NAP	1,576,070.04	Interest Only	No	Actual/360	60	60	60	60	0	0	10/18/2024	0	11	12/11/2024
13.00	Loan		1	International Plaza II	NAP	1,656,926.16	Interest Only	No	Actual/360	60	59	60	59	0	0	9/13/2024	1	1	11/1/2024
14.00	Loan		1	Eaton Innovation Center	NAP	1,080,317.88	Interest Only	No	Actual/360	60	60	60	60	0	0	10/17/2024	0	6	12/6/2024
15.00	Loan		1	Mocksville Industrial	NAP	1,273,748.64	Interest Only	No	Actual/360	60	60	60	60	0	0	10/25/2024	0	6	12/6/2024
16.00	Loan		1	144-25 Roosevelt Ave	NAP	1,090,285.44	Interest Only	No	Actual/360	60	59	60	59	0	0	9/27/2024	1	6	11/6/2024
17.00	Loan		8	BioMed 2024 Portfolio 2	NAP	918,029.40	Interest Only	No	Actual/360	60	57	60	57	0	0	8/9/2024	3	9	9/9/2024
17.01	Property		1	200 Sidney
17.02	Property		1	Lincoln Centre
17.03	Property		1	40 Erie Street
17.04	Property		1	4570 Executive Drive
17.05	Property		1	9360-9390 Towne Centre Drive
17.06	Property		1	21 Erie Street
17.07	Property		1	47 Erie Street Parking Structure
17.08	Property		1	Eastgate Mall
18.00	Loan		3	FG Medical Portfolio	NAP	1,148,582.04	Interest Only	No	Actual/360	60	60	60	60	0	0	10/15/2024	0	6	12/6/2024
18.01	Property		1	High Point
18.02	Property		1	Meridian Surgery Center
18.03	Property		1	Mary Washington
19.00	Loan		1	Hotel Indigo	NAP	994,260.00	Interest Only	No	Actual/360	60	60	60	60	0	0	10/9/2024	0	6	12/6/2024
20.00	Loan		1	Hilton Washington DC Rockville Hotel	894,162.24	NAP	Amortizing Balloon	No	Actual/360	0	0	60	59	360	359	9/13/2024	1	11	11/11/2024
21.00	Loan		1	Euclid Apartments	NAP	715,805.52	Interest Only	No	Actual/360	60	51	60	51	0	0	1/31/2024	9	6	3/6/2024
22.00	Loan		1	175 Remsen Street	NAP	735,069.48	Interest Only	No	Actual/360	60	59	60	59	0	0	9/10/2024	1	1	11/1/2024
23.00	Loan		1	Prime Storage - West Phoenix	NAP	573,100.68	Interest Only	No	Actual/360	60	59	60	59	0	0	9/20/2024	1	6	11/6/2024
24.00	Loan		1	Hampton Inn North Olmsted Cleveland Airport	NAP	567,483.72	Interest Only	No	Actual/360	60	59	60	59	0	0	9/30/2024	1	6	11/6/2024
25.00	Loan		1	155 Elliott Avenue	NAP	396,937.56	Interest Only	No	Actual/360	60	60	60	60	0	0	10/16/2024	0	6	12/6/2024
26.00	Loan		1	CLC Preserve Self-Storage	NAP	295,018.32	Interest Only	No	Actual/360	60	59	60	59	0	0	9/12/2024	1	11	11/11/2024
27.00	Loan		1	Walgreens Beaverton	386,661.96	NAP	Amortizing Balloon	No	Actual/360	0	0	60	59	360	359	10/9/2024	1	6	11/6/2024

A-1-6

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	First P&I Payment Date	Maturity Date or Anticipated Repayment Date	Final Maturity Date	Grace Period - Late Fee (Days)	Grace Period - Default (Days)	Prepayment Provision	Most Recent EGI ($)	Most Recent Expenses ($)	Most Recent NOI ($)	Most Recent NOI Date	Most Recent Description	Second Most Recent EGI ($)	Second Most Recent Expenses ($)	Second Most Recent NOI ($)
1.00	Loan		1	Bay Plaza Community Center	NAP	10/1/2029	NAP	0	0	L(24),YM1(29),O(7)	32,153,664	8,699,508	23,454,156	6/30/2024	T-12	32,188,080	9,157,596	23,030,484
2.00	Loan		52	Mini Mall Self Storage	NAP	11/6/2029	NAP	5	0	L(24),D(29),O(7)	24,537,945	6,293,461	18,244,484	8/31/2024	T-12	NAV	NAV	NAV
2.01	Property		1	Carroll							1,963,678	333,858	1,629,820	8/31/2024	T-12	NAV	NAV	NAV
2.02	Property		1	Enterprise - Rucker Blvd							1,778,183	318,895	1,459,288	8/31/2024	T-12	NAV	NAV	NAV
2.03	Property		1	West Memphis							1,521,906	351,003	1,170,903	8/31/2024	T-12	NAV	NAV	NAV
2.04	Property		1	Belpre							987,824	206,123	781,701	8/31/2024	T-12	NAV	NAV	NAV
2.05	Property		1	Marietta							917,800	177,485	740,316	8/31/2024	T-12	NAV	NAV	NAV
2.06	Property		1	Enterprise - Geneva Hwy							858,824	178,890	679,933	8/31/2024	T-12	NAV	NAV	NAV
2.07	Property		1	Parkersburg - Garfield Ave							1,135,890	220,359	915,531	8/31/2024	T-12	NAV	NAV	NAV
2.08	Property		1	Bridgeport							835,651	176,673	658,978	8/31/2024	T-12	NAV	NAV	NAV
2.09	Property		1	Enterprise - Salem Rd							723,628	147,346	576,282	8/31/2024	T-12	NAV	NAV	NAV
2.10	Property		1	Elizabethton							518,932	154,355	364,577	8/31/2024	T-12	NAV	NAV	NAV
2.11	Property		1	Cedar Lake							632,855	277,617	355,237	8/31/2024	T-12	NAV	NAV	NAV
2.12	Property		1	Kannapolis							543,573	157,110	386,464	8/31/2024	T-12	NAV	NAV	NAV
2.13	Property		1	Johnson City - South Roan							584,900	164,062	420,838	8/31/2024	T-12	NAV	NAV	NAV
2.14	Property		1	Cincinnati							556,499	228,837	327,662	8/31/2024	T-12	NAV	NAV	NAV
2.15	Property		1	Mooresville							485,581	140,884	344,697	8/31/2024	T-12	NAV	NAV	NAV
2.16	Property		1	Bloomington							448,084	113,622	334,462	8/31/2024	T-12	NAV	NAV	NAV
2.17	Property		1	Newton							419,763	128,754	291,009	8/31/2024	T-12	NAV	NAV	NAV
2.18	Property		1	Proctorville							374,318	66,011	308,307	8/31/2024	T-12	NAV	NAV	NAV
2.19	Property		1	Kingsport - Brookside School							362,617	112,240	250,377	8/31/2024	T-12	NAV	NAV	NAV
2.20	Property		1	Bristol							461,479	97,701	363,778	8/31/2024	T-12	NAV	NAV	NAV
2.21	Property		1	Hurricane							439,641	100,290	339,351	8/31/2024	T-12	NAV	NAV	NAV
2.22	Property		1	Blountville							470,069	127,278	342,791	8/31/2024	T-12	NAV	NAV	NAV
2.23	Property		1	Little Rock							393,303	109,001	284,302	8/31/2024	T-12	NAV	NAV	NAV
2.24	Property		1	Cedar Lake - Wicker Ave							422,515	220,958	201,558	8/31/2024	T-12	NAV	NAV	NAV
2.25	Property		1	Clarksville							474,246	147,396	326,850	8/31/2024	T-12	NAV	NAV	NAV
2.26	Property		1	Parkersburg							518,579	88,850	429,730	8/31/2024	T-12	NAV	NAV	NAV
2.27	Property		1	Piney Flats							395,299	106,994	288,305	8/31/2024	T-12	NAV	NAV	NAV
2.28	Property		1	Cross Lanes							369,446	104,324	265,122	8/31/2024	T-12	NAV	NAV	NAV
2.29	Property		1	Shelby							371,278	203,106	168,172	8/31/2024	T-12	NAV	NAV	NAV
2.30	Property		1	Batesville							410,188	116,404	293,784	8/31/2024	T-12	NAV	NAV	NAV
2.31	Property		1	Greeneville							308,448	73,723	234,725	8/31/2024	T-12	NAV	NAV	NAV
2.32	Property		1	Cleveland - N. Washington							338,982	122,337	216,645	8/31/2024	T-12	NAV	NAV	NAV
2.33	Property		1	Morgantown - Lower Aarons							341,994	64,441	277,553	8/31/2024	T-12	NAV	NAV	NAV
2.34	Property		1	Morgantown - Canyon Rd							376,026	90,186	285,841	8/31/2024	T-12	NAV	NAV	NAV
2.35	Property		1	Asheville							218,435	54,433	164,002	8/31/2024	T-12	NAV	NAV	NAV
2.36	Property		1	Splendora - Old Hwy 59N							245,874	76,957	168,916	8/31/2024	T-12	NAV	NAV	NAV
2.37	Property		1	Nitro - 1st Ave S							280,595	70,707	209,888	8/31/2024	T-12	NAV	NAV	NAV
2.38	Property		1	Elkview							310,283	97,181	213,101	8/31/2024	T-12	NAV	NAV	NAV
2.39	Property		1	Nitro - 4131 1st St							231,474	61,742	169,733	8/31/2024	T-12	NAV	NAV	NAV
2.40	Property		1	Splendora - US-59							205,704	87,863	117,841	8/31/2024	T-12	NAV	NAV	NAV
2.41	Property		1	Conroe - Hwy 105E							161,791	60,287	101,503	8/31/2024	T-12	NAV	NAV	NAV
2.42	Property		1	Coolville							143,131	33,216	109,914	8/31/2024	T-12	NAV	NAV	NAV
2.43	Property		1	Little Hocking							137,714	23,487	114,226	8/31/2024	T-12	NAV	NAV	NAV
2.44	Property		1	Ravenswood							147,584	27,825	119,759	8/31/2024	T-12	NAV	NAV	NAV
2.45	Property		1	Racine							124,794	26,642	98,153	8/31/2024	T-12	NAV	NAV	NAV
2.46	Property		1	Cedar Lake - 127th Pl.							117,387	58,714	58,673	8/31/2024	T-12	NAV	NAV	NAV
2.47	Property		1	Conroe - Woodland Forest							94,618	25,595	69,023	8/31/2024	T-12	NAV	NAV	NAV
2.48	Property		1	Nitro - 11th St							109,161	28,919	80,242	8/31/2024	T-12	NAV	NAV	NAV
2.49	Property		1	Conroe - Bryant Rd							81,094	34,471	46,622	8/31/2024	T-12	NAV	NAV	NAV
2.50	Property		1	Cleveland - CR388							61,950	37,883	24,067	8/31/2024	T-12	NAV	NAV	NAV
2.51	Property		1	Nitro - 503 Main Ave							71,076	39,905	31,171	8/31/2024	T-12	NAV	NAV	NAV
2.52	Property		1	Nitro - 1202 Main Ave							53,283	20,522	32,761	8/31/2024	T-12	NAV	NAV	NAV
3.00	Loan		1	Sacramento Gateway	11/11/2027	10/11/2029	NAP	2	0	L(25),D(28),O(7)	8,786,122	3,502,600	5,283,522	7/31/2024	T-12	7,890,412	3,467,428	4,422,984
4.00	Loan		7	Interstate Industrial Portfolio	NAP	10/6/2029	NAP	0	0	L(12),YM1(44),O(4)	15,050,961	4,261,786	10,789,175	7/31/2024	T-12	14,903,689	4,341,356	10,562,333
4.01	Property		1	2294 Molly Pitcher Highway							3,625,112	669,978	2,955,134	7/31/2024	T-12	3,585,894	785,556	2,800,338
4.02	Property		1	Steelway Industrial Park							2,676,640	970,152	1,706,488	7/31/2024	T-12	2,791,393	1,028,146	1,763,247
4.03	Property		1	1001 and 1011 AIP Drive							2,010,724	537,301	1,473,423	7/31/2024	T-12	1,963,992	527,234	1,436,758
4.04	Property		1	Northeastern Industrial Park (Bldgs 8, 21 & 22)							2,803,457	987,423	1,816,034	7/31/2024	T-12	2,880,913	930,877	1,950,036
4.05	Property		1	Owens Brockway Distribution Warehouse							1,372,962	381,632	991,330	7/31/2024	T-12	1,418,620	351,962	1,066,659
4.06	Property		1	Marway Circle Industrial Buildings							1,427,499	449,251	978,248	7/31/2024	T-12	1,316,654	474,069	842,585
4.07	Property		1	DLG International, Inc.							1,134,567	266,050	868,518	7/31/2024	T-12	946,222	243,513	702,709
5.00	Loan		4	Northeastern Hotel Portfolio	11/6/2024	10/6/2029	NAP	0	0	L(25),D(28),O(7)	29,048,224	20,669,301	8,378,923	8/31/2024	T-12	28,578,832	20,412,614	8,166,218
5.01	Property		1	SpringHill Suites Tarrytown							6,896,863	4,624,855	2,272,008	8/31/2024	T-12	7,022,942	4,562,134	2,460,808
5.02	Property		1	Hilton Garden Inn Norwalk							8,420,809	5,883,914	2,536,895	8/31/2024	T-12	7,912,098	5,585,724	2,326,374
5.03	Property		1	Sheraton Tarrytown							8,375,645	6,377,483	1,998,162	8/31/2024	T-12	8,461,967	6,581,297	1,880,670
5.04	Property		1	Hilton Garden Inn Shelton							5,354,907	3,783,049	1,571,858	8/31/2024	T-12	5,181,825	3,683,459	1,498,366
6.00	Loan		1	Moffett Towers Building D	NAP	8/6/2029	NAP	0	0	L(24),YM1(3),DorYM1(26),O(7)	23,822,190	6,885,252	16,936,938	5/31/2024	T-12	23,927,769	6,281,296	17,646,474
7.00	Loan		15	Rockefeller Center	NAP	11/9/2029	NAP	0	0	L(24),D(29),O(7)	694,432,418	388,843,893	305,588,525	7/31/2024	T-12	679,696,998	407,293,663	272,403,335
7.01	Property		1	30 Rockefeller Plaza							270,891,676	131,596,781	139,294,894	7/31/2024	T-12	266,605,086	138,486,714	128,118,373
7.02	Property		1	45 Rockefeller Plaza							103,491,096	59,610,687	43,880,409	7/31/2024	T-12	96,073,063	61,160,117	34,912,946

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	First P&I Payment Date	Maturity Date or Anticipated Repayment Date	Final Maturity Date	Grace Period - Late Fee (Days)	Grace Period - Default (Days)	Prepayment Provision	Most Recent EGI ($)	Most Recent Expenses ($)	Most Recent NOI ($)	Most Recent NOI Date	Most Recent Description	Second Most Recent EGI ($)	Second Most Recent Expenses ($)	Second Most Recent NOI ($)
7.03	Property		1	10 Rockefeller Plaza							54,538,417	26,359,050	28,179,368	7/31/2024	T-12	45,458,782	28,808,863	16,649,919
7.04	Property		1	1230 Avenue Of The Americas							57,002,139	34,208,749	22,793,391	7/31/2024	T-12	58,338,849	35,081,923	23,256,925
7.05	Property		1	50 Rockefeller Plaza							40,124,564	22,904,676	17,219,888	7/31/2024	T-12	36,893,555	22,727,691	14,165,865
7.06	Property		1	1 Rockefeller Plaza							35,809,006	28,723,104	7,085,902	7/31/2024	T-12	43,659,864	30,580,350	13,079,514
7.07	Property		1	600 Fifth Avenue							44,399,155	22,378,100	22,021,055	7/31/2024	T-12	43,359,726	26,714,078	16,645,648
7.08	Property		1	620 Fifth Avenue							18,337,497	10,274,947	8,062,550	7/31/2024	T-12	17,755,128	10,180,241	7,574,887
7.09	Property		1	610 Fifth Avenue							16,521,285	9,543,317	6,977,968	7/31/2024	T-12	16,305,296	9,505,243	6,800,053
7.10	Property		1	1270 Avenue Of The Americas							29,352,325	23,131,231	6,221,093	7/31/2024	T-12	31,175,857	23,500,292	7,675,564
7.11	Property		1	30 Rock Condos							NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
7.12	Property		1	The Little Nell							NAV	NAV	NAV	NAV	NAP	NAV	NAV	NAV
7.13	Property		1	Radio City Music Hall							20,813,066	19,448,685	1,364,380	7/31/2024	T-12	20,988,471	19,893,209	1,095,262
7.14	Property		1	1240 Avenue Of The Americas							1,674,454	237,857	1,436,598	7/31/2024	T-12	1,630,374	232,363	1,398,010
7.15	Property		1	1258 Avenue Of The Americas							1,477,739	426,710	1,051,029	7/31/2024	T-12	1,452,948	422,579	1,030,369
8.00	Loan		24	Atrium Hotel Portfolio 24 Pack	NAP	11/6/2029	NAP	0	0	YM1(24),DorYM1(29),O(7)	380,097,056	259,589,891	120,507,166	8/31/2024	T-12	365,891,863	252,422,183	113,469,681
8.01	Property		1	Rogers (Bentonville) Embassy Suites							30,748,522	17,352,106	13,396,416	8/31/2024	T-12	28,071,690	15,937,075	12,134,614
8.02	Property		1	Frisco Embassy Suites							25,060,603	15,917,021	9,143,581	8/31/2024	T-12	23,421,041	16,198,038	7,223,003
8.03	Property		1	Hilton Long Beach							33,535,892	25,188,834	8,347,058	8/31/2024	T-12	33,499,607	25,027,568	8,472,039
8.04	Property		1	San Marcos Embassy Suites							21,855,879	14,296,282	7,559,597	8/31/2024	T-12	21,085,957	13,875,623	7,210,334
8.05	Property		1	Loveland Embassy Suites							22,086,703	14,704,501	7,382,202	8/31/2024	T-12	20,543,052	14,391,851	6,151,201
8.06	Property		1	Albuquerque Embassy Suites							20,055,242	13,542,201	6,513,041	8/31/2024	T-12	16,885,278	12,129,020	4,756,258
8.07	Property		1	Branson Chateau Hotel							21,589,992	14,868,125	6,721,867	8/31/2024	T-12	21,444,155	14,745,192	6,698,963
8.08	Property		1	Lincoln Embassy Suites							12,659,936	9,245,533	3,414,403	8/31/2024	T-12	14,439,553	9,440,579	4,998,974
8.09	Property		1	Richardson Renaissance							19,025,832	13,283,910	5,741,922	8/31/2024	T-12	17,928,421	12,475,030	5,453,391
8.10	Property		1	Charleston Embassy Suites							16,448,104	10,812,540	5,635,563	8/31/2024	T-12	15,434,074	10,136,584	5,297,491
8.11	Property		1	Nashville South Embassy Suites							16,145,854	10,765,838	5,380,016	8/31/2024	T-12	15,538,099	10,212,692	5,325,407
8.12	Property		1	La Vista Embassy Suites							18,055,897	13,166,607	4,889,290	8/31/2024	T-12	17,536,958	12,591,239	4,945,719
8.13	Property		1	St. Charles Embassy Suites							16,210,347	12,105,241	4,105,106	8/31/2024	T-12	15,858,101	11,625,978	4,232,123
8.14	Property		1	Hot Springs Embassy Suites							11,753,669	7,923,828	3,829,841	8/31/2024	T-12	11,554,866	8,103,549	3,451,317
8.15	Property		1	East Peoria Embassy Suites							14,257,346	10,207,885	4,049,461	8/31/2024	T-12	14,270,606	10,107,651	4,162,955
8.16	Property		1	Tucson University Marriott							13,979,064	10,326,339	3,652,725	8/31/2024	T-12	14,315,598	10,350,875	3,964,723
8.17	Property		1	Embassy Suites Lexington UK Coldstream							12,377,993	8,949,759	3,428,233	8/31/2024	T-12	11,893,566	8,719,466	3,174,099
8.18	Property		1	Normal Marriott Hotel							12,471,489	9,607,436	2,864,053	8/31/2024	T-12	12,337,230	9,690,237	2,646,992
8.19	Property		1	Oklahoma City Courtyard by Marriott							9,994,045	6,705,556	3,288,489	8/31/2024	T-12	9,371,730	6,690,458	2,681,273
8.20	Property		1	North Charleston Residence Inn							6,894,592	4,261,319	2,633,273	8/31/2024	T-12	6,623,240	4,244,963	2,378,277
8.21	Property		1	Oklahoma City Residence Inn							6,952,366	4,149,774	2,802,592	8/31/2024	T-12	6,674,143	4,030,954	2,643,189
8.22	Property		1	La Vista Courtyard by Marriott							7,516,524	5,055,194	2,461,330	8/31/2024	T-12	6,905,035	4,837,342	2,067,694
8.23	Property		1	Springfield Residence Inn							5,615,208	3,726,346	1,888,862	8/31/2024	T-12	5,493,217	3,645,285	1,847,931
8.24	Property		1	Fort Smith Courtyard by Marriott							4,805,957	3,427,713	1,378,244	8/31/2024	T-12	4,766,647	3,214,935	1,551,713
9.00	Loan		1	Queens Center	NAP	11/6/2029	NAP	5	0	L(24),DorYM1(29),O(7)	96,970,236	47,239,932	49,730,304	9/30/2024	T-12	99,301,114	46,818,839	52,482,275
10.00	Loan		6	ICONIQ Multifamily Portfolio	NAP	11/6/2029	NAP	0	0	YM1(24),DorYM1(29),O(7)	76,663,306	36,042,734	40,620,572	8/31/2024	T-12	73,616,286	33,915,128	39,701,158
10.01	Property		1	Sentral Union Station							24,245,656	9,411,569	14,834,087	8/31/2024	T-12	23,647,689	9,100,228	14,547,461
10.02	Property		1	Sentral Michigan Avenue							20,922,430	10,869,829	10,052,601	8/31/2024	T-12	20,479,947	10,041,082	10,438,865
10.03	Property		1	Sentral SoBro							13,485,613	5,921,660	7,563,953	8/31/2024	T-12	12,275,920	5,936,535	6,339,385
10.04	Property		1	Sentral Wynwood							10,389,145	5,602,851	4,786,294	8/31/2024	T-12	9,523,952	4,851,425	4,672,526
10.05	Property		1	Sentral at Austin 1614							4,130,529	2,250,385	1,880,144	8/31/2024	T-12	4,190,001	2,134,606	2,055,395
10.06	Property		1	Sentral at Austin 1630							3,489,933	1,986,440	1,503,493	8/31/2024	T-12	3,498,777	1,851,252	1,647,525
11.00	Loan		1	Waterside Marketplace	12/11/2027	11/11/2029	NAP	0	0	L(24),D(29),O(7)	4,709,824	1,719,614	2,990,209	07/31/2024	T-12	4,458,628	1,789,737	2,668,891
12.00	Loan		1	Lakeland Park Center	NAP	11/11/2029	NAP	0	0	L(24),D(29),O(7)	4,266,237	1,147,247	3,118,990	8/31/2024	T-6 Annualized	4,067,248	1,307,277	2,759,970
13.00	Loan		1	International Plaza II	NAP	10/1/2029	NAP	0	0	L(24),YM1(30),O(6)	16,471,156	7,566,655	8,904,501	6/30/2024	T-12	13,977,644	7,603,837	6,373,807
14.00	Loan		1	Eaton Innovation Center	NAP	11/6/2029	NAP	0	0	L(23),YM1(1),DorYM1(31),O(5)	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
15.00	Loan		1	Mocksville Industrial	NAP	11/6/2029	NAP	0	0	L(24),D(29),O(7)	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
16.00	Loan		1	144-25 Roosevelt Ave	NAP	10/6/2029	NAP	0	0	L(25),D(28),O(7)	3,200,192	1,559,953	1,640,239	8/31/2024	T-12	3,052,504	1,509,574	1,542,930
17.00	Loan		8	BioMed 2024 Portfolio 2	NAP	8/9/2029	NAP	0	0	YM0.5(27),DorYM0.5(26),O(7)	85,469,946	25,221,741	60,248,205	3/31/2024	T-12	84,472,430	25,317,096	59,155,334
17.01	Property		1	200 Sidney							23,664,042	6,898,096	16,765,946	3/31/2024	T-12	22,759,084	6,921,719	15,837,365
17.02	Property		1	Lincoln Centre							18,183,731	5,093,898	13,089,833	3/31/2024	T-12	18,193,066	5,181,882	13,011,184
17.03	Property		1	40 Erie Street							14,104,382	4,651,964	9,452,417	3/31/2024	T-12	14,006,653	4,579,941	9,426,712
17.04	Property		1	4570 Executive Drive							10,674,557	3,762,645	6,911,912	3/31/2024	T-12	10,861,584	3,817,054	7,044,530
17.05	Property		1	9360-9390 Towne Centre Drive							9,014,947	2,866,298	6,148,648	3/31/2024	T-12	8,970,666	2,982,548	5,988,118
17.06	Property		1	21 Erie Street							5,993,729	1,152,875	4,840,853	3/31/2024	T-12	5,866,478	1,065,329	4,801,149
17.07	Property		1	47 Erie Street Parking Structure							2,782,533	580,403	2,202,130	3/31/2024	T-12	2,770,094	552,837	2,217,257
17.08	Property		1	Eastgate Mall							1,052,026	215,560	836,466	3/31/2024	T-12	1,044,805	215,786	829,019
18.00	Loan		3	FG Medical Portfolio	NAP	11/6/2029	NAP	0	0	L(12),YM1(41),O(7)	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
18.01	Property		1	High Point							NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
18.02	Property		1	Meridian Surgery Center							NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
18.03	Property		1	Mary Washington							NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
19.00	Loan		1	Hotel Indigo	NAP	11/6/2029	NAP	0	0	L(24),D(29),O(7)	7,404,624	5,128,578	2,276,046	8/31/2024	T-12	6,585,538	4,897,585	1,687,952
20.00	Loan		1	Hilton Washington DC Rockville Hotel	11/11/2024	10/11/2029	NAP	0	0	L(25),D(28),O(7)	14,745,301	10,356,632	4,388,669	6/30/2024	T-12	14,139,324	10,040,078	4,099,245
21.00	Loan		1	Euclid Apartments	NAP	2/6/2029	NAP	0	0	L(33),D(23),O(4)	9,063,523	2,774,871	6,288,651	7/31/2024	T-12	8,905,892	2,772,457	6,133,435
22.00	Loan		1	175 Remsen Street	NAP	10/1/2029	NAP	0	0	L(25),D(31),O(4)	6,966,755	3,105,037	3,861,718	6/30/2024	T-12	6,840,533	3,122,456	3,718,077
23.00	Loan		1	Prime Storage - West Phoenix	NAP	10/6/2029	NAP	0	0	L(25),D(28),O(7)	1,197,978	386,717	811,261	7/31/2024	T-12	1,271,735	419,439	852,296
24.00	Loan		1	Hampton Inn North Olmsted Cleveland Airport	NAP	10/6/2029	NAP	0	0	L(25),D(28),O(7)	4,249,150	3,004,852	1,244,298	8/31/2024	T-12	3,944,573	2,876,163	1,068,410
25.00	Loan		1	155 Elliott Avenue	NAP	11/6/2029	NAP	0	0	L(24),D(29),O(7)	585,184	111,499	473,685	9/30/2024	T-6 Ann	NAV	NAV	NAV
26.00	Loan		1	CLC Preserve Self-Storage	NAP	10/11/2029	NAP	0	0	L(25),D(31),O(4)	573,515	164,909	408,606	7/31/2024	T-12	588,243	140,550	447,693
27.00	Loan		1	Walgreens Beaverton	11/6/2024	10/6/2029	NAP	0	0	L(12),YM1(41),O(7)	470,650	0	470,650	7/31/2024	T-12	470,650	0	470,650

A-1-8

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Second Most Recent NOI Date	Second Most Recent Description	Third Most Recent EGI ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)	Third Most Recent NOI Date	Third Most Recent Description	Underwritten Economic Occupancy (%)	Underwritten EGI ($)	Underwritten Expenses ($)	Underwritten Net Operating Income ($)	Underwritten Replacement / FF&E Reserve ($)	Underwritten TI / LC ($)	Underwritten Net Cash Flow ($)
1.00	Loan		1	Bay Plaza Community Center	12/31/2023	T-12	31,351,881	9,203,234	22,148,647	12/31/2022	T-12	91.6%	39,831,349	11,772,713	28,058,636	85,322	1,177,896	26,795,419
2.00	Loan		52	Mini Mall Self Storage	NAV	NAV	NAV	NAV	NAV	NAV	NAV	75.1%	25,498,875	6,590,351	18,908,524	331,912	0	18,576,612
2.01	Property		1	Carroll	NAV	NAV	NAV	NAV	NAV	NAV	NAV	74.5%	2,017,528	347,094	1,670,434	29,598	0	1,640,836
2.02	Property		1	Enterprise - Rucker Blvd	NAV	NAV	NAV	NAV	NAV	NAV	NAV	80.7%	1,816,864	337,730	1,479,134	25,125	0	1,454,009
2.03	Property		1	West Memphis	NAV	NAV	NAV	NAV	NAV	NAV	NAV	74.3%	1,562,942	340,123	1,222,819	17,702	0	1,205,117
2.04	Property		1	Belpre	NAV	NAV	NAV	NAV	NAV	NAV	NAV	66.0%	1,133,227	330,263	802,964	18,381	0	784,584
2.05	Property		1	Marietta	NAV	NAV	NAV	NAV	NAV	NAV	NAV	70.2%	963,019	215,194	747,825	14,529	0	733,296
2.06	Property		1	Enterprise - Geneva Hwy	NAV	NAV	NAV	NAV	NAV	NAV	NAV	63.6%	901,982	192,303	709,679	19,173	0	690,506
2.07	Property		1	Parkersburg - Garfield Ave	NAV	NAV	NAV	NAV	NAV	NAV	NAV	85.5%	1,289,124	343,806	945,318	13,322	0	931,996
2.08	Property		1	Bridgeport	NAV	NAV	NAV	NAV	NAV	NAV	NAV	88.0%	966,908	202,429	764,479	10,129	0	754,350
2.09	Property		1	Enterprise - Salem Rd	NAV	NAV	NAV	NAV	NAV	NAV	NAV	81.1%	763,042	153,353	609,689	10,062	0	599,627
2.10	Property		1	Elizabethton	NAV	NAV	NAV	NAV	NAV	NAV	NAV	60.8%	552,972	149,461	403,511	6,550	0	396,961
2.11	Property		1	Cedar Lake	NAV	NAV	NAV	NAV	NAV	NAV	NAV	61.9%	589,672	287,500	302,172	9,891	0	292,282
2.12	Property		1	Kannapolis	NAV	NAV	NAV	NAV	NAV	NAV	NAV	89.6%	553,880	151,488	402,392	5,582	0	396,811
2.13	Property		1	Johnson City - South Roan	NAV	NAV	NAV	NAV	NAV	NAV	NAV	91.4%	603,974	171,449	432,525	4,654	0	427,871
2.14	Property		1	Cincinnati	NAV	NAV	NAV	NAV	NAV	NAV	NAV	78.3%	543,278	228,318	314,960	6,228	0	308,732
2.15	Property		1	Mooresville	NAV	NAV	NAV	NAV	NAV	NAV	NAV	70.3%	478,822	125,782	353,041	6,510	0	346,530
2.16	Property		1	Bloomington	NAV	NAV	NAV	NAV	NAV	NAV	NAV	87.1%	422,306	105,772	316,535	4,631	0	311,904
2.17	Property		1	Newton	NAV	NAV	NAV	NAV	NAV	NAV	NAV	75.3%	400,985	128,173	272,812	5,673	0	267,139
2.18	Property		1	Proctorville	NAV	NAV	NAV	NAV	NAV	NAV	NAV	83.2%	462,875	74,756	388,119	6,347	0	381,771
2.19	Property		1	Kingsport - Brookside School	NAV	NAV	NAV	NAV	NAV	NAV	NAV	67.7%	364,726	114,379	250,348	3,963	0	246,385
2.20	Property		1	Bristol	NAV	NAV	NAV	NAV	NAV	NAV	NAV	81.5%	484,022	112,149	371,873	4,755	0	367,117
2.21	Property		1	Hurricane	NAV	NAV	NAV	NAV	NAV	NAV	NAV	91.9%	529,098	110,047	419,051	4,206	0	414,845
2.22	Property		1	Blountville	NAV	NAV	NAV	NAV	NAV	NAV	NAV	73.0%	448,995	132,653	316,342	4,175	0	312,166
2.23	Property		1	Little Rock	NAV	NAV	NAV	NAV	NAV	NAV	NAV	56.2%	350,305	100,598	249,707	6,091	0	243,616
2.24	Property		1	Cedar Lake - Wicker Ave	NAV	NAV	NAV	NAV	NAV	NAV	NAV	57.6%	413,010	233,831	179,179	8,850	0	170,329
2.25	Property		1	Clarksville	NAV	NAV	NAV	NAV	NAV	NAV	NAV	75.2%	453,320	134,896	318,423	7,602	0	310,822
2.26	Property		1	Parkersburg	NAV	NAV	NAV	NAV	NAV	NAV	NAV	80.2%	559,426	96,446	462,981	7,356	0	455,625
2.27	Property		1	Piney Flats	NAV	NAV	NAV	NAV	NAV	NAV	NAV	77.7%	385,641	87,859	297,782	3,814	0	293,967
2.28	Property		1	Cross Lanes	NAV	NAV	NAV	NAV	NAV	NAV	NAV	87.8%	395,489	98,640	296,850	3,528	0	293,322
2.29	Property		1	Shelby	NAV	NAV	NAV	NAV	NAV	NAV	NAV	65.5%	389,142	198,206	190,935	5,835	0	185,101
2.30	Property		1	Batesville	NAV	NAV	NAV	NAV	NAV	NAV	NAV	73.7%	382,575	107,878	274,697	4,850	0	269,848
2.31	Property		1	Greeneville	NAV	NAV	NAV	NAV	NAV	NAV	NAV	78.9%	310,319	64,489	245,829	2,610	0	243,219
2.32	Property		1	Cleveland - N. Washington	NAV	NAV	NAV	NAV	NAV	NAV	NAV	79.9%	325,329	111,129	214,200	3,115	0	211,085
2.33	Property		1	Morgantown - Lower Aarons	NAV	NAV	NAV	NAV	NAV	NAV	NAV	85.2%	391,840	71,335	320,505	4,344	0	316,161
2.34	Property		1	Morgantown - Canyon Rd	NAV	NAV	NAV	NAV	NAV	NAV	NAV	80.8%	408,459	101,004	307,455	4,594	0	302,862
2.35	Property		1	Asheville	NAV	NAV	NAV	NAV	NAV	NAV	NAV	86.5%	250,383	54,749	195,634	1,630	0	194,004
2.36	Property		1	Splendora - Old Hwy 59N	NAV	NAV	NAV	NAV	NAV	NAV	NAV	67.8%	242,253	67,275	174,979	3,143	0	171,835
2.37	Property		1	Nitro - 1st Ave S	NAV	NAV	NAV	NAV	NAV	NAV	NAV	76.8%	263,947	65,288	198,659	2,597	0	196,062
2.38	Property		1	Elkview	NAV	NAV	NAV	NAV	NAV	NAV	NAV	77.9%	316,468	96,025	220,443	3,932	0	216,511
2.39	Property		1	Nitro - 4131 1st St	NAV	NAV	NAV	NAV	NAV	NAV	NAV	84.0%	278,014	71,902	206,112	3,477	0	202,635
2.40	Property		1	Splendora - US-59	NAV	NAV	NAV	NAV	NAV	NAV	NAV	53.7%	193,260	66,553	126,707	2,887	0	123,820
2.41	Property		1	Conroe - Hwy 105E	NAV	NAV	NAV	NAV	NAV	NAV	NAV	56.9%	144,950	56,317	88,633	2,185	0	86,447
2.42	Property		1	Coolville	NAV	NAV	NAV	NAV	NAV	NAV	NAV	79.4%	169,609	31,200	138,409	2,671	0	135,738
2.43	Property		1	Little Hocking	NAV	NAV	NAV	NAV	NAV	NAV	NAV	80.9%	156,146	29,335	126,811	2,686	0	124,125
2.44	Property		1	Ravenswood	NAV	NAV	NAV	NAV	NAV	NAV	NAV	83.6%	163,806	30,641	133,165	1,609	0	131,557
2.45	Property		1	Racine	NAV	NAV	NAV	NAV	NAV	NAV	NAV	58.6%	119,704	29,003	90,702	2,651	0	88,051
2.46	Property		1	Cedar Lake - 127th Pl.	NAV	NAV	NAV	NAV	NAV	NAV	NAV	68.1%	111,056	56,890	54,165	1,700	0	52,466
2.47	Property		1	Conroe - Woodland Forest	NAV	NAV	NAV	NAV	NAV	NAV	NAV	67.3%	88,912	22,610	66,302	1,376	0	64,926
2.48	Property		1	Nitro - 11th St	NAV	NAV	NAV	NAV	NAV	NAV	NAV	72.1%	112,368	25,188	87,180	1,342	0	85,838
2.49	Property		1	Conroe - Bryant Rd	NAV	NAV	NAV	NAV	NAV	NAV	NAV	66.7%	77,125	35,409	41,716	1,241	0	40,475
2.50	Property		1	Cleveland - CR388	NAV	NAV	NAV	NAV	NAV	NAV	NAV	55.3%	67,588	33,965	33,623	1,457	0	32,166
2.51	Property		1	Nitro - 503 Main Ave	NAV	NAV	NAV	NAV	NAV	NAV	NAV	81.9%	75,439	38,197	37,242	833	0	36,409
2.52	Property		1	Nitro - 1202 Main Ave	NAV	NAV	NAV	NAV	NAV	NAV	NAV	70.3%	52,748	19,272	33,476	722	0	32,754
3.00	Loan		1	Sacramento Gateway	12/31/2023	T-12	7,828,724	3,281,350	4,547,374	12/31/2022	T-12	93.6%	9,875,456	3,525,062	6,350,394	93,841	173,780	6,082,773
4.00	Loan		7	Interstate Industrial Portfolio	12/31/2023	T-12	13,293,562	4,062,246	9,231,316	12/31/2022	T-12	95.0%	15,342,775	4,209,461	11,133,314	386,079	643,465	10,103,770
4.01	Property		1	2294 Molly Pitcher Highway	12/31/2023	T-12	3,454,680	768,080	2,686,600	12/31/2022	T-12	95.0%	3,209,801	713,152	2,496,650	93,210	155,350	2,248,090
4.02	Property		1	Steelway Industrial Park	12/31/2023	T-12	2,328,916	859,347	1,469,569	12/31/2022	T-12	97.0%	3,441,189	1,051,841	2,389,348	99,243	165,406	2,124,698
4.03	Property		1	1001 and 1011 AIP Drive	12/31/2023	T-12	1,917,807	493,404	1,424,403	12/31/2022	T-12	95.0%	2,092,427	483,021	1,609,407	42,875	71,458	1,495,075
4.04	Property		1	Northeastern Industrial Park (Bldgs 8, 21 & 22)	12/31/2023	T-12	2,724,811	930,026	1,794,785	12/31/2022	T-12	97.3%	3,121,331	947,635	2,173,697	59,688	99,481	2,014,527
4.05	Property		1	Owens Brockway Distribution Warehouse	12/31/2023	T-12	1,057,851	390,119	667,732	12/31/2022	T-12	100.0%	1,445,471	390,103	1,055,368	45,000	75,000	935,368
4.06	Property		1	Marway Circle Industrial Buildings	12/31/2023	T-12	1,198,279	471,115	727,164	12/31/2022	T-12	77.6%	1,166,249	404,208	762,041	26,452	44,087	691,502
4.07	Property		1	DLG International, Inc.	12/31/2023	T-12	611,218	150,155	461,063	12/31/2022	T-12	100.0%	866,306	219,502	646,804	19,610	32,684	594,510
5.00	Loan		4	Northeastern Hotel Portfolio	12/31/2023	T-12	25,354,836	18,327,659	7,027,177	12/31/2022	T-12	75.2%	29,048,224	20,683,264	8,364,960	1,161,929	0	7,203,031
5.01	Property		1	SpringHill Suites Tarrytown	12/31/2023	T-12	5,697,718	4,458,145	1,239,573	12/31/2022	T-12	75.5%	6,896,863	4,613,238	2,283,625	275,875	0	2,007,750
5.02	Property		1	Hilton Garden Inn Norwalk	12/31/2023	T-12	7,104,831	4,916,750	2,188,081	12/31/2022	T-12	78.3%	8,420,809	5,923,301	2,497,508	336,832	0	2,160,676
5.03	Property		1	Sheraton Tarrytown	12/31/2023	T-12	7,304,797	5,780,639	1,524,158	12/31/2022	T-12	74.1%	8,375,645	6,359,423	2,016,222	335,026	0	1,681,196
5.04	Property		1	Hilton Garden Inn Shelton	12/31/2023	T-12	5,247,490	3,172,125	2,075,365	12/31/2022	T-12	72.2%	5,354,907	3,787,302	1,567,605	214,196	0	1,353,408
6.00	Loan		1	Moffett Towers Building D	12/31/2023	T-12	23,113,232	5,718,587	17,394,645	12/31/2022	T-12	96.5%	26,115,828	6,932,478	19,183,350	71,496	362,121	18,749,733
7.00	Loan		15	Rockefeller Center	12/31/2023	T-12	627,505,587	370,835,572	256,670,015	12/31/2022	T-12	92.7%	746,062,620	386,983,682	359,078,938	1,441,494	21,622,410	336,015,034
7.01	Property		1	30 Rockefeller Plaza	12/31/2023	T-12	250,681,979	108,403,722	142,278,257	12/31/2022	T-12	90.6%	300,687,726	137,759,844	162,927,882	325,548	4,883,214	157,719,120
7.02	Property		1	45 Rockefeller Plaza	12/31/2023	T-12	82,793,005	58,792,245	24,000,760	12/31/2022	T-12	91.6%	114,668,917	60,355,656	54,313,260	259,945	3,899,178	50,154,137

A-1-9

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Second Most Recent NOI Date	Second Most Recent Description	Third Most Recent EGI ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)	Third Most Recent NOI Date	Third Most Recent Description	Underwritten Economic Occupancy (%)	Underwritten EGI ($)	Underwritten Expenses ($)	Underwritten Net Operating Income ($)	Underwritten Replacement / FF&E Reserve ($)	Underwritten TI / LC ($)	Underwritten Net Cash Flow ($)
7.03	Property		1	10 Rockefeller Plaza	12/31/2023	T-12	37,439,575	26,144,900	11,294,675	12/31/2022	T-12	100.0%	49,064,911	26,756,306	22,308,605	128,264	1,923,954	20,256,388
7.04	Property		1	1230 Avenue Of The Americas	12/31/2023	T-12	56,173,910	37,053,201	19,120,710	12/31/2022	T-12	99.8%	64,296,661	33,657,594	30,639,067	147,984	2,219,760	28,271,323
7.05	Property		1	50 Rockefeller Plaza	12/31/2023	T-12	20,884,318	22,131,253	(1,246,934)	12/31/2022	T-12	97.5%	44,264,339	22,548,776	21,715,563	101,735	1,526,031	20,087,797
7.06	Property		1	1 Rockefeller Plaza	12/31/2023	T-12	49,310,487	30,383,515	18,926,972	12/31/2022	T-12	92.2%	41,660,128	27,689,210	13,970,917	122,662	1,839,924	12,008,332
7.07	Property		1	600 Fifth Avenue	12/31/2023	T-12	39,929,880	26,130,944	13,798,936	12/31/2022	T-12	90.1%	37,198,477	22,641,313	14,557,163	87,358	1,310,364	13,159,442
7.08	Property		1	620 Fifth Avenue	12/31/2023	T-12	16,121,155	8,625,171	7,495,984	12/31/2022	T-12	99.5%	19,243,268	10,386,788	8,856,480	24,830	372,456	8,459,193
7.09	Property		1	610 Fifth Avenue	12/31/2023	T-12	15,004,229	8,550,129	6,454,101	12/31/2022	T-12	95.9%	19,110,216	9,050,107	10,060,108	26,853	402,795	9,630,460
7.10	Property		1	1270 Avenue Of The Americas	12/31/2023	T-12	33,921,931	24,330,905	9,591,026	12/31/2022	T-12	76.6%	31,472,343	22,648,946	8,823,398	104,304	1,564,554	7,154,540
7.11	Property		1	30 Rock Condos	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
7.12	Property		1	The Little Nell	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV
7.13	Property		1	Radio City Music Hall	12/31/2023	T-12	22,558,687	19,703,099	2,855,588	12/31/2022	T-12	100.0%	21,136,049	13,028,796	8,107,253	109,650	1,644,750	6,352,853
7.14	Property		1	1240 Avenue Of The Americas	12/31/2023	T-12	1,262,512	179,305	1,083,206	12/31/2022	T-12	100.0%	1,707,268	136,191	1,571,077	1,152	17,283	1,552,642
7.15	Property		1	1258 Avenue Of The Americas	12/31/2023	T-12	1,423,917	407,183	1,016,734	12/31/2022	T-12	100.0%	1,552,318	324,154	1,228,165	1,210	18,147	1,208,808
8.00	Loan		24	Atrium Hotel Portfolio 24 Pack	12/31/2023	T-12	326,379,817	225,387,138	100,992,678	12/31/2022	T-12	71.9%	381,876,673	257,838,705	124,037,968	15,215,922	0	108,822,046
8.01	Property		1	Rogers (Bentonville) Embassy Suites	12/31/2023	T-12	26,041,560	14,361,354	11,680,206	12/31/2022	T-12	73.8%	30,748,522	17,119,076	13,629,446	1,223,770	0	12,405,676
8.02	Property		1	Frisco Embassy Suites	12/31/2023	T-12	19,826,490	14,807,051	5,019,438	12/31/2022	T-12	69.9%	25,060,603	15,891,313	9,169,290	997,023	0	8,172,267
8.03	Property		1	Hilton Long Beach	12/31/2023	T-12	27,827,873	21,986,755	5,841,118	12/31/2022	T-12	83.0%	33,535,892	25,120,761	8,415,130	1,336,436	0	7,078,695
8.04	Property		1	San Marcos Embassy Suites	12/31/2023	T-12	18,830,319	12,527,477	6,302,842	12/31/2022	T-12	73.3%	21,855,879	14,183,931	7,671,947	872,477	0	6,799,470
8.05	Property		1	Loveland Embassy Suites	12/31/2023	T-12	17,380,417	12,350,952	5,029,465	12/31/2022	T-12	74.4%	22,086,703	14,666,573	7,420,131	882,235	0	6,537,895
8.06	Property		1	Albuquerque Embassy Suites	12/31/2023	T-12	16,603,918	11,627,302	4,976,615	12/31/2022	T-12	83.2%	20,055,242	13,340,241	6,715,001	802,210	0	5,912,792
8.07	Property		1	Branson Chateau Hotel	12/31/2023	T-12	19,598,567	12,976,559	6,622,008	12/31/2022	T-12	59.2%	21,589,992	14,826,699	6,763,294	862,789	0	5,900,504
8.08	Property		1	Lincoln Embassy Suites	12/31/2023	T-12	13,741,581	8,867,230	4,874,351	12/31/2022	T-12	63.1%	14,439,553	9,440,579	4,998,974	577,582	0	4,421,392
8.09	Property		1	Richardson Renaissance	12/31/2023	T-12	13,333,036	9,825,974	3,507,062	12/31/2022	T-12	62.4%	19,025,832	13,193,725	5,832,107	733,308	0	5,098,799
8.10	Property		1	Charleston Embassy Suites	12/31/2023	T-12	13,779,547	9,233,645	4,545,901	12/31/2022	T-12	80.4%	16,448,104	10,739,428	5,708,676	656,043	0	5,052,634
8.11	Property		1	Nashville South Embassy Suites	12/31/2023	T-12	13,947,743	9,330,696	4,617,048	12/31/2022	T-12	70.1%	16,145,854	10,763,413	5,382,440	645,834	0	4,736,606
8.12	Property		1	La Vista Embassy Suites	12/31/2023	T-12	16,461,054	11,273,393	5,187,661	12/31/2022	T-12	63.3%	18,055,897	12,819,177	5,236,719	722,236	0	4,514,484
8.13	Property		1	St. Charles Embassy Suites	12/31/2023	T-12	14,662,170	10,204,861	4,457,309	12/31/2022	T-12	78.9%	16,210,347	11,869,905	4,340,442	648,414	0	3,692,028
8.14	Property		1	Hot Springs Embassy Suites	12/31/2023	T-12	10,505,409	7,452,792	3,052,617	12/31/2022	T-12	67.3%	11,753,669	7,874,899	3,878,770	470,147	0	3,408,623
8.15	Property		1	East Peoria Embassy Suites	12/31/2023	T-12	11,779,114	8,275,841	3,503,273	12/31/2022	T-12	74.0%	14,257,346	10,013,969	4,243,376	562,420	0	3,680,957
8.16	Property		1	Tucson University Marriott	12/31/2023	T-12	13,029,808	9,104,596	3,925,212	12/31/2022	T-12	71.5%	13,979,064	10,305,951	3,673,113	557,872	0	3,115,241
8.17	Property		1	Embassy Suites Lexington UK Coldstream	12/31/2023	T-12	10,773,034	7,711,590	3,061,444	12/31/2022	T-12	66.2%	12,377,993	9,092,094	3,285,899	495,120	0	2,790,779
8.18	Property		1	Normal Marriott Hotel	12/31/2023	T-12	10,906,050	8,856,728	2,049,323	12/31/2022	T-12	69.0%	12,471,489	9,442,395	3,029,094	498,860	0	2,530,234
8.19	Property		1	Oklahoma City Courtyard by Marriott	12/31/2023	T-12	8,519,605	6,227,059	2,292,546	12/31/2022	T-12	72.9%	9,994,045	6,656,401	3,337,645	399,762	0	2,937,883
8.20	Property		1	North Charleston Residence Inn	12/31/2023	T-12	6,948,786	4,176,037	2,772,748	12/31/2022	T-12	81.0%	6,894,592	4,260,073	2,634,519	275,784	0	2,358,736
8.21	Property		1	Oklahoma City Residence Inn	12/31/2023	T-12	6,072,360	3,681,225	2,391,135	12/31/2022	T-12	83.2%	6,952,366	4,115,350	2,837,017	278,095	0	2,558,922
8.22	Property		1	La Vista Courtyard by Marriott	12/31/2023	T-12	6,502,803	4,282,547	2,220,256	12/31/2022	T-12	59.2%	7,516,524	5,017,075	2,499,449	300,661	0	2,198,788
8.23	Property		1	Springfield Residence Inn	12/31/2023	T-12	4,696,416	3,059,011	1,637,405	12/31/2022	T-12	79.5%	5,615,208	3,678,255	1,936,952	224,608	0	1,712,344
8.24	Property		1	Fort Smith Courtyard by Marriott	12/31/2023	T-12	4,612,159	3,186,465	1,425,693	12/31/2022	T-12	75.4%	4,805,957	3,407,423	1,398,535	192,238	0	1,206,296
9.00	Loan		1	Queens Center	12/31/2023	T-12	102,751,752	47,275,208	55,476,544	12/31/2022	T-12	95.8%	100,774,128	47,153,562	53,620,566	119,490	968,757	52,532,319
10.00	Loan		6	ICONIQ Multifamily Portfolio	12/31/2023	T-12	63,405,386	30,964,495	32,440,891	12/31/2022	T-12	87.4%	81,279,144	37,619,484	43,659,660	358,000	13,849	43,287,811
10.01	Property		1	Sentral Union Station	12/31/2023	T-12	24,298,997	9,156,432	15,142,565	12/31/2022	T-12	93.0%	25,030,039	10,697,985	14,332,054	115,800	9,314	14,206,940
10.02	Property		1	Sentral Michigan Avenue	12/31/2023	T-12	17,707,410	8,536,783	9,170,627	12/31/2022	T-12	91.3%	22,013,064	11,584,797	10,428,267	95,800	0	10,332,467
10.03	Property		1	Sentral SoBro	12/31/2023	T-12	5,496,125	3,698,661	1,797,465	12/31/2022	T-12	93.9%	15,796,348	5,409,952	10,386,396	59,800	788	10,325,808
10.04	Property		1	Sentral Wynwood	12/31/2023	T-12	9,408,632	5,159,702	4,248,930	12/31/2022	T-12	71.9%	10,465,740	5,664,175	4,801,565	35,000	3,372	4,763,194
10.05	Property		1	Sentral at Austin 1614	12/31/2023	T-12	3,068,558	2,429,578	638,980	12/31/2022	T-12	97.7%	4,300,428	2,274,419	2,026,010	23,800	0	2,002,210
10.06	Property		1	Sentral at Austin 1630	12/31/2023	T-12	3,425,663	1,983,339	1,442,325	12/31/2022	T-12	91.9%	3,673,525	1,988,157	1,685,369	27,800	375	1,657,194
11.00	Loan		1	Waterside Marketplace	12/31/2023	T-12	5,352,244	1,857,302	3,494,942	12/31/2022	T-12	92.4%	5,300,317	1,693,234	3,607,084	55,249	132,183	3,419,652
12.00	Loan		1	Lakeland Park Center	12/31/2023	T-12	4,044,686	1,231,101	2,813,585	12/31/2022	T-12	95.0%	4,504,667	1,408,475	3,096,192	32,901	274,175	2,789,116
13.00	Loan		1	International Plaza II	12/31/2023	T-12	10,764,472	4,987,469	5,777,003	12/31/2022	T-12	94.8%	18,664,795	7,725,641	10,939,154	77,686	388,430	10,473,038
14.00	Loan		1	Eaton Innovation Center	NAV	NAV	NAV	NAV	NAV	NAV	NAV	97.0%	2,847,871	569,574	2,278,297	32,643	0	2,245,654
15.00	Loan		1	Mocksville Industrial	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	2,034,122	61,024	1,973,099	25,305	63,573	1,884,221
16.00	Loan		1	144-25 Roosevelt Ave	12/31/2023	T-12	2,961,325	1,409,886	1,551,439	12/31/2022	T-12	95.0%	3,049,220	1,524,810	1,524,410	40,250	0	1,484,160
17.00	Loan		8	BioMed 2024 Portfolio 2	12/31/2023	T-12	82,497,597	23,810,406	58,687,190	12/31/2022	T-12	93.7%	97,707,980	25,625,813	72,082,166	66,915	497,729	71,517,523
17.01	Property		1	200 Sidney	12/31/2023	T-12	22,214,851	6,661,111	15,553,740	12/31/2022	T-12	100.0%	31,122,294	6,841,858	24,280,436	33,951	94,308	24,152,177
17.02	Property		1	Lincoln Centre	12/31/2023	T-12	17,847,308	5,067,069	12,780,239	12/31/2022	T-12	100.0%	20,914,054	5,419,567	15,494,487	10,800	180,000	15,303,687
17.03	Property		1	40 Erie Street	12/31/2023	T-12	12,121,371	4,032,638	8,088,733	12/31/2022	T-12	100.0%	15,205,784	4,613,990	10,591,794	4,266	53,319	10,534,209
17.04	Property		1	4570 Executive Drive	12/31/2023	T-12	10,448,701	3,452,658	6,996,043	12/31/2022	T-12	91.5%	12,230,158	3,839,407	8,390,751	7,533	62,775	8,320,443
17.05	Property		1	9360-9390 Towne Centre Drive	12/31/2023	T-12	10,779,744	2,856,444	7,923,300	12/31/2022	T-12	60.6%	7,873,720	2,960,083	4,913,637	7,379	73,789	4,832,469
17.06	Property		1	21 Erie Street	12/31/2023	T-12	5,677,004	998,372	4,678,632	12/31/2022	T-12	100.0%	6,491,667	1,159,323	5,332,345	2,077	25,957	5,304,311
17.07	Property		1	47 Erie Street Parking Structure	12/31/2023	T-12	2,433,387	591,553	1,841,834	12/31/2022	T-12	NAP	2,782,533	584,424	2,198,109	0	0	2,198,109
17.08	Property		1	Eastgate Mall	12/31/2023	T-12	975,231	150,562	824,669	12/31/2022	T-12	100.0%	1,087,770	207,163	880,608	910	7,582	872,116
18.00	Loan		3	FG Medical Portfolio	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	1,596,639	47,899	1,548,740	12,137	0	1,536,603
18.01	Property		1	High Point	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	721,193	21,636	699,557	1,608	0	697,949
18.02	Property		1	Meridian Surgery Center	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	513,336	15,400	497,936	5,166	0	492,771
18.03	Property		1	Mary Washington	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	362,110	10,863	351,247	5,364	0	345,883
19.00	Loan		1	Hotel Indigo	12/31/2023	T-12	6,183,675	4,263,316	1,920,359	12/31/2022	T-12	60.3%	7,404,624	5,178,924	2,225,701	296,185	0	1,929,516
20.00	Loan		1	Hilton Washington DC Rockville Hotel	12/31/2023	T-12	10,350,372	8,007,790	2,342,582	12/31/2022	T-12	55.5%	14,718,036	10,330,388	4,387,647	588,721	0	3,798,926
21.00	Loan		1	Euclid Apartments	12/31/2023	T-12	8,464,424	2,528,661	5,935,763	12/31/2022	T-12	94.2%	9,274,351	2,688,646	6,585,704	184,500	0	6,401,204
22.00	Loan		1	175 Remsen Street	12/31/2023	T-12	6,580,021	3,044,934	3,535,086	12/31/2022	T-12	95.0%	6,862,594	3,136,403	3,726,191	43,033	195,606	3,487,552
23.00	Loan		1	Prime Storage - West Phoenix	12/31/2023	T-12	1,304,348	415,911	888,438	12/31/2022	T-12	100.0%	1,197,978	382,801	815,177	7,486	0	807,691
24.00	Loan		1	Hampton Inn North Olmsted Cleveland Airport	12/31/2023	T-12	3,689,028	2,642,600	1,046,428	12/31/2022	T-12	67.8%	4,249,150	3,029,772	1,219,378	169,966	0	1,049,412
25.00	Loan		1	155 Elliott Avenue	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%	680,510	147,894	532,616	6,000	0	526,616
26.00	Loan		1	CLC Preserve Self-Storage	12/31/2023	T-12	520,805	102,556	418,249	12/31/2022	T-12	69.2%	583,335	177,423	405,913	5,428	0	400,485
27.00	Loan		1	Walgreens Beaverton	12/31/2023	T-12	470,650	0	470,650	12/31/2022	T-12	100.0%	470,650	6,980	463,670	0	0	463,670

A-1-10

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Underwritten NOI DSCR (x)	Underwritten NCF DSCR (x)	Underwritten NOI Debt Yield (%)	Underwritten NCF Debt Yield (%)	Appraised Value ($)	Appraised Value Type	Appraisal Date	Cut-off Date LTV Ratio (%)	LTV Ratio at Maturity / ARD (%)	Leased Occupancy (%)	Occupancy Date	Single Tenant (Y/N)
1.00	Loan		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%	89.7%	6/1/2024	No
2.00	Loan		52	Mini Mall Self Storage	1.74	1.71	10.5%	10.3%	244,000,000	As Portfolio	8/10/2024	73.8%	73.8%	75.8%	10/7/2024
2.01	Property		1	Carroll					21,200,000	As Is	8/6/2024			77.3%	10/7/2024	NAP
2.02	Property		1	Enterprise - Rucker Blvd					18,900,000	As Is	8/9/2024			81.1%	10/7/2024	NAP
2.03	Property		1	West Memphis					16,900,000	As Is	8/5/2024			76.9%	10/7/2024	NAP
2.04	Property		1	Belpre					9,300,000	As Is	8/6/2024			75.1%	10/7/2024	NAP
2.05	Property		1	Marietta					9,950,000	As Is	8/6/2024			74.1%	10/7/2024	NAP
2.06	Property		1	Enterprise - Geneva Hwy					8,350,000	As Is	8/9/2024			75.4%	10/7/2024	NAP
2.07	Property		1	Parkersburg - Garfield Ave					7,775,000	As Is	8/9/2024			89.9%	10/7/2024	NAP
2.08	Property		1	Bridgeport					6,875,000	As Is	8/10/2024			87.2%	10/7/2024	NAP
2.09	Property		1	Enterprise - Salem Rd					6,800,000	As Is	8/9/2024			85.4%	10/7/2024	NAP
2.10	Property		1	Elizabethton					7,600,000	As Is	8/5/2024			66.0%	10/7/2024	NAP
2.11	Property		1	Cedar Lake					6,850,000	As Is	8/5/2024			56.1%	10/7/2024	NAP
2.12	Property		1	Kannapolis					5,250,000	As Is	8/5/2024			85.0%	10/7/2024	NAP
2.13	Property		1	Johnson City - South Roan					5,000,000	As Is	8/5/2024			91.9%	10/7/2024	NAP
2.14	Property		1	Cincinnati					5,000,000	As Is	8/6/2024			73.4%	10/7/2024	NAP
2.15	Property		1	Mooresville					4,800,000	As Is	8/5/2024			75.4%	10/7/2024	NAP
2.16	Property		1	Bloomington					4,350,000	As Is	8/6/2024			72.9%	10/7/2024	NAP
2.17	Property		1	Newton					4,600,000	As Is	8/5/2024			69.8%	10/7/2024	NAP
2.18	Property		1	Proctorville					4,100,000	As Is	8/6/2024			84.5%	10/7/2024	NAP
2.19	Property		1	Kingsport - Brookside School					4,550,000	As Is	8/5/2024			75.3%	10/7/2024	NAP
2.20	Property		1	Bristol					3,775,000	As Is	8/10/2024			82.4%	10/7/2024	NAP
2.21	Property		1	Hurricane					3,750,000	As Is	8/9/2024			92.5%	10/7/2024	NAP
2.22	Property		1	Blountville					4,000,000	As Is	8/5/2024			73.6%	10/7/2024	NAP
2.23	Property		1	Little Rock					4,050,000	As Is	8/4/2024			54.5%	10/7/2024	NAP
2.24	Property		1	Cedar Lake - Wicker Ave					7,000,000	As Is	8/4/2024			50.3%	10/7/2024	NAP
2.25	Property		1	Clarksville					3,750,000	As Is	8/4/2024			70.6%	10/7/2024	NAP
2.26	Property		1	Parkersburg					3,475,000	As Is	8/10/2024			76.5%	10/7/2024	NAP
2.27	Property		1	Piney Flats					3,150,000	As Is	8/5/2024			77.2%	10/7/2024	NAP
2.28	Property		1	Cross Lanes					3,050,000	As Is	8/9/2024			89.1%	10/7/2024	NAP
2.29	Property		1	Shelby					3,750,000	As Is	8/5/2024			70.6%	10/7/2024	NAP
2.30	Property		1	Batesville					3,000,000	As Is	8/5/2024			75.8%	10/7/2024	NAP
2.31	Property		1	Greeneville					2,900,000	As Is	8/5/2024			82.2%	10/7/2024	NAP
2.32	Property		1	Cleveland - N. Washington					2,700,000	As Is	8/10/2024			81.0%	10/7/2024	NAP
2.33	Property		1	Morgantown - Lower Aarons					2,550,000	As Is	8/10/2024			82.8%	10/7/2024	NAP
2.34	Property		1	Morgantown - Canyon Rd					2,500,000	As Is	8/10/2024			80.0%	10/7/2024	NAP
2.35	Property		1	Asheville					2,550,000	As Is	8/5/2024			84.4%	10/7/2024	NAP
2.36	Property		1	Splendora - Old Hwy 59N					2,200,000	As Is	8/10/2024			61.8%	10/7/2024	NAP
2.37	Property		1	Nitro - 1st Ave S					1,875,000	As Is	8/9/2024			75.6%	10/7/2024	NAP
2.38	Property		1	Elkview					1,800,000	As Is	8/9/2024			77.9%	10/7/2024	NAP
2.39	Property		1	Nitro - 4131 1st St					1,725,000	As Is	8/9/2024			86.5%	10/7/2024	NAP
2.40	Property		1	Splendora - US-59					1,500,000	As Is	8/10/2024			49.3%	10/7/2024	NAP
2.41	Property		1	Conroe - Hwy 105E					1,500,000	As Is	8/10/2024			56.8%	10/7/2024	NAP
2.42	Property		1	Coolville					1,300,000	As Is	8/6/2024			79.0%	10/7/2024	NAP
2.43	Property		1	Little Hocking					1,200,000	As Is	8/6/2024			78.9%	10/7/2024	NAP
2.44	Property		1	Ravenswood					1,150,000	As Is	8/9/2024			85.5%	10/7/2024	NAP
2.45	Property		1	Racine					1,200,000	As Is	8/6/2024			58.9%	10/7/2024	NAP
2.46	Property		1	Cedar Lake - 127th Pl.					1,350,000	As Is	8/5/2024			60.7%	10/7/2024	NAP
2.47	Property		1	Conroe - Woodland Forest					850,000	As Is	8/10/2024			62.3%	10/7/2024	NAP
2.48	Property		1	Nitro - 11th St					700,000	As Is	8/9/2024			70.9%	10/7/2024	NAP
2.49	Property		1	Conroe - Bryant Rd					600,000	As Is	8/10/2024			58.7%	10/7/2024	NAP
2.50	Property		1	Cleveland - CR388					500,000	As Is	8/10/2024			65.7%	10/7/2024	NAP
2.51	Property		1	Nitro - 503 Main Ave					400,000	As Is	8/9/2024			82.6%	10/7/2024	NAP
2.52	Property		1	Nitro - 1202 Main Ave					350,000	As Is	8/9/2024			72.0%	10/7/2024	NAP
3.00	Loan		1	Sacramento Gateway	1.37	1.31	10.3%	9.9%	92,000,000	As Is	9/6/2024	66.8%	65.5%	95.7%	7/31/2024	No
4.00	Loan		7	Interstate Industrial Portfolio	1.51	1.37	9.9%	9.0%	175,350,000	As Is	Various	63.9%	63.9%	98.6%	9/12/2024
4.01	Property		1	2294 Molly Pitcher Highway					44,675,000	As Is	9/12/2024			100.0%	9/12/2024	No
4.02	Property		1	Steelway Industrial Park					33,300,000	As Is	8/5/2024			100.0%	9/12/2024	No
4.03	Property		1	1001 and 1011 AIP Drive					31,850,000	As Is	8/7/2024			100.0%	9/12/2024	No
4.04	Property		1	Northeastern Industrial Park (Bldgs 8, 21 & 22)					29,300,000	As Is	8/5/2024			99.9%	9/12/2024	No
4.05	Property		1	Owens Brockway Distribution Warehouse					14,750,000	As Is	8/8/2024			100.0%	9/12/2024	Yes
4.06	Property		1	Marway Circle Industrial Buildings					13,900,000	As Is	8/6/2024			80.6%	9/12/2024	No
4.07	Property		1	DLG International, Inc.					7,575,000	As Is	8/8/2024			100.0%	9/12/2024	Yes
5.00	Loan		4	Northeastern Hotel Portfolio	1.81	1.56	15.4%	13.2%	107,300,000	As Is	9/1/2024	50.7%	48.4%	75.0%	8/31/2024
5.01	Property		1	SpringHill Suites Tarrytown					26,300,000	As Is	9/1/2024			75.3%	8/31/2024	NAP
5.02	Property		1	Hilton Garden Inn Norwalk					30,800,000	As Is	9/1/2024			78.1%	8/31/2024	NAP
5.03	Property		1	Sheraton Tarrytown					26,000,000	As Is	9/1/2024			73.9%	8/31/2024	NAP
5.04	Property		1	Hilton Garden Inn Shelton					24,200,000	As Is	9/1/2024			72.0%	8/31/2024	NAP
6.00	Loan		1	Moffett Towers Building D	1.87	1.83	13.2%	12.9%	300,000,000	As Is	6/12/2024	48.3%	48.3%	100.0%	11/1/2024	Yes
7.00	Loan		15	Rockefeller Center	3.38	3.17	18.2%	17.1%	6,100,000,000	As Is	7/31/2024	32.3%	32.3%	92.6%	7/1/2024
7.01	Property		1	30 Rockefeller Plaza					2,602,679,711	As Is	7/31/2024			89.9%	7/1/2024	No
7.02	Property		1	45 Rockefeller Plaza					860,000,000	As Is	7/31/2024			91.4%	7/1/2024	No

A-1-11

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Underwritten NOI DSCR (x)	Underwritten NCF DSCR (x)	Underwritten NOI Debt Yield (%)	Underwritten NCF Debt Yield (%)	Appraised Value ($)	Appraised Value Type	Appraisal Date	Cut-off Date LTV Ratio (%)	LTV Ratio at Maturity / ARD (%)	Leased Occupancy (%)	Occupancy Date	Single Tenant (Y/N)
7.03	Property		1	10 Rockefeller Plaza					466,000,000	As Is	7/31/2024			100.0%	7/1/2024	No
7.04	Property		1	1230 Avenue Of The Americas					455,000,000	As Is	7/31/2024			99.5%	7/1/2024	No
7.05	Property		1	50 Rockefeller Plaza					330,000,000	As Is	7/31/2024			95.1%	7/1/2024	No
7.06	Property		1	1 Rockefeller Plaza					245,000,000	As Is	7/31/2024			91.5%	7/1/2024	No
7.07	Property		1	600 Fifth Avenue					240,000,000	As Is	7/31/2024			90.0%	7/1/2024	No
7.08	Property		1	620 Fifth Avenue					225,000,000	As Is	7/31/2024			99.2%	7/1/2024	No
7.09	Property		1	610 Fifth Avenue					185,000,000	As Is	7/31/2024			89.8%	7/1/2024	No
7.10	Property		1	1270 Avenue Of The Americas					152,000,000	As Is	7/31/2024			77.4%	7/1/2024	No
7.11	Property		1	30 Rock Condos					100,000,000	As Is	7/31/2024			NAP	NAP	No
7.12	Property		1	The Little Nell					100,000,000	As Is	7/31/2024			100.0%	7/1/2024	Yes
7.13	Property		1	Radio City Music Hall					82,000,000	As Is	7/31/2024			100.0%	7/1/2024	Yes
7.14	Property		1	1240 Avenue Of The Americas					26,606,122	As Is	7/31/2024			100.0%	7/1/2024	No
7.15	Property		1	1258 Avenue Of The Americas					20,714,166	As Is	7/31/2024			100.0%	7/1/2024	Yes
8.00	Loan		24	Atrium Hotel Portfolio 24 Pack	4.76	4.17	26.7%	23.4%	1,448,000,000	As Portfolio	5/13/2024	32.1%	32.1%	71.4%	8/31/2024
8.01	Property		1	Rogers (Bentonville) Embassy Suites					129,000,000	As Is	5/13/2024			73.8%	8/31/2024	NAP
8.02	Property		1	Frisco Embassy Suites					109,100,000	As Is	5/13/2024			69.9%	8/31/2024	NAP
8.03	Property		1	Hilton Long Beach					118,100,000	As Is	5/13/2024			83.0%	8/31/2024	NAP
8.04	Property		1	San Marcos Embassy Suites					74,800,000	As Is	5/13/2024			73.3%	8/31/2024	NAP
8.05	Property		1	Loveland Embassy Suites					80,700,000	As Is	5/13/2024			74.4%	8/31/2024	NAP
8.06	Property		1	Albuquerque Embassy Suites					79,900,000	As Is	5/13/2024			83.2%	8/31/2024	NAP
8.07	Property		1	Branson Chateau Hotel					70,200,000	As Is	5/13/2024			59.2%	8/31/2024	NAP
8.08	Property		1	Lincoln Embassy Suites					71,200,000	As Is	5/13/2024			52.1%	8/31/2024	NAP
8.09	Property		1	Richardson Renaissance					70,200,000	As Is	5/13/2024			62.4%	8/31/2024	NAP
8.10	Property		1	Charleston Embassy Suites					68,100,000	As Is	5/13/2024			80.4%	8/31/2024	NAP
8.11	Property		1	Nashville South Embassy Suites					58,600,000	As Is	5/13/2024			70.1%	8/31/2024	NAP
8.12	Property		1	La Vista Embassy Suites					66,100,000	As Is	5/13/2024			63.3%	8/31/2024	NAP
8.13	Property		1	St. Charles Embassy Suites					48,900,000	As Is	5/13/2024			78.9%	8/31/2024	NAP
8.14	Property		1	Hot Springs Embassy Suites					37,900,000	As Is	5/13/2024			67.3%	8/31/2024	NAP
8.15	Property		1	East Peoria Embassy Suites					40,200,000	As Is	5/13/2024			74.0%	8/31/2024	NAP
8.16	Property		1	Tucson University Marriott					42,900,000	As Is	5/13/2024			71.5%	8/31/2024	NAP
8.17	Property		1	Embassy Suites Lexington UK Coldstream					43,400,000	As Is	5/13/2024			66.2%	8/31/2024	NAP
8.18	Property		1	Normal Marriott Hotel					27,700,000	As Is	5/13/2024			69.0%	8/31/2024	NAP
8.19	Property		1	Oklahoma City Courtyard by Marriott					31,700,000	As Is	5/13/2024			72.9%	8/31/2024	NAP
8.20	Property		1	North Charleston Residence Inn					27,700,000	As Is	5/13/2024			81.0%	8/31/2024	NAP
8.21	Property		1	Oklahoma City Residence Inn					24,900,000	As Is	5/13/2024			83.2%	8/31/2024	NAP
8.22	Property		1	La Vista Courtyard by Marriott					24,400,000	As Is	5/13/2024			59.2%	8/31/2024	NAP
8.23	Property		1	Springfield Residence Inn					20,500,000	As Is	5/13/2024			79.5%	8/31/2024	NAP
8.24	Property		1	Fort Smith Courtyard by Marriott					15,000,000	As Is	5/13/2024			75.4%	8/31/2024	NAP
9.00	Loan		1	Queens Center	1.88	1.84	10.2%	10.0%	1,060,000,000	As Is	9/19/2024	49.5%	49.5%	95.4%	10/7/2024	No
10.00	Loan		6	ICONIQ Multifamily Portfolio	2.45	2.43	14.6%	14.4%	831,600,000	As Is	Various	36.1%	36.1%	92.2%	9/10/2024
10.01	Property		1	Sentral Union Station					310,000,000	As Is	10/3/2024			93.6%	9/10/2024	NAP
10.02	Property		1	Sentral Michigan Avenue					208,800,000	As Is	10/2/2024			91.5%	9/10/2024	NAP
10.03	Property		1	Sentral SoBro					138,100,000	As Is	10/7/2024			94.8%	9/10/2024	NAP
10.04	Property		1	Sentral Wynwood					101,200,000	As Is	10/8/2024			71.2%	9/10/2024	NAP
10.05	Property		1	Sentral at Austin 1614					40,100,000	As Is	10/2/2024			97.8%	9/10/2024	NAP
10.06	Property		1	Sentral at Austin 1630					33,400,000	As Is	10/2/2024			92.2%	9/10/2024	NAP
11.00	Loan		1	Waterside Marketplace	1.90	1.80	14.0%	13.3%	41,125,000	As Is	8/5/2024	62.7%	61.4%	93.8%	9/5/2024	No
12.00	Loan		1	Lakeland Park Center	1.96	1.77	12.9%	11.6%	43,700,000	As Is	8/17/2024	54.9%	54.9%	100.0%	8/31/2024	No
13.00	Loan		1	International Plaza II	1.85	1.77	14.0%	13.4%	124,200,000	As Is	8/19/2024	63.1%	63.1%	93.5%	8/2/2024	No
14.00	Loan		1	Eaton Innovation Center	2.11	2.08	11.1%	11.0%	31,500,000	As Is	6/20/2024	65.0%	65.0%	100.0%	11/1/2024	Yes
15.00	Loan		1	Mocksville Industrial	1.55	1.48	11.6%	11.1%	28,900,000	As Is	8/21/2024	58.8%	58.8%	100.0%	11/1/2024	Yes
16.00	Loan		1	144-25 Roosevelt Ave	1.40	1.36	9.1%	8.9%	24,800,000	As Is	8/8/2024	67.5%	67.5%	96.3%	9/4/2024	NAP
17.00	Loan		8	BioMed 2024 Portfolio 2	2.36	2.34	13.1%	13.0%	1,098,200,000	As Is	Various	50.1%	50.1%	93.8%	1/0/1900
17.01	Property		1	200 Sidney					323,600,000	As Is	4/30/2024			100.0%	4/12/2024	No
17.02	Property		1	Lincoln Centre					243,000,000	As Is	4/22/2024			100.0%	4/12/2024	Yes
17.03	Property		1	40 Erie Street					151,900,000	As Is	4/30/2024			100.0%	4/12/2024	No
17.04	Property		1	4570 Executive Drive					120,000,000	As Is	4/24/2024			91.6%	4/12/2024	No
17.05	Property		1	9360-9390 Towne Centre Drive					141,000,000	As Is	4/24/2024			65.6%	4/12/2024	No
17.06	Property		1	21 Erie Street					75,500,000	As Is	4/30/2024			100.0%	4/12/2024	Yes
17.07	Property		1	47 Erie Street Parking Structure					28,000,000	As Is	4/30/2024			NAP	NAP	NAP
17.08	Property		1	Eastgate Mall					15,200,000	As Is	4/24/2024			100.0%	4/12/2024	Yes
18.00	Loan		3	FG Medical Portfolio	1.35	1.34	10.8%	10.7%	23,900,000	As Is	Various	60.3%	60.3%	100.0%	11/1/2024
18.01	Property		1	High Point					10,700,000	As Is	8/7/2024			100.0%	11/1/2024	Yes
18.02	Property		1	Meridian Surgery Center					7,600,000	As Is	8/2/2024			100.0%	11/1/2024	Yes
18.03	Property		1	Mary Washington					5,600,000	As Is	8/7/2024			100.0%	11/1/2024	Yes
19.00	Loan		1	Hotel Indigo	2.24	1.94	16.5%	14.3%	22,450,000	As Is	9/3/2024	60.1%	60.1%	60.3%	8/31/2024	NAP
20.00	Loan		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%	55.5%	6/30/2024	NAP
21.00	Loan		1	Euclid Apartments	1.74	1.69	12.4%	12.1%	77,000,000	As Is	12/12/2023	68.8%	68.8%	95.1%	8/31/2024	NAP
22.00	Loan		1	175 Remsen Street	1.69	1.58	12.4%	11.6%	54,000,000	As Is	7/22/2024	55.6%	55.6%	97.2%	7/31/2024	No
23.00	Loan		1	Prime Storage - West Phoenix	1.42	1.41	8.6%	8.5%	14,240,000	As Is	8/16/2024	66.7%	66.7%	86.6%	7/9/2024	NAP
24.00	Loan		1	Hampton Inn North Olmsted Cleveland Airport	2.15	1.85	15.1%	13.0%	13,800,000	As Is	8/16/2024	58.7%	58.7%	67.8%	8/31/2024	NAP
25.00	Loan		1	155 Elliott Avenue	1.34	1.33	9.2%	9.1%	9,300,000	As Is	7/13/2024	62.4%	62.4%	95.8%	10/1/2024	NAP
26.00	Loan		1	CLC Preserve Self-Storage	1.38	1.36	8.6%	8.5%	7,850,000	As Is	8/15/2024	59.9%	59.9%	75.3%	9/4/2024	NAP
27.00	Loan		1	Walgreens Beaverton	1.20	1.20	9.9%	9.9%	7,200,000	As Is	8/7/2024	65.2%	62.1%	100.0%	11/1/2024	Yes

A-1-12

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

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Largest Tenant

Largest Tenant SF

Largest Tenant % of NRA

Largest Tenant Lease Expiration Date

Second Largest Tenant

Second Largest Tenant SF

Second Largest Tenant % of NRA

Second Largest Tenant Lease Expiration Date

1.00

Loan

Bay Plaza Community Center

Stop & Shop

67,333

11.8%

10/31/2033

AMC

55,700

9.8%

6/30/2029

2.00

Loan

Mini Mall Self Storage

2.01

Property

Carroll

NAP

2.02

Property

Enterprise - Rucker Blvd

NAP

2.03

Property

West Memphis

NAP

2.04

Property

Belpre

NAP

2.05

Property

Marietta

NAP

2.06

Property

Enterprise - Geneva Hwy

NAP

2.07

Property

Parkersburg - Garfield Ave

NAP

2.08

Property

Bridgeport

NAP

2.09

Property

Enterprise - Salem Rd

NAP

2.10

Property

Elizabethton

NAP

2.11

Property

Cedar Lake

NAP

2.12

Property

Kannapolis

NAP

2.13

Property

Johnson City - South Roan

NAP

2.14

Property

Cincinnati

NAP

2.15

Property

Mooresville

NAP

2.16

Property

Bloomington

NAP

2.17

Property

Newton

NAP

2.18

Property

Proctorville

NAP

2.19

Property

Kingsport - Brookside School

NAP

2.20

Property

Bristol

NAP

2.21

Property

Hurricane

NAP

2.22

Property

Blountville

NAP

2.23

Property

Little Rock

NAP

2.24

Property

Cedar Lake - Wicker Ave

NAP

2.25

Property

Clarksville

NAP

2.26

Property

Parkersburg

NAP

2.27

Property

Piney Flats

NAP

2.28

Property

Cross Lanes

NAP

2.29

Property

Shelby

NAP

2.30

Property

Batesville

NAP

2.31

Property

Greeneville

NAP

2.32

Property

Cleveland - N. Washington

NAP

2.33

Property

Morgantown - Lower Aarons

NAP

2.34

Property

Morgantown - Canyon Rd

NAP

2.35

Property

Asheville

NAP

2.36

Property

Splendora - Old Hwy 59N

NAP

2.37

Property

Nitro - 1st Ave S

NAP

2.38

Property

Elkview

NAP

2.39

Property

Nitro - 4131 1st St

NAP

2.40

Property

Splendora - US-59

NAP

2.41

Property

Conroe - Hwy 105E

NAP

2.42

Property

Coolville

NAP

2.43

Property

Little Hocking

NAP

2.44

Property

Ravenswood

NAP

2.45

Property

Racine

NAP

2.46

Property

Cedar Lake - 127th Pl.

NAP

2.47

Property

Conroe - Woodland Forest

NAP

2.48

Property

Nitro - 11th St

NAP

2.49

Property

Conroe - Bryant Rd

NAP

2.50

Property

Cleveland - CR388

NAP

2.51

Property

Nitro - 503 Main Ave

NAP

2.52

Property

Nitro - 1202 Main Ave

NAP

3.00

Loan

Sacramento Gateway

Best Buy #660

30,211

8.7%

3/31/2027

Burlington #865

28,007

8.1%

2/28/2035

4.00

Loan

Interstate Industrial Portfolio

4.01

Property

2294 Molly Pitcher Highway

Thyssenkrupp Supply Chain Services NA, Inc. (Subtenant)

255,000

41.0%

9/30/2025

D.M. Bowman

192,000

30.9%

2/21/2026

4.02

Property

Steelway Industrial Park

Victory Packaging LP

195,949

29.6%

9/30/2029

Rotondo Warehouse

177,222

26.8%

6/30/2026

4.03

Property

1001 and 1011 AIP Drive

Iron Mountain Information Management, LLC

109,237

38.2%

1/31/2026

JLH Inc.

70,840

24.8%

12/31/2030

4.04

Property

Northeastern Industrial Park (Bldgs 8, 21 & 22)

Stone Management Inc.

129,480

32.5%

2/28/2025

McLane Foodservice, Inc.

104,000

26.1%

8/31/2026

4.05

Property

Owens Brockway Distribution Warehouse

Owens-Brockway Glass Container, Inc.

300,000

100.0%

4/30/2029

NAP

4.06

Property

Marway Circle Industrial Buildings

University of Rochester

61,816

35.1%

5/31/2032

Alside, Inc.

31,440

17.8%

11/30/2026

4.07

Property

DLG International, Inc.

130,735

100.0%

11/30/2028

NAP

5.00

Loan

Northeastern Hotel Portfolio

5.01

Property

SpringHill Suites Tarrytown

NAP

5.02

Property

Hilton Garden Inn Norwalk

NAP

5.03

Property

Sheraton Tarrytown

NAP

5.04

Property

Hilton Garden Inn Shelton

NAP

6.00

Loan

Moffett Towers Building D

Amazon

357,481

100.0%

2/28/2031

NAP

7.00

Loan

Rockefeller Center

7.01

Property

30 Rockefeller Plaza

Deloitte LLP

506,091

31.1%

9/30/2028

Lazard Group LLC

359,283

22.1%

10/31/2033

7.02

Property

45 Rockefeller Plaza

Baker & Hostetler LLP

153,592

11.8%

2/28/2027

Tishman Speyer Properties, L.P.

118,967

9.2%

3/31/2039

A-1-13

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

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Largest Tenant

Largest Tenant SF

Largest Tenant % of NRA

Largest Tenant Lease Expiration Date

Second Largest Tenant

Second Largest Tenant SF

Second Largest Tenant % of NRA

Second Largest Tenant Lease Expiration Date

7.03

Property

10 Rockefeller Plaza

Christie's

259,712

54.0%

3/31/2050

JPMorgan Chase Bank, National Association

105,980

22.0%

8/31/2037

7.04

Property

1230 Avenue Of The Americas

Simon & Schuster, Inc.

300,120

40.6%

11/30/2034

JPMorgan Chase Bank, National Association

174,273

23.6%

8/31/2037

7.05

Property

50 Rockefeller Plaza

Katten Muchin Rosenman LLP

143,899

28.3%

7/31/2032

Citrin Cooperman & Company, LLP

110,742

21.8%

6/30/2037

7.06

Property

1 Rockefeller Plaza

Atalaya Capital Management LP

25,976

4.2%

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

NYC Tourism & Conventions, Inc.

22,994

3.7%

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

7.07

Property

600 Fifth Avenue

Lazard Group LLC

84,335

19.3%

10/31/2033

EHE Holdings, Inc.

66,343

15.2%

2/29/2040

7.08

Property

620 Fifth Avenue

NBC

50,570

40.7%

4/30/2031

Davis Selected Advisers - NY, Inc.

18,412

14.8%

11/30/2031

7.09

Property

610 Fifth Avenue

Catterton Latin America Management L.L.C.

18,313

13.6%

7/31/2034

The Johnson Company, Inc

17,839

13.3%

3/31/2027

7.10

Property

1270 Avenue Of The Americas

1270 Office Suites LLC

37,157

7.1%

1/31/2034

Chapman And Cutler LLP

30,571

5.9%

4/30/2030

7.11

Property

30 Rock Condos

NAP

7.12

Property

The Little Nell

Little Nell Big Apple

160,019

100.0%

2/16/2122

NAP

7.13

Property

Radio City Music Hall

Radio City Productions LLC

548,250

100.0%

8/31/2038

NAP

7.14

Property

1240 Avenue Of The Americas

Rock Center Townhouse F & B, LLC

3,651

63.4%

1/31/2036

Magnolia Rock Center LLC

2,110

36.6%

9/30/2026

7.15

Property

1258 Avenue Of The Americas

Warby Parker Retail Inc

6,049

100.0%

1/31/2029

NAP

8.00

Loan

Atrium Hotel Portfolio 24 Pack

8.01

Property

Rogers (Bentonville) Embassy Suites

NAP

8.02

Property

Frisco Embassy Suites

NAP

8.03

Property

Hilton Long Beach

NAP

8.04

Property

San Marcos Embassy Suites

NAP

8.05

Property

Loveland Embassy Suites

NAP

8.06

Property

Albuquerque Embassy Suites

NAP

8.07

Property

Branson Chateau Hotel

NAP

8.08

Property

Lincoln Embassy Suites

NAP

8.09

Property

Richardson Renaissance

NAP

8.10

Property

Charleston Embassy Suites

NAP

8.11

Property

Nashville South Embassy Suites

NAP

8.12

Property

La Vista Embassy Suites

NAP

8.13

Property

St. Charles Embassy Suites

NAP

8.14

Property

Hot Springs Embassy Suites

NAP

8.15

Property

East Peoria Embassy Suites

NAP

8.16

Property

Tucson University Marriott

NAP

8.17

Property

Embassy Suites Lexington UK Coldstream

NAP

8.18

Property

Normal Marriott Hotel

NAP

8.19

Property

Oklahoma City Courtyard by Marriott

NAP

8.20

Property

North Charleston Residence Inn

NAP

8.21

Property

Oklahoma City Residence Inn

NAP

8.22

Property

La Vista Courtyard by Marriott

NAP

8.23

Property

Springfield Residence Inn

NAP

8.24

Property

Fort Smith Courtyard by Marriott

NAP

9.00

Loan

Queens Center

Primark

54,832

13.3%

1/31/2035

ZARA

36,463

8.8%

11/30/2033

10.00

Loan

ICONIQ Multifamily Portfolio

10.01

Property

Sentral Union Station

NAP

10.02

Property

Sentral Michigan Avenue

NAP

10.03

Property

Sentral SoBro

NAP

10.04

Property

Sentral Wynwood

NAP

10.05

Property

Sentral at Austin 1614

NAP

10.06

Property

Sentral at Austin 1630

NAP

11.00

Loan

Waterside Marketplace

Best Buy

45,000

16.3%

3/31/2026

Burlington Coat Factory

35,000

12.7%

2/29/2032

12.00

Loan

Lakeland Park Center

Floor & Decor

60,462

27.6%

12/31/2029

Dick's Sporting Goods #1037

50,019

22.8%

1/31/2030

13.00

Loan

International Plaza II

Trinity Industries, Inc.

155,200

40.0%

1/31/2037

Interstate Batteries, Inc.

77,435

19.9%

6/30/2033

14.00

Loan

Eaton Innovation Center

Eaton

217,618

100.0%

5/21/2039

NAP

15.00

Loan

Mocksville Industrial

Palltronics, Inc.

253,052

100.0%

3/31/2034

NAP

16.00

Loan

144-25 Roosevelt Ave

NAP

17.00

Loan

BioMed 2024 Portfolio 2

17.01

Property

200 Sidney

AbbVie Inc.

119,980

63.6%

10/31/2029 (62,130 SF), 7/31/2028 (57,850 SF)

Seres Therapeutics, Inc.

68,636

36.4%

1/13/2030

17.02

Property

Lincoln Centre

Illumina, Inc.

360,000

100.0%

1/15/2033 (200,000 SF), 11/15/2033 (160,000 SF)

NAP

17.03

Property

40 Erie Street

Intellia Therapeutics, Inc.

65,319

61.3%

9/30/2026

BioNTech US Inc.

26,806

25.1%

9/30/2028

17.04

Property

4570 Executive Drive

BioMed Realty, L.P.

49,912

39.8%

6/22/2025

Human Longevity, Inc.

48,049

38.3%

9/12/2025 (34,616 SF), 9/12/2030 ( 13,433 SF)

17.05

Property

9360-9390 Towne Centre Drive

Poseida Therapeutics, Inc.

71,405

48.4%

12/31/2029

Biosplice Therapeutics, Inc.

25,391

17.2%

11/24/2030

17.06

Property

21 Erie Street

MIL 21E, LLC

51,914

100.0%

11/30/2030

NAP

17.07

Property

47 Erie Street Parking Structure

NAP

17.08

Property

Eastgate Mall

Poseida Therapeutics, Inc.

15,163

100.0%

12/31/2029

NAP

18.00

Loan

FG Medical Portfolio

18.01

Property

High Point

Wake Forest Health

22,965

100.0%

9/30/2031

NAP

18.02

Property

Meridian Surgery Center

15,193

100.0%

9/30/2032

NAP

18.03

Property

Mary Washington

14,900

100.0%

7/31/2026

NAP

19.00

Loan

Hotel Indigo

NAP

20.00

Loan

Hilton Washington DC Rockville Hotel

NAP

21.00

Loan

Euclid Apartments

NAP

22.00

Loan

175 Remsen Street

The Osborne Association, Inc.

21,612

16.6%

7/31/2031

EAC, Inc.

13,383

10.3%

12/31/2027

23.00

Loan

Prime Storage - West Phoenix

NAP

24.00

Loan

Hampton Inn North Olmsted Cleveland Airport

NAP

25.00

Loan

155 Elliott Avenue

NAP

26.00

Loan

CLC Preserve Self-Storage

NAP

27.00

Loan

Walgreens Beaverton

Walgreen Co.

14,550

100.0%

8/31/2089

NAP

A-1-14

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

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Third Largest Tenant

Third Largest Tenant SF

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

Bay Plaza Community Center

UFT

45,008

7.9%

7/31/2044

Raymour & Flanigan

43,000

7.6%

12/31/2029

2.00

Loan

Mini Mall Self Storage

2.01

Property

Carroll

NAP

2.02

Property

Enterprise - Rucker Blvd

NAP

2.03

Property

West Memphis

NAP

2.04

Property

Belpre

NAP

2.05

Property

Marietta

NAP

2.06

Property

Enterprise - Geneva Hwy

NAP

2.07

Property

Parkersburg - Garfield Ave

NAP

2.08

Property

Bridgeport

NAP

2.09

Property

Enterprise - Salem Rd

NAP

2.10

Property

Elizabethton

NAP

2.11

Property

Cedar Lake

NAP

2.12

Property

Kannapolis

NAP

2.13

Property

Johnson City - South Roan

NAP

2.14

Property

Cincinnati

NAP

2.15

Property

Mooresville

NAP

2.16

Property

Bloomington

NAP

2.17

Property

Newton

NAP

2.18

Property

Proctorville

NAP

2.19

Property

Kingsport - Brookside School

NAP

2.20

Property

Bristol

NAP

2.21

Property

Hurricane

NAP

2.22

Property

Blountville

NAP

2.23

Property

Little Rock

NAP

2.24

Property

Cedar Lake - Wicker Ave

NAP

2.25

Property

Clarksville

NAP

2.26

Property

Parkersburg

NAP

2.27

Property

Piney Flats

NAP

2.28

Property

Cross Lanes

NAP

2.29

Property

Shelby

NAP

2.30

Property

Batesville

NAP

2.31

Property

Greeneville

NAP

2.32

Property

Cleveland - N. Washington

NAP

2.33

Property

Morgantown - Lower Aarons

NAP

2.34

Property

Morgantown - Canyon Rd

NAP

2.35

Property

Asheville

NAP

2.36

Property

Splendora - Old Hwy 59N

NAP

2.37

Property

Nitro - 1st Ave S

NAP

2.38

Property

Elkview

NAP

2.39

Property

Nitro - 4131 1st St

NAP

2.40

Property

Splendora - US-59

NAP

2.41

Property

Conroe - Hwy 105E

NAP

2.42

Property

Coolville

NAP

2.43

Property

Little Hocking

NAP

2.44

Property

Ravenswood

NAP

2.45

Property

Racine

NAP

2.46

Property

Cedar Lake - 127th Pl.

NAP

2.47

Property

Conroe - Woodland Forest

NAP

2.48

Property

Nitro - 11th St

NAP

2.49

Property

Conroe - Bryant Rd

NAP

2.50

Property

Cleveland - CR388

NAP

2.51

Property

Nitro - 503 Main Ave

NAP

2.52

Property

Nitro - 1202 Main Ave

NAP

3.00

Loan

Sacramento Gateway

Nordstrom Rack #402

26,000

7.5%

10/31/2033

Michaels #5146

23,454

6.7%

5/31/2029

4.00

Loan

Interstate Industrial Portfolio

4.01

Property

2294 Molly Pitcher Highway

American Promotional Events, Inc.

174,400

28.1%

12/31/2029

NAP

4.02

Property

Steelway Industrial Park

Giovanni Food, Inc.

117,329

17.7%

5/31/2028

Packaging Corporation of America

82,356

12.4%

6/30/2026

4.03

Property

1001 and 1011 AIP Drive

PODS Enterprises

50,720

17.7%

12/31/2030

ACD Distribution

31,463

11.0%

9/30/2027

4.04

Property

Northeastern Industrial Park (Bldgs 8, 21 & 22)

Triple Eggs LLC

72,065

18.1%

10/1/2027

Purina Animal Nutrition

43,203

10.9%

12/31/2026

4.05

Property

Owens Brockway Distribution Warehouse

NAP

4.06

Property

Marway Circle Industrial Buildings

Dynamic Elite Athletic

13,750

7.8%

4/30/2028

Transtar Industries Inc.

8,250

4.7%

2/28/2030

4.07

Property

DLG International, Inc.

NAP

5.00

Loan

Northeastern Hotel Portfolio

5.01

Property

SpringHill Suites Tarrytown

NAP

5.02

Property

Hilton Garden Inn Norwalk

NAP

5.03

Property

Sheraton Tarrytown

NAP

5.04

Property

Hilton Garden Inn Shelton

NAP

6.00

Loan

Moffett Towers Building D

NAP

7.00

Loan

Rockefeller Center

7.01

Property

30 Rockefeller Plaza

Haynes and Boone, LLP

123,418

7.6%

5/31/2041 (70,225 SF), 5/31/2026 (38,193 SF), 12/31/2024 (15,000 SF)

Sheppard, Mullin, Richter & Hampton LLP

108,002

6.6%

7/31/2034

7.02

Property

45 Rockefeller Plaza

Equinox Rockefeller Center, Inc.

84,952

6.5%

12/31/2033

Rockefeller & Co., Inc.

64,445

5.0%

5/31/2034

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 Largest Tenant

Third Largest Tenant SF

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

7.03

Property

10 Rockefeller Plaza

NBC

25,808

5.4%

12/31/2038

NES Merchandising, Inc.

12,887

2.7%

5/31/2027

7.04

Property

1230 Avenue Of The Americas

Christie's

113,500

15.3%

3/31/2050

TSP Co Working (Studio)

110,670

15.0%

12/31/2040

7.05

Property

50 Rockefeller Plaza

Applied Underwriters, Inc

36,740

7.2%

5/30/2033

Suffolk Construction Company Inc.

23,499

4.6%

9/30/2033

7.06

Property

1 Rockefeller Plaza

6th Floor Studio

22,013

3.6%

12/31/2024

Christie's Swing Space

21,991

3.6%

12/31/2024

7.07

Property

600 Fifth Avenue

Rock CW, L.L.C.

33,172

7.6%

10/31/2043

Trepp, LLC

25,429

5.8%

11/30/2028

7.08

Property

620 Fifth Avenue

Truist Bank

12,043

9.7%

9/30/2028

Matte Projects

7,868

6.3%

6/30/2029

7.09

Property

610 Fifth Avenue

GFO Advisory Services, LLC

10,368

7.7%

11/30/2027

The Pinkerton Foundation

7,704

5.7%

7/31/2027

7.10

Property

1270 Avenue Of The Americas

Palladium Capital Management IV & V, LLC

19,097

3.7%

8/31/2036 (14,291 SF), 8/31/2025 (4,806 SF)

Capvision Elite (US) Limited

18,102

3.5%

12/31/2024

7.11

Property

30 Rock Condos

NAP

7.12

Property

The Little Nell

NAP

7.13

Property

Radio City Music Hall

NAP

7.14

Property

1240 Avenue Of The Americas

NAP

7.15

Property

1258 Avenue Of The Americas

NAP

8.00

Loan

Atrium Hotel Portfolio 24 Pack

8.01

Property

Rogers (Bentonville) Embassy Suites

NAP

8.02

Property

Frisco Embassy Suites

NAP

8.03

Property

Hilton Long Beach

NAP

8.04

Property

San Marcos Embassy Suites

NAP

8.05

Property

Loveland Embassy Suites

NAP

8.06

Property

Albuquerque Embassy Suites

NAP

8.07

Property

Branson Chateau Hotel

NAP

8.08

Property

Lincoln Embassy Suites

NAP

8.09

Property

Richardson Renaissance

NAP

8.10

Property

Charleston Embassy Suites

NAP

8.11

Property

Nashville South Embassy Suites

NAP

8.12

Property

La Vista Embassy Suites

NAP

8.13

Property

St. Charles Embassy Suites

NAP

8.14

Property

Hot Springs Embassy Suites

NAP

8.15

Property

East Peoria Embassy Suites

NAP

8.16

Property

Tucson University Marriott

NAP

8.17

Property

Embassy Suites Lexington UK Coldstream

NAP

8.18

Property

Normal Marriott Hotel

NAP

8.19

Property

Oklahoma City Courtyard by Marriott

NAP

8.20

Property

North Charleston Residence Inn

NAP

8.21

Property

Oklahoma City Residence Inn

NAP

8.22

Property

La Vista Courtyard by Marriott

NAP

8.23

Property

Springfield Residence Inn

NAP

8.24

Property

Fort Smith Courtyard by Marriott

NAP

9.00

Loan

Queens Center

H&M

19,694

4.8%

1/31/2035

Runway NY

16,053

3.9%

1,993 SF expiring 3/31/2025; 14,060 SF expiring 8/31/2025

10.00

Loan

ICONIQ Multifamily Portfolio

10.01

Property

Sentral Union Station

NAP

10.02

Property

Sentral Michigan Avenue

NAP

10.03

Property

Sentral SoBro

NAP

10.04

Property

Sentral Wynwood

NAP

10.05

Property

Sentral at Austin 1614

NAP

10.06

Property

Sentral at Austin 1630

NAP

11.00

Loan

Waterside Marketplace

TJ Maxx

30,450

11.0%

10/31/2027

Jo-Ann's Fabrics

25,000

9.0%

1/31/2029

12.00

Loan

Lakeland Park Center

Ross Dress For Less #1386

27,248

12.4%

1/31/2030

PetSmart #2236

14,007

6.4%

9/30/2029

13.00

Loan

International Plaza II

Freeman Holding, LLC

65,684

16.9%

10/31/2035

Forvis, LLP

30,650

7.9%

1/31/2035

14.00

Loan

Eaton Innovation Center

NAP

15.00

Loan

Mocksville Industrial

NAP

16.00

Loan

144-25 Roosevelt Ave

NAP

17.00

Loan

BioMed 2024 Portfolio 2

17.01

Property

200 Sidney

NAP

17.02

Property

Lincoln Centre

NAP

17.03

Property

40 Erie Street

Gritstone Bio, Inc.

13,907

13.0%

4/30/2025

Make Life Sweeter, LLC

606

0.6%

12/4/2029

17.04

Property

4570 Executive Drive

International AIDS Vaccine Initiative, Inc.

17,006

13.5%

8/20/2026

NAP

17.05

Property

9360-9390 Towne Centre Drive

NAP

17.06

Property

21 Erie Street

NAP

17.07

Property

47 Erie Street Parking Structure

NAP

17.08

Property

Eastgate Mall

NAP

18.00

Loan

FG Medical Portfolio

18.01

Property

High Point

NAP

18.02

Property

Meridian Surgery Center

NAP

18.03

Property

Mary Washington

NAP

19.00

Loan

Hotel Indigo

NAP

20.00

Loan

Hilton Washington DC Rockville Hotel

NAP

21.00

Loan

Euclid Apartments

NAP

22.00

Loan

175 Remsen Street

Bridge Back To Life Center, Inc.

11,392

8.7%

1/14/2030

Premier Healthcare Inc.

10,806

8.3%

1/31/2026

23.00

Loan

Prime Storage - West Phoenix

NAP

24.00

Loan

Hampton Inn North Olmsted Cleveland Airport

NAP

25.00

Loan

155 Elliott Avenue

NAP

26.00

Loan

CLC Preserve Self-Storage

NAP

27.00

Loan

Walgreens Beaverton

NAP

A-1-16

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

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Fifth Largest Tenant

Fifth Largest Tenant SF

Fifth Largest Tenant % of NRA

Fifth Largest Tenant Lease Expiration Date

Environmental Phase I Report Date

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

1.00

Loan

Bay Plaza Community Center

NYC - ACS

37,500

6.6%

9/25/2044

7/31/2024

NAP

7/31/2024

NAP

2.00

Loan

Mini Mall Self Storage

2.01

Property

Carroll

NAP

8/23/2024

NAP

8/26/2024

NAP

2.02

Property

Enterprise - Rucker Blvd

NAP

8/28/2024

NAP

8/26/2024

NAP

2.03

Property

West Memphis

NAP

8/21/2024

NAP

8/21/2024

NAP

2.04

Property

Belpre

NAP

8/20/2024

NAP

Various

NAP

2.05

Property

Marietta

NAP

8/20/2024

NAP

Various

NAP

2.06

Property

Enterprise - Geneva Hwy

NAP

8/23/2024

NAP

8/23/2024

NAP

2.07

Property

Parkersburg - Garfield Ave

NAP

8/26/2024

NAP

8/30/2024

NAP

2.08

Property

Bridgeport

NAP

8/21/2024

NAP

8/26/2024

NAP

2.09

Property

Enterprise - Salem Rd

NAP

8/22/2024

NAP

8/23/2024

NAP

2.10

Property

Elizabethton

NAP

8/21/2024

NAP

8/23/2024

NAP

2.11

Property

Cedar Lake

NAP

Various

NAP

Various

NAP

2.12

Property

Kannapolis

NAP

8/26/2024

NAP

8/26/2024

NAP

2.13

Property

Johnson City - South Roan

NAP

8/20/2024

NAP

8/26/2024

NAP

2.14

Property

Cincinnati

NAP

8/21/2024

NAP

8/28/2024

NAP

2.15

Property

Mooresville

NAP

8/26/2024

NAP

8/26/2024

NAP

2.16

Property

Bloomington

NAP

8/21/2024

NAP

8/20/2024

NAP

2.17

Property

Newton

NAP

8/21/2024

NAP

8/26/2024

NAP

2.18

Property

Proctorville

NAP

8/20/2024

NAP

8/26/2024

NAP

2.19

Property

Kingsport - Brookside School

NAP

8/26/2024

NAP

8/26/2024

NAP

2.20

Property

Bristol

NAP

8/26/2024

NAP

8/30/2024

NAP

2.21

Property

Hurricane

NAP

8/26/2024

NAP

8/26/2024

NAP

2.22

Property

Blountville

NAP

8/22/2024

NAP

8/26/2024

NAP

2.23

Property

Little Rock

NAP

8/21/2024

NAP

8/21/2024

NAP

2.24

Property

Cedar Lake - Wicker Ave

NAP

8/23/2024

NAP

8/26/2024

NAP

2.25

Property

Clarksville

NAP

8/22/2024

NAP

Various

NAP

2.26

Property

Parkersburg

NAP

8/26/2024

NAP

8/26/2024

NAP

2.27

Property

Piney Flats

NAP

8/22/2024

NAP

8/20/2024

NAP

2.28

Property

Cross Lanes

NAP

8/26/2024

NAP

8/26/2024

NAP

2.29

Property

Shelby

NAP

Various

NAP

Various

NAP

2.30

Property

Batesville

NAP

8/23/2024

NAP

8/23/2024

NAP

2.31

Property

Greeneville

NAP

8/26/2024

NAP

8/26/2024

NAP

2.32

Property

Cleveland - N. Washington

NAP

8/21/2024

NAP

8/26/2024

NAP

2.33

Property

Morgantown - Lower Aarons

NAP

8/21/2024

NAP

8/21/2024

NAP

2.34

Property

Morgantown - Canyon Rd

NAP

8/21/2024

NAP

8/26/2024

NAP

2.35

Property

Asheville

NAP

8/22/2024

NAP

8/26/2024

NAP

2.36

Property

Splendora - Old Hwy 59N

NAP

8/26/2024

NAP

8/26/2024

NAP

2.37

Property

Nitro - 1st Ave S

NAP

8/26/2024

NAP

8/26/2024

NAP

2.38

Property

Elkview

NAP

Various

NAP

8/26/2024

NAP

2.39

Property

Nitro - 4131 1st St

NAP

8/22/2024

NAP

8/26/2024

NAP

2.40

Property

Splendora - US-59

NAP

8/26/2024

NAP

8/22/2024

NAP

2.41

Property

Conroe - Hwy 105E

NAP

8/26/2024

NAP

8/26/2024

NAP

2.42

Property

Coolville

NAP

8/20/2024

NAP

8/26/2024

NAP

2.43

Property

Little Hocking

NAP

8/26/2024

NAP

8/23/2024

NAP

2.44

Property

Ravenswood

NAP

8/26/2024

NAP

8/26/2024

NAP

2.45

Property

Racine

NAP

8/26/2024

NAP

8/26/2024

NAP

2.46

Property

Cedar Lake - 127th Pl.

NAP

8/23/2024

NAP

8/26/2024

NAP

2.47

Property

Conroe - Woodland Forest

NAP

8/21/2024

NAP

8/26/2024

NAP

2.48

Property

Nitro - 11th St

NAP

8/26/2024

NAP

8/26/2024

NAP

2.49

Property

Conroe - Bryant Rd

NAP

8/22/2024

NAP

8/26/2024

NAP

2.50

Property

Cleveland - CR388

NAP

8/22/2024

NAP

8/26/2024

NAP

2.51

Property

Nitro - 503 Main Ave

NAP

8/26/2024

NAP

8/26/2024

NAP

2.52

Property

Nitro - 1202 Main Ave

NAP

8/26/2024

NAP

8/26/2024

NAP

3.00

Loan

Sacramento Gateway

TJ Maxx #1541

21,000

6.0%

11/30/2028

8/30/2024

NAP

9/3/2024

9/11/2024

4.00

Loan

Interstate Industrial Portfolio

4.01

Property

2294 Molly Pitcher Highway

NAP

8/8/2024

NAP

8/8/2024

NAP

4.02

Property

Steelway Industrial Park

Scholastic Book Fairs, Inc.

48,123

7.3%

9/30/2025

8/15/2024

NAP

8/8/2024, 8/15/2024

NAP

4.03

Property

1001 and 1011 AIP Drive

Hershey Creamery Company

23,571

8.2%

8/31/2031

8/12/2024

NAP

8/8/2024

NAP

4.04

Property

Northeastern Industrial Park (Bldgs 8, 21 & 22)

PODS Enterprises

28,000

7.0%

7/31/2028

8/15/2024

NAP

8/8/2024, 8/15/2024

NAP

4.05

Property

Owens Brockway Distribution Warehouse

NAP

8/8/2024

NAP

8/8/2024

NAP

4.06

Property

Marway Circle Industrial Buildings

Mid-Atlantic Holdings

8,250

4.7%

10/31/2025

8/14/2024, 8/15/2024

NAP

8/8/2024

NAP

4.07

Property

DLG International, Inc.

NAP

8/8/2024

NAP

8/8/2024

NAP

5.00

Loan

Northeastern Hotel Portfolio

5.01

Property

SpringHill Suites Tarrytown

NAP

8/8/2024

NAP

8/8/2024

NAP

5.02

Property

Hilton Garden Inn Norwalk

NAP

8/8/2024

NAP

8/8/2024

NAP

5.03

Property

Sheraton Tarrytown

NAP

8/8/2024

NAP

8/8/2024

NAP

5.04

Property

Hilton Garden Inn Shelton

NAP

8/8/2024

NAP

8/8/2024

NAP

6.00

Loan

Moffett Towers Building D

NAP

8/31/2023

NAP

8/31/2023

7.00

Loan

Rockefeller Center

7.01

Property

30 Rockefeller Plaza

NBC

93,043

5.7%

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

9/6/2024

NAP

9/6/2024

NAP

7.02

Property

45 Rockefeller Plaza

Goldberg Lindsay & Co., LLC

55,757

4.3%

12/31/2025

9/6/2024

NAP

9/6/2024

NAP

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

Fifth Largest Tenant

Fifth Largest Tenant SF

Fifth Largest Tenant % of NRA

Fifth Largest Tenant Lease Expiration Date

Environmental Phase I Report Date

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

7.03

Property

10 Rockefeller Plaza

MB | SB-4SB02

2,812

0.6%

12/31/2040

9/6/2024

NAP

9/6/2024

NAP

7.04

Property

1230 Avenue Of The Americas

Adams Street Partners, LLC

18,227

2.5%

6/30/2035

9/6/2024

NAP

9/6/2024

NAP

7.05

Property

50 Rockefeller Plaza

Urbn US Retail LLC

23,145

4.6%

1/12/2033

9/6/2024

NAP

9/6/2024

NAP

7.06

Property

1 Rockefeller Plaza

Emery, Celli, Brinckerhoff, Abady, Ward & Maazel LLP

20,102

3.3%

10/31/2035

9/6/2024

NAP

9/6/2024

NAP

7.07

Property

600 Fifth Avenue

Ryan, Inc.

17,964

4.1%

2/28/2025

9/6/2024

NAP

9/6/2024

NAP

7.08

Property

620 Fifth Avenue

Cole Haan Company Store, LLC

7,229

5.8%

12/31/2027

9/6/2024

NAP

9/6/2024

NAP

7.09

Property

610 Fifth Avenue

Matte Projects

7,199

5.4%

6/30/2029

9/6/2024

NAP

9/6/2024

NAP

7.10

Property

1270 Avenue Of The Americas

Citizens Bank, N.A.

17,996

3.5%

3/31/2025

9/6/2024

NAP

9/6/2024

NAP

7.11

Property

30 Rock Condos

NAP

9/6/2024

NAP

9/6/2024

NAP

7.12

Property

The Little Nell

NAP

9/6/2024

NAP

9/6/2024

NAP

7.13

Property

Radio City Music Hall

NAP

9/6/2024

NAP

9/9/2024

NAP

7.14

Property

1240 Avenue Of The Americas

NAP

9/6/2024

NAP

9/6/2024

NAP

7.15

Property

1258 Avenue Of The Americas

NAP

9/6/2024

NAP

9/6/2024

NAP

8.00

Loan

Atrium Hotel Portfolio 24 Pack

8.01

Property

Rogers (Bentonville) Embassy Suites

NAP

5/10/2024

NAP

5/24/2024

NAP

8.02

Property

Frisco Embassy Suites

NAP

5/24/2024

NAP

5/14/2024

NAP

8.03

Property

Hilton Long Beach

NAP

5/10/2024

NAP

5/15/2024

5/9/2024

8.04

Property

San Marcos Embassy Suites

NAP

5/15/2024

NAP

5/15/2024

NAP

8.05

Property

Loveland Embassy Suites

NAP

5/14/2024

NAP

5/14/2024

NAP

8.06

Property

Albuquerque Embassy Suites

NAP

5/15/2024

NAP

5/24/2024

NAP

8.07

Property

Branson Chateau Hotel

NAP

5/14/2024

NAP

5/15/2024

NAP

8.08

Property

Lincoln Embassy Suites

NAP

5/24/2024

NAP

5/24/2024

NAP

8.09

Property

Richardson Renaissance

NAP

5/15/2024

NAP

5/24/2024

NAP

8.10

Property

Charleston Embassy Suites

NAP

5/15/2024

NAP

5/15/2024

NAP

8.11

Property

Nashville South Embassy Suites

NAP

5/9/2024

NAP

5/14/2024

NAP

8.12

Property

La Vista Embassy Suites

NAP

5/15/2024

NAP

5/15/2024

NAP

8.13

Property

St. Charles Embassy Suites

NAP

5/10/2024

NAP

5/13/2024

NAP

8.14

Property

Hot Springs Embassy Suites

NAP

5/10/2024

NAP

5/15/2024

NAP

8.15

Property

East Peoria Embassy Suites

NAP

5/15/2024

NAP

5/24/2024

NAP

8.16

Property

Tucson University Marriott

NAP

5/10/2024

NAP

5/24/2024

NAP

8.17

Property

Embassy Suites Lexington UK Coldstream

NAP

5/14/2024

NAP

5/15/2024

NAP

8.18

Property

Normal Marriott Hotel

NAP

5/24/2024

NAP

5/24/2024

NAP

8.19

Property

Oklahoma City Courtyard by Marriott

NAP

5/24/2024

NAP

5/24/2024

NAP

8.20

Property

North Charleston Residence Inn

NAP

5/24/2024

NAP

5/15/2024

NAP

8.21

Property

Oklahoma City Residence Inn

NAP

5/15/2024

NAP

5/15/2024

NAP

8.22

Property

La Vista Courtyard by Marriott

NAP

5/15/2024

NAP

5/24/2024

NAP

8.23

Property

Springfield Residence Inn

NAP

5/15/2024

NAP

5/15/2024

NAP

8.24

Property

Fort Smith Courtyard by Marriott

NAP

5/15/2024

NAP

5/15/2024

NAP

9.00

Loan

Queens Center

American Eagle Outfitters

10,268

2.5%

9/30/2032

10/18/2024

NAP

10/18/2024

NAP

10.00

Loan

ICONIQ Multifamily Portfolio

10.01

Property

Sentral Union Station

NAP

10/14/2024

NAP

10/14/2024

NAP

10.02

Property

Sentral Michigan Avenue

NAP

10/14/2024

NAP

10/14/2024

NAP

10.03

Property

Sentral SoBro

NAP

10/14/2024

NAP

10/14/2024

NAP

10.04

Property

Sentral Wynwood

NAP

10/14/2024

NAP

10/14/2024

NAP

10.05

Property

Sentral at Austin 1614

NAP

10/14/2024

NAP

10/14/2024

NAP

10.06

Property

Sentral at Austin 1630

NAP

10/14/2024

NAP

10/14/2024

NAP

11.00

Loan

Waterside Marketplace

Sierra Trading Post

19,312

7.0%

4/30/2035

8/30/2024

NAP

8/30/2024

NAP

12.00

Loan

Lakeland Park Center

Old Navy #4228

12,577

5.7%

9/30/2026

8/23/2024

NAP

8/23/2024

NAP

13.00

Loan

International Plaza II

IMA Financial Group, Inc.

30,650

7.9%

6/30/2033

7/10/2024

NAP

8/21/2024

NAP

14.00

Loan

Eaton Innovation Center

NAP

6/19/2024

NAP

5/7/2024

NAP

15.00

Loan

Mocksville Industrial

NAP

9/10/2024

NAP

9/10/2024

NAP

16.00

Loan

144-25 Roosevelt Ave

NAP

9/11/2024

NAP

9/11/2024

NAP

17.00

Loan

BioMed 2024 Portfolio 2

17.01

Property

200 Sidney

NAP

4/8/2024

NAP

4/8/2024

NAP

17.02

Property

Lincoln Centre

NAP

4/10/2024

NAP

4/8/2024

17.03

Property

40 Erie Street

NAP

4/8/2024

NAP

4/8/2024

NAP

17.04

Property

4570 Executive Drive

NAP

4/8/2024

NAP

4/8/2024

17.05

Property

9360-9390 Towne Centre Drive

NAP

4/8/2024

NAP

4/8/2024

17.06

Property

21 Erie Street

NAP

4/8/2024

NAP

4/8/2024

NAP

17.07

Property

47 Erie Street Parking Structure

NAP

4/8/2024

NAP

4/8/2024

NAP

17.08

Property

Eastgate Mall

NAP

4/8/2024

NAP

4/8/2024

18.00

Loan

FG Medical Portfolio

18.01

Property

High Point

NAP

8/8/2024

NAP

8/8/2024

NAP

18.02

Property

Meridian Surgery Center

NAP

8/8/2024

NAP

8/8/2024

NAP

18.03

Property

Mary Washington

NAP

8/8/2024

NAP

8/8/2024

NAP

19.00

Loan

Hotel Indigo

NAP

9/11/2024

NAP

9/11/2024

NAP

20.00

Loan

Hilton Washington DC Rockville Hotel

NAP

7/9/2024

NAP

7/10/2024

NAP

21.00

Loan

Euclid Apartments

NAP

12/28/2023

NAP

12/28/2023

NAP

22.00

Loan

175 Remsen Street

New Allen School, Inc.

10,806

8.3%

12/31/2032

7/29/2024

NAP

7/29/2024

NAP

23.00

Loan

Prime Storage - West Phoenix

NAP

8/28/2024

NAP

8/28/2024

NAP

24.00

Loan

Hampton Inn North Olmsted Cleveland Airport

NAP

8/16/2024

NAP

8/16/2024

NAP

25.00

Loan

155 Elliott Avenue

NAP

10/3/2023

NAP

7/18/2024

NAP

26.00

Loan

CLC Preserve Self-Storage

NAP

8/9/2024

NAP

8/9/2024

NAP

27.00

Loan

Walgreens Beaverton

NAP

8/16/2024

NAP

8/16/2024

8/15/2024

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

PML or SEL (%)

Flood Zone

Ownership Interest

Ground Lease Expiration Date

Ground Lease Extension Terms

Annual Ground Lease Payment as of the Cut-off Date ($)

Annual Ground Rent Increases (Y/N)

Upfront RE Tax Reserve ($)

Monthly RE Tax Reserve ($)

Upfront Insurance Reserve ($)

Monthly Insurance Reserve ($)

Upfront Replacement / PIP Reserve ($)

1.00

Loan

Bay Plaza Community Center

NAP

Fee

NAP

Springing

7,110

2.00

Loan

Mini Mall Self Storage

261,988

119,946

Springing

2.01

Property

Carroll

NAP

Fee

NAP

2.02

Property

Enterprise - Rucker Blvd

NAP

Fee

NAP

2.03

Property

West Memphis

NAP

Fee

NAP

2.04

Property

Belpre

NAP

Various

Fee

NAP

2.05

Property

Marietta

NAP

Yes - AE

Fee

NAP

2.06

Property

Enterprise - Geneva Hwy

NAP

Fee

NAP

2.07

Property

Parkersburg - Garfield Ave

NAP

Yes - AE

Fee

NAP

2.08

Property

Bridgeport

NAP

Fee

NAP

2.09

Property

Enterprise - Salem Rd

NAP

Fee

NAP

2.10

Property

Elizabethton

NAP

Yes - AE

Fee

NAP

2.11

Property

Cedar Lake

NAP

Fee

NAP

2.12

Property

Kannapolis

NAP

Fee

NAP

2.13

Property

Johnson City - South Roan

NAP

Fee

NAP

2.14

Property

Cincinnati

NAP

Fee

NAP

2.15

Property

Mooresville

NAP

Fee

NAP

2.16

Property

Bloomington

NAP

Fee

NAP

2.17

Property

Newton

NAP

Fee

NAP

2.18

Property

Proctorville

NAP

Fee

NAP

2.19

Property

Kingsport - Brookside School

NAP

Yes - A

Fee

NAP

2.20

Property

Bristol

NAP

Fee

NAP

2.21

Property

Hurricane

NAP

Fee

NAP

2.22

Property

Blountville

NAP

Fee

NAP

2.23

Property

Little Rock

NAP

Yes - AE

Fee

NAP

2.24

Property

Cedar Lake - Wicker Ave

NAP

Fee

NAP

2.25

Property

Clarksville

NAP

Fee

NAP

2.26

Property

Parkersburg

NAP

Fee

NAP

2.27

Property

Piney Flats

NAP

Fee

NAP

2.28

Property

Cross Lanes

NAP

Fee

NAP

2.29

Property

Shelby

NAP

Fee

NAP

2.30

Property

Batesville

NAP

Fee

NAP

2.31

Property

Greeneville

NAP

Fee

NAP

2.32

Property

Cleveland - N. Washington

NAP

Fee

NAP

2.33

Property

Morgantown - Lower Aarons

NAP

Yes - A

Fee

NAP

2.34

Property

Morgantown - Canyon Rd

NAP

Fee

NAP

2.35

Property

Asheville

NAP

Fee

NAP

2.36

Property

Splendora - Old Hwy 59N

NAP

Fee

NAP

2.37

Property

Nitro - 1st Ave S

NAP

Fee

NAP

2.38

Property

Elkview

NAP

Yes - AE

Fee

NAP

2.39

Property

Nitro - 4131 1st St

NAP

Fee

NAP

2.40

Property

Splendora - US-59

NAP

Fee

NAP

2.41

Property

Conroe - Hwy 105E

NAP

Fee

NAP

2.42

Property

Coolville

NAP

Fee

NAP

2.43

Property

Little Hocking

NAP

Fee

NAP

2.44

Property

Ravenswood

NAP

Fee

NAP

2.45

Property

Racine

NAP

Fee

NAP

2.46

Property

Cedar Lake - 127th Pl.

NAP

Fee

NAP

2.47

Property

Conroe - Woodland Forest

NAP

Fee

NAP

2.48

Property

Nitro - 11th St

NAP

Fee

NAP

2.49

Property

Conroe - Bryant Rd

NAP

Fee

NAP

2.50

Property

Cleveland - CR388

NAP

Fee

NAP

2.51

Property

Nitro - 503 Main Ave

NAP

Various

Fee

NAP

2.52

Property

Nitro - 1202 Main Ave

NAP

Fee

NAP

3.00

Loan

Sacramento Gateway

Yes - A99

Fee

NAP

249,697

83,233

Springing

4.00

Loan

Interstate Industrial Portfolio

188,503

265,597

40,242

4.01

Property

2294 Molly Pitcher Highway

NAP

Yes - A

Fee

NAP

4.02

Property

Steelway Industrial Park

NAP

Fee

NAP

4.03

Property

1001 and 1011 AIP Drive

NAP

Fee

NAP

4.04

Property

Northeastern Industrial Park (Bldgs 8, 21 & 22)

NAP

Yes - AE

Fee

NAP

4.05

Property

Owens Brockway Distribution Warehouse

NAP

Fee

NAP

4.06

Property

Marway Circle Industrial Buildings

NAP

Fee

NAP

4.07

Property

DLG International, Inc.

NAP

Fee

NAP

5.00

Loan

Northeastern Hotel Portfolio

582,504

145,626

758,916

63,243

5.01

Property

SpringHill Suites Tarrytown

NAP

Fee

NAP

5.02

Property

Hilton Garden Inn Norwalk

NAP

Leasehold

10/31/2049, 11/1/2029,
11/8/2049

1 option for 25 years and 1 option for 23 years
(10/31/2097 Final Expiration), 6 options to extend for
10 years each and 1 option for 8 years (11/1/2097
Final Expiration), 1 option for 25 Yrs and 1 option for
23 Yrs (11/9/2097 Final Expiration).

511360.24

Yes

5.03

Property

Sheraton Tarrytown

NAP

Fee

NAP

5.04

Property

Hilton Garden Inn Shelton

NAP

Fee

NAP

6.00

Loan

Moffett Towers Building D

13%

Fee

NAP

1,035,239

207,048

Springing

7.00

Loan

Rockefeller Center

Springing

7.01

Property

30 Rockefeller Plaza

NAP

Fee

NAP

7.02

Property

45 Rockefeller Plaza

NAP

Fee

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

PML or SEL (%)

Flood Zone

Ownership Interest

Ground Lease Expiration Date

Ground Lease Extension Terms

Annual Ground Lease Payment as of the Cut-off Date ($)

Annual Ground Rent Increases (Y/N)

Upfront RE Tax Reserve ($)

Monthly RE Tax Reserve ($)

Upfront Insurance Reserve ($)

Monthly Insurance Reserve ($)

Upfront Replacement / PIP Reserve ($)

7.03

Property

10 Rockefeller Plaza

NAP

Fee

NAP

7.04

Property

1230 Avenue Of The Americas

NAP

Fee

NAP

7.05

Property

50 Rockefeller Plaza

NAP

Fee

NAP

7.06

Property

1 Rockefeller Plaza

NAP

Fee

NAP

7.07

Property

600 Fifth Avenue

NAP

Fee

NAP

7.08

Property

620 Fifth Avenue

NAP

Fee

NAP

7.09

Property

610 Fifth Avenue

NAP

Fee

NAP

7.10

Property

1270 Avenue Of The Americas

NAP

Fee

NAP

7.11

Property

30 Rock Condos

NAP

Fee

NAP

7.12

Property

The Little Nell

NAP

Fee

NAP

7.13

Property

Radio City Music Hall

NAP

Fee

NAP

7.14

Property

1240 Avenue Of The Americas

NAP

Fee

NAP

7.15

Property

1258 Avenue Of The Americas

NAP

Fee

NAP

8.00

Loan

Atrium Hotel Portfolio 24 Pack

Springing

40,000,000

8.01

Property

Rogers (Bentonville) Embassy Suites

NAP

Fee

NAP

8.02

Property

Frisco Embassy Suites

NAP

Fee

NAP

8.03

Property

Hilton Long Beach

12%

Fee

NAP

8.04

Property

San Marcos Embassy Suites

NAP

Fee

NAP

8.05

Property

Loveland Embassy Suites

NAP

Fee/Leasehold

4/9/2064

None

1.5% of Adjusted Room Revenue

8.06

Property

Albuquerque Embassy Suites

NAP

Fee

NAP

8.07

Property

Branson Chateau Hotel

NAP

Fee

NAP

8.08

Property

Lincoln Embassy Suites

NAP

Fee

NAP

8.09

Property

Richardson Renaissance

NAP

Fee

NAP

8.10

Property

Charleston Embassy Suites

NAP

Yes - AE

Fee

NAP

8.11

Property

Nashville South Embassy Suites

NAP

Fee

NAP

8.12

Property

La Vista Embassy Suites

NAP

Fee

NAP

8.13

Property

St. Charles Embassy Suites

NAP

Leasehold

4/30/2058

4, 10-year extension options

$100.00 plus 0.75% of Adjusted Room
Revenue

8.14

Property

Hot Springs Embassy Suites

NAP

Fee

NAP

8.15

Property

East Peoria Embassy Suites

NAP

Yes - AE

Leasehold

9/1/2027

None

180000.00

8.16

Property

Tucson University Marriott

NAP

Leasehold

6/30/2094

None

153781.92

8.17

Property

Embassy Suites Lexington UK Coldstream

NAP

Leasehold

12/1/2092

None

200712.00

Yes

8.18

Property

Normal Marriott Hotel

NAP

Fee

NAP

8.19

Property

Oklahoma City Courtyard by Marriott

NAP

Fee

NAP

8.20

Property

North Charleston Residence Inn

NAP

Leasehold

5/31/2058

None

80000.00

8.21

Property

Oklahoma City Residence Inn

NAP

Fee

NAP

8.22

Property

La Vista Courtyard by Marriott

NAP

Fee

NAP

8.23

Property

Springfield Residence Inn

NAP

Fee

NAP

8.24

Property

Fort Smith Courtyard by Marriott

NAP

Fee

NAP

9.00

Loan

Queens Center

NAP

Fee/Leasehold

5/31/2048

None

595510.16

Yes

Springing

10.00

Loan

ICONIQ Multifamily Portfolio

Springing

10.01

Property

Sentral Union Station

NAP

Fee

NAP

10.02

Property

Sentral Michigan Avenue

NAP

Leasehold

12/31/2114

None

410184.93

Yes

10.03

Property

Sentral SoBro

NAP

Fee

NAP

10.04

Property

Sentral Wynwood

NAP

Fee

NAP

10.05

Property

Sentral at Austin 1614

NAP

Fee

NAP

10.06

Property

Sentral at Austin 1630

NAP

Fee

NAP

11.00

Loan

Waterside Marketplace

NAP

Fee

NAP

222,081

74,027

54,194

7,742

200,000

12.00

Loan

Lakeland Park Center

NAP

Fee

NAP

414,447

37,677

Springing

13.00

Loan

International Plaza II

NAP

Fee

NAP

1,750,081

171,577

Springing

8,092

14.00

Loan

Eaton Innovation Center

NAP

Fee

NAP

Springing

15.00

Loan

Mocksville Industrial

NAP

Fee

NAP

88,039

8,004

10,396

16.00

Loan

144-25 Roosevelt Ave

NAP

Fee

NAP

298,545

74,636

Springing

17.00

Loan

BioMed 2024 Portfolio 2

Springing

17.01

Property

200 Sidney

NAP

Fee

NAP

17.02

Property

Lincoln Centre

12%

Fee

NAP

17.03

Property

40 Erie Street

NAP

Fee

NAP

17.04

Property

4570 Executive Drive

10%

Fee

NAP

17.05

Property

9360-9390 Towne Centre Drive

13%

Fee

NAP

17.06

Property

21 Erie Street

NAP

Fee

NAP

17.07

Property

47 Erie Street Parking Structure

NAP

Fee

NAP

17.08

Property

Eastgate Mall

10%

Fee

NAP

18.00

Loan

FG Medical Portfolio

47,443

10,314

33,767

2,680

18.01

Property

High Point

NAP

Fee

NAP

18.02

Property

Meridian Surgery Center

NAP

Fee

NAP

18.03

Property

Mary Washington

NAP

Fee

NAP

19.00

Loan

Hotel Indigo

NAP

Fee

NAP

97,544

32,515

40,922

2,204

20.00

Loan

Hilton Washington DC Rockville Hotel

NAP

Fee

NAP

39,810

Springing

21.00

Loan

Euclid Apartments

NAP

Fee

NAP

139,130

66,253

37,141

17,686

1,000,000

22.00

Loan

175 Remsen Street

NAP

Fee

NAP

428,807

106,025

Springing

3,586

23.00

Loan

Prime Storage - West Phoenix

NAP

Fee

NAP

7,363

Springing

24.00

Loan

Hampton Inn North Olmsted Cleveland Airport

NAP

Fee

NAP

70,897

22,507

6,716

6,396

25.00

Loan

155 Elliott Avenue

NAP

Fee

NAP

22,828

4,566

6,354

1,059

26.00

Loan

CLC Preserve Self-Storage

NAP

Fee

NAP

4,027

1,535

27.00

Loan

Walgreens Beaverton

Fee

NAP

Springing

758

189

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	Monthly Replacement / FF&E Reserve ($)	Replacement Reserve Caps ($)	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Caps ($)	Upfront Debt Service Reserve ($)	Monthly Debt Service Reserve ($)	Debt Service Reserve Cap ($)	Upfront Deferred Maintenance Reserve ($)	Upfront Other Reserve ($)	Monthly Other Reserve ($)
1.00	Loan		1	Bay Plaza Community Center	7,110	170,644	1,000,000	Springing	1,000,000	0	0	0	0	1,941,930	0
2.00	Loan		52	Mini Mall Self Storage	27,659	0	0	0	0	0	0	0	240,160	0	0
2.01	Property		1	Carroll
2.02	Property		1	Enterprise - Rucker Blvd
2.03	Property		1	West Memphis
2.04	Property		1	Belpre
2.05	Property		1	Marietta
2.06	Property		1	Enterprise - Geneva Hwy
2.07	Property		1	Parkersburg - Garfield Ave
2.08	Property		1	Bridgeport
2.09	Property		1	Enterprise - Salem Rd
2.10	Property		1	Elizabethton
2.11	Property		1	Cedar Lake
2.12	Property		1	Kannapolis
2.13	Property		1	Johnson City - South Roan
2.14	Property		1	Cincinnati
2.15	Property		1	Mooresville
2.16	Property		1	Bloomington
2.17	Property		1	Newton
2.18	Property		1	Proctorville
2.19	Property		1	Kingsport - Brookside School
2.20	Property		1	Bristol
2.21	Property		1	Hurricane
2.22	Property		1	Blountville
2.23	Property		1	Little Rock
2.24	Property		1	Cedar Lake - Wicker Ave
2.25	Property		1	Clarksville
2.26	Property		1	Parkersburg
2.27	Property		1	Piney Flats
2.28	Property		1	Cross Lanes
2.29	Property		1	Shelby
2.30	Property		1	Batesville
2.31	Property		1	Greeneville
2.32	Property		1	Cleveland - N. Washington
2.33	Property		1	Morgantown - Lower Aarons
2.34	Property		1	Morgantown - Canyon Rd
2.35	Property		1	Asheville
2.36	Property		1	Splendora - Old Hwy 59N
2.37	Property		1	Nitro - 1st Ave S
2.38	Property		1	Elkview
2.39	Property		1	Nitro - 4131 1st St
2.40	Property		1	Splendora - US-59
2.41	Property		1	Conroe - Hwy 105E
2.42	Property		1	Coolville
2.43	Property		1	Little Hocking
2.44	Property		1	Ravenswood
2.45	Property		1	Racine
2.46	Property		1	Cedar Lake - 127th Pl.
2.47	Property		1	Conroe - Woodland Forest
2.48	Property		1	Nitro - 11th St
2.49	Property		1	Conroe - Bryant Rd
2.50	Property		1	Cleveland - CR388
2.51	Property		1	Nitro - 503 Main Ave
2.52	Property		1	Nitro - 1202 Main Ave
3.00	Loan		1	Sacramento Gateway	7,820	187,682	0	36,204	868,900	0	0	0	16,800	61,930	0
4.00	Loan		7	Interstate Industrial Portfolio	32,173	772,158	1,400,000	53,622	0	0	0	0	197,044	786,168	0
4.01	Property		1	2294 Molly Pitcher Highway
4.02	Property		1	Steelway Industrial Park
4.03	Property		1	1001 and 1011 AIP Drive
4.04	Property		1	Northeastern Industrial Park (Bldgs 8, 21 & 22)
4.05	Property		1	Owens Brockway Distribution Warehouse
4.06	Property		1	Marway Circle Industrial Buildings
4.07	Property		1	DLG International, Inc.
5.00	Loan		4	Northeastern Hotel Portfolio	96,827	0	0	0	0	0	0	0	46,115	5,122,985	69,358
5.01	Property		1	SpringHill Suites Tarrytown
5.02	Property		1	Hilton Garden Inn Norwalk
5.03	Property		1	Sheraton Tarrytown
5.04	Property		1	Hilton Garden Inn Shelton
6.00	Loan		1	Moffett Towers Building D	Springing	0	0	0	0	0	0	0	0	0	Springing
7.00	Loan		15	Rockefeller Center	Springing	2,162,241	0	1,801,868	$85.00 per rentable square foot of the applicable Lease Sweep Premises	0	0	0	0	246,794,668	0
7.01	Property		1	30 Rockefeller Plaza
7.02	Property		1	45 Rockefeller Plaza

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	Monthly Replacement / FF&E Reserve ($)	Replacement Reserve Caps ($)	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Caps ($)	Upfront Debt Service Reserve ($)	Monthly Debt Service Reserve ($)	Debt Service Reserve Cap ($)	Upfront Deferred Maintenance Reserve ($)	Upfront Other Reserve ($)	Monthly Other Reserve ($)
7.03	Property		1	10 Rockefeller Plaza
7.04	Property		1	1230 Avenue Of The Americas
7.05	Property		1	50 Rockefeller Plaza
7.06	Property		1	1 Rockefeller Plaza
7.07	Property		1	600 Fifth Avenue
7.08	Property		1	620 Fifth Avenue
7.09	Property		1	610 Fifth Avenue
7.10	Property		1	1270 Avenue Of The Americas
7.11	Property		1	30 Rock Condos
7.12	Property		1	The Little Nell
7.13	Property		1	Radio City Music Hall
7.14	Property		1	1240 Avenue Of The Americas
7.15	Property		1	1258 Avenue Of The Americas
8.00	Loan		24	Atrium Hotel Portfolio 24 Pack	4% of Gross Income from Operations for the calendar month that is two calendar months prior to the calendar month of the Payment Date, plus $1,000,000.00 for the payment date on and after November 2026.	0	0	0	0	0	0	0	0	335,875	Springing
8.01	Property		1	Rogers (Bentonville) Embassy Suites
8.02	Property		1	Frisco Embassy Suites
8.03	Property		1	Hilton Long Beach
8.04	Property		1	San Marcos Embassy Suites
8.05	Property		1	Loveland Embassy Suites
8.06	Property		1	Albuquerque Embassy Suites
8.07	Property		1	Branson Chateau Hotel
8.08	Property		1	Lincoln Embassy Suites
8.09	Property		1	Richardson Renaissance
8.10	Property		1	Charleston Embassy Suites
8.11	Property		1	Nashville South Embassy Suites
8.12	Property		1	La Vista Embassy Suites
8.13	Property		1	St. Charles Embassy Suites
8.14	Property		1	Hot Springs Embassy Suites
8.15	Property		1	East Peoria Embassy Suites
8.16	Property		1	Tucson University Marriott
8.17	Property		1	Embassy Suites Lexington UK Coldstream
8.18	Property		1	Normal Marriott Hotel
8.19	Property		1	Oklahoma City Courtyard by Marriott
8.20	Property		1	North Charleston Residence Inn
8.21	Property		1	Oklahoma City Residence Inn
8.22	Property		1	La Vista Courtyard by Marriott
8.23	Property		1	Springfield Residence Inn
8.24	Property		1	Fort Smith Courtyard by Marriott
9.00	Loan		1	Queens Center	Springing	206,017	0	Springing	641,476	0	0	0	0	12,211,534	0
10.00	Loan		6	ICONIQ Multifamily Portfolio	22,375	0	0	0	0	0	0	0	0	0	Springing
10.01	Property		1	Sentral Union Station	0	0	0	0	0	0	0	0	0
10.02	Property		1	Sentral Michigan Avenue	0	0	0	0	0	0	0	0	0
10.03	Property		1	Sentral SoBro	0	0	0	0	0	0	0	0	0
10.04	Property		1	Sentral Wynwood	0	0	0	0	0	0	0	0	0
10.05	Property		1	Sentral at Austin 1614	0	0	0	0	0	0	0	0	0
10.06	Property		1	Sentral at Austin 1630	0	0	0	0	0	0	0	0	0
11.00	Loan		1	Waterside Marketplace	4,604	200,000	750,000	34,531	750,000	0	0	0	0	1,413,000	0
12.00	Loan		1	Lakeland Park Center	2,742	0	0	22,848	0	0	0	0	0	6,142	0
13.00	Loan		1	International Plaza II	8,092	291,322	16,185	16,185	582,645	0	0	0	0	2,195,284	0
14.00	Loan		1	Eaton Innovation Center	Springing	48,964	0	Springing	326,427	0	0	0	0	0	Springing
15.00	Loan		1	Mocksville Industrial	2,109	0	0	5,298	0	1,273,748	0	0	0	0	0
16.00	Loan		1	144-25 Roosevelt Ave	3,354	0	0	0	0	0	0	0	19,300	0	0
17.00	Loan		8	BioMed 2024 Portfolio 2	0	0	0	Springing	An amount equal to twelve (12) multiplied by the Rollover Reserve Monthly Deposit.	0	0	0	0	3,569,740	0
17.01	Property		1	200 Sidney	0	0	0	0	0	0	0	0	0
17.02	Property		1	Lincoln Centre	0	0	0	0	0	0	0	0	0
17.03	Property		1	40 Erie Street	0	0	0	0	0	0	0	0	0
17.04	Property		1	4570 Executive Drive	0	0	0	0	0	0	0	0	0
17.05	Property		1	9360-9390 Towne Centre Drive	0	0	0	0	0	0	0	0	0
17.06	Property		1	21 Erie Street	0	0	0	0	0	0	0	0	0
17.07	Property		1	47 Erie Street Parking Structure	0	0	0	0	0	0	0	0	0
17.08	Property		1	Eastgate Mall	0	0	0	0	0	0	0	0	0
18.00	Loan		3	FG Medical Portfolio	1,011	0	0	0	0	0	0	0	10,875	0	42,004
18.01	Property		1	High Point
18.02	Property		1	Meridian Surgery Center
18.03	Property		1	Mary Washington
19.00	Loan		1	Hotel Indigo	24,682	0	0	0	0	0	0	0	5,750	1,024,000	Springing
20.00	Loan		1	Hilton Washington DC Rockville Hotel	24,530	0	0	0	0	0	0	0	0	6,332,004	161,400
21.00	Loan		1	Euclid Apartments	15,375	0	0	0	0	0	0	0	28,750	0	0
22.00	Loan		1	175 Remsen Street	3,586	0	1,000,000	16,301	1,500,000	0	0	0	14,505	0	0
23.00	Loan		1	Prime Storage - West Phoenix	936	0	0	0	0	0	0	0	0	0	0
24.00	Loan		1	Hampton Inn North Olmsted Cleveland Airport	14,164	0	0	0	0	0	0	0	16,250	0	0
25.00	Loan		1	155 Elliott Avenue	500	0	0	0	0	0	0	0	19,000	0	0
26.00	Loan		1	CLC Preserve Self-Storage	452	0	0	0	0	0	0	0	0	0	0
27.00	Loan		1	Walgreens Beaverton	Springing	0	0	0	0	0	0	0	0	0	0

A-1-22

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Other Reserve Description	Other Reserve Cap ($)	Holdback/ Earnout Amount ($)	Holdback/ Earnout Description	Lockbox Type	Cash Management	Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)	Tenant Specific Excess Cash Trap Trigger (Y/N)
1.00	Loan		1	Bay Plaza Community Center	Outstanding TI/LC Reserve	0	0	NAP	Hard	Springing	Yes	Yes
2.00	Loan		52	Mini Mall Self Storage	NAP	0	0	NAP	Springing	Springing	Yes	No
2.01	Property		1	Carroll
2.02	Property		1	Enterprise - Rucker Blvd
2.03	Property		1	West Memphis
2.04	Property		1	Belpre
2.05	Property		1	Marietta
2.06	Property		1	Enterprise - Geneva Hwy
2.07	Property		1	Parkersburg - Garfield Ave
2.08	Property		1	Bridgeport
2.09	Property		1	Enterprise - Salem Rd
2.10	Property		1	Elizabethton
2.11	Property		1	Cedar Lake
2.12	Property		1	Kannapolis
2.13	Property		1	Johnson City - South Roan
2.14	Property		1	Cincinnati
2.15	Property		1	Mooresville
2.16	Property		1	Bloomington
2.17	Property		1	Newton
2.18	Property		1	Proctorville
2.19	Property		1	Kingsport - Brookside School
2.20	Property		1	Bristol
2.21	Property		1	Hurricane
2.22	Property		1	Blountville
2.23	Property		1	Little Rock
2.24	Property		1	Cedar Lake - Wicker Ave
2.25	Property		1	Clarksville
2.26	Property		1	Parkersburg
2.27	Property		1	Piney Flats
2.28	Property		1	Cross Lanes
2.29	Property		1	Shelby
2.30	Property		1	Batesville
2.31	Property		1	Greeneville
2.32	Property		1	Cleveland - N. Washington
2.33	Property		1	Morgantown - Lower Aarons
2.34	Property		1	Morgantown - Canyon Rd
2.35	Property		1	Asheville
2.36	Property		1	Splendora - Old Hwy 59N
2.37	Property		1	Nitro - 1st Ave S
2.38	Property		1	Elkview
2.39	Property		1	Nitro - 4131 1st St
2.40	Property		1	Splendora - US-59
2.41	Property		1	Conroe - Hwy 105E
2.42	Property		1	Coolville
2.43	Property		1	Little Hocking
2.44	Property		1	Ravenswood
2.45	Property		1	Racine
2.46	Property		1	Cedar Lake - 127th Pl.
2.47	Property		1	Conroe - Woodland Forest
2.48	Property		1	Nitro - 11th St
2.49	Property		1	Conroe - Bryant Rd
2.50	Property		1	Cleveland - CR388
2.51	Property		1	Nitro - 503 Main Ave
2.52	Property		1	Nitro - 1202 Main Ave
3.00	Loan		1	Sacramento Gateway	Existing TI/LC Obligations Reserve Funds	0	0	NAP	Hard	Springing	Yes	No
4.00	Loan		7	Interstate Industrial Portfolio	Rent Concession Funds ($210,881.48); TATILC Funds ($575,286.97)	0	0	NAP	Hard	Springing	Yes	Yes
4.01	Property		1	2294 Molly Pitcher Highway
4.02	Property		1	Steelway Industrial Park
4.03	Property		1	1001 and 1011 AIP Drive
4.04	Property		1	Northeastern Industrial Park (Bldgs 8, 21 & 22)
4.05	Property		1	Owens Brockway Distribution Warehouse
4.06	Property		1	Marway Circle Industrial Buildings
4.07	Property		1	DLG International, Inc.
5.00	Loan		4	Northeastern Hotel Portfolio	PIP Reserve Funds (Upfront: $5,077,834.00, Monthly: Springing); HGI Norwalk Ground Rent Reserve (Upfront: $42,389.00, Monthly: $42,389.00) Sheraton Tarrytown Condo Assessment Reserve (Upfront: $2,762.00, Monthly: $2,762.00); Capital Expenditure (Monthly: $24,206.85)	0	0	NAP	Hard	Springing	Yes	No
5.01	Property		1	SpringHill Suites Tarrytown
5.02	Property		1	Hilton Garden Inn Norwalk
5.03	Property		1	Sheraton Tarrytown
5.04	Property		1	Hilton Garden Inn Shelton
6.00	Loan		1	Moffett Towers Building D	Lease Sweep Reserve	0	0	NAP	Hard	In Place	Yes	Yes
7.00	Loan		15	Rockefeller Center	Specified Tenant Reserves ($246,794,668), Condominium Common Charges Account (Springing)	0	0	NAP	Hard	Springing	Yes	Yes
7.01	Property		1	30 Rockefeller Plaza
7.02	Property		1	45 Rockefeller Plaza

A-1-23

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Other Reserve Description	Other Reserve Cap ($)	Holdback/ Earnout Amount ($)	Holdback/ Earnout Description	Lockbox Type	Cash Management	Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)	Tenant Specific Excess Cash Trap Trigger (Y/N)
7.03	Property		1	10 Rockefeller Plaza
7.04	Property		1	1230 Avenue Of The Americas
7.05	Property		1	50 Rockefeller Plaza
7.06	Property		1	1 Rockefeller Plaza
7.07	Property		1	600 Fifth Avenue
7.08	Property		1	620 Fifth Avenue
7.09	Property		1	610 Fifth Avenue
7.10	Property		1	1270 Avenue Of The Americas
7.11	Property		1	30 Rock Condos
7.12	Property		1	The Little Nell
7.13	Property		1	Radio City Music Hall
7.14	Property		1	1240 Avenue Of The Americas
7.15	Property		1	1258 Avenue Of The Americas
8.00	Loan		24	Atrium Hotel Portfolio 24 Pack	Ground Lease Reserve	335,875	0	NAP	Hard	Springing	Yes	No
8.01	Property		1	Rogers (Bentonville) Embassy Suites
8.02	Property		1	Frisco Embassy Suites
8.03	Property		1	Hilton Long Beach
8.04	Property		1	San Marcos Embassy Suites
8.05	Property		1	Loveland Embassy Suites
8.06	Property		1	Albuquerque Embassy Suites
8.07	Property		1	Branson Chateau Hotel
8.08	Property		1	Lincoln Embassy Suites
8.09	Property		1	Richardson Renaissance
8.10	Property		1	Charleston Embassy Suites
8.11	Property		1	Nashville South Embassy Suites
8.12	Property		1	La Vista Embassy Suites
8.13	Property		1	St. Charles Embassy Suites
8.14	Property		1	Hot Springs Embassy Suites
8.15	Property		1	East Peoria Embassy Suites
8.16	Property		1	Tucson University Marriott
8.17	Property		1	Embassy Suites Lexington UK Coldstream
8.18	Property		1	Normal Marriott Hotel
8.19	Property		1	Oklahoma City Courtyard by Marriott
8.20	Property		1	North Charleston Residence Inn
8.21	Property		1	Oklahoma City Residence Inn
8.22	Property		1	La Vista Courtyard by Marriott
8.23	Property		1	Springfield Residence Inn
8.24	Property		1	Fort Smith Courtyard by Marriott
9.00	Loan		1	Queens Center	Outstanding TI/LC Reserve ($11,562,092); Gap Rent Reserve ($649,442)	0	0	NAP	Hard	Springing	Yes	No
10.00	Loan		6	ICONIQ Multifamily Portfolio	Ground Rent Reserve	0	0	NAP	Soft	Springing	Yes	No
10.01	Property		1	Sentral Union Station
10.02	Property		1	Sentral Michigan Avenue
10.03	Property		1	Sentral SoBro
10.04	Property		1	Sentral Wynwood
10.05	Property		1	Sentral at Austin 1614
10.06	Property		1	Sentral at Austin 1630
11.00	Loan		1	Waterside Marketplace	Existing TI/LC Reserve Funds	0	0	NAP	Hard	Springing	Yes	No
12.00	Loan		1	Lakeland Park Center	Tenant Reimbursement Reserve Funds	0	0	NAP	Hard	Springing	Yes	Yes
13.00	Loan		1	International Plaza II	Free Rent Reserve Fund ($1,714,536); Outstanding TI/LC Reserve ($480,748)	0	0	NAP	Hard	Springing	Yes	Yes
14.00	Loan		1	Eaton Innovation Center	Downgrade Reserve	0	0	NAP	Hard	Springing	Yes	Yes
15.00	Loan		1	Mocksville Industrial	NAP	0	0	NAP	Hard	Springing	Yes	Yes
16.00	Loan		1	144-25 Roosevelt Ave	NAP	0	0	NAP	Springing	Springing	Yes	No
17.00	Loan		8	BioMed 2024 Portfolio 2	Unfunded Obligations Reserve	0	0	NAP	Hard	Springing	Yes	No
17.01	Property		1	200 Sidney
17.02	Property		1	Lincoln Centre
17.03	Property		1	40 Erie Street
17.04	Property		1	4570 Executive Drive
17.05	Property		1	9360-9390 Towne Centre Drive
17.06	Property		1	21 Erie Street
17.07	Property		1	47 Erie Street Parking Structure
17.08	Property		1	Eastgate Mall
18.00	Loan		3	FG Medical Portfolio	Material Tenant Funds (Mary Washington)	0	0	NAP	Hard	Springing	Yes	Yes
18.01	Property		1	High Point
18.02	Property		1	Meridian Surgery Center
18.03	Property		1	Mary Washington
19.00	Loan		1	Hotel Indigo	Elevator Repairs (Upfront: $1,024,000.00); PIP Reserve Funds (Monthly: Springing)	0	0	NAP	Springing	Springing	Yes	No
20.00	Loan		1	Hilton Washington DC Rockville Hotel	PIP Reserve (Upfront: $6,332,004); Seasonality Reserve (Monthly: $161,400)	0	0	NAP	Hard	Springing	Yes	No
21.00	Loan		1	Euclid Apartments	NAP	0	0	NAP	Springing	Springing	Yes	No
22.00	Loan		1	175 Remsen Street	NAP	0	0	NAP	Hard	Springing	Yes	Yes
23.00	Loan		1	Prime Storage - West Phoenix	NAP	0	0	NAP	Springing	Springing	Yes	No
24.00	Loan		1	Hampton Inn North Olmsted Cleveland Airport	NAP	0	0	NAP	Springing	Springing	Yes	No
25.00	Loan		1	155 Elliott Avenue	NAP	0	0	NAP	Springing	Springing	Yes	No
26.00	Loan		1	CLC Preserve Self-Storage	NAP	0	0	NAP	Springing	Springing	Yes	No
27.00	Loan		1	Walgreens Beaverton	NAP	0	0	NAP	Springing	Springing	Yes	Yes

A-1-24

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Pari Passu (Y/N)	Pari Passu in Trust Controlling (Y/N)	Trust Pari Passu Cut-off Date Balance ($)	Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($)	Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)	Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($)	Subordinate Companion Loan Cut-off Date Balance ($)	Subordinate Companion Loan Interest Rate	Whole Loan Cut-off Date Balance ($)	Whole Loan Monthly Debt Service ($)	Whole Loan Cut-off Date LTV Ratio (%)	Whole Loan Underwritten NCF DSCR (x)
1.00	Loan		1	Bay Plaza Community Center	Yes	No	69,000,000	211,000,000	1,092,828.59	1,450,199.07	NAP	NAP	280,000,000	1,450,199.07	59.6%	1.54
2.00	Loan		52	Mini Mall Self Storage	Yes	Yes	69,000,000	111,000,000	559,894.79	907,937.50	NAP	NAP	180,000,000	907,937.50	73.8%	1.71
2.01	Property		1	Carroll
2.02	Property		1	Enterprise - Rucker Blvd
2.03	Property		1	West Memphis
2.04	Property		1	Belpre
2.05	Property		1	Marietta
2.06	Property		1	Enterprise - Geneva Hwy
2.07	Property		1	Parkersburg - Garfield Ave
2.08	Property		1	Bridgeport
2.09	Property		1	Enterprise - Salem Rd
2.10	Property		1	Elizabethton
2.11	Property		1	Cedar Lake
2.12	Property		1	Kannapolis
2.13	Property		1	Johnson City - South Roan
2.14	Property		1	Cincinnati
2.15	Property		1	Mooresville
2.16	Property		1	Bloomington
2.17	Property		1	Newton
2.18	Property		1	Proctorville
2.19	Property		1	Kingsport - Brookside School
2.20	Property		1	Bristol
2.21	Property		1	Hurricane
2.22	Property		1	Blountville
2.23	Property		1	Little Rock
2.24	Property		1	Cedar Lake - Wicker Ave
2.25	Property		1	Clarksville
2.26	Property		1	Parkersburg
2.27	Property		1	Piney Flats
2.28	Property		1	Cross Lanes
2.29	Property		1	Shelby
2.30	Property		1	Batesville
2.31	Property		1	Greeneville
2.32	Property		1	Cleveland - N. Washington
2.33	Property		1	Morgantown - Lower Aarons
2.34	Property		1	Morgantown - Canyon Rd
2.35	Property		1	Asheville
2.36	Property		1	Splendora - Old Hwy 59N
2.37	Property		1	Nitro - 1st Ave S
2.38	Property		1	Elkview
2.39	Property		1	Nitro - 4131 1st St
2.40	Property		1	Splendora - US-59
2.41	Property		1	Conroe - Hwy 105E
2.42	Property		1	Coolville
2.43	Property		1	Little Hocking
2.44	Property		1	Ravenswood
2.45	Property		1	Racine
2.46	Property		1	Cedar Lake - 127th Pl.
2.47	Property		1	Conroe - Woodland Forest
2.48	Property		1	Nitro - 11th St
2.49	Property		1	Conroe - Bryant Rd
2.50	Property		1	Cleveland - CR388
2.51	Property		1	Nitro - 503 Main Ave
2.52	Property		1	Nitro - 1202 Main Ave
3.00	Loan		1	Sacramento Gateway	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
4.00	Loan		7	Interstate Industrial Portfolio	Yes	Yes	58,000,000	54,000,000	296,699.37	615,376.48	NAP	NAP	112,000,000	615,376.48	63.9%	1.37
4.01	Property		1	2294 Molly Pitcher Highway
4.02	Property		1	Steelway Industrial Park
4.03	Property		1	1001 and 1011 AIP Drive
4.04	Property		1	Northeastern Industrial Park (Bldgs 8, 21 & 22)
4.05	Property		1	Owens Brockway Distribution Warehouse
4.06	Property		1	Marway Circle Industrial Buildings
4.07	Property		1	DLG International, Inc.
5.00	Loan		4	Northeastern Hotel Portfolio	No	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
5.01	Property		1	SpringHill Suites Tarrytown
5.02	Property		1	Hilton Garden Inn Norwalk
5.03	Property		1	Sheraton Tarrytown
5.04	Property		1	Hilton Garden Inn Shelton
6.00	Loan		1	Moffett Towers Building D	Yes	No	42,000,000	103,000,000	605,697.22	852,680.56	NAP	NAP	145,000,000	852,680.56	48.3%	1.83
7.00	Loan		15	Rockefeller Center	Yes	No	40,000,000	1,928,500,000	8,665,537.97	8,845,274.30	1,531,500,000	7.29913%	3,500,000,000	18,160,786.71	57.4%	1.54
7.01	Property		1	30 Rockefeller Plaza
7.02	Property		1	45 Rockefeller Plaza

A-1-25

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

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Pari Passu (Y/N)

Pari Passu in Trust Controlling (Y/N)

Trust Pari Passu Cut-off Date Balance ($)

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

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

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

Subordinate Companion Loan Cut-off Date Balance ($)

Subordinate Companion Loan Interest Rate

Whole Loan Cut-off Date Balance ($)

Whole Loan Monthly Debt Service ($)

Whole Loan Cut-off Date LTV Ratio (%)

Whole Loan Underwritten NCF DSCR (x)

7.03

Property

10 Rockefeller Plaza

7.04

Property

1230 Avenue Of The Americas

7.05

Property

50 Rockefeller Plaza

7.06

Property

1 Rockefeller Plaza

7.07

Property

600 Fifth Avenue

7.08

Property

620 Fifth Avenue

7.09

Property

610 Fifth Avenue

7.10

Property

1270 Avenue Of The Americas

7.11

Property

30 Rock Condos

7.12

Property

The Little Nell

7.13

Property

Radio City Music Hall

7.14

Property

1240 Avenue Of The Americas

7.15

Property

1258 Avenue Of The Americas

8.00

Loan

Atrium Hotel Portfolio 24 Pack

Yes

35,000,000

429,800,000

2,009,087.26

2,172,693.71

520,200,000

8.97785%

985,000,000

6,118,644.03

68.0%

1.48

8.01

Property

Rogers (Bentonville) Embassy Suites

8.02

Property

Frisco Embassy Suites

8.03

Property

Hilton Long Beach

8.04

Property

San Marcos Embassy Suites

8.05

Property

Loveland Embassy Suites

8.06

Property

Albuquerque Embassy Suites

8.07

Property

Branson Chateau Hotel

8.08

Property

Lincoln Embassy Suites

8.09

Property

Richardson Renaissance

8.10

Property

Charleston Embassy Suites

8.11

Property

Nashville South Embassy Suites

8.12

Property

La Vista Embassy Suites

8.13

Property

St. Charles Embassy Suites

8.14

Property

Hot Springs Embassy Suites

8.15

Property

East Peoria Embassy Suites

8.16

Property

Tucson University Marriott

8.17

Property

Embassy Suites Lexington UK Coldstream

8.18

Property

Normal Marriott Hotel

8.19

Property

Oklahoma City Courtyard by Marriott

8.20

Property

North Charleston Residence Inn

8.21

Property

Oklahoma City Residence Inn

8.22

Property

La Vista Courtyard by Marriott

8.23

Property

Springfield Residence Inn

8.24

Property

Fort Smith Courtyard by Marriott

9.00

Loan

Queens Center

Yes

30,000,000

495,000,000

2,245,890.63

2,382,005.21

NAP

525,000,000

2,382,005.21

49.5%

1.84

10.00

Loan

ICONIQ Multifamily Portfolio

Yes

26,000,000

274,000,000

1,369,375.10

1,483,160.86

225,000,000

6.36500%

525,000,000

2,693,173.88

63.1%

1.34

10.01

Property

Sentral Union Station

10.02

Property

Sentral Michigan Avenue

10.03

Property

Sentral SoBro

10.04

Property

Sentral Wynwood

10.05

Property

Sentral at Austin 1614

10.06

Property

Sentral at Austin 1630

11.00

Loan

Waterside Marketplace

NAP

12.00

Loan

Lakeland Park Center

NAP

13.00

Loan

International Plaza II

Yes

21,995,000

56,330,000

353,620.70

491,697.88

NAP

78,325,000

491,697.88

63.1%

1.77

14.00

Loan

Eaton Innovation Center

NAP

15.00

Loan

Mocksville Industrial

NAP

16.00

Loan

144-25 Roosevelt Ave

NAP

17.00

Loan

BioMed 2024 Portfolio 2

Yes

16,500,000

533,394,737

2,473,091.25

2,549,593.70

166,842,106

7.23929%

716,736,843

3,570,087.72

65.3%

1.67

17.01

Property

200 Sidney

17.02

Property

Lincoln Centre

17.03

Property

40 Erie Street

17.04

Property

4570 Executive Drive

17.05

Property

9360-9390 Towne Centre Drive

17.06

Property

21 Erie Street

17.07

Property

47 Erie Street Parking Structure

17.08

Property

Eastgate Mall

18.00

Loan

FG Medical Portfolio

NAP

18.01

Property

High Point

18.02

Property

Meridian Surgery Center

18.03

Property

Mary Washington

19.00

Loan

Hotel Indigo

NAP

20.00

Loan

Hilton Washington DC Rockville Hotel

Yes

11,916,104

14,564,127

91,072.07

165,585.59

NAP

26,480,231

165,585.59

52.9%

1.91

21.00

Loan

Euclid Apartments

Yes

10,000,000

43,000,000

256,496.99

316,147.45

NAP

53,000,000

316,147.45

68.8%

1.69

22.00

Loan

175 Remsen Street

Yes

10,000,000

20,000,000

122,511.57

183,767.36

NAP

30,000,000

183,767.36

55.6%

1.58

23.00

Loan

Prime Storage - West Phoenix

NAP

24.00

Loan

Hampton Inn North Olmsted Cleveland Airport

NAP

25.00

Loan

155 Elliott Avenue

NAP

26.00

Loan

CLC Preserve Self-Storage

NAP

27.00

Loan

Walgreens Beaverton

NAP

A-1-26

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

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Whole Loan Underwritten NOI Debt Yield (%)

Mezzanine Debt Cut-off Date Balance($)

Mezzanine Debt Interest Rate (%)

Total Debt Cut-off Date Balance ($)

Total Debt Monthly Debt Service ($)

Total Debt Cut-off Date LTV Ratio (%)

Total Debt Underwritten NCF DSCR (x)

Total Debt Underwritten NOI Debt Yield (%)

Future Additional Debt Permitted (Y/N)

Future Debt Permitted Type

Sponsor

1.00

Loan

Bay Plaza Community Center

10.0%

NAP

Yes

Mezzanine

Prestige Properties & Development

2.00

Loan

Mini Mall Self Storage

10.5%

NAP

Mini Mall U.S. Storage Properties Master LP

2.01

Property

Carroll

2.02

Property

Enterprise - Rucker Blvd

2.03

Property

West Memphis

2.04

Property

Belpre

2.05

Property

Marietta

2.06

Property

Enterprise - Geneva Hwy

2.07

Property

Parkersburg - Garfield Ave

2.08

Property

Bridgeport

2.09

Property

Enterprise - Salem Rd

2.10

Property

Elizabethton

2.11

Property

Cedar Lake

2.12

Property

Kannapolis

2.13

Property

Johnson City - South Roan

2.14

Property

Cincinnati

2.15

Property

Mooresville

2.16

Property

Bloomington

2.17

Property

Newton

2.18

Property

Proctorville

2.19

Property

Kingsport - Brookside School

2.20

Property

Bristol

2.21

Property

Hurricane

2.22

Property

Blountville

2.23

Property

Little Rock

2.24

Property

Cedar Lake - Wicker Ave

2.25

Property

Clarksville

2.26

Property

Parkersburg

2.27

Property

Piney Flats

2.28

Property

Cross Lanes

2.29

Property

Shelby

2.30

Property

Batesville

2.31

Property

Greeneville

2.32

Property

Cleveland - N. Washington

2.33

Property

Morgantown - Lower Aarons

2.34

Property

Morgantown - Canyon Rd

2.35

Property

Asheville

2.36

Property

Splendora - Old Hwy 59N

2.37

Property

Nitro - 1st Ave S

2.38

Property

Elkview

2.39

Property

Nitro - 4131 1st St

2.40

Property

Splendora - US-59

2.41

Property

Conroe - Hwy 105E

2.42

Property

Coolville

2.43

Property

Little Hocking

2.44

Property

Ravenswood

2.45

Property

Racine

2.46

Property

Cedar Lake - 127th Pl.

2.47

Property

Conroe - Woodland Forest

2.48

Property

Nitro - 11th St

2.49

Property

Conroe - Bryant Rd

2.50

Property

Cleveland - CR388

2.51

Property

Nitro - 503 Main Ave

2.52

Property

Nitro - 1202 Main Ave

3.00

Loan

Sacramento Gateway

NAP

Fairbourne, Harbert Fund and Harbert U.S. Real Estate Funds VI Feeder L.P.

4.00

Loan

Interstate Industrial Portfolio

9.9%

NAP

Gavriel Alexander

4.01

Property

2294 Molly Pitcher Highway

4.02

Property

Steelway Industrial Park

4.03

Property

1001 and 1011 AIP Drive

4.04

Property

Northeastern Industrial Park (Bldgs 8, 21 & 22)

4.05

Property

Owens Brockway Distribution Warehouse

4.06

Property

Marway Circle Industrial Buildings

4.07

Property

DLG International, Inc.

5.00

Loan

Northeastern Hotel Portfolio

NAP

Lixi Group

5.01

Property

SpringHill Suites Tarrytown

5.02

Property

Hilton Garden Inn Norwalk

5.03

Property

Sheraton Tarrytown

5.04

Property

Hilton Garden Inn Shelton

6.00

Loan

Moffett Towers Building D

13.2%

NAP

Joseph K. Paul (a/k/a Jay Paul)

7.00

Loan

Rockefeller Center

10.3%

NAP

Yes

Mezzanine

Tishman Speyer Properties, L.P. and Henry Crown and Company S LLC

7.01

Property

30 Rockefeller Plaza

7.02

Property

45 Rockefeller Plaza

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

Whole Loan Underwritten NOI Debt Yield (%)

Mezzanine Debt Cut-off Date Balance($)

Mezzanine Debt Interest Rate (%)

Total Debt Cut-off Date Balance ($)

Total Debt Monthly Debt Service ($)

Total Debt Cut-off Date LTV Ratio (%)

Total Debt Underwritten NCF DSCR (x)

Total Debt Underwritten NOI Debt Yield (%)

Future Additional Debt Permitted (Y/N)

Future Debt Permitted Type

Sponsor

7.03

Property

10 Rockefeller Plaza

7.04

Property

1230 Avenue Of The Americas

7.05

Property

50 Rockefeller Plaza

7.06

Property

1 Rockefeller Plaza

7.07

Property

600 Fifth Avenue

7.08

Property

620 Fifth Avenue

7.09

Property

610 Fifth Avenue

7.10

Property

1270 Avenue Of The Americas

7.11

Property

30 Rock Condos

7.12

Property

The Little Nell

7.13

Property

Radio City Music Hall

7.14

Property

1240 Avenue Of The Americas

7.15

Property

1258 Avenue Of The Americas

8.00

Loan

Atrium Hotel Portfolio 24 Pack

12.6%

NAP

Atrium Holding Company

8.01

Property

Rogers (Bentonville) Embassy Suites

8.02

Property

Frisco Embassy Suites

8.03

Property

Hilton Long Beach

8.04

Property

San Marcos Embassy Suites

8.05

Property

Loveland Embassy Suites

8.06

Property

Albuquerque Embassy Suites

8.07

Property

Branson Chateau Hotel

8.08

Property

Lincoln Embassy Suites

8.09

Property

Richardson Renaissance

8.10

Property

Charleston Embassy Suites

8.11

Property

Nashville South Embassy Suites

8.12

Property

La Vista Embassy Suites

8.13

Property

St. Charles Embassy Suites

8.14

Property

Hot Springs Embassy Suites

8.15

Property

East Peoria Embassy Suites

8.16

Property

Tucson University Marriott

8.17

Property

Embassy Suites Lexington UK Coldstream

8.18

Property

Normal Marriott Hotel

8.19

Property

Oklahoma City Courtyard by Marriott

8.20

Property

North Charleston Residence Inn

8.21

Property

Oklahoma City Residence Inn

8.22

Property

La Vista Courtyard by Marriott

8.23

Property

Springfield Residence Inn

8.24

Property

Fort Smith Courtyard by Marriott

9.00

Loan

Queens Center

10.2%

NAP

The Macerich Partnership, L.P.

10.00

Loan

ICONIQ Multifamily Portfolio

8.3%

NAP

ICONIQ Residential Partners GP, LP

10.01

Property

Sentral Union Station

10.02

Property

Sentral Michigan Avenue

10.03

Property

Sentral SoBro

10.04

Property

Sentral Wynwood

10.05

Property

Sentral at Austin 1614

10.06

Property

Sentral at Austin 1630

11.00

Loan

Waterside Marketplace

NAP

Sridhar Marupudi and Ziaur Rahman

12.00

Loan

Lakeland Park Center

NAP

Daniel Katz and Daniel Kaufthal

13.00

Loan

International Plaza II

14.0%

NAP

Shorenstein Investment Advisors

14.00

Loan

Eaton Innovation Center

NAP

New Mountain Net Lease Partners II Corporation

15.00

Loan

Mocksville Industrial

NAP

Damian Kassab, John Garcia, Ajoy Sharma and Bruce Culver

16.00

Loan

144-25 Roosevelt Ave

NAP

John Casimir Podpirka, Charles Alexander Podpirka and Richard Podpirka

17.00

Loan

BioMed 2024 Portfolio 2

10.1%

NAP

Yes

Mezzanine

BioMed Realty, L.P.

17.01

Property

200 Sidney

17.02

Property

Lincoln Centre

17.03

Property

40 Erie Street

17.04

Property

4570 Executive Drive

17.05

Property

9360-9390 Towne Centre Drive

17.06

Property

21 Erie Street

17.07

Property

47 Erie Street Parking Structure

17.08

Property

Eastgate Mall

18.00

Loan

FG Medical Portfolio

NAP

Elizabeth G. Frazier Revocable Trust Dated January 9, 2004, Elizabeth Frazier, Bradley Grausz Family Trust
Dated October 12, 2021 and Bradley Grausz

18.01

Property

High Point

18.02

Property

Meridian Surgery Center

18.03

Property

Mary Washington

19.00

Loan

Hotel Indigo

NAP

Glenmont Capital

20.00

Loan

Hilton Washington DC Rockville Hotel

16.6%

NAP

Frederic W. Malek

21.00

Loan

Euclid Apartments

12.4%

NAP

Yes

Mezzanine

MD Khaled Noor

22.00

Loan

175 Remsen Street

12.4%

NAP

The Treeline Companies

23.00

Loan

Prime Storage - West Phoenix

NAP

Yes

Mezzanine

Prime Storage Fund II, LP

24.00

Loan

Hampton Inn North Olmsted Cleveland Airport

NAP

Joseph Moffa and Roman Paich

25.00

Loan

155 Elliott Avenue

NAP

Moshe Blum and Avrum Ostreicher

26.00

Loan

CLC Preserve Self-Storage

NAP

Dean Munro, Kevin Munro and Brian Munro

27.00

Loan

Walgreens Beaverton

NAP

Al Mashouf, Marsha Ann Mashouf and The Mashouf Family Trust Dated May 22, 1989

A-1-28

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Non-Recourse Carveout Guarantor	Delaware Statutory Trust (Y/N)	Tenants-in-common (Y/N)	Loan Purpose	Property Located Within a Qualified Opportunity Zone (Y/N)	Sources: Loan Amount ($)	Sources: Principal's New Cash Contribution ($)	Sources: Subordinate Debt ($)	Sources: Other Sources ($)	Sources: Total Sources ($)
1.00	Loan		1	Bay Plaza Community Center	Sami Shalem and Irving Pergament	No	No	Refinance		280,000,000	0	0	0	280,000,000
2.00	Loan		52	Mini Mall Self Storage	Mini Mall U.S. Storage Properties Master LP	No	No	Refinance		180,000,000	0	0	0	180,000,000
2.01	Property		1	Carroll
2.02	Property		1	Enterprise - Rucker Blvd
2.03	Property		1	West Memphis
2.04	Property		1	Belpre
2.05	Property		1	Marietta
2.06	Property		1	Enterprise - Geneva Hwy
2.07	Property		1	Parkersburg - Garfield Ave
2.08	Property		1	Bridgeport
2.09	Property		1	Enterprise - Salem Rd
2.10	Property		1	Elizabethton
2.11	Property		1	Cedar Lake
2.12	Property		1	Kannapolis
2.13	Property		1	Johnson City - South Roan
2.14	Property		1	Cincinnati
2.15	Property		1	Mooresville
2.16	Property		1	Bloomington
2.17	Property		1	Newton
2.18	Property		1	Proctorville
2.19	Property		1	Kingsport - Brookside School
2.20	Property		1	Bristol
2.21	Property		1	Hurricane
2.22	Property		1	Blountville
2.23	Property		1	Little Rock
2.24	Property		1	Cedar Lake - Wicker Ave
2.25	Property		1	Clarksville
2.26	Property		1	Parkersburg
2.27	Property		1	Piney Flats
2.28	Property		1	Cross Lanes
2.29	Property		1	Shelby
2.30	Property		1	Batesville
2.31	Property		1	Greeneville
2.32	Property		1	Cleveland - N. Washington
2.33	Property		1	Morgantown - Lower Aarons
2.34	Property		1	Morgantown - Canyon Rd
2.35	Property		1	Asheville
2.36	Property		1	Splendora - Old Hwy 59N
2.37	Property		1	Nitro - 1st Ave S
2.38	Property		1	Elkview
2.39	Property		1	Nitro - 4131 1st St
2.40	Property		1	Splendora - US-59
2.41	Property		1	Conroe - Hwy 105E
2.42	Property		1	Coolville
2.43	Property		1	Little Hocking
2.44	Property		1	Ravenswood
2.45	Property		1	Racine
2.46	Property		1	Cedar Lake - 127th Pl.
2.47	Property		1	Conroe - Woodland Forest
2.48	Property		1	Nitro - 11th St
2.49	Property		1	Conroe - Bryant Rd
2.50	Property		1	Cleveland - CR388
2.51	Property		1	Nitro - 503 Main Ave
2.52	Property		1	Nitro - 1202 Main Ave
3.00	Loan		1	Sacramento Gateway	Fairbourne Properties, LLC	No	No	Refinance		61,500,000	0	0	0	61,500,000
4.00	Loan		7	Interstate Industrial Portfolio	Gavriel Alexander	No	No	Refinance		112,000,000	0	0	0	112,000,000
4.01	Property		1	2294 Molly Pitcher Highway
4.02	Property		1	Steelway Industrial Park
4.03	Property		1	1001 and 1011 AIP Drive
4.04	Property		1	Northeastern Industrial Park (Bldgs 8, 21 & 22)
4.05	Property		1	Owens Brockway Distribution Warehouse
4.06	Property		1	Marway Circle Industrial Buildings
4.07	Property		1	DLG International, Inc.
5.00	Loan		4	Northeastern Hotel Portfolio	Shen Xiao	No	No	Refinance		54,400,000	8,367,010	0	0	62,767,010
5.01	Property		1	SpringHill Suites Tarrytown
5.02	Property		1	Hilton Garden Inn Norwalk
5.03	Property		1	Sheraton Tarrytown
5.04	Property		1	Hilton Garden Inn Shelton
6.00	Loan		1	Moffett Towers Building D	Paul Guarantor LLC	No	No	Recapitalization		145,000,000	0	0	0	145,000,000
7.00	Loan		15	Rockefeller Center	Tishman Speyer Crown Equities LLC	No	No	Refinance		3,500,000,000	0	0	0	3,500,000,000
7.01	Property		1	30 Rockefeller Plaza
7.02	Property		1	45 Rockefeller Plaza

A-1-29

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Non-Recourse Carveout Guarantor	Delaware Statutory Trust (Y/N)	Tenants-in-common (Y/N)	Loan Purpose	Property Located Within a Qualified Opportunity Zone (Y/N)	Sources: Loan Amount ($)	Sources: Principal's New Cash Contribution ($)	Sources: Subordinate Debt ($)	Sources: Other Sources ($)	Sources: Total Sources ($)
7.03	Property		1	10 Rockefeller Plaza
7.04	Property		1	1230 Avenue Of The Americas
7.05	Property		1	50 Rockefeller Plaza
7.06	Property		1	1 Rockefeller Plaza
7.07	Property		1	600 Fifth Avenue
7.08	Property		1	620 Fifth Avenue
7.09	Property		1	610 Fifth Avenue
7.10	Property		1	1270 Avenue Of The Americas
7.11	Property		1	30 Rock Condos
7.12	Property		1	The Little Nell
7.13	Property		1	Radio City Music Hall
7.14	Property		1	1240 Avenue Of The Americas
7.15	Property		1	1258 Avenue Of The Americas
8.00	Loan		24	Atrium Hotel Portfolio 24 Pack	Skylight Property Holdings I LLC	No	No	Refinance		464,800,000	0	520,200,000	0	985,000,000
8.01	Property		1	Rogers (Bentonville) Embassy Suites
8.02	Property		1	Frisco Embassy Suites
8.03	Property		1	Hilton Long Beach
8.04	Property		1	San Marcos Embassy Suites
8.05	Property		1	Loveland Embassy Suites
8.06	Property		1	Albuquerque Embassy Suites
8.07	Property		1	Branson Chateau Hotel
8.08	Property		1	Lincoln Embassy Suites
8.09	Property		1	Richardson Renaissance
8.10	Property		1	Charleston Embassy Suites						0	0	0	0	0
8.11	Property		1	Nashville South Embassy Suites
8.12	Property		1	La Vista Embassy Suites
8.13	Property		1	St. Charles Embassy Suites
8.14	Property		1	Hot Springs Embassy Suites
8.15	Property		1	East Peoria Embassy Suites
8.16	Property		1	Tucson University Marriott
8.17	Property		1	Embassy Suites Lexington UK Coldstream
8.18	Property		1	Normal Marriott Hotel
8.19	Property		1	Oklahoma City Courtyard by Marriott
8.20	Property		1	North Charleston Residence Inn						0	0	0	0	0
8.21	Property		1	Oklahoma City Residence Inn
8.22	Property		1	La Vista Courtyard by Marriott
8.23	Property		1	Springfield Residence Inn
8.24	Property		1	Fort Smith Courtyard by Marriott
9.00	Loan		1	Queens Center	The Macerich Partnership, L.P.	No	No	Refinance		525,000,000	91,238,851	0	0	616,238,851
10.00	Loan		6	ICONIQ Multifamily Portfolio	ICONIQ Residential Partners Fund A, LP, ICONIQ Residential Partners Fund B, LP and ICONIQ Residential Partners Fund C, LP	No	No	Refinance		300,000,000	0	225,000,000	0	525,000,000
10.01	Property		1	Sentral Union Station
10.02	Property		1	Sentral Michigan Avenue
10.03	Property		1	Sentral SoBro
10.04	Property		1	Sentral Wynwood
10.05	Property		1	Sentral at Austin 1614
10.06	Property		1	Sentral at Austin 1630
11.00	Loan		1	Waterside Marketplace	Sridhar Marupudi and Ziaur Rahman	No	No	Acquisition		25,800,000	16,795,017	0	0	42,595,017
12.00	Loan		1	Lakeland Park Center	Daniel Katz and Daniel Kaufthal	No	No	Refinance		24,000,000	0	0	0	24,000,000
13.00	Loan		1	International Plaza II	Shorenstein Realty Investors Fourteen-A, L.P., Shorenstein Realty Investors Fourteen-B, L.P. and Shorenstein Realty Investors Fourteen-C, L.P.	No	No	Acquisition		78,325,000	47,901,898	0	0	126,226,898
14.00	Loan		1	Eaton Innovation Center	New Mountain Net Lease Partners II Corporation	No	No	Recapitalization		20,475,000	0	0	0	20,475,000
15.00	Loan		1	Mocksville Industrial	Damian Kassab, John Garcia, Ajoy Sharma and Bruce Culver	No	No	Refinance		17,000,000	7,457,973	0	0	24,457,973
16.00	Loan		1	144-25 Roosevelt Ave	John Casimir Podpirka, Charles Alexander Podpirka and Richard Podpirka	No	No	Refinance
17.00	Loan		8	BioMed 2024 Portfolio 2	BRE Edison L.P.	No	No	Refinance		0	0	0	0	0
17.01	Property		1	200 Sidney
17.02	Property		1	Lincoln Centre
17.03	Property		1	40 Erie Street
17.04	Property		1	4570 Executive Drive
17.05	Property		1	9360-9390 Towne Centre Drive
17.06	Property		1	21 Erie Street
17.07	Property		1	47 Erie Street Parking Structure
17.08	Property		1	Eastgate Mall
18.00	Loan		3	FG Medical Portfolio	Elizabeth G. Frazier Revocable Trust Dated January 9, 2004, Elizabeth Frazier, Bradley Grausz Family Trust Dated October 12, 2021 and Bradley Grausz	No	No	Refinance
18.01	Property		1	High Point
18.02	Property		1	Meridian Surgery Center
18.03	Property		1	Mary Washington
19.00	Loan		1	Hotel Indigo	Lawrence A. Kestin	No	No	Refinance
20.00	Loan		1	Hilton Washington DC Rockville Hotel	Frederic W. Malek	No	No	Acquisition
21.00	Loan		1	Euclid Apartments	MD Khaled Noor	No	No	Refinance		0	0	0	0	0
22.00	Loan		1	175 Remsen Street	C. Glenn Schor, David Karmi and IMRAK, LLC	No	Yes	Refinance
23.00	Loan		1	Prime Storage - West Phoenix	Prime Storage Fund II, LP	No	No	Refinance		0	0	0	0	0
24.00	Loan		1	Hampton Inn North Olmsted Cleveland Airport	Joseph Moffa and Roman Paich	No	No	Refinance		0	0	0	0	0
25.00	Loan		1	155 Elliott Avenue	Moshe Blum and Avrum Ostreicher	No	No	Refinance
26.00	Loan		1	CLC Preserve Self-Storage	Lawrence Charles Kaplan, George W. Thacker, III, Richard Schontz and Peter J. Veltri	No	No	Acquisition
27.00	Loan		1	Walgreens Beaverton	Al Mashouf, Marsha Ann Mashouf and The Mashouf Family Trust Dated May 22, 1989	No	No	Refinance		0	0	0	0	0

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

Uses: Loan Payoff ($)

Uses: Purchase Price ($)

Uses: Closing Costs ($)

Uses: Reserves ($)

Uses: Principal Equity Distribution ($)

Uses: Other Uses ($)

Uses: Total Uses ($)

Franchise
Agreement
Expiration

Underwritten ADR ($)

Underwritten RevPAR ($)

Underwritten Hotel Occupancy (%)

Most Recent ADR ($)

Most Recent RevPAR ($)

Most Recent Hotel Occupancy (%)

1.00

Loan

Bay Plaza Community Center

265,439,060

1,456,753

2,949,040

10,155,147

280,000,000

NAP

2.00

Loan

Mini Mall Self Storage

150,772,564

9,036,922

502,148

19,688,366

180,000,000

NAP

2.01

Property

Carroll

NAP

2.02

Property

Enterprise - Rucker Blvd

NAP

2.03

Property

West Memphis

NAP

2.04

Property

Belpre

NAP

2.05

Property

Marietta

NAP

2.06

Property

Enterprise - Geneva Hwy

NAP

2.07

Property

Parkersburg - Garfield Ave

NAP

2.08

Property

Bridgeport

NAP

2.09

Property

Enterprise - Salem Rd

NAP

2.10

Property

Elizabethton

NAP

2.11

Property

Cedar Lake

NAP

2.12

Property

Kannapolis

NAP

2.13

Property

Johnson City - South Roan

NAP

2.14

Property

Cincinnati

NAP

2.15

Property

Mooresville

NAP

2.16

Property

Bloomington

NAP

2.17

Property

Newton

NAP

2.18

Property

Proctorville

NAP

2.19

Property

Kingsport - Brookside School

NAP

2.20

Property

Bristol

NAP

2.21

Property

Hurricane

NAP

2.22

Property

Blountville

NAP

2.23

Property

Little Rock

NAP

2.24

Property

Cedar Lake - Wicker Ave

NAP

2.25

Property

Clarksville

NAP

2.26

Property

Parkersburg

NAP

2.27

Property

Piney Flats

NAP

2.28

Property

Cross Lanes

NAP

2.29

Property

Shelby

NAP

2.30

Property

Batesville

NAP

2.31

Property

Greeneville

NAP

2.32

Property

Cleveland - N. Washington

NAP

2.33

Property

Morgantown - Lower Aarons

NAP

2.34

Property

Morgantown - Canyon Rd

NAP

2.35

Property

Asheville

NAP

2.36

Property

Splendora - Old Hwy 59N

NAP

2.37

Property

Nitro - 1st Ave S

NAP

2.38

Property

Elkview

NAP

2.39

Property

Nitro - 4131 1st St

NAP

2.40

Property

Splendora - US-59

NAP

2.41

Property

Conroe - Hwy 105E

NAP

2.42

Property

Coolville

NAP

2.43

Property

Little Hocking

NAP

2.44

Property

Ravenswood

NAP

2.45

Property

Racine

NAP

2.46

Property

Cedar Lake - 127th Pl.

NAP

2.47

Property

Conroe - Woodland Forest

NAP

2.48

Property

Nitro - 11th St

NAP

2.49

Property

Conroe - Bryant Rd

NAP

2.50

Property

Cleveland - CR388

NAP

2.51

Property

Nitro - 503 Main Ave

NAP

2.52

Property

Nitro - 1202 Main Ave

NAP

3.00

Loan

Sacramento Gateway

37,642,823

789,303

328,427

22,739,447

61,500,000

NAP

4.00

Loan

Interstate Industrial Portfolio

104,953,570

1,654,702

2,837,313

2,554,415

112,000,000

NAP

4.01

Property

2294 Molly Pitcher Highway

NAP

4.02

Property

Steelway Industrial Park

NAP

4.03

Property

1001 and 1011 AIP Drive

NAP

4.04

Property

Northeastern Industrial Park (Bldgs 8, 21 & 22)

NAP

4.05

Property

Owens Brockway Distribution Warehouse

NAP

4.06

Property

Marway Circle Industrial Buildings

NAP

4.07

Property

DLG International, Inc.

NAP

5.00

Loan

Northeastern Hotel Portfolio

55,150,813

1,105,676

6,510,520

62,767,010

Various

$158.86

$119.41

75.2%

$158.86

$119.09

75.0%

5.01

Property

SpringHill Suites Tarrytown

2/19/2029

$168.50

$127.24

75.5%

$168.50

$126.89

75.3%

5.02

Property

Hilton Garden Inn Norwalk

11/30/2029

$163.33

$127.89

78.3%

$163.33

$127.54

78.1%

5.03

Property

Sheraton Tarrytown

11/30/2034

$169.83

$125.86

74.1%

$169.83

$125.51

73.9%

5.04

Property

Hilton Garden Inn Shelton

11/30/2029

$130.86

$94.46

72.2%

$130.86

$94.20

72.0%

6.00

Loan

Moffett Towers Building D

1,117,315

1,035,239

142,847,446

145,000,000

NAP

7.00

Loan

Rockefeller Center

2,926,402,997

89,694,962

246,794,668

160,315,156

76,792,216

3,500,000,000

NAP

7.01

Property

30 Rockefeller Plaza

NAP

7.02

Property

45 Rockefeller Plaza

NAP

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	Uses: Loan Payoff ($)	Uses: Purchase Price ($)	Uses: Closing Costs ($)	Uses: Reserves ($)	Uses: Principal Equity Distribution ($)	Uses: Other Uses ($)	Uses: Total Uses ($)	Franchise Agreement Expiration	Underwritten ADR ($)	Underwritten RevPAR ($)	Underwritten Hotel Occupancy (%)	Most Recent ADR ($)	Most Recent RevPAR ($)	Most Recent Hotel Occupancy (%)
7.03	Property		1	10 Rockefeller Plaza								NAP	NAP	NAP	NAP	NAP	NAP	NAP
7.04	Property		1	1230 Avenue Of The Americas								NAP	NAP	NAP	NAP	NAP	NAP	NAP
7.05	Property		1	50 Rockefeller Plaza								NAP	NAP	NAP	NAP	NAP	NAP	NAP
7.06	Property		1	1 Rockefeller Plaza								NAP	NAP	NAP	NAP	NAP	NAP	NAP
7.07	Property		1	600 Fifth Avenue								NAP	NAP	NAP	NAP	NAP	NAP	NAP
7.08	Property		1	620 Fifth Avenue								NAP	NAP	NAP	NAP	NAP	NAP	NAP
7.09	Property		1	610 Fifth Avenue								NAP	NAP	NAP	NAP	NAP	NAP	NAP
7.10	Property		1	1270 Avenue Of The Americas								NAP	NAP	NAP	NAP	NAP	NAP	NAP
7.11	Property		1	30 Rock Condos								NAP	NAP	NAP	NAP	NAP	NAP	NAP
7.12	Property		1	The Little Nell								NAP	NAV	NAV	NAV	NAV	NAV	NAV
7.13	Property		1	Radio City Music Hall								NAP	NAP	NAP	NAP	NAP	NAP	NAP
7.14	Property		1	1240 Avenue Of The Americas								NAP	NAP	NAP	NAP	NAP	NAP	NAP
7.15	Property		1	1258 Avenue Of The Americas								NAP	NAP	NAP	NAP	NAP	NAP	NAP
8.00	Loan		24	Atrium Hotel Portfolio 24 Pack	755,023,067	0	60,493,109	40,335,875	129,147,949	0	985,000,000	NAP	$161.80	$116.28	71.9%	$161.81	$115.55	71.4%
8.01	Property		1	Rogers (Bentonville) Embassy Suites								5/31/2038	$179.23	$132.35	73.8%	$179.23	$132.35	73.8%
8.02	Property		1	Frisco Embassy Suites								5/31/2038	$161.99	$113.17	69.9%	$161.99	$113.17	69.9%
8.03	Property		1	Hilton Long Beach								1/31/2035	$206.80	$171.61	83.0%	$206.80	$171.61	83.0%
8.04	Property		1	San Marcos Embassy Suites								5/31/2038	$160.72	$117.73	73.3%	$160.72	$117.73	73.3%
8.05	Property		1	Loveland Embassy Suites								5/31/2038	$167.38	$124.48	74.4%	$167.38	$124.48	74.4%
8.06	Property		1	Albuquerque Embassy Suites								5/31/2038	$166.50	$138.60	83.2%	$166.50	$138.60	83.2%
8.07	Property		1	Branson Chateau Hotel								NAP	$181.52	$107.40	59.2%	$181.52	$107.40	59.2%
8.08	Property		1	Lincoln Embassy Suites								5/31/2038	$169.67	$107.10	63.1%	$171.70	$89.48	52.1%
8.09	Property		1	Richardson Renaissance								5/17/2038	$156.07	$97.35	62.4%	$156.07	$97.35	62.4%
8.10	Property		1	Charleston Embassy Suites	0	0	0	0	0	0	0	11/30/2032	$159.25	$128.00	80.4%	$159.25	$128.00	80.4%
8.11	Property		1	Nashville South Embassy Suites								5/31/2038	$165.08	$115.72	70.1%	$165.08	$115.72	70.1%
8.12	Property		1	La Vista Embassy Suites								5/31/2038	$160.38	$101.52	63.3%	$160.38	$101.52	63.3%
8.13	Property		1	St. Charles Embassy Suites								5/31/2038	$162.43	$128.24	78.9%	$162.43	$128.24	78.9%
8.14	Property		1	Hot Springs Embassy Suites								5/31/2038	$162.93	$109.67	67.3%	$162.93	$109.67	67.3%
8.15	Property		1	East Peoria Embassy Suites								5/31/2038	$161.05	$119.18	74.0%	$161.05	$119.18	74.0%
8.16	Property		1	Tucson University Marriott								3/1/2038	$170.48	$121.82	71.5%	$170.48	$121.82	71.5%
8.17	Property		1	Embassy Suites Lexington UK Coldstream								12/31/2038	$153.60	$101.62	66.2%	$153.60	$101.62	66.2%
8.18	Property		1	Normal Marriott Hotel								5/17/2038	$141.30	$97.46	69.0%	$141.30	$97.46	69.0%
8.19	Property		1	Oklahoma City Courtyard by Marriott								5/17/2033	$131.88	$96.16	72.9%	$131.88	$96.16	72.9%
8.20	Property		1	North Charleston Residence Inn	0	0	0	0	0	0	0	5/17/2033	$149.04	$120.76	81.0%	$149.04	$120.76	81.0%
8.21	Property		1	Oklahoma City Residence Inn								5/17/2033	$135.55	$112.79	83.2%	$135.55	$112.79	83.2%
8.22	Property		1	La Vista Courtyard by Marriott								5/17/2033	$128.54	$76.12	59.2%	$128.54	$76.12	59.2%
8.23	Property		1	Springfield Residence Inn								5/17/2033	$133.78	$106.32	79.5%	$133.78	$106.32	79.5%
8.24	Property		1	Fort Smith Courtyard by Marriott								5/17/2033	$113.50	$85.54	75.4%	$113.50	$85.54	75.4%
9.00	Loan		1	Queens Center	601,802,949	0	2,224,368	12,211,534	0	0	616,238,851	NAP	NAP	NAP	NAP	NAP	NAP	NAP
10.00	Loan		6	ICONIQ Multifamily Portfolio	488,485,100	0	31,399,780	0	5,115,120	0	525,000,000	NAP	NAP	NAP	NAP	NAP	NAP	NAP
10.01	Property		1	Sentral Union Station								NAP	NAP	NAP	NAP	NAP	NAP	NAP
10.02	Property		1	Sentral Michigan Avenue								NAP	NAP	NAP	NAP	NAP	NAP	NAP
10.03	Property		1	Sentral SoBro								NAP	NAP	NAP	NAP	NAP	NAP	NAP
10.04	Property		1	Sentral Wynwood								NAP	NAP	NAP	NAP	NAP	NAP	NAP
10.05	Property		1	Sentral at Austin 1614								NAP	NAP	NAP	NAP	NAP	NAP	NAP
10.06	Property		1	Sentral at Austin 1630								NAP	NAP	NAP	NAP	NAP	NAP	NAP
11.00	Loan		1	Waterside Marketplace	0	39,600,000	355,742	2,639,275	0	0	42,595,017	NAP	NAP	NAP	NAP	NAP	NAP	NAP
12.00	Loan		1	Lakeland Park Center	22,880,155	0	694,113	420,589	5,143	0	24,000,000	NAP	NAP	NAP	NAP	NAP	NAP	NAP
13.00	Loan		1	International Plaza II	0	120,500,000	1,757,256	3,969,642	0	0	126,226,898	NAP	NAP	NAP	NAP	NAP	NAP	NAP
14.00	Loan		1	Eaton Innovation Center	0	0	1,376,124	0	19,098,876	0	20,475,000	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15.00	Loan		1	Mocksville Industrial	22,420,125	0	665,665	1,372,182	0	0	24,457,973	NAP	NAP	NAP	NAP	NAP	NAP	NAP
16.00	Loan		1	144-25 Roosevelt Ave								NAP	NAP	NAP	NAP	NAP	NAP	NAP
17.00	Loan		8	BioMed 2024 Portfolio 2	0	0	0	0	0	0	0	1/0/1900	NAP	NAP	NAP	NAP	NAP	NAP
17.01	Property		1	200 Sidney								NAP	NAP	NAP	NAP	NAP	NAP	NAP
17.02	Property		1	Lincoln Centre								NAP	NAP	NAP	NAP	NAP	NAP	NAP
17.03	Property		1	40 Erie Street								NAP	NAP	NAP	NAP	NAP	NAP	NAP
17.04	Property		1	4570 Executive Drive								NAP	NAP	NAP	NAP	NAP	NAP	NAP
17.05	Property		1	9360-9390 Towne Centre Drive								NAP	NAP	NAP	NAP	NAP	NAP	NAP
17.06	Property		1	21 Erie Street								NAP	NAP	NAP	NAP	NAP	NAP	NAP
17.07	Property		1	47 Erie Street Parking Structure								NAP	NAP	NAP	NAP	NAP	NAP	NAP
17.08	Property		1	Eastgate Mall								NAP	NAP	NAP	NAP	NAP	NAP	NAP
18.00	Loan		3	FG Medical Portfolio								NAP	NAP	NAP	NAP	NAP	NAP	NAP
18.01	Property		1	High Point								NAP	NAP	NAP	NAP	NAP	NAP	NAP
18.02	Property		1	Meridian Surgery Center								NAP	NAP	NAP	NAP	NAP	NAP	NAP
18.03	Property		1	Mary Washington								NAP	NAP	NAP	NAP	NAP	NAP	NAP
19.00	Loan		1	Hotel Indigo								8/25/2041	$191.92	$115.64	60.3%	$191.92	$115.64	60.3%
20.00	Loan		1	Hilton Washington DC Rockville Hotel								9/30/2039	$155.85	$86.56	55.5%	$155.85	$86.56	55.5%
21.00	Loan		1	Euclid Apartments	0	0	0	0	0	0	0	NAP	NAP	NAP	NAP	NAP	NAP	NAP
22.00	Loan		1	175 Remsen Street								NAP	NAP	NAP	NAP	NAP	NAP	NAP
23.00	Loan		1	Prime Storage - West Phoenix	0	0	0	0	0	0	0	NAP	NAP	NAP	NAP	NAP	NAP	NAP
24.00	Loan		1	Hampton Inn North Olmsted Cleveland Airport	0	0	0	0	0	0	0	8/31/2036	$142.90	$96.87	67.8%	$142.90	$96.87	67.8%
25.00	Loan		1	155 Elliott Avenue								NAP	NAP	NAP	NAP	NAP	NAP	NAP
26.00	Loan		1	CLC Preserve Self-Storage								NAP	NAP	NAP	NAP	NAP	NAP	NAP
27.00	Loan		1	Walgreens Beaverton	0	0	0	0	0	0	0	NAP	NAP	NAP	NAP	NAP	NAP	NAP

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

Second Most Recent ADR ($)

Second Most Recent RevPAR ($)

Second Most Recent Hotel Occupancy (%)

Third Most Recent ADR ($)

Third Most Recent RevPAR ($)

Third Most Recent Hotel Occupancy (%)

Coop - Committed Secondary Debt

Coop - Rental Value

Coop - LTV as Rental

Coop - Unsold Percent

Coop - Sponsor Units

Coop - Investor Units

Coop - Coop Units

Coop - Sponsor/
Investor Carry

1.00

Loan

Bay Plaza Community Center

NAP

2.00

Loan

Mini Mall Self Storage

NAP

2.01

Property

Carroll

NAP

2.02

Property

Enterprise - Rucker Blvd

NAP

2.03

Property

West Memphis

NAP

2.04

Property

Belpre

NAP

2.05

Property

Marietta

NAP

2.06

Property

Enterprise - Geneva Hwy

NAP

2.07

Property

Parkersburg - Garfield Ave

NAP

2.08

Property

Bridgeport

NAP

2.09

Property

Enterprise - Salem Rd

NAP

2.10

Property

Elizabethton

NAP

2.11

Property

Cedar Lake

NAP

2.12

Property

Kannapolis

NAP

2.13

Property

Johnson City - South Roan

NAP

2.14

Property

Cincinnati

NAP

2.15

Property

Mooresville

NAP

2.16

Property

Bloomington

NAP

2.17

Property

Newton

NAP

2.18

Property

Proctorville

NAP

2.19

Property

Kingsport - Brookside School

NAP

2.20

Property

Bristol

NAP

2.21

Property

Hurricane

NAP

2.22

Property

Blountville

NAP

2.23

Property

Little Rock

NAP

2.24

Property

Cedar Lake - Wicker Ave

NAP

2.25

Property

Clarksville

NAP

2.26

Property

Parkersburg

NAP

2.27

Property

Piney Flats

NAP

2.28

Property

Cross Lanes

NAP

2.29

Property

Shelby

NAP

2.30

Property

Batesville

NAP

2.31

Property

Greeneville

NAP

2.32

Property

Cleveland - N. Washington

NAP

2.33

Property

Morgantown - Lower Aarons

NAP

2.34

Property

Morgantown - Canyon Rd

NAP

2.35

Property

Asheville

NAP

2.36

Property

Splendora - Old Hwy 59N

NAP

2.37

Property

Nitro - 1st Ave S

NAP

2.38

Property

Elkview

NAP

2.39

Property

Nitro - 4131 1st St

NAP

2.40

Property

Splendora - US-59

NAP

2.41

Property

Conroe - Hwy 105E

NAP

2.42

Property

Coolville

NAP

2.43

Property

Little Hocking

NAP

2.44

Property

Ravenswood

NAP

2.45

Property

Racine

NAP

2.46

Property

Cedar Lake - 127th Pl.

NAP

2.47

Property

Conroe - Woodland Forest

NAP

2.48

Property

Nitro - 11th St

NAP

2.49

Property

Conroe - Bryant Rd

NAP

2.50

Property

Cleveland - CR388

NAP

2.51

Property

Nitro - 503 Main Ave

NAP

2.52

Property

Nitro - 1202 Main Ave

NAP

3.00

Loan

Sacramento Gateway

NAP

4.00

Loan

Interstate Industrial Portfolio

NAP

4.01

Property

2294 Molly Pitcher Highway

NAP

4.02

Property

Steelway Industrial Park

NAP

4.03

Property

1001 and 1011 AIP Drive

NAP

4.04

Property

Northeastern Industrial Park (Bldgs 8, 21 & 22)

NAP

4.05

Property

Owens Brockway Distribution Warehouse

NAP

4.06

Property

Marway Circle Industrial Buildings

NAP

4.07

Property

DLG International, Inc.

NAP

5.00

Loan

Northeastern Hotel Portfolio

$153.79

$117.42

76.4%

$143.15

$105.51

73.7%

5.01

Property

SpringHill Suites Tarrytown

$166.89

$127.13

76.2%

$145.09

$104.95

72.3%

5.02

Property

Hilton Garden Inn Norwalk

$153.70

$121.45

79.0%

$143.02

$110.47

77.2%

5.03

Property

Sheraton Tarrytown

$167.55

$126.40

75.4%

$153.01

$110.24

72.0%

5.04

Property

Hilton Garden Inn Shelton

$125.43

$93.19

74.3%

$131.02

$95.17

72.6%

6.00

Loan

Moffett Towers Building D

NAP

7.00

Loan

Rockefeller Center

NAP

7.01

Property

30 Rockefeller Plaza

NAP

7.02

Property

45 Rockefeller Plaza

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	Second Most Recent ADR ($)	Second Most Recent RevPAR ($)	Second Most Recent Hotel Occupancy (%)	Third Most Recent ADR ($)	Third Most Recent RevPAR ($)	Third Most Recent Hotel Occupancy (%)	Coop - Committed Secondary Debt	Coop - Rental Value	Coop - LTV as Rental	Coop - Unsold Percent	Coop - Sponsor Units	Coop - Investor Units	Coop - Coop Units	Coop - Sponsor/ Investor Carry
7.03	Property		1	10 Rockefeller Plaza	NAP	NAP	NAP	NAP	NAP	NAP
7.04	Property		1	1230 Avenue Of The Americas	NAP	NAP	NAP	NAP	NAP	NAP
7.05	Property		1	50 Rockefeller Plaza	NAP	NAP	NAP	NAP	NAP	NAP
7.06	Property		1	1 Rockefeller Plaza	NAP	NAP	NAP	NAP	NAP	NAP
7.07	Property		1	600 Fifth Avenue	NAP	NAP	NAP	NAP	NAP	NAP
7.08	Property		1	620 Fifth Avenue	NAP	NAP	NAP	NAP	NAP	NAP
7.09	Property		1	610 Fifth Avenue	NAP	NAP	NAP	NAP	NAP	NAP
7.10	Property		1	1270 Avenue Of The Americas	NAP	NAP	NAP	NAP	NAP	NAP
7.11	Property		1	30 Rock Condos	NAP	NAP	NAP	NAP	NAP	NAP
7.12	Property		1	The Little Nell	NAV	NAV	NAV	NAV	NAV	NAV
7.13	Property		1	Radio City Music Hall	NAP	NAP	NAP	NAP	NAP	NAP
7.14	Property		1	1240 Avenue Of The Americas	NAP	NAP	NAP	NAP	NAP	NAP
7.15	Property		1	1258 Avenue Of The Americas	NAP	NAP	NAP	NAP	NAP	NAP
8.00	Loan		24	Atrium Hotel Portfolio 24 Pack	$159.32	$111.93	70.3%	$153.98	$101.83	66.1%
8.01	Property		1	Rogers (Bentonville) Embassy Suites	$173.61	$121.68	70.1%	$163.69	$107.60	65.7%
8.02	Property		1	Frisco Embassy Suites	$162.17	$110.50	68.1%	$154.52	$94.54	61.2%
8.03	Property		1	Hilton Long Beach	$201.79	$167.70	83.1%	$181.39	$144.39	79.6%
8.04	Property		1	San Marcos Embassy Suites	$154.21	$113.37	73.5%	$151.66	$102.69	67.7%
8.05	Property		1	Loveland Embassy Suites	$165.34	$117.04	70.8%	$159.75	$104.33	65.3%
8.06	Property		1	Albuquerque Embassy Suites	$162.30	$116.41	71.7%	$151.84	$120.17	79.1%
8.07	Property		1	Branson Chateau Hotel	$181.46	$105.66	58.2%	$187.16	$101.25	54.1%
8.08	Property		1	Lincoln Embassy Suites	$169.67	$107.10	63.1%	$166.36	$101.46	61.0%
8.09	Property		1	Richardson Renaissance	$150.03	$91.73	61.1%	$140.18	$70.36	50.2%
8.10	Property		1	Charleston Embassy Suites	$155.79	$117.88	75.7%	$157.30	$110.32	70.1%
8.11	Property		1	Nashville South Embassy Suites	$160.68	$118.30	73.6%	$156.34	$107.90	69.0%
8.12	Property		1	La Vista Embassy Suites	$161.52	$95.90	59.4%	$158.74	$88.64	55.8%
8.13	Property		1	St. Charles Embassy Suites	$161.00	$126.52	78.6%	$155.58	$116.99	75.2%
8.14	Property		1	Hot Springs Embassy Suites	$163.33	$109.60	67.1%	$159.46	$100.71	63.2%
8.15	Property		1	East Peoria Embassy Suites	$159.36	$119.69	75.1%	$152.40	$103.85	68.1%
8.16	Property		1	Tucson University Marriott	$169.91	$122.43	72.1%	$157.06	$112.14	71.4%
8.17	Property		1	Embassy Suites Lexington UK Coldstream	$157.40	$98.30	62.4%	$165.02	$92.42	56.0%
8.18	Property		1	Normal Marriott Hotel	$142.68	$97.50	68.3%	$145.82	$91.43	62.7%
8.19	Property		1	Oklahoma City Courtyard by Marriott	$125.07	$90.54	72.4%	$127.31	$83.00	65.2%
8.20	Property		1	North Charleston Residence Inn	$148.70	$114.14	76.8%	$141.53	$119.72	84.6%
8.21	Property		1	Oklahoma City Residence Inn	$129.14	$110.87	85.8%	$134.93	$99.15	73.5%
8.22	Property		1	La Vista Courtyard by Marriott	$127.76	$70.42	55.1%	$120.59	$66.30	55.0%
8.23	Property		1	Springfield Residence Inn	$133.28	$105.91	79.5%	$129.19	$91.29	72.3%
8.24	Property		1	Fort Smith Courtyard by Marriott	$110.56	$84.72	76.6%	$106.85	$89.92	77.6%
9.00	Loan		1	Queens Center	NAP	NAP	NAP	NAP	NAP	NAP
10.00	Loan		6	ICONIQ Multifamily Portfolio	NAP	NAP	NAP	NAP	NAP	NAP
10.01	Property		1	Sentral Union Station	NAP	NAP	NAP	NAP	NAP	NAP
10.02	Property		1	Sentral Michigan Avenue	NAP	NAP	NAP	NAP	NAP	NAP
10.03	Property		1	Sentral SoBro	NAP	NAP	NAP	NAP	NAP	NAP
10.04	Property		1	Sentral Wynwood	NAP	NAP	NAP	NAP	NAP	NAP
10.05	Property		1	Sentral at Austin 1614	NAP	NAP	NAP	NAP	NAP	NAP
10.06	Property		1	Sentral at Austin 1630	NAP	NAP	NAP	NAP	NAP	NAP
11.00	Loan		1	Waterside Marketplace	NAP	NAP	NAP	NAP	NAP	NAP
12.00	Loan		1	Lakeland Park Center	NAP	NAP	NAP	NAP	NAP	NAP
13.00	Loan		1	International Plaza II	NAP	NAP	NAP	NAP	NAP	NAP
14.00	Loan		1	Eaton Innovation Center	NAP	NAP	NAP	NAP	NAP	NAP
15.00	Loan		1	Mocksville Industrial	NAP	NAP	NAP	NAP	NAP	NAP
16.00	Loan		1	144-25 Roosevelt Ave	NAP	NAP	NAP	NAP	NAP	NAP
17.00	Loan		8	BioMed 2024 Portfolio 2	NAP	NAP	NAP	NAP	NAP	NAP
17.01	Property		1	200 Sidney	NAP	NAP	NAP	NAP	NAP	NAP
17.02	Property		1	Lincoln Centre	NAP	NAP	NAP	NAP	NAP	NAP
17.03	Property		1	40 Erie Street	NAP	NAP	NAP	NAP	NAP	NAP
17.04	Property		1	4570 Executive Drive	NAP	NAP	NAP	NAP	NAP	NAP
17.05	Property		1	9360-9390 Towne Centre Drive	NAP	NAP	NAP	NAP	NAP	NAP
17.06	Property		1	21 Erie Street	NAP	NAP	NAP	NAP	NAP	NAP
17.07	Property		1	47 Erie Street Parking Structure	NAP	NAP	NAP	NAP	NAP	NAP
17.08	Property		1	Eastgate Mall	NAP	NAP	NAP	NAP	NAP	NAP
18.00	Loan		3	FG Medical Portfolio	NAP	NAP	NAP	NAP	NAP	NAP
18.01	Property		1	High Point	NAP	NAP	NAP	NAP	NAP	NAP
18.02	Property		1	Meridian Surgery Center	NAP	NAP	NAP	NAP	NAP	NAP
18.03	Property		1	Mary Washington	NAP	NAP	NAP	NAP	NAP	NAP
19.00	Loan		1	Hotel Indigo	$173.25	$100.68	58.1%	$174.34	$97.14	55.7%
20.00	Loan		1	Hilton Washington DC Rockville Hotel	$144.83	$83.66	57.8%	$133.88	$63.68	47.6%
21.00	Loan		1	Euclid Apartments	NAP	NAP	NAP	NAP	NAP	NAP
22.00	Loan		1	175 Remsen Street	NAP	NAP	NAP	NAP	NAP	NAP
23.00	Loan		1	Prime Storage - West Phoenix	NAP	NAP	NAP	NAP	NAP	NAP
24.00	Loan		1	Hampton Inn North Olmsted Cleveland Airport	$133.57	$90.27	67.6%	$127.60	$84.47	66.2%
25.00	Loan		1	155 Elliott Avenue	NAP	NAP	NAP	NAP	NAP	NAP
26.00	Loan		1	CLC Preserve Self-Storage	NAP	NAP	NAP	NAP	NAP	NAP
27.00	Loan		1	Walgreens Beaverton	NAP	NAP	NAP	NAP	NAP	NAP

A-1-34

Wells Fargo Commercial Mortgage Securities FWPFree writing prospectus