Wells Fargo Commercial Mortgage Securities FWP Free writing prospectus

FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-282099-02

WFCM 2025-C64 Disclaimer

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-282099) 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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.

BMO Capital Markets is a trade name used by BMO Financial Group for the wholesale banking businesses of Bank of Montreal, BMO Harris Bank N.A. (member FDIC), Bank of Montreal Europe p.l.c, and Bank of Montreal (China) Co. Ltd, the institutional broker dealer business of BMO Capital Markets Corp. (Member FINRA and SIPC) and the agency broker dealer business of Clearpool Execution Services, LLC (Member FINRA and SIPC) in the U.S., and the institutional broker dealer businesses of BMO Nesbitt Burns Inc. (Member Investment Industry Regulatory Organization of Canada and Member Canadian Investor Protection Fund) in Canada and Asia, Bank of Montreal Europe p.l.c. (authorized and regulated by the Central Bank of Ireland) in Europe and BMO Capital Markets Limited (authorized and regulated by the Financial Conduct Authority) in the UK and Australia.

Société Générale is the marketing name for SG Americas Securities, LLC.

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES

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

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

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

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS

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

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	% of Initial Pool Balance	% of Loan Balance	Mortgage Loan Originator(1)	Mortgage Loan Seller(1)	Related Group	Crossed Group
1.00	Loan		1	TheWit Chicago	9.9%	100.0%	GSBI	GSMC	NAP	NAP
2.00	Loan		1	Ventana Residences	8.9%	100.0%	WFB	WFB	NAP	NAP
3.00	Loan		2	Soho Grand & The Roxy Hotel	8.5%		JPMCB	JPMCB	NAP	NAP
3.01	Property		1	Soho Grand Hotel	5.5%	64.4%
3.02	Property		1	Roxy Hotel	3.0%	35.6%
4.00	Loan		10	West Michigan Industrial Portfolio	6.9%		CREFI	CREFI	NAP	NAP
4.01	Property		1	553 - 555 76th Street Southwest	0.9%	13.3%
4.02	Property		1	3366 Kraft Avenue Southeast	0.9%	13.0%
4.03	Property		1	8181 Logistics Drive	0.9%	12.5%
4.04	Property		1	3300 Kraft Avenue Southeast	0.9%	12.5%
4.05	Property		1	3232 Kraft Avenue Southeast	0.8%	12.1%
4.06	Property		1	511 76th Street Southwest	0.8%	11.9%
4.07	Property		1	425 Gordon Industrial Court Southwest	0.7%	9.5%
4.08	Property		1	2851 Prairie Street Southwest	0.5%	7.2%
4.09	Property		1	100 84th Street Southwest	0.3%	4.7%
4.10	Property		1	5001 Kendrick Street Southeast	0.2%	3.3%
5.00	Loan		1	Outlet Shoppes of the Bluegrass	5.6%	100.0%	GSBI	GSMC	NAP	NAP
6.00	Loan		1	UOVO QPN	5.5%	100.0%	BMO	BMO	NAP	NAP
7.00	Loan		8	Phoenix Industrial Portfolio XII	3.6%		UBS AG	UBS AG	NAP	NAP
7.01	Property		1	Galesburg	1.0%	27.3%
7.02	Property		1	Kenosha	0.5%	14.7%
7.03	Property		1	St Marys	0.5%	12.8%
7.04	Property		1	Milwaukee (4041)	0.4%	11.6%
7.05	Property		1	Evansville	0.3%	9.4%
7.06	Property		1	Milwaukee (Midtown)	0.3%	8.2%
7.07	Property		1	Cleveland	0.3%	8.0%
7.08	Property		1	Winchester	0.3%	7.9%
8.00	Loan		1	Newport Centre	3.4%	100.0%	GSBI	GSMC	Group 1	NAP
9.00	Loan		1	Union Square Shopping Center	3.4%	100.0%	UBS AG	UBS AG	NAP	NAP
10.00	Loan		1	Shops at Mission Viejo	3.0%	100.0%	CREFI	CREFI	Group 1	NAP
11.00	Loan		1	900 North Michigan	3.0%	100.0%	GSBI	GSMC	NAP	NAP
12.00	Loan		1	FDS Manufacturing	2.9%	100.0%	SGFC	SGFC	NAP	NAP
13.00	Loan		1	DoubleTree Fort Worth	2.9%	100.0%	UBS AG	UBS AG	NAP	NAP
14.00	Loan		1	University Courtyard	2.6%	100.0%	CREFI	CREFI	NAP	NAP
15.00	Loan		11	Elevation MHC Portfolio	2.6%		CREFI	CREFI	NAP	NAP
15.01	Property		1	Candle Light MHP	0.8%	30.9%
15.02	Property		1	Decatur Estates MHC	0.4%	15.5%
15.03	Property		1	Pleasant View MHP	0.3%	11.2%
15.04	Property		1	Tuckaway Village MHP	0.3%	10.1%
15.05	Property		1	Minot MHP	0.2%	9.5%
15.06	Property		1	Deerfield Estates MHP	0.1%	4.8%
15.07	Property		1	Nichols MHC	0.1%	4.6%
15.08	Property		1	Central MHC	0.1%	4.2%
15.09	Property		1	Audubon MHP	0.1%	3.8%
15.10	Property		1	Redgranite MHP	0.1%	3.2%
15.11	Property		1	Tuscobia Terrace Estates MHP	0.1%	2.2%
16.00	Loan		1	Escondido HHSA Building	2.6%	100.0%	SGFC	SGFC	NAP	NAP
17.00	Loan		1	Residence Inn Downtown DC	2.5%	100.0%	WFB	WFB	NAP	NAP
18.00	Loan		1	Market Centre	2.5%	100.0%	WFB	WFB	Group 2	NAP
19.00	Loan		1	Twin Cities Premium Outlets	2.4%	100.0%	Natixis	Natixis	Group 1	NAP
20.00	Loan		1	Airport Self Storage	2.4%	100.0%	LMF	LMF	NAP	NAP
21.00	Loan		1	86th Street Townhomes - Crossed	1.1%	100.0%	SGFC	SGFC	Group 3	Group 1
22.00	Loan		1	Ridgeview Village - Crossed	1.0%	100.0%	SGFC	SGFC	Group 3	Group 1
23.00	Loan		1	Aloft Lubbock	1.9%	100.0%	CREFI	CREFI	NAP	NAP
24.00	Loan		3	Rivercrest Shadow Anchored Portfolio	1.6%		GSBI	GSMC	Group 2	NAP
24.01	Property		1	Southpointe Plaza	0.6%	40.2%
24.02	Property		1	Mountainview Plaza	0.6%	36.2%

A-1-1

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	% of Initial Pool Balance	% of Loan Balance	Mortgage Loan Originator(1)	Mortgage Loan Seller(1)	Related Group	Crossed Group
24.03	Property		1	South Boston	0.4%	23.6%
25.00	Loan		2	J Skinner	1.6%		CREFI	CREFI	NAP	NAP
25.01	Property		1	4657 G Street	0.9%	58.9%
25.02	Property		1	4651 F Street and 4660 G Street	0.6%	41.1%
26.00	Loan		1	Hampton Inn & Homewood Suites - Brighton	1.4%	100.0%	CREFI	CREFI	NAP	NAP
27.00	Loan		1	Hampton Inn by Hilton Auburn	1.3%	100.0%	LMF	LMF	NAP	NAP
28.00	Loan		1	Security Public Storage	1.2%	100.0%	WFB	WFB	NAP	NAP
29.00	Loan		1	North Huntingdon Square	1.0%	100.0%	WFB	WFB	NAP	NAP
30.00	Loan		1	Fairview Apartments	0.9%	100.0%	SGFC	SGFC	Group 3	NAP
31.00	Loan		1	Skyview Plaza	0.9%	100.0%	CREFI	CREFI	NAP	NAP
32.00	Loan		1	Lisbon Avenue Portfolio	0.9%	100.0%	SGFC	SGFC	Group 3	NAP

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	Address	City	County	State
1.00	Loan		1	TheWit Chicago	201 North State Street	Chicago	Cook	IL
2.00	Loan		1	Ventana Residences	99 Ocean Avenue and 1820 Alemany Boulevard	San Francisco	San Francisco	CA
3.00	Loan		2	Soho Grand & The Roxy Hotel	Various	New York	New York	NY
3.01	Property		1	Soho Grand Hotel	310 West Broadway	New York	New York	NY
3.02	Property		1	Roxy Hotel	2 Sixth Avenue	New York	New York	NY
4.00	Loan		10	West Michigan Industrial Portfolio	Various	Various	Various	MI
4.01	Property		1	553 - 555 76th Street Southwest	553 and 555 76th Street Southwest	Byron Center	Kent	MI
4.02	Property		1	3366 Kraft Avenue Southeast	3366 Kraft Avenue Southeast	Grand Rapids	Kent	MI
4.03	Property		1	8181 Logistics Drive	8181 Logistics Drive	Zeeland	Ottawa	MI
4.04	Property		1	3300 Kraft Avenue Southeast	3300 Kraft Avenue Southeast	Grand Rapids	Kent	MI
4.05	Property		1	3232 Kraft Avenue Southeast	3232 Kraft Avenue Southeast	Grand Rapids	Kent	MI
4.06	Property		1	511 76th Street Southwest	511 76th Street Southwest	Byron Center	Kent	MI
4.07	Property		1	425 Gordon Industrial Court Southwest	425 Gordon Industrial Court Southwest	Byron Center	Kent	MI
4.08	Property		1	2851 Prairie Street Southwest	2851 Prairie Street Southwest	Grandville	Kent	MI
4.09	Property		1	100 84th Street Southwest	100 84th Street Southwest	Byron Center	Kent	MI
4.10	Property		1	5001 Kendrick Street Southeast	5001 Kendrick Street Southeast	Grand Rapids	Kent	MI
5.00	Loan		1	Outlet Shoppes of the Bluegrass	1155 Buck Creek Road	Simpsonville	Shelby	KY
6.00	Loan		1	UOVO QPN	41-45 21st Street and 41-54 22nd Street	Long Island City	Queens	NY
7.00	Loan		8	Phoenix Industrial Portfolio XII	Various	Various	Various	Various
7.01	Property		1	Galesburg	1801 Monmouth Boulevard	Galesburg	Knox	IL
7.02	Property		1	Kenosha	3122 14th Avenue	Kenosha	Kenosha	WI
7.03	Property		1	St Marys	835 Washington Street	St. Marys	Elk	PA
7.04	Property		1	Milwaukee (4041)	4041 North Richards Street	Milwaukee	Milwaukee	WI
7.05	Property		1	Evansville	1625 Saint George Road	Evansville	Vanderburgh	IN
7.06	Property		1	Milwaukee (Midtown)	5800 West Hope Avenue	Milwaukee	Milwaukee	WI
7.07	Property		1	Cleveland	470 4th Street Southeast and 601 8th Street Southeast	Cleveland	Bradley	TN
7.08	Property		1	Winchester	435 East Washington Street	Winchester	Clark	KY
8.00	Loan		1	Newport Centre	30 Mall Drive West	Jersey City	Hudson	NJ
9.00	Loan		1	Union Square Shopping Center	3529-3915 Union Deposit Road	Harrisburg	Dauphin	PA
10.00	Loan		1	Shops at Mission Viejo	555 The Shops at Mission Viejo	Mission Viejo	Orange	CA
11.00	Loan		1	900 North Michigan	900 North Michigan Avenue	Chicago	Cook	IL
12.00	Loan		1	FDS Manufacturing	2200 South Reservoir Street	Pomona	Los Angeles	CA
13.00	Loan		1	DoubleTree Fort Worth	100 Altamesa Boulevard East	Fort Worth	Tarrant	TX
14.00	Loan		1	University Courtyard	366 Richland Avenue	Athens	Athens	OH
15.00	Loan		11	Elevation MHC Portfolio	Various	Various	Various	Various
15.01	Property		1	Candle Light MHP	1503 West 1st Avenue	Coal Valley	Rock Island	IL
15.02	Property		1	Decatur Estates MHC	2397 North Illinois Street	Decatur	Macon	IL
15.03	Property		1	Pleasant View MHP	9428 Grand Avenue	Duluth	St. Louis	MN
15.04	Property		1	Tuckaway Village MHP	212 Anker Lane	Germantown Hills	Woodford	IL
15.05	Property		1	Minot MHP	2101 3rd Street Northwest	Minot	Ward	ND
15.06	Property		1	Deerfield Estates MHP	13875 Graphite Road	Tomah	Monroe	WI
15.07	Property		1	Nichols MHC	4646 Fahrenkrug Street	Nichols	Outagamie	WI
15.08	Property		1	Central MHC	2401 Central Avenue	Canon City	Fremont	CO
15.09	Property		1	Audubon MHP	770 5th Street	Audubon	Becker	MN
15.10	Property		1	Redgranite MHP	103 Courtney Lane	Redgranite	Waushara	WI
15.11	Property		1	Tuscobia Terrace Estates MHP	100 7th Avenue South	Park Falls	Price	WI
16.00	Loan		1	Escondido HHSA Building	649 and 715 West Mission Avenue	Escondido	San Diego	CA
17.00	Loan		1	Residence Inn Downtown DC	1199 Vermont Avenue Northwest	Washington	District of Columbia	DC
18.00	Loan		1	Market Centre	4024 Elkhart Road	Goshen	Elkhart	IN
19.00	Loan		1	Twin Cities Premium Outlets	3965 Eagan Outlets Parkway	Eagan	Dakota	MN
20.00	Loan		1	Airport Self Storage	11999 and 12011 California State Route 267	Truckee	Nevada	CA
21.00	Loan		1	86th Street Townhomes - Crossed	7478, 7460, 7440 and 7225-7255 North 86th Street	Milwaukee	Milwaukee	WI
22.00	Loan		1	Ridgeview Village - Crossed	5736-5746 North 64th Street, 5739-5749 North 62nd Street, 6201-6231 and 6303-6333 West Carmen Avenue	Milwaukee	Milwaukee	WI
23.00	Loan		1	Aloft Lubbock	2909 Lola Avenue	Lubbock	Lubbock	TX
24.00	Loan		3	Rivercrest Shadow Anchored Portfolio	Various	Various	Various	Various
24.01	Property		1	Southpointe Plaza	3205-3209 Deans Bridge Road	Augusta	Richmond	GA
24.02	Property		1	Mountainview Plaza	776 Commonwealth Boulevard	Martinsville	Henry	VA

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	Address	City	County	State
24.03	Property		1	South Boston	3603 Old Halifax Road	South Boston	Halifax	VA
25.00	Loan		2	J Skinner	Various	Omaha	Douglas	NE
25.01	Property		1	4657 G Street	4657 G Street	Omaha	Douglas	NE
25.02	Property		1	4651 F Street and 4660 G Street	4651 F Street and 4660 G Street	Omaha	Douglas	NE
26.00	Loan		1	Hampton Inn & Homewood Suites - Brighton	8068 and 8060 Challis Road	Brighton	Livingston	MI
27.00	Loan		1	Hampton Inn by Hilton Auburn	736 Southbridge Street	Auburn	Worcester	MA
28.00	Loan		1	Security Public Storage	606 and 610 Parker Road	Fairfield	Solano	CA
29.00	Loan		1	North Huntingdon Square	8939-8973 US 30 West	Irwin	Westmoreland	PA
30.00	Loan		1	Fairview Apartments	5706 North 95th Street and 5230-5272 North 91st Street	Milwaukee	Milwaukee	WI
31.00	Loan		1	Skyview Plaza	15891-15937 State Route 170	East Liverpool	Columbiana	OH
32.00	Loan		1	Lisbon Avenue Portfolio	1363 North 40th Street, 3065-3075 North 61st Street, 6200-6206 West Lisbon Avenue, 2947-2953 North 67th Street, 6823-6829 West Lisbon Avenue, 9119-9121 West Lisbon Avenue, 9129-9131 West Lisbon Avenue and 7521 West Appleton Avenue	Milwaukee	Milwaukee	WI

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	Zip Code	General Property Type	Detailed Property Type	Year Built	Year Renovated	Number of Units	Unit of Measure	Loan Per Unit ($)
1.00	Loan		1	TheWit Chicago	60601	Hospitality	Full Service	2009	2019, 2023	310	Rooms	261,290.32
2.00	Loan		1	Ventana Residences	94112	Multifamily	Mid Rise	2023	NAP	193	Units	380,829.02
3.00	Loan		2	Soho Grand & The Roxy Hotel	10013	Hospitality	Full Service	Various	Various	548	Rooms	371,350.36
3.01	Property		1	Soho Grand Hotel	10013	Hospitality	Full Service	1996	2018-2021	347	Rooms
3.02	Property		1	Roxy Hotel	10013	Hospitality	Full Service	2000	2016	201	Rooms
4.00	Loan		10	West Michigan Industrial Portfolio	Various	Industrial	Various	Various	Various	1,696,701	SF	33.59
4.01	Property		1	553 - 555 76th Street Southwest	49315	Industrial	Warehouse/Distribution	1985	NAP	210,000	SF
4.02	Property		1	3366 Kraft Avenue Southeast	49512	Industrial	Warehouse	1987	NAP	200,000	SF
4.03	Property		1	8181 Logistics Drive	49464	Industrial	Warehouse	1989	NAP	234,575	SF
4.04	Property		1	3300 Kraft Avenue Southeast	49512	Industrial	Warehouse	1987	NAP	200,000	SF
4.05	Property		1	3232 Kraft Avenue Southeast	49512	Industrial	Warehouse	1989	NAP	216,000	SF
4.06	Property		1	511 76th Street Southwest	49315	Industrial	Warehouse/Distribution	1985	NAP	202,500	SF
4.07	Property		1	425 Gordon Industrial Court Southwest	49315	Industrial	Warehouse/Distribution	1990	1997	173,875	SF
4.08	Property		1	2851 Prairie Street Southwest	49418	Industrial	Warehouse	1989	NAP	117,251	SF
4.09	Property		1	100 84th Street Southwest	49315	Industrial	Warehouse/Distribution	1979	NAP	81,000	SF
4.10	Property		1	5001 Kendrick Street Southeast	49512	Industrial	Manufacturing	1984	1995	61,500	SF
5.00	Loan		1	Outlet Shoppes of the Bluegrass	40067	Retail	Outlet Center	2014, 2015	NAP	428,074	SF	153.84
6.00	Loan		1	UOVO QPN	11101	Self Storage	Self Storage	2013	NAP	281,494	SF	508.00
7.00	Loan		8	Phoenix Industrial Portfolio XII	Various	Industrial	Various	Various	Various	2,013,085	SF	26.08
7.01	Property		1	Galesburg	61401	Industrial	Warehouse/Distribution	1972	2020	462,087	SF
7.02	Property		1	Kenosha	53140	Industrial	Warehouse	1949	2017	276,500	SF
7.03	Property		1	St Marys	15857	Industrial	Manufacturing	1953	2020	380,136	SF
7.04	Property		1	Milwaukee (4041)	53212	Industrial	Warehouse/Distribution	1945	2017	213,194	SF
7.05	Property		1	Evansville	47711	Industrial	Warehouse/Distribution	1943	2023	205,982	SF
7.06	Property		1	Milwaukee (Midtown)	53216	Industrial	Warehouse/Distribution	2004	NAP	134,134	SF
7.07	Property		1	Cleveland	37311	Industrial	Warehouse/Distribution	1985	2022	163,964	SF
7.08	Property		1	Winchester	40391	Industrial	Manufacturing	1953	2023	177,088	SF
8.00	Loan		1	Newport Centre	07310	Retail	Super Regional Mall	1987	2006	966,186	SF	194.58
9.00	Loan		1	Union Square Shopping Center	17109	Retail	Anchored	1988	2006	307,913	SF	90.77
10.00	Loan		1	Shops at Mission Viejo	92691	Retail	Super Regional Mall	1979	2000, 2021	1,012,005	SF	177.86
11.00	Loan		1	900 North Michigan	60611	Mixed Use	Retail/Office	1988	2015-2018	831,350	SF	216.52
12.00	Loan		1	FDS Manufacturing	91766	Industrial	Manufacturing/Warehouse	1964-1979	NAP	228,775	SF	104.91
13.00	Loan		1	DoubleTree Fort Worth	76134	Hospitality	Full Service	1985	2019-2021, 2023	232	Rooms	101,508.62
14.00	Loan		1	University Courtyard	45701	Multifamily	Student Housing	2001	NAP	586	Beds	36,518.77
15.00	Loan		11	Elevation MHC Portfolio	Various	Manufactured Housing	Manufactured Housing	Various	Various	1,139	Pads	18,612.82
15.01	Property		1	Candle Light MHP	61240	Manufactured Housing	Manufactured Housing	1965	2024	459	Pads
15.02	Property		1	Decatur Estates MHC	62526	Manufactured Housing	Manufactured Housing	1970	2024	199	Pads
15.03	Property		1	Pleasant View MHP	55808	Manufactured Housing	Manufactured Housing	1965	NAP	89	Pads
15.04	Property		1	Tuckaway Village MHP	61548	Manufactured Housing	Manufactured Housing	1970	2024	103	Pads
15.05	Property		1	Minot MHP	58703	Manufactured Housing	Manufactured Housing	1950	NAP	92	Pads
15.06	Property		1	Deerfield Estates MHP	54660	Manufactured Housing	Manufactured Housing	1970	NAP	27	Pads
15.07	Property		1	Nichols MHC	54152	Manufactured Housing	Manufactured Housing	1970	NAP	29	Pads
15.08	Property		1	Central MHC	81212	Manufactured Housing	Manufactured Housing	1979	NAP	39	Pads
15.09	Property		1	Audubon MHP	56511	Manufactured Housing	Manufactured Housing	1970	NAP	30	Pads
15.10	Property		1	Redgranite MHP	54970	Manufactured Housing	Manufactured Housing	1970	NAP	40	Pads
15.11	Property		1	Tuscobia Terrace Estates MHP	54552	Manufactured Housing	Manufactured Housing	1970	NAP	32	Pads
16.00	Loan		1	Escondido HHSA Building	92025	Mixed Use	Office/Retail	1977	2014	111,275	SF	188.72
17.00	Loan		1	Residence Inn Downtown DC	20005	Hospitality	Extended Stay	1967	2024	202	Rooms	103,702.83
18.00	Loan		1	Market Centre	46526	Retail	Anchored	1990, 2006, 2018	2020	214,067	SF	94.83
19.00	Loan		1	Twin Cities Premium Outlets	55122	Retail	Outlet Center	2014	NAP	406,125	SF	233.92
20.00	Loan		1	Airport Self Storage	96161	Self Storage	Self Storage	1985	NAP	93,713	SF	207.02
21.00	Loan		1	86th Street Townhomes - Crossed	53224	Multifamily	Garden	1980-1991	2020	79	Units	103,142.86
22.00	Loan		1	Ridgeview Village - Crossed	53218	Multifamily	Garden	1962	2010	96	Units	103,142.86
23.00	Loan		1	Aloft Lubbock	79407	Hospitality	Select Service	2021	NAP	136	Rooms	116,176.47
24.00	Loan		3	Rivercrest Shadow Anchored Portfolio	Various	Retail	Shadow Anchored	Various	Various	95,180	SF	137.63
24.01	Property		1	Southpointe Plaza	30906	Retail	Shadow Anchored	1984, 1996	NAP	34,918	SF
24.02	Property		1	Mountainview Plaza	24112	Retail	Shadow Anchored	1996	2003	34,037	SF

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	Zip Code	General Property Type	Detailed Property Type	Year Built	Year Renovated	Number of Units	Unit of Measure	Loan Per Unit ($)
24.03	Property		1	South Boston	24592	Retail	Shadow Anchored	2003	NAP	26,225	SF
25.00	Loan		2	J Skinner	68117	Industrial	Manufacturing/Distribution	Various	Various	199,576	SF	64.04
25.01	Property		1	4657 G Street	68117	Industrial	Manufacturing/Distribution	1980	2007	124,232	SF
25.02	Property		1	4651 F Street and 4660 G Street	68117	Industrial	Manufacturing/Distribution	1969	2014	75,344	SF
26.00	Loan		1	Hampton Inn & Homewood Suites - Brighton	48116	Hospitality	Limited Service; Extended Stay	2006, 2017	NAP	174	Rooms	66,577.39
27.00	Loan		1	Hampton Inn by Hilton Auburn	01501	Hospitality	Limited Service	2004	2022	82	Rooms	132,072.54
28.00	Loan		1	Security Public Storage	94533	Self Storage	Self Storage	1985, 2000	NAP	134,326	SF	70.47
29.00	Loan		1	North Huntingdon Square	15642	Retail	Shadow Anchored	1995	2001	69,205	SF	115.23
30.00	Loan		1	Fairview Apartments	53225	Multifamily	Garden	1970-1974	2020	76	Units	100,921.05
31.00	Loan		1	Skyview Plaza	43920	Retail	Anchored	1979	NAP	84,631	SF	88.41
32.00	Loan		1	Lisbon Avenue Portfolio	53208, 53210, 53216	Multifamily	Garden	1925-1964	2021	79	Units	92,210.19

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	Original Balance ($)	Cut-off Date Balance ($)	Maturity/ARD Balance ($)	Interest Rate %	Administrative Fee Rate %(2)	Net Mortgage Rate %	Monthly Debt Service (P&I) ($)
1.00	Loan		1	TheWit Chicago	81,000,000	81,000,000	81,000,000	7.26900%	0.01872%	7.25028%	NAP
2.00	Loan		1	Ventana Residences	73,500,000	73,500,000	73,500,000	6.16600%	0.01622%	6.14978%	NAP
3.00	Loan		2	Soho Grand & The Roxy Hotel	70,000,000	70,000,000	70,000,000	5.54000%	0.01747%	5.52253%	NAP
3.01	Property		1	Soho Grand Hotel	45,059,055	45,059,055	45,059,055
3.02	Property		1	Roxy Hotel	24,940,945	24,940,945	24,940,945
4.00	Loan		10	West Michigan Industrial Portfolio	57,000,000	57,000,000	57,000,000	6.18000%	0.01872%	6.16128%	NAP
4.01	Property		1	553 - 555 76th Street Southwest	7,600,000	7,600,000	7,600,000
4.02	Property		1	3366 Kraft Avenue Southeast	7,400,000	7,400,000	7,400,000
4.03	Property		1	8181 Logistics Drive	7,100,000	7,100,000	7,100,000
4.04	Property		1	3300 Kraft Avenue Southeast	7,100,000	7,100,000	7,100,000
4.05	Property		1	3232 Kraft Avenue Southeast	6,900,000	6,900,000	6,900,000
4.06	Property		1	511 76th Street Southwest	6,800,000	6,800,000	6,800,000
4.07	Property		1	425 Gordon Industrial Court Southwest	5,400,000	5,400,000	5,400,000
4.08	Property		1	2851 Prairie Street Southwest	4,100,000	4,100,000	4,100,000
4.09	Property		1	100 84th Street Southwest	2,700,000	2,700,000	2,700,000
4.10	Property		1	5001 Kendrick Street Southeast	1,900,000	1,900,000	1,900,000
5.00	Loan		1	Outlet Shoppes of the Bluegrass	46,000,000	45,900,055	39,997,161	6.83800%	0.01872%	6.81928%	301,050.87
6.00	Loan		1	UOVO QPN	45,000,000	45,000,000	45,000,000	6.48500%	0.01872%	6.46628%	NAP
7.00	Loan		8	Phoenix Industrial Portfolio XII	30,000,000	30,000,000	30,000,000	6.55000%	0.01872%	6.53128%	NAP
7.01	Property		1	Galesburg	8,198,074	8,198,074	8,198,074
7.02	Property		1	Kenosha	4,401,651	4,401,651	4,401,651
7.03	Property		1	St Marys	3,851,445	3,851,445	3,851,445
7.04	Property		1	Milwaukee (4041)	3,493,810	3,493,810	3,493,810
7.05	Property		1	Evansville	2,833,563	2,833,563	2,833,563
7.06	Property		1	Milwaukee (Midtown)	2,448,418	2,448,418	2,448,418
7.07	Property		1	Cleveland	2,407,153	2,407,153	2,407,153
7.08	Property		1	Winchester	2,365,887	2,365,887	2,365,887
8.00	Loan		1	Newport Centre	28,000,000	28,000,000	28,000,000	5.43700%	0.01747%	5.41953%	NAP
9.00	Loan		1	Union Square Shopping Center	27,950,000	27,950,000	27,950,000	6.61300%	0.01872%	6.59428%	NAP
10.00	Loan		1	Shops at Mission Viejo	25,000,000	25,000,000	23,626,087	6.72500%	0.01747%	6.70753%	161,734.29
11.00	Loan		1	900 North Michigan	25,000,000	25,000,000	25,000,000	6.85300%	0.01747%	6.83553%	NAP
12.00	Loan		1	FDS Manufacturing	24,000,000	24,000,000	22,187,501	7.19500%	0.01872%	7.17628%	162,827.94
13.00	Loan		1	DoubleTree Fort Worth	23,550,000	23,550,000	23,550,000	8.34500%	0.01872%	8.32628%	NAP
14.00	Loan		1	University Courtyard	21,400,000	21,400,000	21,400,000	7.04000%	0.01872%	7.02128%	NAP
15.00	Loan		11	Elevation MHC Portfolio	21,200,000	21,200,000	21,200,000	6.95000%	0.01872%	6.93128%	NAP
15.01	Property		1	Candle Light MHP	6,560,000	6,560,000	6,560,000
15.02	Property		1	Decatur Estates MHC	3,280,000	3,280,000	3,280,000
15.03	Property		1	Pleasant View MHP	2,370,000	2,370,000	2,370,000
15.04	Property		1	Tuckaway Village MHP	2,150,000	2,150,000	2,150,000
15.05	Property		1	Minot MHP	2,020,000	2,020,000	2,020,000
15.06	Property		1	Deerfield Estates MHP	1,010,000	1,010,000	1,010,000
15.07	Property		1	Nichols MHC	970,000	970,000	970,000
15.08	Property		1	Central MHC	880,000	880,000	880,000
15.09	Property		1	Audubon MHP	810,000	810,000	810,000
15.10	Property		1	Redgranite MHP	680,000	680,000	680,000
15.11	Property		1	Tuscobia Terrace Estates MHP	470,000	470,000	470,000
16.00	Loan		1	Escondido HHSA Building	21,000,000	21,000,000	18,364,437	7.06300%	0.01872%	7.04428%	140,603.17
17.00	Loan		1	Residence Inn Downtown DC	21,000,000	20,947,971	17,997,716	6.31000%	0.01872%	6.29128%	130,121.21
18.00	Loan		1	Market Centre	20,300,000	20,300,000	19,166,156	6.62600%	0.01872%	6.60728%	129,996.55
19.00	Loan		1	Twin Cities Premium Outlets	20,000,000	20,000,000	20,000,000	6.69600%	0.01747%	6.67853%	NAP
20.00	Loan		1	Airport Self Storage	19,400,000	19,400,000	19,400,000	6.62000%	0.01872%	6.60128%	NAP
21.00	Loan		1	86th Street Townhomes - Crossed	9,450,000	9,450,000	8,301,622	7.24000%	0.01872%	7.22128%	64,401.57
22.00	Loan		1	Ridgeview Village - Crossed	8,600,000	8,600,000	7,539,500	7.16000%	0.01872%	7.14128%	58,143.10
23.00	Loan		1	Aloft Lubbock	15,800,000	15,800,000	13,042,312	7.99000%	0.01872%	7.97128%	121,842.31
24.00	Loan		3	Rivercrest Shadow Anchored Portfolio	13,100,000	13,100,000	13,100,000	7.03000%	0.01872%	7.01128%	NAP
24.01	Property		1	Southpointe Plaza	5,260,630	5,260,630	5,260,630
24.02	Property		1	Mountainview Plaza	4,744,882	4,744,882	4,744,882

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	Original Balance ($)	Cut-off Date Balance ($)	Maturity/ARD Balance ($)	Interest Rate %	Administrative Fee Rate %(2)	Net Mortgage Rate %	Monthly Debt Service (P&I) ($)
24.03	Property		1	South Boston	3,094,488	3,094,488	3,094,488
25.00	Loan		2	J Skinner	12,780,000	12,780,000	12,780,000	6.84000%	0.01872%	6.82128%	NAP
25.01	Property		1	4657 G Street	7,530,000	7,530,000	7,530,000
25.02	Property		1	4651 F Street and 4660 G Street	5,250,000	5,250,000	5,250,000
26.00	Loan		1	Hampton Inn & Homewood Suites - Brighton	11,600,000	11,584,466	10,073,576	6.78000%	0.01872%	6.76128%	75,468.85
27.00	Loan		1	Hampton Inn by Hilton Auburn	10,850,000	10,829,949	9,583,907	7.45000%	0.01872%	7.43128%	75,493.64
28.00	Loan		1	Security Public Storage	9,500,000	9,465,474	8,037,641	5.85400%	0.01872%	5.83528%	56,068.65
29.00	Loan		1	North Huntingdon Square	8,000,000	7,974,238	6,866,013	6.35000%	0.04872%	6.30128%	49,778.86
30.00	Loan		1	Fairview Apartments	7,670,000	7,670,000	6,737,929	7.24000%	0.01872%	7.22128%	52,270.91
31.00	Loan		1	Skyview Plaza	7,500,000	7,481,998	6,451,146	6.44000%	0.01872%	6.42128%	47,109.55
32.00	Loan		1	Lisbon Avenue Portfolio	7,300,000	7,284,605	6,366,865	6.95400%	0.01872%	6.93528%	48,341.77

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	Monthly Debt Service (IO) ($)	Annual Debt Service (P&I) ($)	Annual Debt Service (IO) ($)	Amortization Type	ARD Loan (Yes / No)	Interest Accrual Method	Original Interest-Only Period (Mos.)
1.00	Loan		1	TheWit Chicago	497,472.19	NAP	5,969,666.28	Interest Only	No	Actual/360	120
2.00	Loan		1	Ventana Residences	382,912.88	NAP	4,594,954.56	Interest Only	No	Actual/360	120
3.00	Loan		2	Soho Grand & The Roxy Hotel	327,655.09	NAP	3,931,861.08	Interest Only	No	Actual/360	120
3.01	Property		1	Soho Grand Hotel
3.02	Property		1	Roxy Hotel
4.00	Loan		10	West Michigan Industrial Portfolio	297,627.08	NAP	3,571,524.96	Interest Only	No	Actual/360	120
4.01	Property		1	553 - 555 76th Street Southwest
4.02	Property		1	3366 Kraft Avenue Southeast
4.03	Property		1	8181 Logistics Drive
4.04	Property		1	3300 Kraft Avenue Southeast
4.05	Property		1	3232 Kraft Avenue Southeast
4.06	Property		1	511 76th Street Southwest
4.07	Property		1	425 Gordon Industrial Court Southwest
4.08	Property		1	2851 Prairie Street Southwest
4.09	Property		1	100 84th Street Southwest
4.10	Property		1	5001 Kendrick Street Southeast					0
5.00	Loan		1	Outlet Shoppes of the Bluegrass	NAP	3,612,610.44	NAP	Amortizing Balloon	No	Actual/360	0
6.00	Loan		1	UOVO QPN	246,565.10	NAP	2,958,781.20	Interest Only	No	Actual/360	120
7.00	Loan		8	Phoenix Industrial Portfolio XII	166,024.31	NAP	1,992,291.72	Interest Only	No	Actual/360	120
7.01	Property		1	Galesburg
7.02	Property		1	Kenosha
7.03	Property		1	St Marys
7.04	Property		1	Milwaukee (4041)
7.05	Property		1	Evansville
7.06	Property		1	Milwaukee (Midtown)
7.07	Property		1	Cleveland
7.08	Property		1	Winchester
8.00	Loan		1	Newport Centre	128,625.32	NAP	1,543,503.84	Interest Only	No	Actual/360	120
9.00	Loan		1	Union Square Shopping Center	156,167.07	NAP	1,874,004.84	Interest Only	No	Actual/360	120
10.00	Loan		1	Shops at Mission Viejo	142,050.06	1,940,811.48	1,704,600.72	Interest Only, Amortizing Balloon	No	Actual/360	60
11.00	Loan		1	900 North Michigan	144,753.76	NAP	1,737,045.12	Interest Only	No	Actual/360	120
12.00	Loan		1	FDS Manufacturing	145,898.61	1,953,935.28	1,750,783.32	Interest Only, Amortizing Balloon	No	Actual/360	36
13.00	Loan		1	DoubleTree Fort Worth	166,045.22	NAP	1,992,542.64	Interest Only	No	Actual/360	120
14.00	Loan		1	University Courtyard	127,290.37	NAP	1,527,484.44	Interest Only	No	Actual/360	120
15.00	Loan		11	Elevation MHC Portfolio	124,488.66	NAP	1,493,863.92	Interest Only	No	Actual/360	60
15.01	Property		1	Candle Light MHP
15.02	Property		1	Decatur Estates MHC
15.03	Property		1	Pleasant View MHP
15.04	Property		1	Tuckaway Village MHP
15.05	Property		1	Minot MHP
15.06	Property		1	Deerfield Estates MHP
15.07	Property		1	Nichols MHC
15.08	Property		1	Central MHC
15.09	Property		1	Audubon MHP
15.10	Property		1	Redgranite MHP
15.11	Property		1	Tuscobia Terrace Estates MHP
16.00	Loan		1	Escondido HHSA Building	NAP	1,687,238.04	NAP	Amortizing Balloon	No	Actual/360	0
17.00	Loan		1	Residence Inn Downtown DC	NAP	1,561,454.52	NAP	Amortizing Balloon	No	Actual/360	0
18.00	Loan		1	Market Centre	113,646.64	1,559,958.60	1,363,759.68	Interest Only, Amortizing Balloon	No	Actual/360	60
19.00	Loan		1	Twin Cities Premium Outlets	113,150.00	NAP	1,357,800.00	Interest Only	No	Actual/360	120
20.00	Loan		1	Airport Self Storage	108,509.77	NAP	1,302,117.24	Interest Only	No	Actual/360	120
21.00	Loan		1	86th Street Townhomes - Crossed	NAP	772,818.84	NAP	Amortizing Balloon	No	Actual/360	0
22.00	Loan		1	Ridgeview Village - Crossed	NAP	697,717.20	NAP	Amortizing Balloon	No	Actual/360	0
23.00	Loan		1	Aloft Lubbock	NAP	1,462,107.72	NAP	Amortizing Balloon	No	Actual/360	0
24.00	Loan		3	Rivercrest Shadow Anchored Portfolio	77,810.06	NAP	933,720.72	Interest Only	No	Actual/360	120
24.01	Property		1	Southpointe Plaza
24.02	Property		1	Mountainview Plaza

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	Monthly Debt Service (IO) ($)	Annual Debt Service (P&I) ($)	Annual Debt Service (IO) ($)	Amortization Type	ARD Loan (Yes / No)	Interest Accrual Method	Original Interest-Only Period (Mos.)
24.03	Property		1	South Boston
25.00	Loan		2	J Skinner	73,857.75	NAP	886,293.00	Interest Only	No	Actual/360	120
25.01	Property		1	4657 G Street
25.02	Property		1	4651 F Street and 4660 G Street
26.00	Loan		1	Hampton Inn & Homewood Suites - Brighton	NAP	905,626.20	NAP	Amortizing Balloon	No	Actual/360	0
27.00	Loan		1	Hampton Inn by Hilton Auburn	NAP	905,923.68	NAP	Amortizing Balloon	No	Actual/360	0
28.00	Loan		1	Security Public Storage	NAP	672,823.80	NAP	Amortizing Balloon	No	Actual/360	0
29.00	Loan		1	North Huntingdon Square	NAP	597,346.32	NAP	Amortizing Balloon	No	Actual/360	0
30.00	Loan		1	Fairview Apartments	NAP	627,250.92	NAP	Amortizing Balloon	No	Actual/360	0
31.00	Loan		1	Skyview Plaza	NAP	565,314.60	NAP	Amortizing Balloon	No	Actual/360	0
32.00	Loan		1	Lisbon Avenue Portfolio	NAP	580,101.24	NAP	Amortizing Balloon	No	Actual/360	0

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	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.)
1.00	Loan		1	TheWit Chicago	119	120	119	0	0	12/11/2024	1
2.00	Loan		1	Ventana Residences	120	120	120	0	0	1/29/2025	0
3.00	Loan		2	Soho Grand & The Roxy Hotel	115	120	115	0	0	8/20/2024	5
3.01	Property		1	Soho Grand Hotel
3.02	Property		1	Roxy Hotel
4.00	Loan		10	West Michigan Industrial Portfolio	117	120	117	0	0	10/30/2024	3
4.01	Property		1	553 - 555 76th Street Southwest
4.02	Property		1	3366 Kraft Avenue Southeast
4.03	Property		1	8181 Logistics Drive
4.04	Property		1	3300 Kraft Avenue Southeast
4.05	Property		1	3232 Kraft Avenue Southeast
4.06	Property		1	511 76th Street Southwest
4.07	Property		1	425 Gordon Industrial Court Southwest
4.08	Property		1	2851 Prairie Street Southwest
4.09	Property		1	100 84th Street Southwest
4.10	Property		1	5001 Kendrick Street Southeast
5.00	Loan		1	Outlet Shoppes of the Bluegrass	0	120	117	360	357	10/31/2024	3
6.00	Loan		1	UOVO QPN	120	120	120	0	0	1/22/2025	0
7.00	Loan		8	Phoenix Industrial Portfolio XII	118	120	118	0	0	11/26/2024	2
7.01	Property		1	Galesburg
7.02	Property		1	Kenosha
7.03	Property		1	St Marys
7.04	Property		1	Milwaukee (4041)
7.05	Property		1	Evansville
7.06	Property		1	Milwaukee (Midtown)
7.07	Property		1	Cleveland
7.08	Property		1	Winchester
8.00	Loan		1	Newport Centre	115	120	115	0	0	8/22/2024	5
9.00	Loan		1	Union Square Shopping Center	117	120	117	0	0	11/4/2024	3
10.00	Loan		1	Shops at Mission Viejo	59	120	119	360	360	12/4/2024	1
11.00	Loan		1	900 North Michigan	114	120	114	0	0	7/22/2024	6
12.00	Loan		1	FDS Manufacturing	35	120	119	360	360	12/20/2024	1
13.00	Loan		1	DoubleTree Fort Worth	119	120	119	0	0	1/10/2025	1
14.00	Loan		1	University Courtyard	118	120	118	0	0	12/4/2024	2
15.00	Loan		11	Elevation MHC Portfolio	60	60	60	0	0	1/24/2025	0
15.01	Property		1	Candle Light MHP
15.02	Property		1	Decatur Estates MHC
15.03	Property		1	Pleasant View MHP
15.04	Property		1	Tuckaway Village MHP
15.05	Property		1	Minot MHP
15.06	Property		1	Deerfield Estates MHP
15.07	Property		1	Nichols MHC
15.08	Property		1	Central MHC
15.09	Property		1	Audubon MHP
15.10	Property		1	Redgranite MHP
15.11	Property		1	Tuscobia Terrace Estates MHP
16.00	Loan		1	Escondido HHSA Building	0	120	120	360	360	1/3/2025	0
17.00	Loan		1	Residence Inn Downtown DC	0	120	117	360	357	11/8/2024	3
18.00	Loan		1	Market Centre	58	120	118	360	360	11/22/2024	2
19.00	Loan		1	Twin Cities Premium Outlets	117	120	117	0	0	10/17/2024	3
20.00	Loan		1	Airport Self Storage	118	120	118	0	0	11/13/2024	2
21.00	Loan		1	86th Street Townhomes - Crossed	0	120	120	360	360	1/10/2025	0
22.00	Loan		1	Ridgeview Village - Crossed	0	120	120	360	360	1/7/2025	0
23.00	Loan		1	Aloft Lubbock	0	120	120	300	300	1/14/2025	0
24.00	Loan		3	Rivercrest Shadow Anchored Portfolio	118	120	118	0	0	11/12/2024	2
24.01	Property		1	Southpointe Plaza
24.02	Property		1	Mountainview Plaza

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	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.)
24.03	Property		1	South Boston
25.00	Loan		2	J Skinner	117	120	117	0	0	11/1/2024	3
25.01	Property		1	4657 G Street
25.02	Property		1	4651 F Street and 4660 G Street
26.00	Loan		1	Hampton Inn & Homewood Suites - Brighton	0	120	118	360	358	11/26/2024	2
27.00	Loan		1	Hampton Inn by Hilton Auburn	0	120	117	360	357	10/29/2024	3
28.00	Loan		1	Security Public Storage	0	120	116	360	356	10/3/2024	4
29.00	Loan		1	North Huntingdon Square	0	120	116	360	356	9/27/2024	4
30.00	Loan		1	Fairview Apartments	0	120	120	360	360	1/10/2025	0
31.00	Loan		1	Skyview Plaza	0	120	117	360	357	10/8/2024	3
32.00	Loan		1	Lisbon Avenue Portfolio	0	120	117	360	357	11/1/2024	3

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	Payment Due Date	First Payment Date	First P&I Payment Date	Maturity Date or Anticipated Repayment Date	Final Maturity Date	Grace Period - Late Fee (Days)	Grace Period - Default (Days)
1.00	Loan		1	TheWit Chicago	6	2/6/2025	NAP	1/6/2035	NAP	0	0
2.00	Loan		1	Ventana Residences	11	3/11/2025	NAP	2/11/2035	NAP	0	0
3.00	Loan		2	Soho Grand & The Roxy Hotel	1	10/1/2024	NAP	9/1/2034	NAP	0	0
3.01	Property		1	Soho Grand Hotel
3.02	Property		1	Roxy Hotel
4.00	Loan		10	West Michigan Industrial Portfolio	6	12/6/2024	NAP	11/6/2034	NAP	0	0
4.01	Property		1	553 - 555 76th Street Southwest
4.02	Property		1	3366 Kraft Avenue Southeast
4.03	Property		1	8181 Logistics Drive
4.04	Property		1	3300 Kraft Avenue Southeast
4.05	Property		1	3232 Kraft Avenue Southeast
4.06	Property		1	511 76th Street Southwest
4.07	Property		1	425 Gordon Industrial Court Southwest
4.08	Property		1	2851 Prairie Street Southwest
4.09	Property		1	100 84th Street Southwest
4.10	Property		1	5001 Kendrick Street Southeast					1/0/1900
5.00	Loan		1	Outlet Shoppes of the Bluegrass	6	12/6/2024	12/6/2024	11/6/2034	NAP	5 (Once per trailing 12-month period)	0
6.00	Loan		1	UOVO QPN	6	3/6/2025	NAP	2/6/2035	NAP	0	0
7.00	Loan		8	Phoenix Industrial Portfolio XII	6	1/6/2025	NAP	12/6/2034	NAP	0	0
7.01	Property		1	Galesburg
7.02	Property		1	Kenosha
7.03	Property		1	St Marys
7.04	Property		1	Milwaukee (4041)
7.05	Property		1	Evansville
7.06	Property		1	Milwaukee (Midtown)
7.07	Property		1	Cleveland
7.08	Property		1	Winchester
8.00	Loan		1	Newport Centre	1	10/1/2024	NAP	9/1/2034	NAP	0	0
9.00	Loan		1	Union Square Shopping Center	6	12/6/2024	NAP	11/6/2034	NAP	0	0
10.00	Loan		1	Shops at Mission Viejo	1	2/1/2025	2/1/2030	1/1/2035	NAP	0	0
11.00	Loan		1	900 North Michigan	6	9/6/2024	NAP	8/6/2034	NAP	0	0
12.00	Loan		1	FDS Manufacturing	1	2/1/2025	2/1/2028	1/1/2035	NAP	0	0
13.00	Loan		1	DoubleTree Fort Worth	6	2/6/2025	NAP	1/6/2035	NAP	0	0
14.00	Loan		1	University Courtyard	6	1/6/2025	NAP	12/6/2034	NAP	0	0
15.00	Loan		11	Elevation MHC Portfolio	6	3/6/2025	NAP	2/6/2030	NAP	0	0
15.01	Property		1	Candle Light MHP
15.02	Property		1	Decatur Estates MHC
15.03	Property		1	Pleasant View MHP
15.04	Property		1	Tuckaway Village MHP
15.05	Property		1	Minot MHP
15.06	Property		1	Deerfield Estates MHP
15.07	Property		1	Nichols MHC
15.08	Property		1	Central MHC
15.09	Property		1	Audubon MHP
15.10	Property		1	Redgranite MHP
15.11	Property		1	Tuscobia Terrace Estates MHP
16.00	Loan		1	Escondido HHSA Building	1	3/1/2025	3/1/2025	2/1/2035	NAP	0	0
17.00	Loan		1	Residence Inn Downtown DC	11	12/11/2024	12/11/2024	11/11/2034	NAP	0	0
18.00	Loan		1	Market Centre	11	1/11/2025	1/11/2030	12/11/2034	NAP	5	0
19.00	Loan		1	Twin Cities Premium Outlets	1	12/1/2024	NAP	11/1/2034	NAP	0	0
20.00	Loan		1	Airport Self Storage	6	1/6/2025	NAP	12/6/2034	NAP	0	0
21.00	Loan		1	86th Street Townhomes - Crossed	1	3/1/2025	3/1/2025	2/1/2035	NAP	5	5
22.00	Loan		1	Ridgeview Village - Crossed	1	3/1/2025	3/1/2025	2/1/2035	NAP	5	5
23.00	Loan		1	Aloft Lubbock	6	3/6/2025	3/6/2025	2/6/2035	NAP	0	0
24.00	Loan		3	Rivercrest Shadow Anchored Portfolio	6	1/6/2025	NAP	12/6/2034	NAP	0	0
24.01	Property		1	Southpointe Plaza
24.02	Property		1	Mountainview Plaza

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	Payment Due Date	First Payment Date	First P&I Payment Date	Maturity Date or Anticipated Repayment Date	Final Maturity Date	Grace Period - Late Fee (Days)	Grace Period - Default (Days)
24.03	Property		1	South Boston
25.00	Loan		2	J Skinner	6	12/6/2024	NAP	11/6/2034	NAP	0	0
25.01	Property		1	4657 G Street
25.02	Property		1	4651 F Street and 4660 G Street
26.00	Loan		1	Hampton Inn & Homewood Suites - Brighton	6	1/6/2025	1/6/2025	12/6/2034	NAP	0	0
27.00	Loan		1	Hampton Inn by Hilton Auburn	6	12/6/2024	12/6/2024	11/6/2034	NAP	0	0
28.00	Loan		1	Security Public Storage	11	11/11/2024	11/11/2024	10/11/2034	NAP	0	0
29.00	Loan		1	North Huntingdon Square	11	11/11/2024	11/11/2024	10/11/2034	NAP	0	0
30.00	Loan		1	Fairview Apartments	1	3/1/2025	3/1/2025	2/1/2035	NAP	5	5
31.00	Loan		1	Skyview Plaza	6	12/6/2024	12/6/2024	11/6/2034	NAP	0	0
32.00	Loan		1	Lisbon Avenue Portfolio	1	12/1/2024	12/1/2024	11/1/2034	NAP	5	5

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	Prepayment Provision	Most Recent EGI ($)	Most Recent Expenses ($)	Most Recent NOI ($)	Most Recent NOI Date	Most Recent Description	Second Most Recent EGI ($)
1.00	Loan		1	TheWit Chicago	L(23),YM1(90),O(7)	36,716,874	25,286,489	11,430,385	12/31/2024	T-12	29,653,367
2.00	Loan		1	Ventana Residences	L(24),D(92),O(4)	4,858,778	2,799,675	2,059,103	12/31/2024	T-12	NAV
3.00	Loan		2	Soho Grand & The Roxy Hotel	L(24),YM1(89),O(7)	120,133,272	74,726,378	45,406,894	11/30/2024	T-12	114,555,619
3.01	Property		1	Soho Grand Hotel		71,406,883	42,236,719	29,170,164	11/30/2024	T-12	67,606,088
3.02	Property		1	Roxy Hotel		48,726,389	32,489,659	16,236,730	11/30/2024	T-12	46,949,531
4.00	Loan		10	West Michigan Industrial Portfolio	L(27),YM1(86),O(7)	9,644,617	2,314,545	7,330,072	6/30/2024	T-12	9,082,393
4.01	Property		1	553 - 555 76th Street Southwest		NAV	NAV	NAV	NAV	NAV	NAV
4.02	Property		1	3366 Kraft Avenue Southeast		NAV	NAV	NAV	NAV	NAV	NAV
4.03	Property		1	8181 Logistics Drive		NAV	NAV	NAV	NAV	NAV	NAV
4.04	Property		1	3300 Kraft Avenue Southeast		NAV	NAV	NAV	NAV	NAV	NAV
4.05	Property		1	3232 Kraft Avenue Southeast		NAV	NAV	NAV	NAV	NAV	NAV
4.06	Property		1	511 76th Street Southwest		NAV	NAV	NAV	NAV	NAV	NAV
4.07	Property		1	425 Gordon Industrial Court Southwest		NAV	NAV	NAV	NAV	NAV	NAV
4.08	Property		1	2851 Prairie Street Southwest		NAV	NAV	NAV	NAV	NAV	NAV
4.09	Property		1	100 84th Street Southwest		NAV	NAV	NAV	NAV	NAV	NAV
4.10	Property		1	5001 Kendrick Street Southeast		NAV	NAV	NAV	NAV	NAV	NAV
5.00	Loan		1	Outlet Shoppes of the Bluegrass	L(27),D(86),O(7)	13,545,707	4,555,687	8,990,020	8/31/2024	T-12	13,882,401
6.00	Loan		1	UOVO QPN	L(24),DorYM1(89),O(7)	16,873,514	4,031,876	12,841,638	9/30/2024	T-12	17,137,279
7.00	Loan		8	Phoenix Industrial Portfolio XII	L(12),YM1(102),O(6)	7,823,257	2,756,142	5,067,115	9/30/2024	T-12	NAV
7.01	Property		1	Galesburg		1,344,632	409,664	934,968	9/30/2024	T-12	NAV
7.02	Property		1	Kenosha		738,627	407,789	330,838	9/30/2024	T-12	NAV
7.03	Property		1	St Marys		1,175,067	540,645	634,422	9/30/2024	T-12	NAV
7.04	Property		1	Milwaukee (4041)		1,148,008	303,387	844,621	9/30/2024	T-12	NAV
7.05	Property		1	Evansville		927,691	264,462	663,229	9/30/2024	T-12	NAV
7.06	Property		1	Milwaukee (Midtown)		524,114	127,211	396,903	9/30/2024	T-12	NAV
7.07	Property		1	Cleveland		1,042,304	201,500	840,804	9/30/2024	T-12	NAV
7.08	Property		1	Winchester		922,814	501,484	421,330	9/30/2024	T-12	NAV
8.00	Loan		1	Newport Centre	L(29),D(84),O(7)	46,686,244	19,671,880	27,014,364	6/30/2024	T-12	47,188,133
9.00	Loan		1	Union Square Shopping Center	L(27),D(89),O(4)	4,414,174	1,186,638	3,227,536	8/31/2024	T-12	4,219,725
10.00	Loan		1	Shops at Mission Viejo	L(25),D(88),O(7)	32,771,159	8,628,356	24,142,803	9/30/2024	T-12	33,742,852
11.00	Loan		1	900 North Michigan	L(30),D(83),O(7)	57,803,398	31,088,059	26,715,339	12/31/2023	T-12	55,448,320
12.00	Loan		1	FDS Manufacturing	L(24),YM1(92),O(4)	NAV	NAV	NAV	NAV	NAV	NAV
13.00	Loan		1	DoubleTree Fort Worth	L(12),YM1(104),O(4)	8,599,343	4,905,754	3,693,589	11/30/2024	T-12	NAV
14.00	Loan		1	University Courtyard	L(26),D(87),O(7)	4,541,960	2,615,990	1,925,970	10/31/2024	T-12	3,561,668
15.00	Loan		11	Elevation MHC Portfolio	L(24),D(29),O(7)	4,715,153	2,468,658	2,246,495	9/30/2024	T-12	4,453,156
15.01	Property		1	Candle Light MHP		1,514,535	867,988	646,547	9/30/2024	T-12	1,435,033
15.02	Property		1	Decatur Estates MHC		727,002	394,092	332,910	9/30/2024	T-12	665,126
15.03	Property		1	Pleasant View MHP		505,324	260,309	245,015	9/30/2024	T-12	477,397
15.04	Property		1	Tuckaway Village MHP		556,076	334,988	221,088	9/30/2024	T-12	531,166
15.05	Property		1	Minot MHP		381,404	170,995	210,409	9/30/2024	T-12	397,353
15.06	Property		1	Deerfield Estates MHP		130,470	37,435	93,035	9/30/2024	T-12	127,856
15.07	Property		1	Nichols MHC		141,551	42,580	98,971	9/30/2024	T-12	130,365
15.08	Property		1	Central MHC		267,989	110,423	157,566	9/30/2024	T-12	261,675
15.09	Property		1	Audubon MHP		203,676	111,642	92,034	9/30/2024	T-12	186,327
15.10	Property		1	Redgranite MHP		141,391	65,108	76,283	9/30/2024	T-12	85,704
15.11	Property		1	Tuscobia Terrace Estates MHP		145,735	73,098	72,637	9/30/2024	T-12	155,154
16.00	Loan		1	Escondido HHSA Building	L(60),YM1(56),O(4)	3,245,014	900,051	2,344,963	10/31/2024	T-12	3,117,282
17.00	Loan		1	Residence Inn Downtown DC	L(27),D(89),O(4)	13,497,989	9,021,258	4,476,731	8/31/2024	T-12	15,171,713
18.00	Loan		1	Market Centre	L(26),D(87),O(7)	3,808,159	1,142,220	2,665,939	9/30/2024	T-12	3,601,574
19.00	Loan		1	Twin Cities Premium Outlets	L(27),D(86),O(7)	18,870,895	5,703,491	13,167,404	8/31/2024	T-12	18,299,590
20.00	Loan		1	Airport Self Storage	L(26),D(90),O(4)	2,574,414	545,048	2,029,367	8/31/2024	T-12	2,673,008
21.00	Loan		1	86th Street Townhomes - Crossed	L(35),YM1(81),O(4)	1,359,527	272,430	1,087,097	11/30/2024	T-12	1,170,909
22.00	Loan		1	Ridgeview Village - Crossed	L(35),YM1(81),O(4)	1,258,986	290,778	968,208	11/30/2024	T-12	1,018,926
23.00	Loan		1	Aloft Lubbock	L(24),D(93),O(3)	4,229,853	2,194,362	2,035,491	10/31/2024	T-12	3,978,336
24.00	Loan		3	Rivercrest Shadow Anchored Portfolio	L(26),D(89),O(5)	1,772,989	384,764	1,388,225	9/30/2024	T-12	1,725,493
24.01	Property		1	Southpointe Plaza		NAV	NAV	NAV	NAV	NAV	NAV
24.02	Property		1	Mountainview Plaza		NAV	NAV	NAV	NAV	NAV	NAV

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	Prepayment Provision	Most Recent EGI ($)	Most Recent Expenses ($)	Most Recent NOI ($)	Most Recent NOI Date	Most Recent Description	Second Most Recent EGI ($)
24.03	Property		1	South Boston		NAV	NAV	NAV	NAV	NAV	NAV
25.00	Loan		2	J Skinner	L(27),D(88),O(5)	NAV	NAV	NAV	NAV	NAV	NAV
25.01	Property		1	4657 G Street		NAV	NAV	NAV	NAV	NAV	NAV
25.02	Property		1	4651 F Street and 4660 G Street		NAV	NAV	NAV	NAV	NAV	NAV
26.00	Loan		1	Hampton Inn & Homewood Suites - Brighton	L(26),D(90),O(4)	5,401,412	3,267,462	2,133,950	9/30/2024	T-12	5,300,534
27.00	Loan		1	Hampton Inn by Hilton Auburn	L(27),D(86),O(7)	4,145,621	2,450,815	1,694,805	9/30/2024	T-12	4,080,124
28.00	Loan		1	Security Public Storage	L(28),DorYM1(85),O(7)	1,607,034	573,589	1,033,445	8/31/2024	T-12	1,608,191
29.00	Loan		1	North Huntingdon Square	L(28),D(88),O(4)	1,334,746	271,055	1,063,691	11/30/2024	T-12	1,261,729
30.00	Loan		1	Fairview Apartments	L(35),YM1(81),O(4)	1,192,718	328,515	864,203	11/30/2024	T-12	1,037,567
31.00	Loan		1	Skyview Plaza	L(27),D(89),O(4)	1,231,734	223,289	1,008,445	8/31/2024	T-12	1,086,071
32.00	Loan		1	Lisbon Avenue Portfolio	L(36),YM1(80),O(4)	1,099,070	266,368	832,703	9/30/2024	T-12	1,022,332

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	Second Most Recent Expenses ($)	Second Most Recent NOI ($)	Second Most Recent NOI Date	Second Most Recent Description	Third Most Recent EGI ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)
1.00	Loan		1	TheWit Chicago	23,124,393	6,528,974	12/31/2023	T-12	31,964,606	22,233,345	9,731,261
2.00	Loan		1	Ventana Residences	NAV	NAV	NAV	NAV	NAV	NAV	NAV
3.00	Loan		2	Soho Grand & The Roxy Hotel	72,124,009	42,431,610	12/31/2023	T-12	113,711,265	68,750,826	44,960,439
3.01	Property		1	Soho Grand Hotel	40,364,107	27,241,981	12/31/2023	T-12	67,875,809	38,872,617	29,003,193
3.02	Property		1	Roxy Hotel	31,759,903	15,189,629	12/31/2023	T-12	45,835,455	29,878,209	15,957,246
4.00	Loan		10	West Michigan Industrial Portfolio	2,286,780	6,795,613	12/31/2023	T-12	8,251,684	2,047,230	6,204,455
4.01	Property		1	553 - 555 76th Street Southwest	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4.02	Property		1	3366 Kraft Avenue Southeast	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4.03	Property		1	8181 Logistics Drive	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4.04	Property		1	3300 Kraft Avenue Southeast	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4.05	Property		1	3232 Kraft Avenue Southeast	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4.06	Property		1	511 76th Street Southwest	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4.07	Property		1	425 Gordon Industrial Court Southwest	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4.08	Property		1	2851 Prairie Street Southwest	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4.09	Property		1	100 84th Street Southwest	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4.10	Property		1	5001 Kendrick Street Southeast	NAV	NAV	NAV	NAV	NAV	NAV	NAV
5.00	Loan		1	Outlet Shoppes of the Bluegrass	4,461,458	9,420,943	12/31/2023	T-12	13,349,969	4,313,558	9,036,411
6.00	Loan		1	UOVO QPN	4,000,428	13,136,852	12/31/2023	T-12	16,152,257	3,921,582	12,230,675
7.00	Loan		8	Phoenix Industrial Portfolio XII	NAV	NAV	NAV	NAV	NAV	NAV	NAV
7.01	Property		1	Galesburg	NAV	NAV	NAV	NAV	NAV	NAV	NAV
7.02	Property		1	Kenosha	NAV	NAV	NAV	NAV	NAV	NAV	NAV
7.03	Property		1	St Marys	NAV	NAV	NAV	NAV	NAV	NAV	NAV
7.04	Property		1	Milwaukee (4041)	NAV	NAV	NAV	NAV	NAV	NAV	NAV
7.05	Property		1	Evansville	NAV	NAV	NAV	NAV	NAV	NAV	NAV
7.06	Property		1	Milwaukee (Midtown)	NAV	NAV	NAV	NAV	NAV	NAV	NAV
7.07	Property		1	Cleveland	NAV	NAV	NAV	NAV	NAV	NAV	NAV
7.08	Property		1	Winchester	NAV	NAV	NAV	NAV	NAV	NAV	NAV
8.00	Loan		1	Newport Centre	19,365,485	27,822,648	12/31/2023	T-12	46,432,352	19,030,158	27,402,194
9.00	Loan		1	Union Square Shopping Center	1,101,684	3,118,040	12/31/2023	T-12	4,216,889	1,078,043	3,138,846
10.00	Loan		1	Shops at Mission Viejo	8,521,362	25,221,490	12/31/2023	T-12	32,598,220	7,848,169	24,750,051
11.00	Loan		1	900 North Michigan	29,652,635	25,795,686	12/31/2022	T-12	54,179,102	27,476,761	26,702,341
12.00	Loan		1	FDS Manufacturing	NAV	NAV	NAV	NAV	NAV	NAV	NAV
13.00	Loan		1	DoubleTree Fort Worth	NAV	NAV	NAV	NAV	NAV	NAV	NAV
14.00	Loan		1	University Courtyard	2,706,538	855,130	12/31/2023	T-12	NAV	NAV	NAV
15.00	Loan		11	Elevation MHC Portfolio	2,359,206	2,093,950	12/31/2023	T-12	NAV	NAV	NAV
15.01	Property		1	Candle Light MHP	832,956	602,077	12/31/2023	T-12	NAV	NAV	NAV
15.02	Property		1	Decatur Estates MHC	347,016	318,110	12/31/2023	T-12	NAV	NAV	NAV
15.03	Property		1	Pleasant View MHP	285,276	192,121	12/31/2023	T-12	NAV	NAV	NAV
15.04	Property		1	Tuckaway Village MHP	306,190	224,976	12/31/2023	T-12	NAV	NAV	NAV
15.05	Property		1	Minot MHP	169,840	227,513	12/31/2023	T-12	NAV	NAV	NAV
15.06	Property		1	Deerfield Estates MHP	36,745	91,111	12/31/2023	T-12	NAV	NAV	NAV
15.07	Property		1	Nichols MHC	36,863	93,502	12/31/2023	T-12	NAV	NAV	NAV
15.08	Property		1	Central MHC	103,635	158,040	12/31/2023	T-12	NAV	NAV	NAV
15.09	Property		1	Audubon MHP	99,208	87,119	12/31/2023	T-12	NAV	NAV	NAV
15.10	Property		1	Redgranite MHP	65,632	20,072	12/31/2023	T-12	NAV	NAV	NAV
15.11	Property		1	Tuscobia Terrace Estates MHP	75,846	79,308	12/31/2023	T-12	NAV	NAV	NAV
16.00	Loan		1	Escondido HHSA Building	829,038	2,288,244	12/31/2023	T-12	3,055,632	802,631	2,253,001
17.00	Loan		1	Residence Inn Downtown DC	9,471,383	5,700,329	12/31/2023	T-12	12,789,489	8,355,966	4,433,522
18.00	Loan		1	Market Centre	1,186,661	2,414,912	12/31/2023	T-12	3,431,453	1,036,923	2,394,530
19.00	Loan		1	Twin Cities Premium Outlets	5,814,442	12,485,148	12/31/2023	T-12	18,229,022	5,732,763	12,496,259
20.00	Loan		1	Airport Self Storage	540,812	2,132,196	12/31/2023	T-12	2,513,452	525,938	1,987,515
21.00	Loan		1	86th Street Townhomes - Crossed	317,310	853,599	12/31/2023	T-12	945,602	295,770	649,831
22.00	Loan		1	Ridgeview Village - Crossed	337,413	681,513	12/31/2023	T-12	1,000,846	347,178	653,668
23.00	Loan		1	Aloft Lubbock	2,017,186	1,961,149	12/31/2023	T-12	3,265,429	1,764,822	1,500,607
24.00	Loan		3	Rivercrest Shadow Anchored Portfolio	366,125	1,359,368	12/31/2023	T-12	1,675,659	368,821	1,306,838
24.01	Property		1	Southpointe Plaza	NAV	NAV	NAV	NAV	NAV	NAV	NAV
24.02	Property		1	Mountainview Plaza	NAV	NAV	NAV	NAV	NAV	NAV	NAV

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	Second Most Recent Expenses ($)	Second Most Recent NOI ($)	Second Most Recent NOI Date	Second Most Recent Description	Third Most Recent EGI ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)
24.03	Property		1	South Boston	NAV	NAV	NAV	NAV	NAV	NAV	NAV
25.00	Loan		2	J Skinner	NAV	NAV	NAV	NAV	NAV	NAV	NAV
25.01	Property		1	4657 G Street	NAV	NAV	NAV	NAV	NAV	NAV	NAV
25.02	Property		1	4651 F Street and 4660 G Street	NAV	NAV	NAV	NAV	NAV	NAV	NAV
26.00	Loan		1	Hampton Inn & Homewood Suites - Brighton	3,088,118	2,212,416	12/31/2023	T-12	5,249,596	3,458,577	1,791,019
27.00	Loan		1	Hampton Inn by Hilton Auburn	2,396,142	1,683,982	12/31/2023	T-12	3,824,930	2,304,981	1,519,949
28.00	Loan		1	Security Public Storage	545,935	1,062,256	12/31/2023	T-12	1,637,499	599,181	1,038,318
29.00	Loan		1	North Huntingdon Square	259,619	1,002,110	12/31/2023	T-12	1,052,805	293,283	759,522
30.00	Loan		1	Fairview Apartments	353,264	684,303	12/31/2023	T-12	872,302	345,231	527,071
31.00	Loan		1	Skyview Plaza	209,381	876,690	12/31/2023	T-12	1,098,395	204,257	894,138
32.00	Loan		1	Lisbon Avenue Portfolio	266,953	755,379	12/31/2023	T-12	801,820	279,555	522,265

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	Third Most Recent NOI Date	Third Most Recent Description	Underwritten Economic Occupancy (%)	Underwritten EGI ($)	Underwritten Expenses ($)	Underwritten Net Operating Income ($)	Underwritten Replacement / FF&E Reserve ($)
1.00	Loan		1	TheWit Chicago	12/31/2022	T-12	69.8%	36,619,834	25,687,567	10,932,267	1,429,166
2.00	Loan		1	Ventana Residences	NAV	NAV	95.0%	7,923,974	2,104,606	5,819,367	49,147
3.00	Loan		2	Soho Grand & The Roxy Hotel	12/31/2022	T-12	90.5%	119,826,066	75,169,626	44,656,440	4,793,043
3.01	Property		1	Soho Grand Hotel	12/31/2022	T-12	91.6%	71,231,075	42,642,343	28,588,732	2,849,243
3.02	Property		1	Roxy Hotel	12/31/2022	T-12	88.8%	48,594,991	32,527,283	16,067,708	1,943,800
4.00	Loan		10	West Michigan Industrial Portfolio	12/31/2022	T-12	95.0%	9,641,994	2,487,525	7,154,469	203,604
4.01	Property		1	553 - 555 76th Street Southwest	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4.02	Property		1	3366 Kraft Avenue Southeast	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4.03	Property		1	8181 Logistics Drive	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4.04	Property		1	3300 Kraft Avenue Southeast	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4.05	Property		1	3232 Kraft Avenue Southeast	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4.06	Property		1	511 76th Street Southwest	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4.07	Property		1	425 Gordon Industrial Court Southwest	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4.08	Property		1	2851 Prairie Street Southwest	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4.09	Property		1	100 84th Street Southwest	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4.10	Property		1	5001 Kendrick Street Southeast	NAV	NAV	NAV	NAV	NAV	NAV	NAV
5.00	Loan		1	Outlet Shoppes of the Bluegrass	12/31/2022	T-12	93.3%	13,873,832	4,490,333	9,383,499	64,211
6.00	Loan		1	UOVO QPN	12/31/2022	T-12	78.6%	17,547,845	3,643,783	13,904,062	42,224
7.00	Loan		8	Phoenix Industrial Portfolio XII	NAV	NAV	83.9%	9,332,798	3,199,550	6,133,248	201,309
7.01	Property		1	Galesburg	NAV	NAV	100.0%	2,412,799	525,641	1,887,158	46,209
7.02	Property		1	Kenosha	NAV	NAV	59.5%	898,670	542,782	355,888	27,650
7.03	Property		1	St Marys	NAV	NAV	72.8%	1,319,847	607,555	712,292	38,014
7.04	Property		1	Milwaukee (4041)	NAV	NAV	70.2%	1,141,871	365,207	776,664	21,319
7.05	Property		1	Evansville	NAV	NAV	87.4%	928,936	269,346	659,590	20,598
7.06	Property		1	Milwaukee (Midtown)	NAV	NAV	100.0%	606,871	202,555	404,316	13,413
7.07	Property		1	Cleveland	NAV	NAV	100.0%	974,320	188,897	785,422	16,396
7.08	Property		1	Winchester	NAV	NAV	95.0%	1,049,485	497,566	551,919	17,709
8.00	Loan		1	Newport Centre	12/31/2022	T-12	95.4%	47,183,709	18,421,481	28,762,228	193,237
9.00	Loan		1	Union Square Shopping Center	12/31/2022	T-12	95.0%	4,337,860	1,208,175	3,129,684	45,096
10.00	Loan		1	Shops at Mission Viejo	12/31/2022	T-12	85.7%	32,946,299	8,771,579	24,174,721	54,901
11.00	Loan		1	900 North Michigan	12/31/2021	T-12	90.8%	56,031,359	33,262,367	22,768,993	224,465
12.00	Loan		1	FDS Manufacturing	NAV	NAV	95.0%	3,630,337	530,047	3,100,290	22,878
13.00	Loan		1	DoubleTree Fort Worth	NAV	NAV	64.0%	8,575,848	5,084,862	3,490,986	428,792
14.00	Loan		1	University Courtyard	NAV	NAV	95.0%	5,016,278	2,559,796	2,456,482	87,900
15.00	Loan		11	Elevation MHC Portfolio	NAV	NAV	62.8%	4,670,431	2,467,741	2,202,690	56,950
15.01	Property		1	Candle Light MHP	NAV	NAV	49.9%	1,500,488	898,856	601,632	22,950
15.02	Property		1	Decatur Estates MHC	NAV	NAV	56.9%	695,028	378,113	316,915	9,950
15.03	Property		1	Pleasant View MHP	NAV	NAV	77.4%	516,365	283,549	232,816	4,450
15.04	Property		1	Tuckaway Village MHP	NAV	NAV	75.1%	562,015	324,467	237,549	5,150
15.05	Property		1	Minot MHP	NAV	NAV	62.1%	362,154	160,226	201,928	4,600
15.06	Property		1	Deerfield Estates MHP	NAV	NAV	96.0%	137,108	36,814	100,294	1,350
15.07	Property		1	Nichols MHC	NAV	NAV	96.8%	141,917	38,131	103,786	1,450
15.08	Property		1	Central MHC	NAV	NAV	97.6%	284,776	103,163	181,613	1,950
15.09	Property		1	Audubon MHP	NAV	NAV	86.6%	197,544	115,513	82,031	1,500
15.10	Property		1	Redgranite MHP	NAV	NAV	60.3%	138,007	60,410	77,597	2,000
15.11	Property		1	Tuscobia Terrace Estates MHP	NAV	NAV	75.3%	135,029	68,500	66,529	1,600
16.00	Loan		1	Escondido HHSA Building	12/31/2022	T-12	95.0%	3,544,369	877,423	2,666,947	33,383
17.00	Loan		1	Residence Inn Downtown DC	12/31/2022	T-12	80.0%	14,982,523	9,615,494	5,367,029	690,816
18.00	Loan		1	Market Centre	12/31/2022	T-12	87.8%	3,577,113	1,132,405	2,444,708	25,688
19.00	Loan		1	Twin Cities Premium Outlets	12/31/2022	T-12	87.3%	19,416,376	5,792,824	13,623,552	60,919
20.00	Loan		1	Airport Self Storage	12/31/2022	T-12	100.0%	2,574,414	783,663	1,790,751	9,371
21.00	Loan		1	86th Street Townhomes - Crossed	12/31/2022	T-12	95.0%	1,384,881	375,367	1,009,514	23,621
22.00	Loan		1	Ridgeview Village - Crossed	12/31/2022	T-12	95.0%	1,300,060	381,061	918,999	28,896
23.00	Loan		1	Aloft Lubbock	12/31/2022	T-12	69.2%	4,218,296	2,095,139	2,123,157	168,732
24.00	Loan		3	Rivercrest Shadow Anchored Portfolio	12/31/2022	T-12	94.8%	1,723,744	312,751	1,410,993	19,356
24.01	Property		1	Southpointe Plaza	NAV	NAV	NAV	NAV	NAV	NAV	NAV
24.02	Property		1	Mountainview Plaza	NAV	NAV	NAV	NAV	NAV	NAV	NAV

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	Third Most Recent NOI Date	Third Most Recent Description	Underwritten Economic Occupancy (%)	Underwritten EGI ($)	Underwritten Expenses ($)	Underwritten Net Operating Income ($)	Underwritten Replacement / FF&E Reserve ($)
24.03	Property		1	South Boston	NAV	NAV	NAV	NAV	NAV	NAV	NAV
25.00	Loan		2	J Skinner	NAV	NAV	95.0%	2,060,603	525,497	1,535,106	58,186
25.01	Property		1	4657 G Street	NAV	NAV	95.0%	1,197,911	292,574	905,337	34,555
25.02	Property		1	4651 F Street and 4660 G Street	NAV	NAV	95.0%	862,692	232,923	629,769	23,631
26.00	Loan		1	Hampton Inn & Homewood Suites - Brighton	12/31/2022	T-12	62.8%	5,386,654	3,377,098	2,009,556	215,466
27.00	Loan		1	Hampton Inn by Hilton Auburn	12/31/2022	T-12	85.7%	4,134,294	2,478,684	1,655,610	165,372
28.00	Loan		1	Security Public Storage	12/31/2022	T-12	82.0%	1,607,034	525,050	1,081,984	8,225
29.00	Loan		1	North Huntingdon Square	12/31/2022	T-12	90.0%	1,221,429	271,707	949,722	7,613
30.00	Loan		1	Fairview Apartments	12/31/2022	T-12	95.0%	1,226,697	402,808	823,889	24,092
31.00	Loan		1	Skyview Plaza	12/31/2022	T-12	95.0%	1,182,280	216,365	965,915	33,006
32.00	Loan		1	Lisbon Avenue Portfolio	12/31/2022	T-12	95.0%	1,087,792	326,862	760,930	21,093

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	Underwritten TI / LC ($)	Underwritten Net Cash Flow ($)	Underwritten NOI DSCR (x)	Underwritten NCF DSCR (x)	Underwritten NOI Debt Yield (%)	Underwritten NCF Debt Yield (%)	Appraised Value ($)	Appraised Value Type	Appraisal Date
1.00	Loan		1	TheWit Chicago	0	9,503,101	1.83	1.59	13.5%	11.7%	149,000,000	As Is	10/3/2024
2.00	Loan		1	Ventana Residences	12,000	5,758,221	1.27	1.25	7.9%	7.8%	112,000,000	As Is	10/28/2024
3.00	Loan		2	Soho Grand & The Roxy Hotel	0	39,863,397	3.91	3.49	21.9%	19.6%	508,000,000	As Is	7/1/2024
3.01	Property		1	Soho Grand Hotel	0	25,739,489					327,000,000	As Is	7/1/2024
3.02	Property		1	Roxy Hotel	0	14,123,909					181,000,000	As Is	7/1/2024
4.00	Loan		10	West Michigan Industrial Portfolio	166,559	6,784,305	2.00	1.90	12.6%	11.9%	99,000,000	As Portfolio	8/8/2024
4.01	Property		1	553 - 555 76th Street Southwest	NAV	NAV					12,750,000	As Is	8/8/2024
4.02	Property		1	3366 Kraft Avenue Southeast	NAV	NAV					12,600,000	As Is	8/8/2024
4.03	Property		1	8181 Logistics Drive	NAV	NAV					12,000,000	As Is	8/8/2024
4.04	Property		1	3300 Kraft Avenue Southeast	NAV	NAV					11,950,000	As Is	8/8/2024
4.05	Property		1	3232 Kraft Avenue Southeast	NAV	NAV					11,350,000	As Is	8/8/2024
4.06	Property		1	511 76th Street Southwest	NAV	NAV					11,450,000	As Is	8/8/2024
4.07	Property		1	425 Gordon Industrial Court Southwest	NAV	NAV					9,250,000	As Is	8/8/2024
4.08	Property		1	2851 Prairie Street Southwest	NAV	NAV					6,950,000	As Is	8/8/2024
4.09	Property		1	100 84th Street Southwest	NAV	NAV					4,500,000	As Is	8/8/2024
4.10	Property		1	5001 Kendrick Street Southeast	NAV	NAV					3,250,000	As Is	8/22/2024
5.00	Loan		1	Outlet Shoppes of the Bluegrass	388,889	8,930,399	1.81	1.72	14.2%	13.6%	109,100,000	As Is	9/26/2024
6.00	Loan		1	UOVO QPN	0	13,861,838	1.48	1.47	9.7%	9.7%	234,900,000	As Is	12/16/2024
7.00	Loan		8	Phoenix Industrial Portfolio XII	346,360	5,585,579	1.76	1.60	11.7%	10.6%	109,050,000	As Is	Various
7.01	Property		1	Galesburg	88,149	1,752,801					29,800,000	As Is	10/10/2024
7.02	Property		1	Kenosha	27,806	300,431					16,000,000	As Is	10/9/2024
7.03	Property		1	St Marys	56,189	618,089					14,000,000	As Is	10/1/2024
7.04	Property		1	Milwaukee (4041)	36,412	718,932					12,700,000	As Is	10/9/2024
7.05	Property		1	Evansville	22,248	616,744					10,300,000	As Is	10/8/2024
7.06	Property		1	Milwaukee (Midtown)	34,704	356,198					8,900,000	As Is	10/9/2024
7.07	Property		1	Cleveland	30,147	738,879					8,750,000	As Is	10/16/2024
7.08	Property		1	Winchester	50,705	483,505					8,600,000	As Is	10/8/2024
8.00	Loan		1	Newport Centre	966,186	27,602,805	2.78	2.66	15.3%	14.7%	436,800,000	As Is	7/11/2024
9.00	Loan		1	Union Square Shopping Center	159,906	2,924,682	1.67	1.56	11.2%	10.5%	43,000,000	As Is	9/22/2024
10.00	Loan		1	Shops at Mission Viejo	549,005	23,570,815	1.73	1.69	13.4%	13.1%	343,600,000	As Is	10/30/2024
11.00	Loan		1	900 North Michigan	441,427	22,103,101	1.82	1.77	12.6%	12.3%	315,000,000	As Is	5/29/2024
12.00	Loan		1	FDS Manufacturing	45,755	3,031,657	1.59	1.55	12.9%	12.6%	63,000,000	As Is	7/22/2024
13.00	Loan		1	DoubleTree Fort Worth	0	3,062,193	1.75	1.54	14.8%	13.0%	54,800,000	As Is	9/16/2024
14.00	Loan		1	University Courtyard	0	2,368,582	1.61	1.55	11.5%	11.1%	42,500,000	As Is	10/9/2024
15.00	Loan		11	Elevation MHC Portfolio	0	2,145,740	1.47	1.44	10.4%	10.1%	52,300,000	As Is	Various
15.01	Property		1	Candle Light MHP	0	578,682					20,700,000	As Is	10/14/2024
15.02	Property		1	Decatur Estates MHC	0	306,965					9,000,000	As Is	10/14/2024
15.03	Property		1	Pleasant View MHP	0	228,366					4,400,000	As Is	10/10/2024
15.04	Property		1	Tuckaway Village MHP	0	232,399					4,550,000	As Is	10/14/2024
15.05	Property		1	Minot MHP	0	197,328					4,900,000	As Is	10/11/2024
15.06	Property		1	Deerfield Estates MHP	0	98,944					1,600,000	As Is	10/9/2024
15.07	Property		1	Nichols MHC	0	102,336					1,500,000	As Is	10/9/2024
15.08	Property		1	Central MHC	0	179,663					1,400,000	As Is	10/10/2024
15.09	Property		1	Audubon MHP	0	80,531					1,300,000	As Is	10/11/2024
15.10	Property		1	Redgranite MHP	0	75,597					1,750,000	As Is	10/9/2024
15.11	Property		1	Tuscobia Terrace Estates MHP	0	64,929					1,200,000	As Is	10/10/2024
16.00	Loan		1	Escondido HHSA Building	111,275	2,522,289	1.58	1.49	12.7%	12.0%	33,900,000	As Is	10/28/2024
17.00	Loan		1	Residence Inn Downtown DC	0	4,676,213	3.44	2.99	25.6%	22.3%	81,600,000	As Is	9/17/2024
18.00	Loan		1	Market Centre	75,956	2,343,065	1.57	1.50	12.0%	11.5%	29,350,000	As Is	10/16/2024
19.00	Loan		1	Twin Cities Premium Outlets	609,188	12,953,445	2.11	2.01	14.3%	13.6%	202,000,000	As Is	9/5/2024
20.00	Loan		1	Airport Self Storage	0	1,781,380	1.38	1.37	9.2%	9.2%	31,000,000	As Is	9/17/2024
21.00	Loan		1	86th Street Townhomes - Crossed	0	985,893	1.31	1.28	10.7%	10.4%	16,300,000	As Is	12/11/2024
22.00	Loan		1	Ridgeview Village - Crossed	0	890,103	1.31	1.28	10.7%	10.4%	15,500,000	As Is	12/4/2024
23.00	Loan		1	Aloft Lubbock	0	1,954,425	1.45	1.34	13.4%	12.4%	21,900,000	As Is	12/3/2024
24.00	Loan		3	Rivercrest Shadow Anchored Portfolio	23,103	1,368,533	1.51	1.47	10.8%	10.4%	19,050,000	As Is	Various
24.01	Property		1	Southpointe Plaza	NAV	NAV					7,650,000	As Is	9/24/2024
24.02	Property		1	Mountainview Plaza	NAV	NAV					6,900,000	As Is	9/15/2024

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	Underwritten TI / LC ($)	Underwritten Net Cash Flow ($)	Underwritten NOI DSCR (x)	Underwritten NCF DSCR (x)	Underwritten NOI Debt Yield (%)	Underwritten NCF Debt Yield (%)	Appraised Value ($)	Appraised Value Type	Appraisal Date
24.03	Property		1	South Boston	NAV	NAV					4,500,000	As Is	9/15/2024
25.00	Loan		2	J Skinner	61,154	1,415,766	1.73	1.60	12.0%	11.1%	22,800,000	As Is	10/7/2024
25.01	Property		1	4657 G Street	35,461	835,321					13,400,000	As Is	10/7/2024
25.02	Property		1	4651 F Street and 4660 G Street	25,693	580,446					9,400,000	As Is	10/7/2024
26.00	Loan		1	Hampton Inn & Homewood Suites - Brighton	0	1,794,090	2.22	1.98	17.3%	15.5%	23,900,000	As Is	10/8/2024
27.00	Loan		1	Hampton Inn by Hilton Auburn	0	1,490,238	1.83	1.64	15.3%	13.8%	18,100,000	As Is (Extraordinary Assumption)	8/13/2024
28.00	Loan		1	Security Public Storage	0	1,073,759	1.61	1.60	11.4%	11.3%	18,360,000	As Is	8/16/2024
29.00	Loan		1	North Huntingdon Square	78,808	863,302	1.59	1.45	11.9%	10.8%	13,500,000	As Is	7/31/2024
30.00	Loan		1	Fairview Apartments	0	799,797	1.31	1.28	10.7%	10.4%	13,900,000	As Is	12/11/2024
31.00	Loan		1	Skyview Plaza	42,316	890,594	1.71	1.58	12.9%	11.9%	12,500,000	As Is	8/29/2024
32.00	Loan		1	Lisbon Avenue Portfolio	0	739,837	1.31	1.28	10.4%	10.2%	12,300,000	As Is	10/4/2024

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	Cut-off Date LTV Ratio (%)	LTV Ratio at Maturity / ARD (%)	Leased Occupancy (%)(3)	Occupancy Date	Single Tenant (Y/N)	Largest Tenant	Largest Tenant SF
1.00	Loan		1	TheWit Chicago	54.4%	54.4%	69.8%	12/31/2024	NAP	NAP	NAP
2.00	Loan		1	Ventana Residences	65.6%	65.6%	92.2%	1/22/2025	NAP	NAP	NAP
3.00	Loan		2	Soho Grand & The Roxy Hotel	40.1%	40.1%	90.5%	11/30/2024
3.01	Property		1	Soho Grand Hotel			91.6%	11/30/2024	NAP	NAP	NAP
3.02	Property		1	Roxy Hotel			88.8%	11/30/2024	NAP	NAP	NAP
4.00	Loan		10	West Michigan Industrial Portfolio	57.6%	57.6%	100.0%	Various
4.01	Property		1	553 - 555 76th Street Southwest			100.0%	7/31/2024	No	Applied Textiles, Inc.	110,000
4.02	Property		1	3366 Kraft Avenue Southeast			100.0%	7/31/2024	Yes	Sprinter Services, Inc.	200,000
4.03	Property		1	8181 Logistics Drive			100.0%	7/31/2024	Yes	The Empire Company, Inc.	234,575
4.04	Property		1	3300 Kraft Avenue Southeast			100.0%	7/31/2024	Yes	Sprinter Services, Inc.	200,000
4.05	Property		1	3232 Kraft Avenue Southeast			100.0%	7/31/2024	No	Scott Group Custom Carpets	171,750
4.06	Property		1	511 76th Street Southwest			100.0%	7/31/2024	No	BPV, LLC	140,000
4.07	Property		1	425 Gordon Industrial Court Southwest			100.0%	7/31/2024	Yes	Jomar Qsub, Inc.	173,875
4.08	Property		1	2851 Prairie Street Southwest			100.0%	7/31/2024	Yes	Wind River Trading Company LTD	117,251
4.09	Property		1	100 84th Street Southwest			100.0%	7/31/2024	No	327 Machine and Automation	30,000
4.10	Property		1	5001 Kendrick Street Southeast			100.0%	7/31/2024	Yes	SGP Acquisitions Inc.	61,500
5.00	Loan		1	Outlet Shoppes of the Bluegrass	60.4%	52.6%	90.2%	10/30/2024	No	H&M	22,142
6.00	Loan		1	UOVO QPN	60.9%	60.9%	87.3%	11/1/2024	NAP	NAP	NAP
7.00	Loan		8	Phoenix Industrial Portfolio XII	48.1%	48.1%	81.1%	11/25/2024
7.01	Property		1	Galesburg			100.0%	11/25/2024	No	E.I. Du Pont De Nemours & Company	283,166
7.02	Property		1	Kenosha			44.7%	11/25/2024	No	Harvey Pallets, Inc	57,136
7.03	Property		1	St Marys			67.6%	11/25/2024	No	Gasbarre Products, Inc	145,169
7.04	Property		1	Milwaukee (4041)			77.3%	11/25/2024	No	Phoenix Logistics, LLC (Cargill)	142,338
7.05	Property		1	Evansville			78.3%	11/25/2024	No	SRG Global Trim, LLC	161,319
7.06	Property		1	Milwaukee (Midtown)			100.0%	11/25/2024	Yes	Sellars Absorbent Materials	134,134
7.07	Property		1	Cleveland			100.0%	11/25/2024	No	Omnimax International (470 4th St)	80,198
7.08	Property		1	Winchester			93.2%	11/25/2024	No	GenCanna Acquisition Corp	136,133
8.00	Loan		1	Newport Centre	43.0%	43.0%	92.5%	7/29/2024	No	Macy's	229,889
9.00	Loan		1	Union Square Shopping Center	65.0%	65.0%	97.4%	10/23/2024	No	Gabriel Brothers	78,823
10.00	Loan		1	Shops at Mission Viejo	52.4%	49.5%	89.8%	10/23/2024	No	Macy's	193,500
11.00	Loan		1	900 North Michigan	57.1%	57.1%	88.8%	7/17/2024	No	Bloomingdale's	265,148
12.00	Loan		1	FDS Manufacturing	38.1%	35.2%	100.0%	2/1/2025	Yes	FDS Manufacturing	228,775
13.00	Loan		1	DoubleTree Fort Worth	43.0%	43.0%	64.0%	11/30/2024	NAP	NAP	NAP
14.00	Loan		1	University Courtyard	50.4%	50.4%	99.8%	11/8/2024	NAP	NAP	NAP
15.00	Loan		11	Elevation MHC Portfolio	40.5%	40.5%	61.0%	11/1/2024
15.01	Property		1	Candle Light MHP			47.7%	11/1/2024	NAP	NAP	NAP
15.02	Property		1	Decatur Estates MHC			55.8%	11/1/2024	NAP	NAP	NAP
15.03	Property		1	Pleasant View MHP			75.3%	11/1/2024	NAP	NAP	NAP
15.04	Property		1	Tuckaway Village MHP			75.7%	11/1/2024	NAP	NAP	NAP
15.05	Property		1	Minot MHP			60.9%	11/1/2024	NAP	NAP	NAP
15.06	Property		1	Deerfield Estates MHP			96.3%	11/1/2024	NAP	NAP	NAP
15.07	Property		1	Nichols MHC			96.6%	11/1/2024	NAP	NAP	NAP
15.08	Property		1	Central MHC			97.4%	11/1/2024	NAP	NAP	NAP
15.09	Property		1	Audubon MHP			83.3%	11/1/2024	NAP	NAP	NAP
15.10	Property		1	Redgranite MHP			60.0%	11/1/2024	NAP	NAP	NAP
15.11	Property		1	Tuscobia Terrace Estates MHP			71.9%	11/1/2024	NAP	NAP	NAP
16.00	Loan		1	Escondido HHSA Building	61.9%	54.2%	100.0%	10/29/2024	No	County of San Diego	95,000
17.00	Loan		1	Residence Inn Downtown DC	25.7%	22.1%	70.8%	8/31/2024	NAP	NAP	NAP
18.00	Loan		1	Market Centre	69.2%	65.3%	86.8%	11/19/2024	No	Burlington	40,000
19.00	Loan		1	Twin Cities Premium Outlets	47.0%	47.0%	88.9%	8/23/2024	No	Saks Fifth Avenue Off 5th	28,000
20.00	Loan		1	Airport Self Storage	62.6%	62.6%	88.1%	9/16/2024	NAP	NAP	NAP
21.00	Loan		1	86th Street Townhomes - Crossed	56.8%	49.8%	100.0%	11/1/2024	NAP	NAP	NAP
22.00	Loan		1	Ridgeview Village - Crossed	56.8%	49.8%	100.0%	11/1/2024	NAP	NAP	NAP
23.00	Loan		1	Aloft Lubbock	72.1%	59.6%	69.2%	10/31/2024	NAP	NAP	NAP
24.00	Loan		3	Rivercrest Shadow Anchored Portfolio	68.8%	68.8%	96.6%	11/7/2024
24.01	Property		1	Southpointe Plaza			100.0%	11/7/2024	No	Dollar Tree	11,019
24.02	Property		1	Mountainview Plaza			94.1%	11/7/2024	No	The Shoe Dept	9,002

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	Cut-off Date LTV Ratio (%)	LTV Ratio at Maturity / ARD (%)	Leased Occupancy (%)(3)	Occupancy Date	Single Tenant (Y/N)	Largest Tenant	Largest Tenant SF
24.03	Property		1	South Boston			95.4%	11/7/2024	No	Dollar Tree	10,000
25.00	Loan		2	J Skinner	56.1%	56.1%	100.0%	2/1/2025
25.01	Property		1	4657 G Street			100.0%	2/1/2025	Yes	J Skinner	124,232
25.02	Property		1	4651 F Street and 4660 G Street			100.0%	2/1/2025	Yes	J Skinner	75,344
26.00	Loan		1	Hampton Inn & Homewood Suites - Brighton	48.5%	42.1%	62.8%	9/30/2024	NAP	NAP	NAP
27.00	Loan		1	Hampton Inn by Hilton Auburn	59.8%	52.9%	85.7%	9/30/2024	NAP	NAP	NAP
28.00	Loan		1	Security Public Storage	51.6%	43.8%	92.1%	10/3/2024	NAP	NAP	NAP
29.00	Loan		1	North Huntingdon Square	59.1%	50.9%	100.0%	12/12/2024	No	Pet Supplies Plus	10,900
30.00	Loan		1	Fairview Apartments	55.2%	48.5%	100.0%	12/1/2024	NAP	NAP	NAP
31.00	Loan		1	Skyview Plaza	59.9%	51.6%	97.9%	7/16/2024	No	Giant Eagle	56,629
32.00	Loan		1	Lisbon Avenue Portfolio	59.2%	51.8%	100.0%	10/1/2024	NAP	NAP	NAP

A-1-24

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Largest Tenant % of NRA	Largest Tenant Lease Expiration Date(4)	Second Largest Tenant	Second Largest Tenant SF	Second Largest Tenant % of NRA	Second Largest Tenant Lease Expiration Date	Third Largest Tenant
1.00	Loan		1	TheWit Chicago	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.00	Loan		1	Ventana Residences	NAP	NAP	NAP	NAP	NAP	NAP	NAP
3.00	Loan		2	Soho Grand & The Roxy Hotel
3.01	Property		1	Soho Grand Hotel	NAP	NAP	NAP	NAP	NAP	NAP	NAP
3.02	Property		1	Roxy Hotel	NAP	NAP	NAP	NAP	NAP	NAP	NAP
4.00	Loan		10	West Michigan Industrial Portfolio
4.01	Property		1	553 - 555 76th Street Southwest	52.4%	2/28/2026	Quarry Ridge Stone, Inc.	100,000	47.6%	1/31/2028	NAP
4.02	Property		1	3366 Kraft Avenue Southeast	100.0%	12/31/2027	NAP	NAP	NAP	NAP	NAP
4.03	Property		1	8181 Logistics Drive	100.0%	10/31/2030	NAP	NAP	NAP	NAP	NAP
4.04	Property		1	3300 Kraft Avenue Southeast	100.0%	12/31/2028	NAP	NAP	NAP	NAP	NAP
4.05	Property		1	3232 Kraft Avenue Southeast	79.5%	11/30/2029	TKC Holdings, Inc.	44,250	20.5%	3/31/2026	NAP
4.06	Property		1	511 76th Street Southwest	69.1%	12/31/2027	Marcone Appliance Parts	62,500	30.9%	6/30/2028	NAP
4.07	Property		1	425 Gordon Industrial Court Southwest	100.0%	7/31/2028	NAP	NAP	NAP	NAP	NAP
4.08	Property		1	2851 Prairie Street Southwest	100.0%	9/30/2032	NAP	NAP	NAP	NAP	NAP
4.09	Property		1	100 84th Street Southwest	37.0%	4/30/2027	Starlite Kitchens	30,000	37.0%	5/31/2027	ACP Entertainment
4.10	Property		1	5001 Kendrick Street Southeast	100.0%	11/30/2025	NAP	NAP	NAP	NAP	NAP
5.00	Loan		1	Outlet Shoppes of the Bluegrass	5.2%	1/31/2026	Nike Factory Store	14,355	3.4%	1/31/2030	Old Navy
6.00	Loan		1	UOVO QPN	NAP	NAP	NAP	NAP	NAP	NAP	NAP
7.00	Loan		8	Phoenix Industrial Portfolio XII
7.01	Property		1	Galesburg	61.3%	12/21/2025	Thrushwood Farms Quality Meats	178,920	38.7%	3/31/2035	BNSF Logistics, LLC
7.02	Property		1	Kenosha	20.7%	12/31/2026	Trinity Logistics Corporation	35,016	12.7%	12/31/2025	Sling Fulfillment LLC
7.03	Property		1	St Marys	38.2%	9/30/2042	Penn Pallet, Inc.	36,344	9.6%	3/31/2025	SGL Carbon, LLC
7.04	Property		1	Milwaukee (4041)	66.8%	12/31/2036	Wisconsin Dept of Admin	22,380	10.5%	4/30/2028	NAP
7.05	Property		1	Evansville	78.3%	5/31/2028	NAP	NAP	NAP	NAP	NAP
7.06	Property		1	Milwaukee (Midtown)	100.0%	9/30/2029	NAP	NAP	NAP	NAP	NAP
7.07	Property		1	Cleveland	48.9%	11/30/2027	Whirlpool (470 4th St)	75,000	45.7%	12/28/2027	Whirlpool (601 8th St)
7.08	Property		1	Winchester	76.9%	8/31/2026	Quality Reel Solutions, LLC	28,890	16.3%	8/31/2029	NAP
8.00	Loan		1	Newport Centre	23.8%	1/29/2028	Sears (Dick's House of Sport & Primark)	192,000	19.9%	10/31/2027	Kohl's
9.00	Loan		1	Union Square Shopping Center	25.6%	9/30/2029	Weis Markets	45,000	14.6%	12/31/2031	Advance Auto Parts
10.00	Loan		1	Shops at Mission Viejo	19.1%	2/2/2030	Nordstrom	165,000	16.3%	2/28/2030	Welltower Mission Viejo Medical
11.00	Loan		1	900 North Michigan	31.9%	9/30/2028	Grosvenor Capital Mgmnt, L.P.	72,738	8.7%	9/30/2037	Walton Street Capital LLC
12.00	Loan		1	FDS Manufacturing	100.0%	12/31/2039	NAP	NAP	NAP	NAP	NAP
13.00	Loan		1	DoubleTree Fort Worth	NAP	NAP	NAP	NAP	NAP	NAP	NAP
14.00	Loan		1	University Courtyard	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15.00	Loan		11	Elevation MHC Portfolio
15.01	Property		1	Candle Light MHP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15.02	Property		1	Decatur Estates MHC	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15.03	Property		1	Pleasant View MHP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15.04	Property		1	Tuckaway Village MHP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15.05	Property		1	Minot MHP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15.06	Property		1	Deerfield Estates MHP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15.07	Property		1	Nichols MHC	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15.08	Property		1	Central MHC	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15.09	Property		1	Audubon MHP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15.10	Property		1	Redgranite MHP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15.11	Property		1	Tuscobia Terrace Estates MHP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
16.00	Loan		1	Escondido HHSA Building	85.4%	7/31/2030	NCCS Day Care	6,559	5.9%	5/31/2029	MI Rancho Market
17.00	Loan		1	Residence Inn Downtown DC	NAP	NAP	NAP	NAP	NAP	NAP	NAP
18.00	Loan		1	Market Centre	18.7%	2/29/2032	Ross Dress for Less	23,330	10.9%	1/31/2032	Staples
19.00	Loan		1	Twin Cities Premium Outlets	6.9%	8/31/2029	Nike Factory Store	17,067	4.2%	8/31/2029	Polo Ralph Lauren
20.00	Loan		1	Airport Self Storage	NAP	NAP	NAP	NAP	NAP	NAP	NAP
21.00	Loan		1	86th Street Townhomes - Crossed	NAP	NAP	NAP	NAP	NAP	NAP	NAP
22.00	Loan		1	Ridgeview Village - Crossed	NAP	NAP	NAP	NAP	NAP	NAP	NAP
23.00	Loan		1	Aloft Lubbock	NAP	NAP	NAP	NAP	NAP	NAP	NAP
24.00	Loan		3	Rivercrest Shadow Anchored Portfolio
24.01	Property		1	Southpointe Plaza	31.6%	4/30/2026	Nova Medical Center	6,038	17.3%	7/31/2029	Cato
24.02	Property		1	Mountainview Plaza	26.4%	9/30/2028	Cato	6,500	19.1%	1/31/2030	Yamato Japanese Restaurant

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	Largest Tenant % of NRA	Largest Tenant Lease Expiration Date(4)	Second Largest Tenant	Second Largest Tenant SF	Second Largest Tenant % of NRA	Second Largest Tenant Lease Expiration Date	Third Largest Tenant
24.03	Property		1	South Boston	38.1%	1/31/2029	Velocity Urgent Care	5,013	19.1%	11/30/2027	Rent-A-Center
25.00	Loan		2	J Skinner
25.01	Property		1	4657 G Street	100.0%	12/31/2049	NAP	NAP	NAP	NAP	NAP
25.02	Property		1	4651 F Street and 4660 G Street	100.0%	12/31/2049	NAP	NAP	NAP	NAP	NAP
26.00	Loan		1	Hampton Inn & Homewood Suites - Brighton	NAP	NAP	NAP	NAP	NAP	NAP	NAP
27.00	Loan		1	Hampton Inn by Hilton Auburn	NAP	NAP	NAP	NAP	NAP	NAP	NAP
28.00	Loan		1	Security Public Storage	NAP	NAP	NAP	NAP	NAP	NAP	NAP
29.00	Loan		1	North Huntingdon Square	15.8%	4/30/2033	Dollar Tree	10,888	15.7%	2/29/2028	Anytime Fitness
30.00	Loan		1	Fairview Apartments	NAP	NAP	NAP	NAP	NAP	NAP	NAP
31.00	Loan		1	Skyview Plaza	66.9%	8/30/2029	Ace Hardware	12,000	14.2%	1/31/2027	O'Reilly Automotive Stores, Inc.
32.00	Loan		1	Lisbon Avenue Portfolio	NAP	NAP	NAP	NAP	NAP	NAP	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	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
1.00	Loan		1	TheWit Chicago	NAP	NAP	NAP	NAP	NAP	NAP
2.00	Loan		1	Ventana Residences	NAP	NAP	NAP	NAP	NAP	NAP
3.00	Loan		2	Soho Grand & The Roxy Hotel
3.01	Property		1	Soho Grand Hotel	NAP	NAP	NAP	NAP	NAP	NAP
3.02	Property		1	Roxy Hotel	NAP	NAP	NAP	NAP	NAP	NAP
4.00	Loan		10	West Michigan Industrial Portfolio
4.01	Property		1	553 - 555 76th Street Southwest	NAP	NAP	NAP	NAP	NAP	NAP
4.02	Property		1	3366 Kraft Avenue Southeast	NAP	NAP	NAP	NAP	NAP	NAP
4.03	Property		1	8181 Logistics Drive	NAP	NAP	NAP	NAP	NAP	NAP
4.04	Property		1	3300 Kraft Avenue Southeast	NAP	NAP	NAP	NAP	NAP	NAP
4.05	Property		1	3232 Kraft Avenue Southeast	NAP	NAP	NAP	NAP	NAP	NAP
4.06	Property		1	511 76th Street Southwest	NAP	NAP	NAP	NAP	NAP	NAP
4.07	Property		1	425 Gordon Industrial Court Southwest	NAP	NAP	NAP	NAP	NAP	NAP
4.08	Property		1	2851 Prairie Street Southwest	NAP	NAP	NAP	NAP	NAP	NAP
4.09	Property		1	100 84th Street Southwest	21,000	25.9%	3/31/2029	NAP	NAP	NAP
4.10	Property		1	5001 Kendrick Street Southeast	NAP	NAP	NAP	NAP	NAP	NAP
5.00	Loan		1	Outlet Shoppes of the Bluegrass	13,266	3.1%	7/31/2029	Polo Ralph Lauren	12,317	2.9%
6.00	Loan		1	UOVO QPN	NAP	NAP	NAP	NAP	NAP	NAP
7.00	Loan		8	Phoenix Industrial Portfolio XII
7.01	Property		1	Galesburg	1	0.0%	11/30/2025	NAP	NAP	NAP
7.02	Property		1	Kenosha	31,434	11.4%	8/31/2026	NAP	NAP	NAP
7.03	Property		1	St Marys	33,224	8.7%	6/30/2026	Metaldyne SinterForge Products	21,133	5.6%
7.04	Property		1	Milwaukee (4041)	NAP	NAP	NAP	NAP	NAP	NAP
7.05	Property		1	Evansville	NAP	NAP	NAP	NAP	NAP	NAP
7.06	Property		1	Milwaukee (Midtown)	NAP	NAP	NAP	NAP	NAP	NAP
7.07	Property		1	Cleveland	8,766	5.3%	8/31/2028	NAP	NAP	NAP
7.08	Property		1	Winchester	NAP	NAP	NAP	NAP	NAP	NAP
8.00	Loan		1	Newport Centre	144,654	15.0%	1/29/2028	AMC Theatres	45,165	4.7%
9.00	Loan		1	Union Square Shopping Center	24,300	7.9%	7/31/2031	The Salvation Army	22,250	7.2%
10.00	Loan		1	Shops at Mission Viejo	104,500	10.3%	1/31/2074	Dick's Sporting Goods	80,000	7.9%
11.00	Loan		1	900 North Michigan	30,304	3.6%	8/31/2029	Equinox	30,021	3.6%
12.00	Loan		1	FDS Manufacturing	NAP	NAP	NAP	NAP	NAP	NAP
13.00	Loan		1	DoubleTree Fort Worth	NAP	NAP	NAP	NAP	NAP	NAP
14.00	Loan		1	University Courtyard	NAP	NAP	NAP	NAP	NAP	NAP
15.00	Loan		11	Elevation MHC Portfolio
15.01	Property		1	Candle Light MHP	NAP	NAP	NAP	NAP	NAP	NAP
15.02	Property		1	Decatur Estates MHC	NAP	NAP	NAP	NAP	NAP	NAP
15.03	Property		1	Pleasant View MHP	NAP	NAP	NAP	NAP	NAP	NAP
15.04	Property		1	Tuckaway Village MHP	NAP	NAP	NAP	NAP	NAP	NAP
15.05	Property		1	Minot MHP	NAP	NAP	NAP	NAP	NAP	NAP
15.06	Property		1	Deerfield Estates MHP	NAP	NAP	NAP	NAP	NAP	NAP
15.07	Property		1	Nichols MHC	NAP	NAP	NAP	NAP	NAP	NAP
15.08	Property		1	Central MHC	NAP	NAP	NAP	NAP	NAP	NAP
15.09	Property		1	Audubon MHP	NAP	NAP	NAP	NAP	NAP	NAP
15.10	Property		1	Redgranite MHP	NAP	NAP	NAP	NAP	NAP	NAP
15.11	Property		1	Tuscobia Terrace Estates MHP	NAP	NAP	NAP	NAP	NAP	NAP
16.00	Loan		1	Escondido HHSA Building	4,500	4.0%	8/31/2029	TrueCare-WIC	3,000	2.7%
17.00	Loan		1	Residence Inn Downtown DC	NAP	NAP	NAP	NAP	NAP	NAP
18.00	Loan		1	Market Centre	21,696	10.1%	8/31/2025	Dollar Tree	12,000	5.6%
19.00	Loan		1	Twin Cities Premium Outlets	15,000	3.7%	1/31/2030	Old Navy	12,329	3.0%
20.00	Loan		1	Airport Self Storage	NAP	NAP	NAP	NAP	NAP	NAP
21.00	Loan		1	86th Street Townhomes - Crossed	NAP	NAP	NAP	NAP	NAP	NAP
22.00	Loan		1	Ridgeview Village - Crossed	NAP	NAP	NAP	NAP	NAP	NAP
23.00	Loan		1	Aloft Lubbock	NAP	NAP	NAP	NAP	NAP	NAP
24.00	Loan		3	Rivercrest Shadow Anchored Portfolio
24.01	Property		1	Southpointe Plaza	5,100	14.6%	1/31/2027	Popeye's	3,374	9.7%
24.02	Property		1	Mountainview Plaza	3,011	8.8%	5/31/2028	URW Community Federal Credit Union	3,010	8.8%

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	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
24.03	Property		1	South Boston	4,000	15.3%	5/31/2027	OneMain Financial	2,406	9.2%
25.00	Loan		2	J Skinner
25.01	Property		1	4657 G Street	NAP	NAP	NAP	NAP	NAP	NAP
25.02	Property		1	4651 F Street and 4660 G Street	NAP	NAP	NAP	NAP	NAP	NAP
26.00	Loan		1	Hampton Inn & Homewood Suites - Brighton	NAP	NAP	NAP	NAP	NAP	NAP
27.00	Loan		1	Hampton Inn by Hilton Auburn	NAP	NAP	NAP	NAP	NAP	NAP
28.00	Loan		1	Security Public Storage	NAP	NAP	NAP	NAP	NAP	NAP
29.00	Loan		1	North Huntingdon Square	9,500	13.7%	6/30/2030	UPMC Physicians	8,300	12.0%
30.00	Loan		1	Fairview Apartments	NAP	NAP	NAP	NAP	NAP	NAP
31.00	Loan		1	Skyview Plaza	8,000	9.5%	11/13/2028	Moe Smoke & Vape	2,000	2.4%
32.00	Loan		1	Lisbon Avenue Portfolio	NAP	NAP	NAP	NAP	NAP	NAP

A-1-28

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Fourth Largest Tenant Lease Expiration Date	Fifth Largest Tenant	Fifth Largest Tenant SF	Fifth Largest Tenant % of NRA	Fifth Largest Tenant Lease Expiration Date
1.00	Loan		1	TheWit Chicago	NAP	NAP	NAP	NAP	NAP
2.00	Loan		1	Ventana Residences	NAP	NAP	NAP	NAP	NAP
3.00	Loan		2	Soho Grand & The Roxy Hotel
3.01	Property		1	Soho Grand Hotel	NAP	NAP	NAP	NAP	NAP
3.02	Property		1	Roxy Hotel	NAP	NAP	NAP	NAP	NAP
4.00	Loan		10	West Michigan Industrial Portfolio
4.01	Property		1	553 - 555 76th Street Southwest	NAP	NAP	NAP	NAP	NAP
4.02	Property		1	3366 Kraft Avenue Southeast	NAP	NAP	NAP	NAP	NAP
4.03	Property		1	8181 Logistics Drive	NAP	NAP	NAP	NAP	NAP
4.04	Property		1	3300 Kraft Avenue Southeast	NAP	NAP	NAP	NAP	NAP
4.05	Property		1	3232 Kraft Avenue Southeast	NAP	NAP	NAP	NAP	NAP
4.06	Property		1	511 76th Street Southwest	NAP	NAP	NAP	NAP	NAP
4.07	Property		1	425 Gordon Industrial Court Southwest	NAP	NAP	NAP	NAP	NAP
4.08	Property		1	2851 Prairie Street Southwest	NAP	NAP	NAP	NAP	NAP
4.09	Property		1	100 84th Street Southwest	NAP	NAP	NAP	NAP	NAP
4.10	Property		1	5001 Kendrick Street Southeast	NAP	NAP	NAP	NAP	NAP
5.00	Loan		1	Outlet Shoppes of the Bluegrass	7/31/2029	Under Armour	11,053	2.6%	7/31/2029
6.00	Loan		1	UOVO QPN	NAP	NAP	NAP	NAP	NAP
7.00	Loan		8	Phoenix Industrial Portfolio XII
7.01	Property		1	Galesburg	NAP	NAP	NAP	NAP	NAP
7.02	Property		1	Kenosha	NAP	NAP	NAP	NAP	NAP
7.03	Property		1	St Marys	5/14/2025	Pulse Manufacturing LLC	10,846	2.9%	MTM
7.04	Property		1	Milwaukee (4041)	NAP	NAP	NAP	NAP	NAP
7.05	Property		1	Evansville	NAP	NAP	NAP	NAP	NAP
7.06	Property		1	Milwaukee (Midtown)	NAP	NAP	NAP	NAP	NAP
7.07	Property		1	Cleveland	NAP	NAP	NAP	NAP	NAP
7.08	Property		1	Winchester	NAP	NAP	NAP	NAP	NAP
8.00	Loan		1	Newport Centre	1/31/2026	H&M	26,863	2.8%	1/31/2030
9.00	Loan		1	Union Square Shopping Center	4/30/2026	Majik Enterprises	16,211	5.3%	1/31/2033
10.00	Loan		1	Shops at Mission Viejo	1/31/2032	Old Navy	21,196	2.1%	1/31/2026
11.00	Loan		1	900 North Michigan	6/30/2028	JMB Insurance Agency	24,246	2.9%	6/30/2037
12.00	Loan		1	FDS Manufacturing	NAP	NAP	NAP	NAP	NAP
13.00	Loan		1	DoubleTree Fort Worth	NAP	NAP	NAP	NAP	NAP
14.00	Loan		1	University Courtyard	NAP	NAP	NAP	NAP	NAP
15.00	Loan		11	Elevation MHC Portfolio
15.01	Property		1	Candle Light MHP	NAP	NAP	NAP	NAP	NAP
15.02	Property		1	Decatur Estates MHC	NAP	NAP	NAP	NAP	NAP
15.03	Property		1	Pleasant View MHP	NAP	NAP	NAP	NAP	NAP
15.04	Property		1	Tuckaway Village MHP	NAP	NAP	NAP	NAP	NAP
15.05	Property		1	Minot MHP	NAP	NAP	NAP	NAP	NAP
15.06	Property		1	Deerfield Estates MHP	NAP	NAP	NAP	NAP	NAP
15.07	Property		1	Nichols MHC	NAP	NAP	NAP	NAP	NAP
15.08	Property		1	Central MHC	NAP	NAP	NAP	NAP	NAP
15.09	Property		1	Audubon MHP	NAP	NAP	NAP	NAP	NAP
15.10	Property		1	Redgranite MHP	NAP	NAP	NAP	NAP	NAP
15.11	Property		1	Tuscobia Terrace Estates MHP	NAP	NAP	NAP	NAP	NAP
16.00	Loan		1	Escondido HHSA Building	10/31/2027	Birrieria Ay Jalisco	2,216	2.0%	1/31/2027
17.00	Loan		1	Residence Inn Downtown DC	NAP	NAP	NAP	NAP	NAP
18.00	Loan		1	Market Centre	1/31/2027	OEC Super Buffet	9,800	4.6%	12/31/2034
19.00	Loan		1	Twin Cities Premium Outlets	8/31/2029	Under Armour	12,065	3.0%	MTM
20.00	Loan		1	Airport Self Storage	NAP	NAP	NAP	NAP	NAP
21.00	Loan		1	86th Street Townhomes - Crossed	NAP	NAP	NAP	NAP	NAP
22.00	Loan		1	Ridgeview Village - Crossed	NAP	NAP	NAP	NAP	NAP
23.00	Loan		1	Aloft Lubbock	NAP	NAP	NAP	NAP	NAP
24.00	Loan		3	Rivercrest Shadow Anchored Portfolio
24.01	Property		1	Southpointe Plaza	10/31/2034	Rent-A-Car	2,975	8.5%	7/31/2026
24.02	Property		1	Mountainview Plaza	12/31/2027	Virginia A.B.C. Store	3,002	8.8%	8/31/2027

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	Fourth Largest Tenant Lease Expiration Date	Fifth Largest Tenant	Fifth Largest Tenant SF	Fifth Largest Tenant % of NRA	Fifth Largest Tenant Lease Expiration Date
24.03	Property		1	South Boston	3/31/2026	South Boston Tobacco & Vape	1,202	4.6%	11/30/2026
25.00	Loan		2	J Skinner
25.01	Property		1	4657 G Street	NAP	NAP	NAP	NAP	NAP
25.02	Property		1	4651 F Street and 4660 G Street	NAP	NAP	NAP	NAP	NAP
26.00	Loan		1	Hampton Inn & Homewood Suites - Brighton	NAP	NAP	NAP	NAP	NAP
27.00	Loan		1	Hampton Inn by Hilton Auburn	NAP	NAP	NAP	NAP	NAP
28.00	Loan		1	Security Public Storage	NAP	NAP	NAP	NAP	NAP
29.00	Loan		1	North Huntingdon Square	4/30/2025 (5,000 SF); 8/31/2026 (3,300 SF)	WV Junior College	7,405	10.7%	5/31/2029
30.00	Loan		1	Fairview Apartments	NAP	NAP	NAP	NAP	NAP
31.00	Loan		1	Skyview Plaza	8/31/2027	Advance America	1,600	1.9%	5/31/2028
32.00	Loan		1	Lisbon Avenue Portfolio	NAP	NAP	NAP	NAP	NAP

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

Environmental Phase I Report Date

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

PML or SEL (%)

Flood Zone

Ownership Interest

Ground Lease Expiration Date

1.00

Loan

1

TheWit Chicago

10/11/2024

NAP

10/11/2024

NAP

NAP

No

Fee

NAP

2.00

Loan

1

Ventana Residences

11/20/2024

NAP

11/12/2024

11/11/2024

10%

No

Fee

NAP

3.00

Loan

2

Soho Grand & The Roxy Hotel

3.01

Property

1

Soho Grand Hotel

7/18/2024

NAP

7/17/2024

NAP

NAP

Yes - AE

Fee

NAP

3.02

Property

1

Roxy Hotel

7/18/2024

NAP

7/17/2024

NAP

NAP

No

Fee

NAP

4.00

Loan

10

West Michigan Industrial Portfolio

0%

4.01

Property

1

553 - 555 76th Street Southwest

8/27/2024

NAP

8/27/2024

NAP

NAP

No

Fee

NAP

4.02

Property

1

3366 Kraft Avenue Southeast

8/27/2024

NAP

8/27/2024

NAP

NAP

No

Fee

NAP

4.03

Property

1

8181 Logistics Drive

8/27/2024

NAP

8/27/2024

NAP

NAP

No

Fee

NAP

4.04

Property

1

3300 Kraft Avenue Southeast

8/27/2024

NAP

8/27/2024

NAP

NAP

No

Fee

NAP

4.05

Property

1

3232 Kraft Avenue Southeast

8/27/2024

NAP

8/27/2024

NAP

NAP

No

Fee

NAP

4.06

Property

1

511 76th Street Southwest

8/27/2024

NAP

8/27/2024

NAP

NAP

No

Fee

NAP

4.07

Property

1

425 Gordon Industrial Court Southwest

8/27/2024

NAP

8/27/2024

NAP

NAP

No

Fee

NAP

4.08

Property

1

2851 Prairie Street Southwest

8/27/2024

NAP

8/27/2024

NAP

NAP

No

Fee

NAP

4.09

Property

1

100 84th Street Southwest

8/27/2024

NAP

8/27/2024

NAP

NAP

No

Fee

NAP

4.10

Property

1

5001 Kendrick Street Southeast

8/27/2024

NAP

8/27/2024

NAP

NAP

No

Fee

NAP

5.00

Loan

1

Outlet Shoppes of the Bluegrass

9/23/2024

NAP

9/23/2024

NAP

NAP

No

Fee

NAP

6.00

Loan

1

UOVO QPN

12/31/2024

NAP

12/31/2024

NAP

NAP

No

Fee

NAP

7.00

Loan

8

Phoenix Industrial Portfolio XII

7.01

Property

1

Galesburg

10/15/2024

NAP

10/15/2024

NAP

NAP

No

Fee

NAP

7.02

Property

1

Kenosha

10/15/2024

NAP

10/15/2024

NAP

NAP

No

Fee

NAP

7.03

Property

1

St Marys

10/15/2024

NAP

10/15/2024

NAP

NAP

No

Fee

NAP

7.04

Property

1

Milwaukee (4041)

10/21/2024

NAP

10/15/2024

NAP

NAP

No

Fee

NAP

7.05

Property

1

Evansville

10/15/2024

NAP

10/15/2024

NAP

NAP

No

Fee

NAP

7.06

Property

1

Milwaukee (Midtown)

10/15/2024

NAP

10/15/2024

NAP

NAP

No

Fee

NAP

7.07

Property

1

Cleveland

10/15/2024

NAP

10/15/2024

NAP

NAP

No

Fee

NAP

7.08

Property

1

Winchester

10/15/2024

NAP

10/15/2024

NAP

NAP

No

Fee

NAP

8.00

Loan

1

Newport Centre

7/18/2024

NAP

7/18/2024

NAP

NAP

Yes - AE

Fee

NAP

9.00

Loan

1

Union Square Shopping Center

9/19/2024

NAP

9/19/2024

NAP

NAP

No

Fee

NAP

10.00

Loan

1

Shops at Mission Viejo

11/5/2024

NAP

11/5/2024

11/5/2024

8%

No

Fee

NAP

11.00

Loan

1

900 North Michigan

6/7/2024

NAP

6/13/2024

NAP

NAP

No

Fee

NAP

12.00

Loan

1

FDS Manufacturing

7/25/2024

NAP

7/25/2024

7/25/2024

12%

No

Fee

NAP

13.00

Loan

1

DoubleTree Fort Worth

9/25/2024

NAP

9/25/2024

NAP

NAP

No

Fee

NAP

14.00

Loan

1

University Courtyard

5/15/2024

NAP

5/15/2024

NAP

NAP

No

Fee

NAP

15.00

Loan

11

Elevation MHC Portfolio

15.01

Property

1

Candle Light MHP

10/28/2024

NAP

10/28/2024

NAP

NAP

Yes - AE

Fee

NAP

15.02

Property

1

Decatur Estates MHC

10/28/2024

NAP

10/28/2024

NAP

NAP

No

Fee

NAP

15.03

Property

1

Pleasant View MHP

10/28/2024

NAP

10/28/2024

NAP

NAP

No

Fee

NAP

15.04

Property

1

Tuckaway Village MHP

10/28/2024

NAP

10/28/2024

NAP

NAP

No

Fee

NAP

15.05

Property

1

Minot MHP

10/28/2024

NAP

10/28/2024

NAP

NAP

No

Fee

NAP

15.06

Property

1

Deerfield Estates MHP

10/28/2024

NAP

10/28/2024

NAP

NAP

No

Fee

NAP

15.07

Property

1

Nichols MHC

10/28/2024

NAP

10/28/2024

NAP

NAP

No

Fee

NAP

15.08

Property

1

Central MHC

10/28/2024

NAP

10/28/2024

NAP

NAP

No

Fee

NAP

15.09

Property

1

Audubon MHP

10/28/2024

NAP

10/28/2024

NAP

NAP

No

Fee

NAP

15.10

Property

1

Redgranite MHP

10/28/2024

NAP

10/28/2024

NAP

NAP

No

Fee

NAP

15.11

Property

1

Tuscobia Terrace Estates MHP

10/28/2024

NAP

10/28/2024

NAP

NAP

No

Fee

NAP

16.00

Loan

1

Escondido HHSA Building

11/11/2024

NAP

11/5/2024

11/1/2024

8%

No

Fee

NAP

17.00

Loan

1

Residence Inn Downtown DC

9/17/2024

NAP

9/17/2024

NAP

NAP

No

Fee

NAP

18.00

Loan

1

Market Centre

10/21/2024

NAP

10/21/2024

NAP

NAP

No

Fee

NAP

19.00

Loan

1

Twin Cities Premium Outlets

9/9/2024

NAP

9/9/2024

NAP

NAP

No

Fee

NAP

20.00

Loan

1

Airport Self Storage

9/26/2024

NAP

9/27/2024

9/27/2024

12%

No

Fee

NAP

21.00

Loan

1

86th Street Townhomes - Crossed

12/19/2024

NAP

12/19/2024

NAP

NAP

No

Fee

NAP

22.00

Loan

1

Ridgeview Village - Crossed

12/12/2024

NAP

12/12/2024

NAP

NAP

No

Fee

NAP

23.00

Loan

1

Aloft Lubbock

12/9/2024

NAP

12/10/2024

NAP

NAP

No

Fee

NAP

24.00

Loan

3

Rivercrest Shadow Anchored Portfolio

0%

24.01

Property

1

Southpointe Plaza

9/26/2024

NAP

9/26/2024

NAP

NAP

No

Fee

NAP

24.02

Property

1

Mountainview Plaza

9/26/2024

NAP

9/24/2024

NAP

NAP

No

Fee

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

Environmental Phase I Report Date

Environmental Phase II Report Date

Engineering Report Date

Seismic Report Date

PML or SEL (%)

Flood Zone

Ownership Interest

Ground Lease Expiration Date

24.03

Property

1

South Boston

9/26/2024

NAP

9/26/2024

NAP

NAP

No

Fee

NAP

25.00

Loan

2

J Skinner

0%

25.01

Property

1

4657 G Street

9/4/2024

NAP

9/4/2024

NAP

NAP

No

Fee

NAP

25.02

Property

1

4651 F Street and 4660 G Street

9/4/2024

NAP

9/4/2024

NAP

NAP

No

Fee

NAP

26.00

Loan

1

Hampton Inn & Homewood Suites - Brighton

10/17/2024

NAP

10/17/2024

NAP

NAP

No

Fee

NAP

27.00

Loan

1

Hampton Inn by Hilton Auburn

8/22/2024

NAP

8/20/2024

NAP

NAP

No

Fee

NAP

28.00

Loan

1

Security Public Storage

8/29/2024

NAP

8/30/2024

8/29/2024

7%

No

Fee

NAP

29.00

Loan

1

North Huntingdon Square

8/8/2024

NAP

8/8/2024

NAP

NAP

No

Fee

NAP

30.00

Loan

1

Fairview Apartments

12/19/2024

NAP

12/19/2024

NAP

NAP

No

Fee

NAP

31.00

Loan

1

Skyview Plaza

9/11/2024

NAP

9/11/2024

NAP

NAP

No

Fee

NAP

32.00

Loan

1

Lisbon Avenue Portfolio

10/16/2024

NAP

10/16/2024

NAP

NAP

No

Fee

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	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		1	TheWit Chicago	NAP	NAP	NAP	572,275	206,202	0	Springing	0
2.00	Loan		1	Ventana Residences	NAP	NAP	NAP	0	84,581	115,548	19,258	0
3.00	Loan		2	Soho Grand & The Roxy Hotel				1,907,655	635,885	0	Springing	387,448
3.01	Property		1	Soho Grand Hotel	NAP	NAP	NAP
3.02	Property		1	Roxy Hotel	NAP	NAP	NAP
4.00	Loan		10	West Michigan Industrial Portfolio				246,912	82,304	0	Springing	0
4.01	Property		1	553 - 555 76th Street Southwest	NAP	NAP	NAP	0	0	0	0	0
4.02	Property		1	3366 Kraft Avenue Southeast	NAP	NAP	NAP	0	0	0	0	0
4.03	Property		1	8181 Logistics Drive	NAP	NAP	NAP	0	0	0	0	0
4.04	Property		1	3300 Kraft Avenue Southeast	NAP	NAP	NAP	0	0	0	0	0
4.05	Property		1	3232 Kraft Avenue Southeast	NAP	NAP	NAP	0	0	0	0	0
4.06	Property		1	511 76th Street Southwest	NAP	NAP	NAP	0	0	0	0	0
4.07	Property		1	425 Gordon Industrial Court Southwest	NAP	NAP	NAP	0	0	0	0	0
4.08	Property		1	2851 Prairie Street Southwest	NAP	NAP	NAP	0	0	0	0	0
4.09	Property		1	100 84th Street Southwest	NAP	NAP	NAP	0	0	0	0	0
4.10	Property		1	5001 Kendrick Street Southeast	NAP	NAP	NAP	0	0	0	0	0
5.00	Loan		1	Outlet Shoppes of the Bluegrass	NAP	NAP	NAP	0	59,050	0	Springing	0
6.00	Loan		1	UOVO QPN	NAP	NAP	NAP	183,288	61,096	0	Springing	0
7.00	Loan		8	Phoenix Industrial Portfolio XII				218,800	47,300	0	Springing	0
7.01	Property		1	Galesburg	NAP	NAP	NAP
7.02	Property		1	Kenosha	NAP	NAP	NAP
7.03	Property		1	St Marys	NAP	NAP	NAP
7.04	Property		1	Milwaukee (4041)	NAP	NAP	NAP
7.05	Property		1	Evansville	NAP	NAP	NAP
7.06	Property		1	Milwaukee (Midtown)	NAP	NAP	NAP
7.07	Property		1	Cleveland	NAP	NAP	NAP
7.08	Property		1	Winchester	NAP	NAP	NAP
8.00	Loan		1	Newport Centre	NAP	NAP	NAP	0	Springing	0	Springing	0
9.00	Loan		1	Union Square Shopping Center	NAP	NAP	NAP	409,233	55,544	30,640	8,511	96,000
10.00	Loan		1	Shops at Mission Viejo	NAP	NAP	NAP	0	Springing	0	Springing	0
11.00	Loan		1	900 North Michigan	NAP	NAP	NAP	2,586,212	1,293,106	0	Springing	0
12.00	Loan		1	FDS Manufacturing	NAP	NAP	NAP	0	9,994	90,918	18,184	0
13.00	Loan		1	DoubleTree Fort Worth	NAP	NAP	NAP	0	21,618	204,312	17,613	0
14.00	Loan		1	University Courtyard	NAP	NAP	NAP	197,189	32,865	48,946	16,315	0
15.00	Loan		11	Elevation MHC Portfolio				30,976	30,976	15,802	15,802	1,095,000
15.01	Property		1	Candle Light MHP	NAP	NAP	NAP	0	0	0	0	0
15.02	Property		1	Decatur Estates MHC	NAP	NAP	NAP	0	0	0	0	0
15.03	Property		1	Pleasant View MHP	NAP	NAP	NAP	0	0	0	0	0
15.04	Property		1	Tuckaway Village MHP	NAP	NAP	NAP	0	0	0	0	0
15.05	Property		1	Minot MHP	NAP	NAP	NAP	0	0	0	0	0
15.06	Property		1	Deerfield Estates MHP	NAP	NAP	NAP	0	0	0	0	0
15.07	Property		1	Nichols MHC	NAP	NAP	NAP	0	0	0	0	0
15.08	Property		1	Central MHC	NAP	NAP	NAP	0	0	0	0	0
15.09	Property		1	Audubon MHP	NAP	NAP	NAP	0	0	0	0	0
15.10	Property		1	Redgranite MHP	NAP	NAP	NAP	0	0	0	0	0
15.11	Property		1	Tuscobia Terrace Estates MHP	NAP	NAP	NAP	0	0	0	0	0
16.00	Loan		1	Escondido HHSA Building	NAP	NAP	NAP	18,452	18,452	50,960	Springing	0
17.00	Loan		1	Residence Inn Downtown DC	NAP	NAP	NAP	0	Springing	0	Springing	0
18.00	Loan		1	Market Centre	NAP	NAP	NAP	87,136	43,568	0	Springing	350,000
19.00	Loan		1	Twin Cities Premium Outlets	NAP	NAP	NAP	0	Springing	0	Springing	0
20.00	Loan		1	Airport Self Storage	NAP	NAP	NAP	20,877	6,628	11,906	2,268	0
21.00	Loan		1	86th Street Townhomes - Crossed	NAP	NAP	NAP	23,108	11,554	0	Springing	0
22.00	Loan		1	Ridgeview Village - Crossed	NAP	NAP	NAP	19,503	9,751	0	Springing	0
23.00	Loan		1	Aloft Lubbock	NAP	NAP	NAP	36,848	18,424	78,556	7,856	0
24.00	Loan		3	Rivercrest Shadow Anchored Portfolio				7,457	11,370	0	Springing	0
24.01	Property		1	Southpointe Plaza	NAP	NAP	NAP					0
24.02	Property		1	Mountainview Plaza	NAP	NAP	NAP					0

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	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 ($)	Upfront Replacement / PIP Reserve ($)
24.03	Property		1	South Boston	NAP	NAP	NAP					0
25.00	Loan		2	J Skinner				0	Springing	0	Springing	0
25.01	Property		1	4657 G Street	NAP	NAP	NAP	0	0	0	0	0
25.02	Property		1	4651 F Street and 4660 G Street	NAP	NAP	NAP	0	0	0	0	0
26.00	Loan		1	Hampton Inn & Homewood Suites - Brighton	NAP	NAP	NAP	119,064	29,766	50,719	10,144	0
27.00	Loan		1	Hampton Inn by Hilton Auburn	NAP	NAP	NAP	10,541	5,020	33,972	6,471	0
28.00	Loan		1	Security Public Storage	NAP	NAP	NAP	0	Springing	0	Springing	0
29.00	Loan		1	North Huntingdon Square	NAP	NAP	NAP	17,936	8,968	2,497	2,497	0
30.00	Loan		1	Fairview Apartments	NAP	NAP	NAP	19,159	9,580	0	Springing	0
31.00	Loan		1	Skyview Plaza	NAP	NAP	NAP	40,004	8,001	0	Springing	0
32.00	Loan		1	Lisbon Avenue Portfolio	NAP	NAP	NAP	82,542	7,504	0	Springing	0

A-1-34

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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 ($)
1.00	Loan		1	TheWit Chicago	118,052	0	0	0	0	0	0
2.00	Loan		1	Ventana Residences	4,096	0	0	1,000	0	0	0
3.00	Loan		2	Soho Grand & The Roxy Hotel	387,533	0	0	0	0	0	0
3.01	Property		1	Soho Grand Hotel
3.02	Property		1	Roxy Hotel
4.00	Loan		10	West Michigan Industrial Portfolio	16,967	0	1,000,000	Springing	1,000,000	0	0
4.01	Property		1	553 - 555 76th Street Southwest	0	0	0	0	0	0	0
4.02	Property		1	3366 Kraft Avenue Southeast	0	0	0	0	0	0	0
4.03	Property		1	8181 Logistics Drive	0	0	0	0	0	0	0
4.04	Property		1	3300 Kraft Avenue Southeast	0	0	0	0	0	0	0
4.05	Property		1	3232 Kraft Avenue Southeast	0	0	0	0	0	0	0
4.06	Property		1	511 76th Street Southwest	0	0	0	0	0	0	0
4.07	Property		1	425 Gordon Industrial Court Southwest	0	0	0	0	0	0	0
4.08	Property		1	2851 Prairie Street Southwest	0	0	0	0	0	0	0
4.09	Property		1	100 84th Street Southwest	0	0	0	0	0	0	0
4.10	Property		1	5001 Kendrick Street Southeast	0	0	0	0	0	0	0
5.00	Loan		1	Outlet Shoppes of the Bluegrass	5,351	256,844	2,000,000	Springing	1,000,000	0	0
6.00	Loan		1	UOVO QPN	Springing	0	0	0	0	0	0
7.00	Loan		8	Phoenix Industrial Portfolio XII	16,776	402,624	2,000,000	Springing	1,000,000	0	0
7.01	Property		1	Galesburg
7.02	Property		1	Kenosha
7.03	Property		1	St Marys
7.04	Property		1	Milwaukee (4041)
7.05	Property		1	Evansville
7.06	Property		1	Milwaukee (Midtown)
7.07	Property		1	Cleveland
7.08	Property		1	Winchester
8.00	Loan		1	Newport Centre	Springing	0	0	Springing	0	0	0
9.00	Loan		1	Union Square Shopping Center	Springing	96,000	500,000	Springing	500,000	0	0
10.00	Loan		1	Shops at Mission Viejo	Springing	0	0	Springing	0	0	0
11.00	Loan		1	900 North Michigan	18,705	831,350	5,000,000	166,667	10,000,000	0	0
12.00	Loan		1	FDS Manufacturing	1,906	0	0	3,813	0	0	0
13.00	Loan		1	DoubleTree Fort Worth	28,586	0	0	0	0	0	0
14.00	Loan		1	University Courtyard	7,325	0	0	0	0	0	0
15.00	Loan		11	Elevation MHC Portfolio	4,716	0	0	0	0	0	0
15.01	Property		1	Candle Light MHP	0	0	0	0	0	0	0
15.02	Property		1	Decatur Estates MHC	0	0	0	0	0	0	0
15.03	Property		1	Pleasant View MHP	0	0	0	0	0	0	0
15.04	Property		1	Tuckaway Village MHP	0	0	0	0	0	0	0
15.05	Property		1	Minot MHP	0	0	0	0	0	0	0
15.06	Property		1	Deerfield Estates MHP	0	0	0	0	0	0	0
15.07	Property		1	Nichols MHC	0	0	0	0	0	0	0
15.08	Property		1	Central MHC	0	0	0	0	0	0	0
15.09	Property		1	Audubon MHP	0	0	0	0	0	0	0
15.10	Property		1	Redgranite MHP	0	0	0	0	0	0	0
15.11	Property		1	Tuscobia Terrace Estates MHP	0	0	0	0	0	0	0
16.00	Loan		1	Escondido HHSA Building	2,782	0	2,713	1,356	0	0	0
17.00	Loan		1	Residence Inn Downtown DC	Springing	0	0	0	0	0	0
18.00	Loan		1	Market Centre	2,141	0	200,000	19,623	1,000,000	0	0
19.00	Loan		1	Twin Cities Premium Outlets	Springing	0	0	51,000	2,448,000	0	0
20.00	Loan		1	Airport Self Storage	781	9,371	0	0	0	0	0
21.00	Loan		1	86th Street Townhomes - Crossed	1,968	0	0	0	0	0	0
22.00	Loan		1	Ridgeview Village - Crossed	2,408	0	0	0	0	0	0
23.00	Loan		1	Aloft Lubbock	14,061	0	0	0	0	0	0
24.00	Loan		3	Rivercrest Shadow Anchored Portfolio	1,586	0	200,000	7,932	300,000	0	0
24.01	Property		1	Southpointe Plaza	0	0	0	0	0	0	0
24.02	Property		1	Mountainview Plaza	0	0	0	0	0	0	0

A-1-35

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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 ($)
24.03	Property		1	South Boston	0	0	0	0	0	0	0
25.00	Loan		2	J Skinner	Springing	0	0	Springing	0	0	0
25.01	Property		1	4657 G Street	0	0	0	0	0	0	0
25.02	Property		1	4651 F Street and 4660 G Street	0	0	0	0	0	0	0
26.00	Loan		1	Hampton Inn & Homewood Suites - Brighton	17,956	0	0	0	0	0	0
27.00	Loan		1	Hampton Inn by Hilton Auburn	13,781	0	0	0	0	0	0
28.00	Loan		1	Security Public Storage	Springing	0	0	0	0	0	0
29.00	Loan		1	North Huntingdon Square	1,154	41,544	250,000	8,651	0	0	0
30.00	Loan		1	Fairview Apartments	2,008	0	0	0	0	0	0
31.00	Loan		1	Skyview Plaza	2,751	0	0	5,289	126,943	0	0
32.00	Loan		1	Lisbon Avenue Portfolio	1,758	0	0	0	0	0	0

A-1-36

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Debt Service Reserve Cap ($)	Upfront Deferred Maintenance Reserve ($)	Upfront Other Reserve ($)	Monthly Other Reserve ($)
1.00	Loan		1	TheWit Chicago	0	0	192,500	0
2.00	Loan		1	Ventana Residences	0	0	345,000	0
3.00	Loan		2	Soho Grand & The Roxy Hotel	0	0	0	0
3.01	Property		1	Soho Grand Hotel
3.02	Property		1	Roxy Hotel
4.00	Loan		10	West Michigan Industrial Portfolio	0	75,167	0	0
4.01	Property		1	553 - 555 76th Street Southwest	0	0	0	0
4.02	Property		1	3366 Kraft Avenue Southeast	0	0	0	0
4.03	Property		1	8181 Logistics Drive	0	0	0	0
4.04	Property		1	3300 Kraft Avenue Southeast	0	0	0	0
4.05	Property		1	3232 Kraft Avenue Southeast	0	0	0	0
4.06	Property		1	511 76th Street Southwest	0	0	0	0
4.07	Property		1	425 Gordon Industrial Court Southwest	0	0	0	0
4.08	Property		1	2851 Prairie Street Southwest	0	0	0	0
4.09	Property		1	100 84th Street Southwest	0	0	0	0
4.10	Property		1	5001 Kendrick Street Southeast	0	0	0	0
5.00	Loan		1	Outlet Shoppes of the Bluegrass	0	0	84,982	0
6.00	Loan		1	UOVO QPN	0	14,300	0	0
7.00	Loan		8	Phoenix Industrial Portfolio XII	0	362,940	738,560	Springing
7.01	Property		1	Galesburg
7.02	Property		1	Kenosha
7.03	Property		1	St Marys
7.04	Property		1	Milwaukee (4041)
7.05	Property		1	Evansville
7.06	Property		1	Milwaukee (Midtown)
7.07	Property		1	Cleveland
7.08	Property		1	Winchester
8.00	Loan		1	Newport Centre	0	0	0	0
9.00	Loan		1	Union Square Shopping Center	0	0	0	0
10.00	Loan		1	Shops at Mission Viejo	0	0	2,410,929	Springing
11.00	Loan		1	900 North Michigan	0	0	13,552,345	Springing
12.00	Loan		1	FDS Manufacturing	0	44,313	372,500	0
13.00	Loan		1	DoubleTree Fort Worth	0	34,013	500,000	Springing
14.00	Loan		1	University Courtyard	0	64,694	0	0
15.00	Loan		11	Elevation MHC Portfolio	0	173,237	0	0
15.01	Property		1	Candle Light MHP	0	0	0	0
15.02	Property		1	Decatur Estates MHC	0	0	0	0
15.03	Property		1	Pleasant View MHP	0	0	0	0
15.04	Property		1	Tuckaway Village MHP	0	0	0	0
15.05	Property		1	Minot MHP	0	0	0	0
15.06	Property		1	Deerfield Estates MHP	0	0	0	0
15.07	Property		1	Nichols MHC	0	0	0	0
15.08	Property		1	Central MHC	0	0	0	0
15.09	Property		1	Audubon MHP	0	0	0	0
15.10	Property		1	Redgranite MHP	0	0	0	0
15.11	Property		1	Tuscobia Terrace Estates MHP	0	0	0	0
16.00	Loan		1	Escondido HHSA Building	0	0	727,424	17,813
17.00	Loan		1	Residence Inn Downtown DC	0	0	0	0
18.00	Loan		1	Market Centre	0	0	0	0
19.00	Loan		1	Twin Cities Premium Outlets	0	0	0	0
20.00	Loan		1	Airport Self Storage	0	14,563	0	0
21.00	Loan		1	86th Street Townhomes - Crossed	0	0	25,000	0
22.00	Loan		1	Ridgeview Village - Crossed	0	0	29,000	0
23.00	Loan		1	Aloft Lubbock	0	0	0	Springing
24.00	Loan		3	Rivercrest Shadow Anchored Portfolio	0	0	0	0
24.01	Property		1	Southpointe Plaza	0	0
24.02	Property		1	Mountainview Plaza	0	0

A-1-37

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Debt Service Reserve Cap ($)	Upfront Deferred Maintenance Reserve ($)	Upfront Other Reserve ($)	Monthly Other Reserve ($)
24.03	Property		1	South Boston	0	0
25.00	Loan		2	J Skinner	0	0	0	0
25.01	Property		1	4657 G Street	0	0	0	0
25.02	Property		1	4651 F Street and 4660 G Street	0	0	0	0
26.00	Loan		1	Hampton Inn & Homewood Suites - Brighton	0	0	1,213,624	0
27.00	Loan		1	Hampton Inn by Hilton Auburn	0	0	1,412,385	Springing
28.00	Loan		1	Security Public Storage	0	0	0	0
29.00	Loan		1	North Huntingdon Square	0	31,250	1,100,000	0
30.00	Loan		1	Fairview Apartments	0	0	23,000	0
31.00	Loan		1	Skyview Plaza	0	23,500	0	0
32.00	Loan		1	Lisbon Avenue Portfolio	0	0	24,000	0

A-1-38

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Other Reserve Description	Other Reserve Cap ($)
1.00	Loan		1	TheWit Chicago	PIP Reserve	0
2.00	Loan		1	Ventana Residences	Master Lease Reserve Funds	0
3.00	Loan		2	Soho Grand & The Roxy Hotel	NAP	0
3.01	Property		1	Soho Grand Hotel
3.02	Property		1	Roxy Hotel
4.00	Loan		10	West Michigan Industrial Portfolio	NAP	0
4.01	Property		1	553 - 555 76th Street Southwest
4.02	Property		1	3366 Kraft Avenue Southeast
4.03	Property		1	8181 Logistics Drive
4.04	Property		1	3300 Kraft Avenue Southeast
4.05	Property		1	3232 Kraft Avenue Southeast
4.06	Property		1	511 76th Street Southwest
4.07	Property		1	425 Gordon Industrial Court Southwest
4.08	Property		1	2851 Prairie Street Southwest
4.09	Property		1	100 84th Street Southwest
4.10	Property		1	5001 Kendrick Street Southeast		0
5.00	Loan		1	Outlet Shoppes of the Bluegrass	Outstanding TI/LC Reserve	0
6.00	Loan		1	UOVO QPN	NAP	0
7.00	Loan		8	Phoenix Industrial Portfolio XII	St. Marys Capital Expenditure (Upfront: $500,000.00), Unfunded Obligations Reserve (Upfront: $238,560.00), Material Tenant Rollover Reserve (Monthly: Springing)	0
7.01	Property		1	Galesburg
7.02	Property		1	Kenosha
7.03	Property		1	St Marys
7.04	Property		1	Milwaukee (4041)
7.05	Property		1	Evansville
7.06	Property		1	Milwaukee (Midtown)
7.07	Property		1	Cleveland
7.08	Property		1	Winchester
8.00	Loan		1	Newport Centre	NAP	0
9.00	Loan		1	Union Square Shopping Center	NAP	0
10.00	Loan		1	Shops at Mission Viejo	Outstanding TI/LC Reserve (Upfront: $1,981,224); Gap Rent Reserve (Upfront: $429,705); Major Tenant Reserve (Monthly: Springing)	0
11.00	Loan		1	900 North Michigan	Unfunded Obligations Reserve ($13,552,345.23); Critical Tenant Reserve (Monthly: Springing)	0
12.00	Loan		1	FDS Manufacturing	Upfront Environmental Reserve	0
13.00	Loan		1	DoubleTree Fort Worth	Cash Collateral Funds (Upfront: $500,000); PIP Funds (Monthly: Springing)	0
14.00	Loan		1	University Courtyard	NAP	0
15.00	Loan		11	Elevation MHC Portfolio	NAP	0
15.01	Property		1	Candle Light MHP
15.02	Property		1	Decatur Estates MHC
15.03	Property		1	Pleasant View MHP
15.04	Property		1	Tuckaway Village MHP
15.05	Property		1	Minot MHP
15.06	Property		1	Deerfield Estates MHP
15.07	Property		1	Nichols MHC
15.08	Property		1	Central MHC
15.09	Property		1	Audubon MHP
15.10	Property		1	Redgranite MHP
15.11	Property		1	Tuscobia Terrace Estates MHP
16.00	Loan		1	Escondido HHSA Building	HHSA Rollover Reserve (upfront: $585,833.34, monthly: $7,916.67); HHSA Accelerated Rollover Reserve (upfront: $19,791.66, monthly: $9,895.83); HHSA Gap Rent Reserve (upfront: $88,204.00); HHSA Tenant Estoppel Reserve (upfront: $29,005.08); True-Care Free Rent Reserve (upfront: $4,589.45)	HHSA Accelerated Rollover Reserve: $118,749.96
17.00	Loan		1	Residence Inn Downtown DC	NAP	0
18.00	Loan		1	Market Centre	NAP	0
19.00	Loan		1	Twin Cities Premium Outlets	NAP	0
20.00	Loan		1	Airport Self Storage	NAP	0
21.00	Loan		1	86th Street Townhomes - Crossed	Static Insurance Reserve	0
22.00	Loan		1	Ridgeview Village - Crossed	Static Insurance Reserve	0
23.00	Loan		1	Aloft Lubbock	PIP Reserve	0
24.00	Loan		3	Rivercrest Shadow Anchored Portfolio	NAP	0
24.01	Property		1	Southpointe Plaza
24.02	Property		1	Mountainview Plaza

A-1-39

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Other Reserve Description	Other Reserve Cap ($)
24.03	Property		1	South Boston
25.00	Loan		2	J Skinner	NAP	0
25.01	Property		1	4657 G Street
25.02	Property		1	4651 F Street and 4660 G Street
26.00	Loan		1	Hampton Inn & Homewood Suites - Brighton	PIP Reserve	0
27.00	Loan		1	Hampton Inn by Hilton Auburn	PIP Reserve	0
28.00	Loan		1	Security Public Storage	NAP	0
29.00	Loan		1	North Huntingdon Square	Key Tenant Renewal Reserve Funds	0
30.00	Loan		1	Fairview Apartments	Static Insurance Reserve	0
31.00	Loan		1	Skyview Plaza	NAP	0
32.00	Loan		1	Lisbon Avenue Portfolio	Static Insurance Reserve	0

A-1-40

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

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Holdback/ Earnout Amount ($)

Holdback/ Earnout Description

Lockbox Type

Cash Management

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

Tenant Specific Excess Cash Trap Trigger (Y/N)

Pari Passu (Y/N)

Pari Passu in Trust Controlling (Y/N)

1.00

Loan

1

TheWit Chicago

0

NAP

Hard

Springing

Yes

No

No

NAP

2.00

Loan

1

Ventana Residences

0

NAP

Soft

Springing

Yes

No

No

NAP

3.00

Loan

2

Soho Grand & The Roxy Hotel

0

NAP

Hard

Springing

Yes

No

Yes

No

3.01

Property

1

Soho Grand Hotel

3.02

Property

1

Roxy Hotel

4.00

Loan

10

West Michigan Industrial Portfolio

0

NAP

Hard

Springing

Yes

No

No

NAP

4.01

Property

1

553 - 555 76th Street Southwest

4.02

Property

1

3366 Kraft Avenue Southeast

4.03

Property

1

8181 Logistics Drive

4.04

Property

1

3300 Kraft Avenue Southeast

4.05

Property

1

3232 Kraft Avenue Southeast

4.06

Property

1

511 76th Street Southwest

4.07

Property

1

425 Gordon Industrial Court Southwest

4.08

Property

1

2851 Prairie Street Southwest

4.09

Property

1

100 84th Street Southwest

4.10

Property

1

5001 Kendrick Street Southeast

0

5.00

Loan

1

Outlet Shoppes of the Bluegrass

0

NAP

Hard

Springing

Yes

No

Yes

Yes

6.00

Loan

1

UOVO QPN

0

NAP

Soft

Springing

Yes

No

Yes

Yes

7.00

Loan

8

Phoenix Industrial Portfolio XII

0

NAP

Hard

Springing

Yes

Yes

Yes

Yes

7.01

Property

1

Galesburg

7.02

Property

1

Kenosha

7.03

Property

1

St Marys

7.04

Property

1

Milwaukee (4041)

7.05

Property

1

Evansville

7.06

Property

1

Milwaukee (Midtown)

7.07

Property

1

Cleveland

7.08

Property

1

Winchester

8.00

Loan

1

Newport Centre

0

NAP

Hard

Springing

Yes

Yes

Yes

No

9.00

Loan

1

Union Square Shopping Center

0

NAP

Hard

Springing

Yes

Yes

No

NAP

10.00

Loan

1

Shops at Mission Viejo

0

NAP

Hard

Springing

Yes

No

Yes

No

11.00

Loan

1

900 North Michigan

0

NAP

Hard

Springing

Yes

Yes

Yes

No

12.00

Loan

1

FDS Manufacturing

0

NAP

Hard

Springing

No

Yes

No

NAP

13.00

Loan

1

DoubleTree Fort Worth

0

NAP

Hard

Springing

Yes

No

No

NAP

14.00

Loan

1

University Courtyard

0

NAP

Springing

Springing

Yes

No

No

NAP

15.00

Loan

11

Elevation MHC Portfolio

0

NAP

Springing

Springing

Yes

No

No

NAP

15.01

Property

1

Candle Light MHP

15.02

Property

1

Decatur Estates MHC

15.03

Property

1

Pleasant View MHP

15.04

Property

1

Tuckaway Village MHP

15.05

Property

1

Minot MHP

15.06

Property

1

Deerfield Estates MHP

15.07

Property

1

Nichols MHC

15.08

Property

1

Central MHC

15.09

Property

1

Audubon MHP

15.10

Property

1

Redgranite MHP

15.11

Property

1

Tuscobia Terrace Estates MHP

16.00

Loan

1

Escondido HHSA Building

0

NAP

Hard

Springing

Yes

Yes

No

NAP

17.00

Loan

1

Residence Inn Downtown DC

0

NAP

Springing

Springing

Yes

No

No

NAP

18.00

Loan

1

Market Centre

0

NAP

Springing

Springing

Yes

No

No

NAP

19.00

Loan

1

Twin Cities Premium Outlets

0

NAP

Hard

Springing

Yes

No

Yes

No

20.00

Loan

1

Airport Self Storage

0

NAP

Springing

Springing

Yes

No

No

NAP

21.00

Loan

1

86th Street Townhomes - Crossed

0

NAP

Springing

Springing

Yes

No

No

NAP

22.00

Loan

1

Ridgeview Village - Crossed

0

NAP

Springing

Springing

Yes

No

No

NAP

23.00

Loan

1

Aloft Lubbock

0

NAP

Springing

Springing

Yes

No

No

NAP

24.00

Loan

3

Rivercrest Shadow Anchored Portfolio

0

NAP

Springing

Springing

Yes

No

No

NAP

24.01

Property

1

Southpointe Plaza

24.02

Property

1

Mountainview Plaza

A-1-41

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

Loan ID Number

Loan / Property Flag

Footnotes (for Loan and Property Information)

# of Properties

Property Name

Holdback/ Earnout Amount ($)

Holdback/ Earnout Description

Lockbox Type

Cash Management

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

Tenant Specific Excess Cash Trap Trigger (Y/N)

Pari Passu (Y/N)

Pari Passu in Trust Controlling (Y/N)

24.03

Property

1

South Boston

25.00

Loan

2

J Skinner

0

NAP

Hard

In Place

Yes

Yes

No

NAP

25.01

Property

1

4657 G Street

25.02

Property

1

4651 F Street and 4660 G Street

26.00

Loan

1

Hampton Inn & Homewood Suites - Brighton

0

NAP

Springing

Springing

Yes

No

No

NAP

27.00

Loan

1

Hampton Inn by Hilton Auburn

0

NAP

Springing

Springing

Yes

No

No

NAP

28.00

Loan

1

Security Public Storage

0

NAP

Springing

Springing

No

No

No

NAP

29.00

Loan

1

North Huntingdon Square

0

NAP

Hard

Springing

Yes

No

No

NAP

30.00

Loan

1

Fairview Apartments

0

NAP

Springing

Springing

Yes

No

No

NAP

31.00

Loan

1

Skyview Plaza

0

NAP

Springing

Springing

Yes

Yes

No

NAP

32.00

Loan

1

Lisbon Avenue Portfolio

0

NAP

Springing

Springing

Yes

No

No

NAP

A-1-42

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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 ($)	Subordinate Companion Loan Interest Rate	Whole Loan Cut-off Date Balance ($)
1.00	Loan		1	TheWit Chicago	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.00	Loan		1	Ventana Residences	NAP	NAP	NAP	NAP	NAP	NAP	NAP
3.00	Loan		2	Soho Grand & The Roxy Hotel	70,000,000	133,500,000	624,885.07	952,540.16	26,500,000	5.54000%	230,000,000
3.01	Property		1	Soho Grand Hotel
3.02	Property		1	Roxy Hotel
4.00	Loan		10	West Michigan Industrial Portfolio	NAP	NAP	NAP	NAP	NAP	NAP	NAP
4.01	Property		1	553 - 555 76th Street Southwest
4.02	Property		1	3366 Kraft Avenue Southeast
4.03	Property		1	8181 Logistics Drive
4.04	Property		1	3300 Kraft Avenue Southeast
4.05	Property		1	3232 Kraft Avenue Southeast
4.06	Property		1	511 76th Street Southwest
4.07	Property		1	425 Gordon Industrial Court Southwest
4.08	Property		1	2851 Prairie Street Southwest
4.09	Property		1	100 84th Street Southwest
4.10	Property		1	5001 Kendrick Street Southeast
5.00	Loan		1	Outlet Shoppes of the Bluegrass	45,900,055	19,956,546	130,891.69	431,942.56	NAP	NAP	65,856,600
6.00	Loan		1	UOVO QPN	45,000,000	98,000,000	536,964.01	783,529.11	NAP	NAP	143,000,000
7.00	Loan		8	Phoenix Industrial Portfolio XII	30,000,000	22,500,000	124,518.23	290,542.53	NAP	NAP	52,500,000
7.01	Property		1	Galesburg
7.02	Property		1	Kenosha
7.03	Property		1	St Marys
7.04	Property		1	Milwaukee (4041)
7.05	Property		1	Evansville
7.06	Property		1	Milwaukee (Midtown)
7.07	Property		1	Cleveland
7.08	Property		1	Winchester
8.00	Loan		1	Newport Centre	28,000,000	160,000,000	735,001.85	863,627.18	NAP	NAP	188,000,000
9.00	Loan		1	Union Square Shopping Center	NAP	NAP	NAP	NAP	NAP	NAP	NAP
10.00	Loan		1	Shops at Mission Viejo	25,000,000	155,000,000	1,002,752.60	1,164,486.89	NAP	NAP	180,000,000
11.00	Loan		1	900 North Michigan	25,000,000	155,000,000	897,473.32	1,042,227.08	NAP	NAP	180,000,000
12.00	Loan		1	FDS Manufacturing	NAP	NAP	NAP	NAP	NAP	NAP	NAP
13.00	Loan		1	DoubleTree Fort Worth	NAP	NAP	NAP	NAP	NAP	NAP	NAP
14.00	Loan		1	University Courtyard	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15.00	Loan		11	Elevation MHC Portfolio	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15.01	Property		1	Candle Light MHP
15.02	Property		1	Decatur Estates MHC
15.03	Property		1	Pleasant View MHP
15.04	Property		1	Tuckaway Village MHP
15.05	Property		1	Minot MHP
15.06	Property		1	Deerfield Estates MHP
15.07	Property		1	Nichols MHC
15.08	Property		1	Central MHC
15.09	Property		1	Audubon MHP
15.10	Property		1	Redgranite MHP
15.11	Property		1	Tuscobia Terrace Estates MHP
16.00	Loan		1	Escondido HHSA Building	NAP	NAP	NAP	NAP	NAP	NAP	NAP
17.00	Loan		1	Residence Inn Downtown DC	NAP	NAP	NAP	NAP	NAP	NAP	NAP
18.00	Loan		1	Market Centre	NAP	NAP	NAP	NAP	NAP	NAP	NAP
19.00	Loan		1	Twin Cities Premium Outlets	20,000,000	75,000,000	424,312.50	537,462.50	NAP	NAP	95,000,000
20.00	Loan		1	Airport Self Storage	NAP	NAP	NAP	NAP	NAP	NAP	NAP
21.00	Loan		1	86th Street Townhomes - Crossed	NAP	NAP	NAP	NAP	NAP	NAP	NAP
22.00	Loan		1	Ridgeview Village - Crossed	NAP	NAP	NAP	NAP	NAP	NAP	NAP
23.00	Loan		1	Aloft Lubbock	NAP	NAP	NAP	NAP	NAP	NAP	NAP
24.00	Loan		3	Rivercrest Shadow Anchored Portfolio	NAP	NAP	NAP	NAP	NAP	NAP	NAP
24.01	Property		1	Southpointe Plaza
24.02	Property		1	Mountainview Plaza

A-1-43

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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 ($)	Subordinate Companion Loan Interest Rate	Whole Loan Cut-off Date Balance ($)
24.03	Property		1	South Boston
25.00	Loan		2	J Skinner	NAP	NAP	NAP	NAP	NAP	NAP	NAP
25.01	Property		1	4657 G Street
25.02	Property		1	4651 F Street and 4660 G Street
26.00	Loan		1	Hampton Inn & Homewood Suites - Brighton	NAP	NAP	NAP	NAP	NAP	NAP	NAP
27.00	Loan		1	Hampton Inn by Hilton Auburn	NAP	NAP	NAP	NAP	NAP	NAP	NAP
28.00	Loan		1	Security Public Storage	NAP	NAP	NAP	NAP	NAP	NAP	NAP
29.00	Loan		1	North Huntingdon Square	NAP	NAP	NAP	NAP	NAP	NAP	NAP
30.00	Loan		1	Fairview Apartments	NAP	NAP	NAP	NAP	NAP	NAP	NAP
31.00	Loan		1	Skyview Plaza	NAP	NAP	NAP	NAP	NAP	NAP	NAP
32.00	Loan		1	Lisbon Avenue Portfolio	NAP	NAP	NAP	NAP	NAP	NAP	NAP

A-1-44

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Whole Loan Monthly Debt Service ($)	Whole Loan Cut-off Date LTV Ratio (%)	Whole Loan Underwritten NCF DSCR (x)	Whole Loan Underwritten NOI Debt Yield (%)	Mezzanine Debt Cut-off Date Balance($)	Mezzanine Debt Interest Rate (%)	Total Debt Cut-off Date Balance ($)
1.00	Loan		1	TheWit Chicago	NAP	NAP	NAP	NAP	NAP	NAP	NAP
2.00	Loan		1	Ventana Residences	NAP	NAP	NAP	NAP	34,750,000	8.00000%	108,250,000
3.00	Loan		2	Soho Grand & The Roxy Hotel	1,076,581.02	45.3%	3.09	19.4%	NAP	NAP	NAP
3.01	Property		1	Soho Grand Hotel
3.02	Property		1	Roxy Hotel
4.00	Loan		10	West Michigan Industrial Portfolio	NAP	NAP	NAP	NAP	NAP	NAP	NAP
4.01	Property		1	553 - 555 76th Street Southwest
4.02	Property		1	3366 Kraft Avenue Southeast
4.03	Property		1	8181 Logistics Drive
4.04	Property		1	3300 Kraft Avenue Southeast
4.05	Property		1	3232 Kraft Avenue Southeast
4.06	Property		1	511 76th Street Southwest
4.07	Property		1	425 Gordon Industrial Court Southwest
4.08	Property		1	2851 Prairie Street Southwest
4.09	Property		1	100 84th Street Southwest
4.10	Property		1	5001 Kendrick Street Southeast
5.00	Loan		1	Outlet Shoppes of the Bluegrass	431,942.56	60.4%	1.72	14.2%	NAP	NAP	NAP
6.00	Loan		1	UOVO QPN	783,529.11	60.9%	1.47	9.7%	NAP	NAP	NAP
7.00	Loan		8	Phoenix Industrial Portfolio XII	290,542.53	48.1%	1.60	11.7%	NAP	NAP	NAP
7.01	Property		1	Galesburg
7.02	Property		1	Kenosha
7.03	Property		1	St Marys
7.04	Property		1	Milwaukee (4041)
7.05	Property		1	Evansville
7.06	Property		1	Milwaukee (Midtown)
7.07	Property		1	Cleveland
7.08	Property		1	Winchester
8.00	Loan		1	Newport Centre	863,627.18	43.0%	2.66	15.3%	NAP	NAP	NAP
9.00	Loan		1	Union Square Shopping Center	NAP	NAP	NAP	NAP	NAP	NAP	NAP
10.00	Loan		1	Shops at Mission Viejo	1,164,486.89	52.4%	1.69	13.4%	NAP	NAP	NAP
11.00	Loan		1	900 North Michigan	1,042,227.08	57.1%	1.77	12.6%	NAP	NAP	NAP
12.00	Loan		1	FDS Manufacturing	NAP	NAP	NAP	NAP	NAP	NAP	NAP
13.00	Loan		1	DoubleTree Fort Worth	NAP	NAP	NAP	NAP	NAP	NAP	NAP
14.00	Loan		1	University Courtyard	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15.00	Loan		11	Elevation MHC Portfolio	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15.01	Property		1	Candle Light MHP
15.02	Property		1	Decatur Estates MHC
15.03	Property		1	Pleasant View MHP
15.04	Property		1	Tuckaway Village MHP
15.05	Property		1	Minot MHP
15.06	Property		1	Deerfield Estates MHP
15.07	Property		1	Nichols MHC
15.08	Property		1	Central MHC
15.09	Property		1	Audubon MHP
15.10	Property		1	Redgranite MHP
15.11	Property		1	Tuscobia Terrace Estates MHP
16.00	Loan		1	Escondido HHSA Building	NAP	NAP	NAP	NAP	NAP	NAP	NAP
17.00	Loan		1	Residence Inn Downtown DC	NAP	NAP	NAP	NAP	NAP	NAP	NAP
18.00	Loan		1	Market Centre	NAP	NAP	NAP	NAP	NAP	NAP	NAP
19.00	Loan		1	Twin Cities Premium Outlets	537,462.50	47.0%	2.01	14.3%	NAP	NAP	NAP
20.00	Loan		1	Airport Self Storage	NAP	NAP	NAP	NAP	NAP	NAP	NAP
21.00	Loan		1	86th Street Townhomes - Crossed	NAP	NAP	NAP	NAP	NAP	NAP	NAP
22.00	Loan		1	Ridgeview Village - Crossed	NAP	NAP	NAP	NAP	NAP	NAP	NAP
23.00	Loan		1	Aloft Lubbock	NAP	NAP	NAP	NAP	NAP	NAP	NAP
24.00	Loan		3	Rivercrest Shadow Anchored Portfolio	NAP	NAP	NAP	NAP	NAP	NAP	NAP
24.01	Property		1	Southpointe Plaza
24.02	Property		1	Mountainview Plaza

A-1-45

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Whole Loan Monthly Debt Service ($)	Whole Loan Cut-off Date LTV Ratio (%)	Whole Loan Underwritten NCF DSCR (x)	Whole Loan Underwritten NOI Debt Yield (%)	Mezzanine Debt Cut-off Date Balance($)	Mezzanine Debt Interest Rate (%)	Total Debt Cut-off Date Balance ($)
24.03	Property		1	South Boston
25.00	Loan		2	J Skinner	NAP	NAP	NAP	NAP	NAP	NAP	NAP
25.01	Property		1	4657 G Street
25.02	Property		1	4651 F Street and 4660 G Street
26.00	Loan		1	Hampton Inn & Homewood Suites - Brighton	NAP	NAP	NAP	NAP	NAP	NAP	NAP
27.00	Loan		1	Hampton Inn by Hilton Auburn	NAP	NAP	NAP	NAP	NAP	NAP	NAP
28.00	Loan		1	Security Public Storage	NAP	NAP	NAP	NAP	NAP	NAP	NAP
29.00	Loan		1	North Huntingdon Square	NAP	NAP	NAP	NAP	NAP	NAP	NAP
30.00	Loan		1	Fairview Apartments	NAP	NAP	NAP	NAP	NAP	NAP	NAP
31.00	Loan		1	Skyview Plaza	NAP	NAP	NAP	NAP	NAP	NAP	NAP
32.00	Loan		1	Lisbon Avenue Portfolio	NAP	NAP	NAP	NAP	NAP	NAP	NAP

A-1-46

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Total Debt Monthly Debt Service ($)	Total Debt Cut-off Date LTV Ratio (%)	Total Debt Underwritten NCF DSCR (x)	Total Debt Underwritten NOI Debt Yield (%)	Future Additional Debt Permitted (Y/N)	Future Debt Permitted Type
1.00	Loan		1	TheWit Chicago	NAP	NAP	NAP	NAP	No	NAP
2.00	Loan		1	Ventana Residences	617,797.14	96.7%	0.78	5.4%	No	NAP
3.00	Loan		2	Soho Grand & The Roxy Hotel	NAP	NAP	NAP	NAP	No	NAP
3.01	Property		1	Soho Grand Hotel
3.02	Property		1	Roxy Hotel
4.00	Loan		10	West Michigan Industrial Portfolio	NAP	NAP	NAP	NAP	No	NAP
4.01	Property		1	553 - 555 76th Street Southwest
4.02	Property		1	3366 Kraft Avenue Southeast
4.03	Property		1	8181 Logistics Drive
4.04	Property		1	3300 Kraft Avenue Southeast
4.05	Property		1	3232 Kraft Avenue Southeast
4.06	Property		1	511 76th Street Southwest
4.07	Property		1	425 Gordon Industrial Court Southwest
4.08	Property		1	2851 Prairie Street Southwest
4.09	Property		1	100 84th Street Southwest
4.10	Property		1	5001 Kendrick Street Southeast
5.00	Loan		1	Outlet Shoppes of the Bluegrass	NAP	NAP	NAP	NAP	No	NAP
6.00	Loan		1	UOVO QPN	NAP	NAP	NAP	NAP	No	NAP
7.00	Loan		8	Phoenix Industrial Portfolio XII	NAP	NAP	NAP	NAP	Yes	Mezzanine
7.01	Property		1	Galesburg
7.02	Property		1	Kenosha
7.03	Property		1	St Marys
7.04	Property		1	Milwaukee (4041)
7.05	Property		1	Evansville
7.06	Property		1	Milwaukee (Midtown)
7.07	Property		1	Cleveland
7.08	Property		1	Winchester
8.00	Loan		1	Newport Centre	NAP	NAP	NAP	NAP	No	NAP
9.00	Loan		1	Union Square Shopping Center	NAP	NAP	NAP	NAP	No	NAP
10.00	Loan		1	Shops at Mission Viejo	NAP	NAP	NAP	NAP	No	NAP
11.00	Loan		1	900 North Michigan	NAP	NAP	NAP	NAP	No	NAP
12.00	Loan		1	FDS Manufacturing	NAP	NAP	NAP	NAP	No	NAP
13.00	Loan		1	DoubleTree Fort Worth	NAP	NAP	NAP	NAP	Yes	Mezzanine
14.00	Loan		1	University Courtyard	NAP	NAP	NAP	NAP	No	NAP
15.00	Loan		11	Elevation MHC Portfolio	NAP	NAP	NAP	NAP	No	NAP
15.01	Property		1	Candle Light MHP
15.02	Property		1	Decatur Estates MHC
15.03	Property		1	Pleasant View MHP
15.04	Property		1	Tuckaway Village MHP
15.05	Property		1	Minot MHP
15.06	Property		1	Deerfield Estates MHP
15.07	Property		1	Nichols MHC
15.08	Property		1	Central MHC
15.09	Property		1	Audubon MHP
15.10	Property		1	Redgranite MHP
15.11	Property		1	Tuscobia Terrace Estates MHP
16.00	Loan		1	Escondido HHSA Building	NAP	NAP	NAP	NAP	No	NAP
17.00	Loan		1	Residence Inn Downtown DC	NAP	NAP	NAP	NAP	No	NAP
18.00	Loan		1	Market Centre	NAP	NAP	NAP	NAP	No	NAP
19.00	Loan		1	Twin Cities Premium Outlets	NAP	NAP	NAP	NAP	No	NAP
20.00	Loan		1	Airport Self Storage	NAP	NAP	NAP	NAP	No	NAP
21.00	Loan		1	86th Street Townhomes - Crossed	NAP	NAP	NAP	NAP	No	NAP
22.00	Loan		1	Ridgeview Village - Crossed	NAP	NAP	NAP	NAP	No	NAP
23.00	Loan		1	Aloft Lubbock	NAP	NAP	NAP	NAP	Yes	Mezzanine
24.00	Loan		3	Rivercrest Shadow Anchored Portfolio	NAP	NAP	NAP	NAP	No	NAP
24.01	Property		1	Southpointe Plaza
24.02	Property		1	Mountainview Plaza

A-1-47

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	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
24.03	Property		1	South Boston
25.00	Loan		2	J Skinner	NAP	NAP	NAP	NAP	No	NAP
25.01	Property		1	4657 G Street
25.02	Property		1	4651 F Street and 4660 G Street
26.00	Loan		1	Hampton Inn & Homewood Suites - Brighton	NAP	NAP	NAP	NAP	No	NAP
27.00	Loan		1	Hampton Inn by Hilton Auburn	NAP	NAP	NAP	NAP	No	NAP
28.00	Loan		1	Security Public Storage	NAP	NAP	NAP	NAP	No	NAP
29.00	Loan		1	North Huntingdon Square	NAP	NAP	NAP	NAP	No	NAP
30.00	Loan		1	Fairview Apartments	NAP	NAP	NAP	NAP	No	NAP
31.00	Loan		1	Skyview Plaza	NAP	NAP	NAP	NAP	No	NAP
32.00	Loan		1	Lisbon Avenue Portfolio	NAP	NAP	NAP	NAP	No	NAP

A-1-48

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Sponsor
1.00	Loan		1	TheWit Chicago	Scott D. Greenberg, an individual, Scott David Greenberg, as Trustee of Declaration of Trust of Scott David Greenberg dated October 3, 2001
2.00	Loan		1	Ventana Residences	Presidio Bay Ventures, LLC
3.00	Loan		2	Soho Grand & The Roxy Hotel	Hartz Mountain Industries
3.01	Property		1	Soho Grand Hotel
3.02	Property		1	Roxy Hotel
4.00	Loan		10	West Michigan Industrial Portfolio	CORE Realty Holdings Management, Inc.
4.01	Property		1	553 - 555 76th Street Southwest
4.02	Property		1	3366 Kraft Avenue Southeast
4.03	Property		1	8181 Logistics Drive
4.04	Property		1	3300 Kraft Avenue Southeast
4.05	Property		1	3232 Kraft Avenue Southeast
4.06	Property		1	511 76th Street Southwest
4.07	Property		1	425 Gordon Industrial Court Southwest
4.08	Property		1	2851 Prairie Street Southwest
4.09	Property		1	100 84th Street Southwest
4.10	Property		1	5001 Kendrick Street Southeast
5.00	Loan		1	Outlet Shoppes of the Bluegrass	CBL & Associates Limited Partnership and Horizon Group Properties, Inc.
6.00	Loan		1	UOVO QPN	Steven J. Guttman
7.00	Loan		8	Phoenix Industrial Portfolio XII	Phoenix Investors
7.01	Property		1	Galesburg
7.02	Property		1	Kenosha
7.03	Property		1	St Marys
7.04	Property		1	Milwaukee (4041)
7.05	Property		1	Evansville
7.06	Property		1	Milwaukee (Midtown)
7.07	Property		1	Cleveland
7.08	Property		1	Winchester
8.00	Loan		1	Newport Centre	Simon Newport Limited Partnership and LF Newport Jersey Limited Partnership
9.00	Loan		1	Union Square Shopping Center	Milton S. Schneider
10.00	Loan		1	Shops at Mission Viejo	Simon Property Group, L.P. and Institutional Mall Investors LLC
11.00	Loan		1	900 North Michigan	JMB Realty Corporation
12.00	Loan		1	FDS Manufacturing	Robert B. Stevenson and Janet A. Stevenson
13.00	Loan		1	DoubleTree Fort Worth	Abdul Majid Hassanally
14.00	Loan		1	University Courtyard	Michael Colman, David Colman and Evan Ross
15.00	Loan		11	Elevation MHC Portfolio	MHC America Fund, LLC
15.01	Property		1	Candle Light MHP
15.02	Property		1	Decatur Estates MHC
15.03	Property		1	Pleasant View MHP
15.04	Property		1	Tuckaway Village MHP
15.05	Property		1	Minot MHP
15.06	Property		1	Deerfield Estates MHP
15.07	Property		1	Nichols MHC
15.08	Property		1	Central MHC
15.09	Property		1	Audubon MHP
15.10	Property		1	Redgranite MHP
15.11	Property		1	Tuscobia Terrace Estates MHP
16.00	Loan		1	Escondido HHSA Building	Michael D. Abrams
17.00	Loan		1	Residence Inn Downtown DC	JWM Family Enterprises, L.P.
18.00	Loan		1	Market Centre	Stanley Werb and Jonathan Gaines
19.00	Loan		1	Twin Cities Premium Outlets	Simon Property Group, L.P.
20.00	Loan		1	Airport Self Storage	The Donald and Gail Schreuder Family Trust dated July 15, 1992, Donald Schreuder and Gail Schreuder
21.00	Loan		1	86th Street Townhomes - Crossed	Youssef Berrada
22.00	Loan		1	Ridgeview Village - Crossed	Youssef Berrada
23.00	Loan		1	Aloft Lubbock	Harendra I. Patel
24.00	Loan		3	Rivercrest Shadow Anchored Portfolio	Stanley Werb and Jonathan S. Gaines
24.01	Property		1	Southpointe Plaza
24.02	Property		1	Mountainview Plaza

A-1-49

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Sponsor
24.03	Property		1	South Boston
25.00	Loan		2	J Skinner	LCN North American Fund IV, L.P.
25.01	Property		1	4657 G Street
25.02	Property		1	4651 F Street and 4660 G Street
26.00	Loan		1	Hampton Inn & Homewood Suites - Brighton	Akram Namou
27.00	Loan		1	Hampton Inn by Hilton Auburn	Jayesh Patel, Dina Patel, Kamlesh Patel, Jayesh Patel Irrevocable Family Trust - 2020 and Dina Patel Irrevocable Family Trust - 2020
28.00	Loan		1	Security Public Storage	Michael B. Eisler and Michael B. Eisler, as Trustee of the Michael Bradley Eisler Revocable Trust
29.00	Loan		1	North Huntingdon Square	Pennsylvania Commercial Real Estate, Inc.; Stephen Davis; Steve Davis
30.00	Loan		1	Fairview Apartments	Youssef Berrada
31.00	Loan		1	Skyview Plaza	Jeffrey S. Lewis
32.00	Loan		1	Lisbon Avenue Portfolio	Youssef Berrada

A-1-50

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Non-Recourse Carveout Guarantor
1.00	Loan		1	TheWit Chicago	Scott David Greenberg
2.00	Loan		1	Ventana Residences	Libertas Ventures, LLC
3.00	Loan		2	Soho Grand & The Roxy Hotel	NAP
3.01	Property		1	Soho Grand Hotel
3.02	Property		1	Roxy Hotel
4.00	Loan		10	West Michigan Industrial Portfolio	CORE Realty Holdings Management, Inc., Norman Arnold, Lawrence Wesley Beans, Ellen Franklin Beans, Cynthia Berkovich, Christina Y. Christensen, Joy A. Degroot, Ruth T. Demartini, Bryan J. Foertsch, James Kopeikin, Richard Craig Lugo, Margaret L. Lynch, Gary D. Massa, Phillip McGee, Gloria McGee, Sharon D. Metsch, Kevin E. Pascoe, Linda J. Perdue, Severn M. Perona, Patrick B. Quast, Brian C. Rees, Audrey I. Rees, Gary A. Romano, Joan K. Roth, Henry C. Sander, Sophia Sander, Sydney Kopeikin, Ken Thwaits, David F. Walker, Sharon L. Walker, Stephen A. Whitlock, Jeffrey C. Young and Jane S. Young
4.01	Property		1	553 - 555 76th Street Southwest
4.02	Property		1	3366 Kraft Avenue Southeast
4.03	Property		1	8181 Logistics Drive
4.04	Property		1	3300 Kraft Avenue Southeast
4.05	Property		1	3232 Kraft Avenue Southeast
4.06	Property		1	511 76th Street Southwest
4.07	Property		1	425 Gordon Industrial Court Southwest
4.08	Property		1	2851 Prairie Street Southwest
4.09	Property		1	100 84th Street Southwest
4.10	Property		1	5001 Kendrick Street Southeast
5.00	Loan		1	Outlet Shoppes of the Bluegrass	CBL & Associates Limited Partnership and Horizon Group Properties, Inc.
6.00	Loan		1	UOVO QPN	Steven J. Guttman
7.00	Loan		8	Phoenix Industrial Portfolio XII	Phoenix Fund Symbol LLC
7.01	Property		1	Galesburg
7.02	Property		1	Kenosha
7.03	Property		1	St Marys
7.04	Property		1	Milwaukee (4041)
7.05	Property		1	Evansville
7.06	Property		1	Milwaukee (Midtown)
7.07	Property		1	Cleveland
7.08	Property		1	Winchester
8.00	Loan		1	Newport Centre	Newport Associates Phase I Developers Limited Partnership
9.00	Loan		1	Union Square Shopping Center	Milton S. Schneider
10.00	Loan		1	Shops at Mission Viejo	Simon Property Group, L.P.
11.00	Loan		1	900 North Michigan	JMB Realty Corporation
12.00	Loan		1	FDS Manufacturing	Robert B. Stevenson and Janet A. Stevenson
13.00	Loan		1	DoubleTree Fort Worth	Abdul Majid Hassanally
14.00	Loan		1	University Courtyard	Michael Colman, David Colman and Evan Ross
15.00	Loan		11	Elevation MHC Portfolio	MHC America Fund, LLC
15.01	Property		1	Candle Light MHP
15.02	Property		1	Decatur Estates MHC
15.03	Property		1	Pleasant View MHP
15.04	Property		1	Tuckaway Village MHP
15.05	Property		1	Minot MHP
15.06	Property		1	Deerfield Estates MHP
15.07	Property		1	Nichols MHC
15.08	Property		1	Central MHC
15.09	Property		1	Audubon MHP
15.10	Property		1	Redgranite MHP
15.11	Property		1	Tuscobia Terrace Estates MHP
16.00	Loan		1	Escondido HHSA Building	Michael D. Abrams
17.00	Loan		1	Residence Inn Downtown DC	Terrapin Limited Holdings, LLC
18.00	Loan		1	Market Centre	Stanley Werb and Jonathan Gaines
19.00	Loan		1	Twin Cities Premium Outlets	Simon Property Group, L.P. and LSG Enterprises LLC
20.00	Loan		1	Airport Self Storage	The Donald and Gail Schreuder Family Trust dated July 15, 1992, Donald Schreuder and Gail Schreuder
21.00	Loan		1	86th Street Townhomes - Crossed	Youssef Berrada
22.00	Loan		1	Ridgeview Village - Crossed	Youssef Berrada
23.00	Loan		1	Aloft Lubbock	Harendra I. Patel
24.00	Loan		3	Rivercrest Shadow Anchored Portfolio	Stanley Werb and Jonathan S. Gaines
24.01	Property		1	Southpointe Plaza
24.02	Property		1	Mountainview Plaza

A-1-51

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

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Non-Recourse Carveout Guarantor
24.03	Property		1	South Boston
25.00	Loan		2	J Skinner	LCN North American Fund IV REIT
25.01	Property		1	4657 G Street
25.02	Property		1	4651 F Street and 4660 G Street
26.00	Loan		1	Hampton Inn & Homewood Suites - Brighton	Akram Namou
27.00	Loan		1	Hampton Inn by Hilton Auburn	Jayesh Patel, Dina Patel, Kamlesh Patel, Jayesh Patel Irrevocable Family Trust - 2020 and Dina Patel Irrevocable Family Trust - 2020
28.00	Loan		1	Security Public Storage	Michael B. Eisler and Michael B. Eisler, as Trustee of the Michael Bradley Eisler Revocable Trust
29.00	Loan		1	North Huntingdon Square	Stephen C. Davis, Jr., Llewllyn Thomas, IV and Robert P. Cornell, Jr.
30.00	Loan		1	Fairview Apartments	Youssef Berrada
31.00	Loan		1	Skyview Plaza	Jeffrey S. Lewis
32.00	Loan		1	Lisbon Avenue Portfolio	Youssef Berrada

A-1-52

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	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	TheWit Chicago	No	No	Refinance		81,000,000	1,155,066	0	0	82,155,066
2.00	Loan		1	Ventana Residences	No	No	Refinance		73,500,000	0	34,750,000	0	108,250,000
3.00	Loan		2	Soho Grand & The Roxy Hotel	No	No	Refinance		203,500,000	24,286,447	26,500,000	0	254,286,447
3.01	Property		1	Soho Grand Hotel
3.02	Property		1	Roxy Hotel
4.00	Loan		10	West Michigan Industrial Portfolio	No	Yes	Refinance		57,000,000	0	0	0	57,000,000
4.01	Property		1	553 - 555 76th Street Southwest
4.02	Property		1	3366 Kraft Avenue Southeast
4.03	Property		1	8181 Logistics Drive
4.04	Property		1	3300 Kraft Avenue Southeast
4.05	Property		1	3232 Kraft Avenue Southeast
4.06	Property		1	511 76th Street Southwest
4.07	Property		1	425 Gordon Industrial Court Southwest
4.08	Property		1	2851 Prairie Street Southwest
4.09	Property		1	100 84th Street Southwest
4.10	Property		1	5001 Kendrick Street Southeast
5.00	Loan		1	Outlet Shoppes of the Bluegrass	No	No	Refinance		66,000,000	0	0	0	66,000,000
6.00	Loan		1	UOVO QPN	No	No	Refinance		143,000,000	0	0	0	143,000,000
7.00	Loan		8	Phoenix Industrial Portfolio XII	No	No	Refinance		52,500,000	0	0	0	52,500,000
7.01	Property		1	Galesburg
7.02	Property		1	Kenosha
7.03	Property		1	St Marys
7.04	Property		1	Milwaukee (4041)
7.05	Property		1	Evansville
7.06	Property		1	Milwaukee (Midtown)
7.07	Property		1	Cleveland
7.08	Property		1	Winchester
8.00	Loan		1	Newport Centre	No	No	Refinance		188,000,000	0	0	0	188,000,000
9.00	Loan		1	Union Square Shopping Center	No	No	Refinance		27,950,000	0	0	0	27,950,000
10.00	Loan		1	Shops at Mission Viejo	No	No	Refinance		180,000,000	106,843,216	0	0	286,843,216
11.00	Loan		1	900 North Michigan	No	No	Refinance		180,000,000	56,362,388	0	0	236,362,388
12.00	Loan		1	FDS Manufacturing	No	No	Refinance		24,000,000	0	0	0	24,000,000
13.00	Loan		1	DoubleTree Fort Worth	No	No	Refinance		23,550,000	0	0	0	23,550,000
14.00	Loan		1	University Courtyard	No	No	Refinance		21,400,000	1,990,579	0	0	23,390,579
15.00	Loan		11	Elevation MHC Portfolio	No	No	Refinance		21,200,000	0	0	0	21,200,000
15.01	Property		1	Candle Light MHP
15.02	Property		1	Decatur Estates MHC
15.03	Property		1	Pleasant View MHP
15.04	Property		1	Tuckaway Village MHP
15.05	Property		1	Minot MHP
15.06	Property		1	Deerfield Estates MHP
15.07	Property		1	Nichols MHC
15.08	Property		1	Central MHC
15.09	Property		1	Audubon MHP
15.10	Property		1	Redgranite MHP
15.11	Property		1	Tuscobia Terrace Estates MHP
16.00	Loan		1	Escondido HHSA Building	No	No	Refinance
17.00	Loan		1	Residence Inn Downtown DC	No	No	Refinance
18.00	Loan		1	Market Centre	No	No	Acquisition
19.00	Loan		1	Twin Cities Premium Outlets	No	No	Refinance
20.00	Loan		1	Airport Self Storage	No	No	Acquisition
21.00	Loan		1	86th Street Townhomes - Crossed	No	No	Refinance
22.00	Loan		1	Ridgeview Village - Crossed	No	No	Refinance
23.00	Loan		1	Aloft Lubbock	No	No	Refinance
24.00	Loan		3	Rivercrest Shadow Anchored Portfolio	No	No	Refinance
24.01	Property		1	Southpointe Plaza
24.02	Property		1	Mountainview Plaza

A-1-53

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

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 ($)

24.03

Property

1

South Boston

25.00

Loan

2

J Skinner

No

No

Recapitalization

25.01

Property

1

4657 G Street

25.02

Property

1

4651 F Street and 4660 G Street

26.00

Loan

1

Hampton Inn & Homewood Suites - Brighton

No

No

Refinance

27.00

Loan

1

Hampton Inn by Hilton Auburn

No

No

Refinance

28.00

Loan

1

Security Public Storage

No

No

Refinance

29.00

Loan

1

North Huntingdon Square

No

No

Refinance

30.00

Loan

1

Fairview Apartments

No

No

Refinance

31.00

Loan

1

Skyview Plaza

No

No

Refinance

32.00

Loan

1

Lisbon Avenue Portfolio

No

No

Refinance

A-1-54

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
1.00	Loan		1	TheWit Chicago	80,721,571	0	668,720	764,775	0	0	82,155,066	5/31/2047
2.00	Loan		1	Ventana Residences	80,624,431	0	7,940,708	460,548	16,724,313	2,500,000	108,250,000	NAP
3.00	Loan		2	Soho Grand & The Roxy Hotel	250,909,055	0	1,082,289	2,295,103	0	0	254,286,447	NAP
3.01	Property		1	Soho Grand Hotel								NAP
3.02	Property		1	Roxy Hotel								NAP
4.00	Loan		10	West Michigan Industrial Portfolio	37,385,333	0	2,701,624	1,322,079	15,590,964	0	57,000,000	NAP
4.01	Property		1	553 - 555 76th Street Southwest								NAP
4.02	Property		1	3366 Kraft Avenue Southeast								NAP
4.03	Property		1	8181 Logistics Drive								NAP
4.04	Property		1	3300 Kraft Avenue Southeast								NAP
4.05	Property		1	3232 Kraft Avenue Southeast								NAP
4.06	Property		1	511 76th Street Southwest								NAP
4.07	Property		1	425 Gordon Industrial Court Southwest								NAP
4.08	Property		1	2851 Prairie Street Southwest								NAP
4.09	Property		1	100 84th Street Southwest								NAP
4.10	Property		1	5001 Kendrick Street Southeast								NAP
5.00	Loan		1	Outlet Shoppes of the Bluegrass	61,690,303	0	1,020,230	2,084,982	1,204,485	0	66,000,000	NAP
6.00	Loan		1	UOVO QPN	75,832,056	0	3,005,619	197,588	63,964,738	0	143,000,000	NAP
7.00	Loan		8	Phoenix Industrial Portfolio XII	34,998,785	0	1,075,271	3,320,300	13,105,644	0	52,500,000	NAP
7.01	Property		1	Galesburg								NAP
7.02	Property		1	Kenosha								NAP
7.03	Property		1	St Marys								NAP
7.04	Property		1	Milwaukee (4041)								NAP
7.05	Property		1	Evansville								NAP
7.06	Property		1	Milwaukee (Midtown)								NAP
7.07	Property		1	Cleveland								NAP
7.08	Property		1	Winchester								NAP
8.00	Loan		1	Newport Centre	156,209,178	0	1,191,428	0	30,599,394	0	188,000,000	NAP
9.00	Loan		1	Union Square Shopping Center	25,864,047	0	521,325	1,035,873	528,755	0	27,950,000	NAP
10.00	Loan		1	Shops at Mission Viejo	282,626,868	0	1,805,418	2,410,929	0	0	286,843,216	NAP
11.00	Loan		1	900 North Michigan	206,807,744	0	8,416,086	21,138,557	0	0	236,362,388	NAP
12.00	Loan		1	FDS Manufacturing	14,178,580	0	2,340,040	507,731	6,973,649	0	24,000,000	NAP
13.00	Loan		1	DoubleTree Fort Worth	19,431,404	0	1,071,593	738,325	1,326,960	981,717	23,550,000	5/31/2043
14.00	Loan		1	University Courtyard	22,852,096	0	227,654	310,829	0	0	23,390,579	NAP
15.00	Loan		11	Elevation MHC Portfolio	15,063,758	0	1,755,332	1,315,014	3,065,896	0	21,200,000	NAP
15.01	Property		1	Candle Light MHP								NAP
15.02	Property		1	Decatur Estates MHC								NAP
15.03	Property		1	Pleasant View MHP								NAP
15.04	Property		1	Tuckaway Village MHP								NAP
15.05	Property		1	Minot MHP								NAP
15.06	Property		1	Deerfield Estates MHP								NAP
15.07	Property		1	Nichols MHC								NAP
15.08	Property		1	Central MHC								NAP
15.09	Property		1	Audubon MHP								NAP
15.10	Property		1	Redgranite MHP								NAP
15.11	Property		1	Tuscobia Terrace Estates MHP								NAP
16.00	Loan		1	Escondido HHSA Building								NAP
17.00	Loan		1	Residence Inn Downtown DC								NAP
18.00	Loan		1	Market Centre								NAP
19.00	Loan		1	Twin Cities Premium Outlets								NAP
20.00	Loan		1	Airport Self Storage								NAP
21.00	Loan		1	86th Street Townhomes - Crossed								NAP
22.00	Loan		1	Ridgeview Village - Crossed								NAP
23.00	Loan		1	Aloft Lubbock								7/31/2041
24.00	Loan		3	Rivercrest Shadow Anchored Portfolio								NAP
24.01	Property		1	Southpointe Plaza								NAP
24.02	Property		1	Mountainview Plaza								NAP

A-1-55

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

24.03

Property

1

South Boston

NAP

25.00

Loan

2

J Skinner

NAP

25.01

Property

1

4657 G Street

NAP

25.02

Property

1

4651 F Street and 4660 G Street

NAP

26.00

Loan

1

Hampton Inn & Homewood Suites - Brighton

2/28/2035; 1/31/2041

27.00

Loan

1

Hampton Inn by Hilton Auburn

1/31/2039

28.00

Loan

1

Security Public Storage

NAP

29.00

Loan

1

North Huntingdon Square

NAP

30.00

Loan

1

Fairview Apartments

NAP

31.00

Loan

1

Skyview Plaza

NAP

32.00

Loan

1

Lisbon Avenue Portfolio

NAP

A-1-56

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 ADR ($)	Underwritten RevPAR ($)	Underwritten Hotel Occupancy (%)	Most Recent ADR ($)	Most Recent RevPAR ($)	Most Recent Hotel Occupancy (%)	Second Most Recent ADR ($)
1.00	Loan		1	TheWit Chicago	$265.63	$185.52	69.8%	$265.63	$185.52	69.8%	$254.29
2.00	Loan		1	Ventana Residences	NAP	NAP	NAP	NAP	NAP	NAP	NAP
3.00	Loan		2	Soho Grand & The Roxy Hotel	$440.14	$398.48	90.5%	$440.14	$398.48	90.5%	$422.22
3.01	Property		1	Soho Grand Hotel	$456.27	$417.73	91.6%	$456.28	$417.73	91.6%	$438.53
3.02	Property		1	Roxy Hotel	$411.41	$365.25	88.8%	$411.41	$365.25	88.8%	$393.57
4.00	Loan		10	West Michigan Industrial Portfolio	NAP	NAP	NAP	NAP	NAP	NAP	NAP
4.01	Property		1	553 - 555 76th Street Southwest	NAP	NAP	NAP	NAP	NAP	NAP	NAP
4.02	Property		1	3366 Kraft Avenue Southeast	NAP	NAP	NAP	NAP	NAP	NAP	NAP
4.03	Property		1	8181 Logistics Drive	NAP	NAP	NAP	NAP	NAP	NAP	NAP
4.04	Property		1	3300 Kraft Avenue Southeast	NAP	NAP	NAP	NAP	NAP	NAP	NAP
4.05	Property		1	3232 Kraft Avenue Southeast	NAP	NAP	NAP	NAP	NAP	NAP	NAP
4.06	Property		1	511 76th Street Southwest	NAP	NAP	NAP	NAP	NAP	NAP	NAP
4.07	Property		1	425 Gordon Industrial Court Southwest	NAP	NAP	NAP	NAP	NAP	NAP	NAP
4.08	Property		1	2851 Prairie Street Southwest	NAP	NAP	NAP	NAP	NAP	NAP	NAP
4.09	Property		1	100 84th Street Southwest	NAP	NAP	NAP	NAP	NAP	NAP	NAP
4.10	Property		1	5001 Kendrick Street Southeast	NAP	NAP	NAP	NAP	NAP	NAP	NAP
5.00	Loan		1	Outlet Shoppes of the Bluegrass	NAP	NAP	NAP	NAP	NAP	NAP	NAP
6.00	Loan		1	UOVO QPN	NAP	NAP	NAP	NAP	NAP	NAP	NAP
7.00	Loan		8	Phoenix Industrial Portfolio XII	NAP	NAP	NAP	NAP	NAP	NAP	NAP
7.01	Property		1	Galesburg	NAP	NAP	NAP	NAP	NAP	NAP	NAP
7.02	Property		1	Kenosha	NAP	NAP	NAP	NAP	NAP	NAP	NAP
7.03	Property		1	St Marys	NAP	NAP	NAP	NAP	NAP	NAP	NAP
7.04	Property		1	Milwaukee (4041)	NAP	NAP	NAP	NAP	NAP	NAP	NAP
7.05	Property		1	Evansville	NAP	NAP	NAP	NAP	NAP	NAP	NAP
7.06	Property		1	Milwaukee (Midtown)	NAP	NAP	NAP	NAP	NAP	NAP	NAP
7.07	Property		1	Cleveland	NAP	NAP	NAP	NAP	NAP	NAP	NAP
7.08	Property		1	Winchester	NAP	NAP	NAP	NAP	NAP	NAP	NAP
8.00	Loan		1	Newport Centre	NAP	NAP	NAP	NAP	NAP	NAP	NAP
9.00	Loan		1	Union Square Shopping Center	NAP	NAP	NAP	NAP	NAP	NAP	NAP
10.00	Loan		1	Shops at Mission Viejo	NAP	NAP	NAP	NAP	NAP	NAP	NAP
11.00	Loan		1	900 North Michigan	NAP	NAP	NAP	NAP	NAP	NAP	NAP
12.00	Loan		1	FDS Manufacturing	NAP	NAP	NAP	NAP	NAP	NAP	NAP
13.00	Loan		1	DoubleTree Fort Worth	$112.52	$71.97	64.0%	$112.52	$71.97	64.0%	NAV
14.00	Loan		1	University Courtyard	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15.00	Loan		11	Elevation MHC Portfolio	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15.01	Property		1	Candle Light MHP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15.02	Property		1	Decatur Estates MHC	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15.03	Property		1	Pleasant View MHP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15.04	Property		1	Tuckaway Village MHP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15.05	Property		1	Minot MHP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15.06	Property		1	Deerfield Estates MHP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15.07	Property		1	Nichols MHC	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15.08	Property		1	Central MHC	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15.09	Property		1	Audubon MHP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15.10	Property		1	Redgranite MHP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
15.11	Property		1	Tuscobia Terrace Estates MHP	NAP	NAP	NAP	NAP	NAP	NAP	NAP
16.00	Loan		1	Escondido HHSA Building	NAP	NAP	NAP	NAP	NAP	NAP	NAP
17.00	Loan		1	Residence Inn Downtown DC	$225.44	$180.35	80.0%	$225.44	$159.70	70.8%	$227.60
18.00	Loan		1	Market Centre	NAP	NAP	NAP	NAP	NAP	NAP	NAP
19.00	Loan		1	Twin Cities Premium Outlets	NAP	NAP	NAP	NAP	NAP	NAP	NAP
20.00	Loan		1	Airport Self Storage	NAP	NAP	NAP	NAP	NAP	NAP	NAP
21.00	Loan		1	86th Street Townhomes - Crossed	NAP	NAP	NAP	NAP	NAP	NAP	NAP
22.00	Loan		1	Ridgeview Village - Crossed	NAP	NAP	NAP	NAP	NAP	NAP	NAP
23.00	Loan		1	Aloft Lubbock	$116.05	$80.37	69.2%	$116.05	$80.37	69.2%	$112.41
24.00	Loan		3	Rivercrest Shadow Anchored Portfolio	NAP	NAP	NAP	NAP	NAP	NAP	NAP
24.01	Property		1	Southpointe Plaza	NAP	NAP	NAP	NAP	NAP	NAP	NAP
24.02	Property		1	Mountainview Plaza	NAP	NAP	NAP	NAP	NAP	NAP	NAP

A-1-57

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 ADR ($)	Underwritten RevPAR ($)	Underwritten Hotel Occupancy (%)	Most Recent ADR ($)	Most Recent RevPAR ($)	Most Recent Hotel Occupancy (%)	Second Most Recent ADR ($)
24.03	Property		1	South Boston	NAP	NAP	NAP	NAP	NAP	NAP	NAP
25.00	Loan		2	J Skinner	NAP	NAP	NAP	NAP	NAP	NAP	NAP
25.01	Property		1	4657 G Street	NAP	NAP	NAP	NAP	NAP	NAP	NAP
25.02	Property		1	4651 F Street and 4660 G Street	NAP	NAP	NAP	NAP	NAP	NAP	NAP
26.00	Loan		1	Hampton Inn & Homewood Suites - Brighton	$131.33	$82.42	62.8%	$131.33	$82.42	62.8%	$123.75
27.00	Loan		1	Hampton Inn by Hilton Auburn	$160.82	$137.87	85.7%	$160.82	$137.87	85.7%	$155.52
28.00	Loan		1	Security Public Storage	NAP	NAP	NAP	NAP	NAP	NAP	NAP
29.00	Loan		1	North Huntingdon Square	NAP	NAP	NAP	NAP	NAP	NAP	NAP
30.00	Loan		1	Fairview Apartments	NAP	NAP	NAP	NAP	NAP	NAP	NAP
31.00	Loan		1	Skyview Plaza	NAP	NAP	NAP	NAP	NAP	NAP	NAP
32.00	Loan		1	Lisbon Avenue Portfolio	NAP	NAP	NAP	NAP	NAP	NAP	NAP

A-1-58

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 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

1.00

Loan

1

TheWit Chicago

$152.54

60.0%

$255.13

$167.49

65.7%

2.00

Loan

1

Ventana Residences

NAP

NAP

NAP

NAP

NAP

3.00

Loan

2

Soho Grand & The Roxy Hotel

$376.88

89.3%

$414.05

$369.65

89.3%

3.01

Property

1

Soho Grand Hotel

$394.00

89.8%

$425.65

$385.06

90.5%

3.02

Property

1

Roxy Hotel

$347.33

88.3%

$393.28

$343.04

87.2%

4.00

Loan

10

West Michigan Industrial Portfolio

NAP

NAP

NAP

NAP

NAP

4.01

Property

1

553 - 555 76th Street Southwest

NAP

NAP

NAP

NAP

NAP

4.02

Property

1

3366 Kraft Avenue Southeast

NAP

NAP

NAP

NAP

NAP

4.03

Property

1

8181 Logistics Drive

NAP

NAP

NAP

NAP

NAP

4.04

Property

1

3300 Kraft Avenue Southeast

NAP

NAP

NAP

NAP

NAP

4.05

Property

1

3232 Kraft Avenue Southeast

NAP

NAP

NAP

NAP

NAP

4.06

Property

1

511 76th Street Southwest

NAP

NAP

NAP

NAP

NAP

4.07

Property

1

425 Gordon Industrial Court Southwest

NAP

NAP

NAP

NAP

NAP

4.08

Property

1

2851 Prairie Street Southwest

NAP

NAP

NAP

NAP

NAP

4.09

Property

1

100 84th Street Southwest

NAP

NAP

NAP

NAP

NAP

4.10

Property

1

5001 Kendrick Street Southeast

NAP

NAP

NAP

NAP

NAP

5.00

Loan

1

Outlet Shoppes of the Bluegrass

NAP

NAP

NAP

NAP

NAP

6.00

Loan

1

UOVO QPN

NAP

NAP

NAP

NAP

NAP

7.00

Loan

8

Phoenix Industrial Portfolio XII

NAP

NAP

NAP

NAP

NAP

7.01

Property

1

Galesburg

NAP

NAP

NAP

NAP

NAP

7.02

Property

1

Kenosha

NAP

NAP

NAP

NAP

NAP

7.03

Property

1

St Marys

NAP

NAP

NAP

NAP

NAP

7.04

Property

1

Milwaukee (4041)

NAP

NAP

NAP

NAP

NAP

7.05

Property

1

Evansville

NAP

NAP

NAP

NAP

NAP

7.06

Property

1

Milwaukee (Midtown)

NAP

NAP

NAP

NAP

NAP

7.07

Property

1

Cleveland

NAP

NAP

NAP

NAP

NAP

7.08

Property

1

Winchester

NAP

NAP

NAP

NAP

NAP

8.00

Loan

1

Newport Centre

NAP

NAP

NAP

NAP

NAP

9.00

Loan

1

Union Square Shopping Center

NAP

NAP

NAP

NAP

NAP

10.00

Loan

1

Shops at Mission Viejo

NAP

NAP

NAP

NAP

NAP

11.00

Loan

1

900 North Michigan

NAP

NAP

NAP

NAP

NAP

12.00

Loan

1

FDS Manufacturing

NAP

NAP

NAP

NAP

NAP

13.00

Loan

1

DoubleTree Fort Worth

NAV

NAV

NAV

NAV

NAV

14.00

Loan

1

University Courtyard

NAP

NAP

NAP

NAP

NAP

15.00

Loan

11

Elevation MHC Portfolio

NAP

NAP

NAP

NAP

NAP

15.01

Property

1

Candle Light MHP

NAP

NAP

NAP

NAP

NAP

15.02

Property

1

Decatur Estates MHC

NAP

NAP

NAP

NAP

NAP

15.03

Property

1

Pleasant View MHP

NAP

NAP

NAP

NAP

NAP

15.04

Property

1

Tuckaway Village MHP

NAP

NAP

NAP

NAP

NAP

15.05

Property

1

Minot MHP

NAP

NAP

NAP

NAP

NAP

15.06

Property

1

Deerfield Estates MHP

NAP

NAP

NAP

NAP

NAP

15.07

Property

1

Nichols MHC

NAP

NAP

NAP

NAP

NAP

15.08

Property

1

Central MHC

NAP

NAP

NAP

NAP

NAP

15.09

Property

1

Audubon MHP

NAP

NAP

NAP

NAP

NAP

15.10

Property

1

Redgranite MHP

NAP

NAP

NAP

NAP

NAP

15.11

Property

1

Tuscobia Terrace Estates MHP

NAP

NAP

NAP

NAP

NAP

16.00

Loan

1

Escondido HHSA Building

NAP

NAP

NAP

NAP

NAP

17.00

Loan

1

Residence Inn Downtown DC

$182.57

80.2%

$200.43

$151.99

75.8%

18.00

Loan

1

Market Centre

NAP

NAP

NAP

NAP

NAP

19.00

Loan

1

Twin Cities Premium Outlets

NAP

NAP

NAP

NAP

NAP

20.00

Loan

1

Airport Self Storage

NAP

NAP

NAP

NAP

NAP

21.00

Loan

1

86th Street Townhomes - Crossed

NAP

NAP

NAP

NAP

NAP

22.00

Loan

1

Ridgeview Village - Crossed

NAP

NAP

NAP

NAP

NAP

23.00

Loan

1

Aloft Lubbock

$74.46

66.2%

$118.74

$61.07

51.4%

24.00

Loan

3

Rivercrest Shadow Anchored Portfolio

NAP

NAP

NAP

NAP

NAP

24.01

Property

1

Southpointe Plaza

NAP

NAP

NAP

NAP

NAP

24.02

Property

1

Mountainview Plaza

NAP

NAP

NAP

NAP

NAP

A-1-59

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 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

24.03

Property

1

South Boston

NAP

NAP

NAP

NAP

NAP

25.00

Loan

2

J Skinner

NAP

NAP

NAP

NAP

NAP

25.01

Property

1

4657 G Street

NAP

NAP

NAP

NAP

NAP

25.02

Property

1

4651 F Street and 4660 G Street

NAP

NAP

NAP

NAP

NAP

26.00

Loan

1

Hampton Inn & Homewood Suites - Brighton

$81.50

65.9%

$123.48

$80.73

65.4%

27.00

Loan

1

Hampton Inn by Hilton Auburn

$135.60

87.2%

$147.65

$127.54

86.4%

28.00

Loan

1

Security Public Storage

NAP

NAP

NAP

NAP

NAP

29.00

Loan

1

North Huntingdon Square

NAP

NAP

NAP

NAP

NAP

30.00

Loan

1

Fairview Apartments

NAP

NAP

NAP

NAP

NAP

31.00

Loan

1

Skyview Plaza

NAP

NAP

NAP

NAP

NAP

32.00

Loan

1

Lisbon Avenue Portfolio

NAP

NAP

NAP

NAP

NAP

A-1-60

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	Coop - Unsold Percent	Coop - Sponsor Units	Coop - Investor Units	Coop - Coop Units	Coop - Sponsor/ Investor Carry
1.00	Loan		1	TheWit Chicago
2.00	Loan		1	Ventana Residences
3.00	Loan		2	Soho Grand & The Roxy Hotel
3.01	Property		1	Soho Grand Hotel
3.02	Property		1	Roxy Hotel
4.00	Loan		10	West Michigan Industrial Portfolio
4.01	Property		1	553 - 555 76th Street Southwest
4.02	Property		1	3366 Kraft Avenue Southeast
4.03	Property		1	8181 Logistics Drive
4.04	Property		1	3300 Kraft Avenue Southeast
4.05	Property		1	3232 Kraft Avenue Southeast
4.06	Property		1	511 76th Street Southwest
4.07	Property		1	425 Gordon Industrial Court Southwest
4.08	Property		1	2851 Prairie Street Southwest
4.09	Property		1	100 84th Street Southwest
4.10	Property		1	5001 Kendrick Street Southeast
5.00	Loan		1	Outlet Shoppes of the Bluegrass
6.00	Loan		1	UOVO QPN
7.00	Loan		8	Phoenix Industrial Portfolio XII
7.01	Property		1	Galesburg
7.02	Property		1	Kenosha
7.03	Property		1	St Marys
7.04	Property		1	Milwaukee (4041)
7.05	Property		1	Evansville
7.06	Property		1	Milwaukee (Midtown)
7.07	Property		1	Cleveland
7.08	Property		1	Winchester
8.00	Loan		1	Newport Centre
9.00	Loan		1	Union Square Shopping Center
10.00	Loan		1	Shops at Mission Viejo
11.00	Loan		1	900 North Michigan
12.00	Loan		1	FDS Manufacturing
13.00	Loan		1	DoubleTree Fort Worth
14.00	Loan		1	University Courtyard
15.00	Loan		11	Elevation MHC Portfolio
15.01	Property		1	Candle Light MHP
15.02	Property		1	Decatur Estates MHC
15.03	Property		1	Pleasant View MHP
15.04	Property		1	Tuckaway Village MHP
15.05	Property		1	Minot MHP
15.06	Property		1	Deerfield Estates MHP
15.07	Property		1	Nichols MHC
15.08	Property		1	Central MHC
15.09	Property		1	Audubon MHP
15.10	Property		1	Redgranite MHP
15.11	Property		1	Tuscobia Terrace Estates MHP
16.00	Loan		1	Escondido HHSA Building
17.00	Loan		1	Residence Inn Downtown DC
18.00	Loan		1	Market Centre
19.00	Loan		1	Twin Cities Premium Outlets
20.00	Loan		1	Airport Self Storage
21.00	Loan		1	86th Street Townhomes - Crossed
22.00	Loan		1	Ridgeview Village - Crossed
23.00	Loan		1	Aloft Lubbock
24.00	Loan		3	Rivercrest Shadow Anchored Portfolio
24.01	Property		1	Southpointe Plaza
24.02	Property		1	Mountainview Plaza

A-1-61

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	Coop - Unsold Percent	Coop - Sponsor Units	Coop - Investor Units	Coop - Coop Units	Coop - Sponsor/ Investor Carry
24.03	Property		1	South Boston
25.00	Loan		2	J Skinner
25.01	Property		1	4657 G Street
25.02	Property		1	4651 F Street and 4660 G Street
26.00	Loan		1	Hampton Inn & Homewood Suites - Brighton
27.00	Loan		1	Hampton Inn by Hilton Auburn
28.00	Loan		1	Security Public Storage
29.00	Loan		1	North Huntingdon Square
30.00	Loan		1	Fairview Apartments
31.00	Loan		1	Skyview Plaza
32.00	Loan		1	Lisbon Avenue Portfolio

A-1-62