The depositor has filed a registration statement (including a prospectus) with the SEC (File No. 333-261279) for the offering to which this communication relates. Before you invest, you should read the prospectus in that 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 or any underwriter or dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll free 1-800-294-1322 or by email to dg.Prospectus_Requests@bofa.com.

This material was prepared by sales, trading, banking or other non-research personnel of one of the following (or an affiliate thereof): BofA Securities, Inc. (together with its affiliates, “BofA Securities, ”), Wells Fargo Securities, LLC (together with its affiliates, “Wells Fargo” ), Morgan Stanley & Co. LLC, Morgan Stanley & Co. International Limited, Morgan Stanley Japan Limited and/or Morgan Stanley Dean Witter Asia Limited (together with their affiliates, hereinafter “Morgan Stanley"), J.P. Morgan Securities LLC (together with its affiliates, “J.P. Morgan”), Academy Securities, Inc. (together with its affiliates, "Academy") or Drexel Hamilton, LLC (together with its affiliates, “Drexel” and, collectively with BofA Securities, Wells Fargo , J.P. Morgan, Citigroup and Academy the “Underwriters”). This material was not produced by an Underwriter’s research analyst, although it may refer to an Underwriter’s research analyst or research report. Unless otherwise indicated, these views (if any) are the author’s and may differ from those of the fixed income or equity research departments of the Underwriters or others in those firms.

This material may have been prepared by or in conjunction with the respective trading desks of the Underwriters that may deal as principal in or own or act as market maker or liquidity provider for the securities/instruments (or related derivatives) mentioned herein. The trading desk of any Underwriter may have accumulated a position in the subject securities/instruments based on the information contained herein. Trading desk materials are not independent of the proprietary interests of the Underwriters, which may conflict with your interests. Each of the Underwriters may also perform or seek to perform investment banking services for the issuers of the securities and instruments mentioned herein.

This material has been prepared for information purposes to support the promotion or marketing of the transaction or matters addressed herein. This is not a research report and was not prepared by the research department of any Underwriter. It was prepared by sales, trading, banking or other non-research personnel of one or more of the Underwriters. This material is not intended or written to be used, and it cannot be used by any taxpayer, for the purpose of avoiding penalties that may be imposed on the taxpayer under U.S. federal tax laws. Each taxpayer should seek advice based on the taxpayer’s particular circumstances from an independent tax advisor. Past performance is not necessarily a guide to future performance. Please see additional important information and qualifications at the end of this material.

The asset-backed securities referred to in these materials are being offered when, as and if issued. In particular, you are advised that asset-backed securities, and the asset pools backing them, are subject to modification or revision (including, among other things, the possibility that one or more classes of securities may be split, combined or eliminated), at any time prior to issuance or availability of a final prospectus. As a result, you may commit to purchase securities that have characteristics that may change, and you are advised that all or a portion of the securities may not be issued that have the characteristics described in these materials. Our obligation to sell securities to you is conditioned on the securities and the underlying transaction having the characteristics described in these materials. If we determine that condition is not satisfied in any material respect, we will notify you, and neither the issuing entity nor any Underwriter will have any obligation to you to deliver all or any portion of the securities which you have committed to purchase, and there will be no liability between us as a consequence of the non-delivery.

The information contained in this material is subject to change, completion or amendment from time to time, and the information in this material supersedes information in any other communication relating to the securities referred to in this material. This material is not a solicitation to participate in any trading strategy, and is not an offer to sell any security or instrument or a solicitation of an offer to buy or sell any security or instrument in any jurisdiction where an offer, solicitation or sale is not permitted. Unless otherwise set forth in this material, any securities referred to in this material may not have been registered under the U.S. Securities Act of 1933, as amended, and, if not, may not be offered or sold absent an exemption therefrom. Recipients are required to comply with any legal or contractual restrictions on their purchase, holding, sale, exercise of rights or performance of obligations under any securities/instruments transaction.

The securities/instruments discussed in this material may not be suitable for all investors. This material has been prepared and issued by the Underwriters for intended distribution to market professionals and institutional investor clients. Other recipients should seek independent investment advice prior to making any investment decision based on this material. This material does not provide individually tailored investment advice or offer tax, regulatory, accounting or legal advice. Prior to entering into any proposed transaction, recipients should determine, in consultation with their own investment, legal, tax, regulatory and accounting advisors, the economic risks and merits, as well as the legal, tax, regulatory and accounting characteristics and consequences, of the transaction. You should consider this material as only a single factor in making an investment decision.

The value of and income from investments may vary because of changes in interest rates, foreign exchange rates, default rates, prepayment rates, securities/instruments prices, market indexes, operational or financial conditions of companies or other factors. There may be time limitations on the exercise of options or other rights in securities/instruments transactions. Past performance is not necessarily a guide to future performance. Estimates of future performance are based on assumptions that may not be realized. Actual events may differ from those assumed and changes to any assumptions may have a material impact on any projections or estimates. Other events not taken into account may occur and may significantly affect the projections or estimates. Certain assumptions may have been made for modeling purposes only to simplify the presentation and/or calculation of any projections or estimates, and the Underwriters do not represent that any such assumptions will reflect actual future events. Accordingly, there can be no assurance that estimated returns or projections will be realized or that actual returns or performance results will not materially differ from those estimated herein. Some of the information contained in this document may be aggregated data of transactions in securities or other financial instruments executed by one or more Underwriters that has been compiled so as not to identify the underlying transactions of any particular customer.

Notwithstanding anything herein to the contrary, the Underwriters and each recipient hereof agree that they (and their employees, representatives, and other agents) may disclose to any and all persons, without limitation of any kind from the commencement of discussions, the U.S. federal and state income tax treatment and tax structure of the transaction and all materials of any kind (including opinions or other tax analyses) that are provided to it relating to the tax treatment and tax structure (as such terms are defined in Treasury Regulation 1.6011-4). For this purpose, “tax structure” is limited to facts relevant to the U.S. federal and state income tax treatment of the transaction and does not include information relating to the identity of the parties, their affiliates, agents or advisors. This authorization of tax disclosure is retroactively effective to the commencement of discussions with prospective investors regarding the transactions contemplated herein.

THE DISTRIBUTION OF THIS MATERIAL (A) IF MADE BY A PERSON WHO IS NOT AN AUTHORIZED PERSON UNDER THE FINANCIAL SERVICES AND MARKETS ACT 2000 (“FSMA”), IS BEING MADE ONLY TO, OR DIRECTED ONLY AT, PERSONS WHO (I) ARE OUTSIDE THE UNITED KINGDOM, OR (II) HAVE PROFESSIONAL EXPERIENCE IN MATTERS RELATING TO INVESTMENTS AND QUALIFY AS INVESTMENT PROFESSIONALS IN ACCORDANCE WITH ARTICLE 19(5) OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (FINANCIAL PROMOTION) ORDER 2005 (AS AMENDED, THE “FINANCIAL PROMOTION ORDER”), OR (III) ARE PERSONS FALLING WITHIN ARTICLE 49(2)(A) THROUGH (D) (“HIGH NET WORTH COMPANIES, UNINCORPORATED ASSOCIATIONS, ETC.”) OF THE FINANCIAL PROMOTION ORDER OR, (IV) ARE PERSONS TO WHOM THIS MATERIAL MAY OTHERWISE LAWFULLY BE COMMUNICATED OR DIRECTED; AND (B) IF MADE BY A PERSON WHO IS AN AUTHORIZED PERSON UNDER THE FSMA, IS BEING MADE ONLY TO, OR DIRECTED ONLY AT, PERSONS WHO (I) ARE OUTSIDE THE UNITED KINGDOM, OR (II) HAVE PROFESSIONAL EXPERIENCE OF PARTICIPATING IN UNREGULATED SCHEMES (AS DEFINED FOR PURPOSES OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (PROMOTION OF COLLECTIVE INVESTMENT SCHEMES) (EXEMPTIONS) ORDER 2001 (AS AMENDED, THE “PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER”)) AND QUALIFY AS INVESTMENT PROFESSIONALS IN ACCORDANCE WITH ARTICLE 14(5) OF THE PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER, OR (III) ARE PERSONS FALLING WITHIN ARTICLE 22(2)(A) THROUGH (D) (HIGH NET WORTH COMPANIES, UNINCORPORATED ASSOCIATIONS, ETC.) OF THE PROMOTION OF COLLECTIVE INVESTMENT SCHEMES EXEMPTIONS ORDER, OR (IV) ARE PERSONS TO WHOM THE ISSUING ENTITY MAY LAWFULLY BE PROMOTED IN ACCORDANCE WITH SECTION 4.12 OF THE FCA HANDBOOK CONDUCT OF BUSINESS SOURCEBOOK.

THE OFFERED CERTIFICATES HAVE NOT BEEN AND WILL NOT BE REGISTERED UNDER THE FINANCIAL INSTRUMENTS AND EXCHANGE LAW OF JAPAN, AS AMENDED (THE “FIEL”), AND DISCLOSURE UNDER THE FIEL HAS NOT BEEN AND WILL NOT BE MADE WITH RESPECT TO THE OFFERED CERTIFICATES. ACCORDINGLY, EACH OF BOFA SECURITIES, INC., WELLS FARGO SECURITIES, LLC, MORGAN STANLEY & CO. LLC, J.P. MORGAN SECURITIES LLC, ACADEMY SECURITIES, INC. AND DREXEL HAMILTON, LLC HAS REPRESENTED AND AGREED THAT IT HAS NOT, DIRECTLY OR INDIRECTLY, OFFERED OR SOLD AND WILL NOT, DIRECTLY OR INDIRECTLY, OFFER OR SELL ANY OFFERED CERTIFICATES, IN JAPAN OR TO, OR FOR THE BENEFIT OF, ANY RESIDENT OF JAPAN (WHICH TERM AS USED IN THIS MATERIAL MEANS ANY PERSON RESIDENT IN JAPAN, INCLUDING ANY CORPORATION OR OTHER ENTITY ORGANIZED UNDER THE LAWS OF JAPAN) OR TO OTHERS FOR REOFFERING OR RE SALE, DIRECTLY OR INDIRECTLY, IN JAPAN OR TO, OR FOR THE BENEFIT OF, ANY RESIDENT OF JAPAN EXCEPT PURSUANT TO AN EXEMPTION FROM THE REGISTRATION REQUIREMENTS OF, AND OTHERWISE IN COMPLIANCE WITH, THE FIEL AND OTHER RELEVANT LAWS, REGULATIONS AND MINISTERIAL GUIDELINES OF JAPAN. AS PART OF THIS OFFERING OF THE OFFERED CERTIFICATES, THE UNDERWRITERS MAY OFFER THE OFFERED CERTIFICATES IN JAPAN TO UP TO 49 OFFEREES IN ACCORDANCE WITH THE ABOVE PROVISIONS.

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS
Any legends, disclaimers or other notices that may appear at the bottom of, or attached to, the email communication to which this material may have been attached are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of this material having been sent via Bloomberg or another email system.

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Year Renovated	Number of Units	Unit of Measure	Loan Per Unit ($)	Original Balance ($)	Cut-off Date Balance ($)	Maturity/ARD Balance ($)	Interest Rate %	Administrative Fee Rate %	Net Mortgage Rate %	Monthly Debt Service (P&I) ($)	Monthly Debt Service (IO) ($)	Annual Debt Service (P&I) ($)	Annual Debt Service (IO) ($)	Amortization Type	ARD Loan (Yes / No)
1	Loan	5, 9, A	1	Showcase I	2003	180,848	SF	937.25	69,000,000	69,000,000	69,000,000	6.36000%	0.02139%	6.33861%	NAP	370,779.17	NAP	4,449,350.04	Interest Only	No
2	Loan	5, 10, 11	1	640 5th Avenue	2003	314,533	SF	952.40	69,000,000	68,899,375	63,063,125	6.12933330%	0.02139%	6.10794%	455,102.66	NAP	5,461,231.92	NAP	Amortizing Balloon	No
3	Loan	5, 12	1	Stonebriar Centre	NAP	1,096,880	SF	232.48	65,000,000	65,000,000	65,000,000	6.99900%	0.02014%	6.97886%	NAP	384,377.95	NAP	4,612,535.40	Interest Only	No
4	Loan	5, 13	1	Cummins Station	2017	410,740	SF	328.68	60,000,000	60,000,000	60,000,000	7.15500%	0.02139%	7.13361%	NAP	362,718.75	NAP	4,352,625.00	Interest Only	No
5	Loan	5	1	iPark Norwalk	2007	372,175	SF	255.26	55,000,000	55,000,000	55,000,000	6.58900%	0.02139%	6.56761%	NAP	306,190.22	NAP	3,674,282.64	Interest Only	No
6	Loan	7, 14, 15	1	Johns Creek Town Center	NAP	303,297	SF	131.88	40,000,000	40,000,000	40,000,000	6.80000%	0.02139%	6.77861%	NAP	229,814.81	NAP	2,757,777.72	Interest Only	No
7	Loan		1	Embassy Suites Atlanta Airport North	NAP	178	Rooms	209,269.66	37,250,000	37,250,000	37,250,000	8.04000%	0.02139%	8.01861%	NAP	253,041.32	NAP	3,036,495.84	Interest Only	No
8	Loan	16	1	2568-2574 Broadway	2023	71	Units	426,056.34	30,250,000	30,250,000	30,250,000	6.87800%	0.02139%	6.85661%	NAP	175,791.01	NAP	2,109,492.12	Interest Only	No
9	Loan	5	1	9950 Woodloch	NAP	601,151	SF	216.12	29,500,000	29,481,972	28,001,102	7.07500%	0.05139%	7.02361%	197,752.39	NAP	2,373,028.68	NAP	Amortizing Balloon	No
10	Loan	B	1	8400 Winchester	2003	817,274	SF	33.04	27,000,000	27,000,000	27,000,000	7.37600%	0.02139%	7.35461%	NAP	168,265.00	NAP	2,019,180.00	Interest Only	No
11	Loan		1	Pioneer	NAP	177,383	SF	112.75	20,000,000	20,000,000	20,000,000	7.08000%	0.02139%	7.05861%	NAP	119,638.89	NAP	1,435,666.68	Interest Only	No
12	Loan	6, 7, C	2	Deerfield and Pleasanton MHC	NAP	511	Pads	37,182.00	19,000,000	19,000,000	19,000,000	6.61000%	0.02139%	6.58861%	NAP	106,111.92	NAP	1,273,343.04	Interest Only	No
12.01	Property		1	Pleasanton MHC	NAP	341	Pads		10,615,000	10,615,000	10,615,000
12.02	Property		1	Deerfield MHC	NAP	170	Pads		8,385,000	8,385,000	8,385,000
13	Loan		1	Fairfield Inn & Suites Denver West	NAP	128	Rooms	132,539.06	16,965,000	16,965,000	16,965,000	7.18800%	0.02139%	7.16661%	NAP	103,031.74	NAP	1,236,380.88	Interest Only	No
14	Loan	D	1	435 Beverly Oakhurst	2024	39	Units	424,923.08	16,572,000	16,572,000	16,572,000	6.70000%	0.02139%	6.67861%	NAP	93,812.10	NAP	1,125,745.20	Interest Only	No
15	Loan	5, 8, 17, 18, E	1	Marriott Anaheim	2018	1,030	Rooms	121,359.22	15,000,000	15,000,000	15,000,000	6.37300%	0.02139%	6.35161%	NAP	80,768.92	NAP	969,227.04	Interest Only	No
16	Loan		1	Orlando Terrace	2022	165	Units	90,303.03	14,900,000	14,900,000	14,900,000	6.36000%	0.02139%	6.33861%	NAP	80,066.81	NAP	960,801.72	Interest Only	No
17	Loan		1	Value Store It Allston	2017	76,409	SF	163.59	12,500,000	12,500,000	12,500,000	6.50000%	0.05889%	6.44111%	NAP	68,648.73	NAP	823,784.76	Interest Only	No
18	Loan		1	Yorkside Towers II	NAP	90	Units	116,917.69	10,540,000	10,522,592	9,928,330	6.45000%	0.02139%	6.42861%	66,273.77	NAP	795,285.24	NAP	Amortizing Balloon	No
19	Loan	F	1	San Rafael Self Storage	NAP	35,747	SF	279.74	10,000,000	10,000,000	10,000,000	6.33700%	0.02139%	6.31561%	NAP	53,541.78	NAP	642,501.36	Interest Only	No
20	Loan		1	433 3rd Avenue	NAP	26	Units	376,923.08	9,800,000	9,800,000	9,800,000	5.80000%	0.02139%	5.77861%	NAP	48,024.54	NAP	576,294.48	Interest Only	No
21	Loan	19	1	321-323 Court Street	2023	10,093	SF	891.71	9,000,000	9,000,000	9,000,000	6.34500%	0.02139%	6.32361%	NAP	48,248.44	NAP	578,981.28	Interest Only	No
22	Loan		1	Holiday Inn Express Warminster	2018	92	Rooms	85,326.09	7,850,000	7,850,000	7,510,254	7.83000%	0.02139%	7.80861%	56,672.95	NAP	680,075.40	NAP	Amortizing Balloon	No
23	Loan		1	East End Commons	NAP	188,417	SF	40.87	7,700,000	7,700,000	7,700,000	6.46000%	0.02139%	6.43861%	NAP	42,027.38	NAP	504,328.56	Interest Only	No
24	Loan	G	1	78 Fernbrook	2001	49,500	SF	121.21	6,000,000	6,000,000	6,000,000	6.99000%	0.02139%	6.96861%	NAP	35,435.42	NAP	425,225.04	Interest Only	No
25	Loan		1	Springs at Lake Jackson	NAP	153	Units	35,947.71	5,500,000	5,500,000	5,500,000	7.52800%	0.08889%	7.43911%	NAP	34,982.55	NAP	419,790.60	Interest Only	No
26	Loan		1	Creswell Plaza	NAP	42,540	SF	126.94	5,400,000	5,400,000	5,400,000	7.02000%	0.02139%	6.99861%	NAP	32,028.75	NAP	384,345.00	Interest Only	No
27	Loan		1	Hamish Business Park	2023	49,800	SF	94.18	4,690,000	4,690,000	4,690,000	6.72800%	0.02139%	6.70661%	NAP	26,660.48	NAP	319,925.76	Interest Only	No
28	Loan	H	1	Westward Village	NAP	99	Pads	40,909.09	4,050,000	4,050,000	4,050,000	6.55000%	0.09389%	6.45611%	NAP	22,413.28	NAP	268,959.36	Interest Only	No
29	Loan		1	CVS Waterford MI	NAP	12,979	SF	308.19	4,000,000	4,000,000	4,000,000	7.03000%	0.10139%	6.92861%	NAP	23,758.80	NAP	285,105.60	Interest Only	No
30	Loan	20, 21, I	1	304-308 East 73rd Street	1987	48	Units	71,875.00	3,450,000	3,450,000	3,450,000	5.84000%	0.02139%	5.81861%	NAP	17,023.19	NAP	204,278.28	Interest Only	No
31	Loan	J	1	Cottonwood Village Apartments	2022-2024	88	Units	36,363.64	3,200,000	3,200,000	3,200,000	7.51000%	0.02139%	7.48861%	NAP	20,304.81	NAP	243,657.72	Interest Only	No
32	Loan		1	36-36 38th Street	2023-2024	8,352	SF	299.33	2,500,000	2,500,000	2,500,000	7.67000%	0.02139%	7.64861%	NAP	16,201.10	NAP	194,413.20	Interest Only	No

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Interest Accrual Method	Original Interest-Only Period (Mos.)	Remaining Interest-Only Period (Mos.)	Original Term To Maturity / ARD (Mos.)	Remaining Term To Maturity / ARD (Mos.)	Original Amortization Term (Mos.)	Remaining Amortization Term (Mos.)	Origination Date	Seasoning (Mos.)	Payment Due Date	First Payment Date	First P&I Payment Date	Maturity Date or Anticipated Repayment Date	Final Maturity Date	Grace Period - Late Fee (Days)	Grace Period - Default (Days)	Prepayment Provision
1	Loan	5, 9, A	1	Showcase I	Actual/360	60	59	60	59	0	0	6/7/2024	1	1	8/1/2024	NAP	7/1/2029	NAP	0	0	L(24),YM1(29),O(7)
2	Loan	5, 10, 11	1	640 5th Avenue	Actual/360	0	0	60	59	NAP	NAP	6/10/2024	1	1	8/1/2024	8/1/2024	7/1/2029	NAP	0	0	L(25),D(28),O(7)
3	Loan	5, 12	1	Stonebriar Centre	Actual/360	60	59	60	59	0	0	7/1/2024	1	1	8/1/2024	NAP	7/1/2029	NAP	0	0	L(25),D(28),O(7)
4	Loan	5, 13	1	Cummins Station	Actual/360	60	58	60	58	0	0	6/6/2024	2	11	7/11/2024	NAP	6/11/2029	NAP	0	0	L(26),D(27),O(7)
5	Loan	5	1	iPark Norwalk	Actual/360	60	58	60	58	0	0	6/6/2024	2	6	7/6/2024	NAP	6/6/2029	NAP	0	0	L(26),D(30),O(4)
6	Loan	7, 14, 15	1	Johns Creek Town Center	Actual/360	60	59	60	59	0	0	6/7/2024	1	1	8/1/2024	NAP	7/1/2029	NAP	5	5	L(25),D(28),O(7)
7	Loan		1	Embassy Suites Atlanta Airport North	Actual/360	60	59	60	59	0	0	7/1/2024	1	1	8/1/2024	NAP	7/1/2029	NAP	5	5	L(25),D(28),O(7)
8	Loan	16	1	2568-2574 Broadway	Actual/360	60	58	60	58	0	0	5/31/2024	2	1	7/1/2024	NAP	6/1/2029	NAP	5	4	L(26),D(27),O(7)
9	Loan	5	1	9950 Woodloch	Actual/360	0	0	60	59	360	359	6/12/2024	1	11	8/11/2024	8/11/2024	7/11/2029	NAP	0	0	L(25),D(28),O(7)
10	Loan	B	1	8400 Winchester	Actual/360	60	60	60	60	0	0	7/11/2024	0	5	9/5/2024	NAP	8/5/2029	NAP	0	0	L(25),YM1(29),O(6)
11	Loan		1	Pioneer	Actual/360	60	58	60	58	0	0	5/10/2024	2	1	7/1/2024	NAP	6/1/2029	NAP	3	3	L(26),D(27),O(7)
12	Loan	6, 7, C	2	Deerfield and Pleasanton MHC	Actual/360	60	59	60	59	0	0	6/27/2024	1	1	8/1/2024	NAP	7/1/2029	NAP	5	0	L(23),YM1(30),O(7)
12.01	Property		1	Pleasanton MHC
12.02	Property		1	Deerfield MHC
13	Loan		1	Fairfield Inn & Suites Denver West	Actual/360	60	59	60	59	0	0	6/20/2024	1	11	8/11/2024	NAP	7/11/2029	NAP	0	0	L(25),D(31),O(4)
14	Loan	D	1	435 Beverly Oakhurst	Actual/360	60	60	60	60	0	0	7/3/2024	0	1	9/1/2024	NAP	8/1/2029	NAP	0	5	L(23),YM1(30),O(7)
15	Loan	5, 8, 17, 18, E	1	Marriott Anaheim	Actual/360	60	58	60	58	0	0	5/17/2024	2	1	7/1/2024	NAP	6/1/2029	NAP	0	3	L(26),DorYM1(27),O(7)
16	Loan		1	Orlando Terrace	Actual/360	60	58	60	58	0	0	5/31/2024	2	1	7/1/2024	NAP	6/1/2029	NAP	5	5	L(26),D(30),O(4)
17	Loan		1	Value Store It Allston	Actual/360	60	59	60	59	0	0	6/27/2024	1	1	8/1/2024	NAP	7/1/2029	NAP	5	5	L(25),D(28),O(7)
18	Loan		1	Yorkside Towers II	Actual/360	0	0	60	58	360	358	5/24/2024	2	1	7/1/2024	7/1/2024	6/1/2029	NAP	0	5	L(26),D(27),O(7)
19	Loan	F	1	San Rafael Self Storage	Actual/360	60	59	60	59	0	0	6/27/2024	1	1	8/1/2024	NAP	7/1/2029	NAP	5	5	L(23),YM1(30),O(7)
20	Loan		1	433 3rd Avenue	Actual/360	60	59	60	59	0	0	6/17/2024	1	1	8/1/2024	NAP	7/1/2029	NAP	5	5	L(25),D(31),O(4)
21	Loan	19	1	321-323 Court Street	Actual/360	60	60	60	60	0	0	7/10/2024	0	1	9/1/2024	NAP	8/1/2029	NAP	0	5	L(24),D(32),O(4)
22	Loan		1	Holiday Inn Express Warminster	Actual/360	0	0	60	60	360	360	7/11/2024	0	1	9/1/2024	9/1/2024	8/1/2029	NAP	5	5	L(24),D(29),O(7)
23	Loan		1	East End Commons	Actual/360	60	59	60	59	0	0	6/28/2024	1	1	8/1/2024	NAP	7/1/2029	NAP	5	5	L(25),D(30),O(5)
24	Loan	G	1	78 Fernbrook	Actual/360	60	58	60	58	0	0	5/29/2024	2	1	7/1/2024	NAP	6/1/2029	NAP	5	5	L(24),YM1(29),O(7)
25	Loan		1	Springs at Lake Jackson	Actual/360	60	58	60	58	0	0	5/23/2024	2	1	7/1/2024	NAP	6/1/2029	NAP	5	4	L(26),D(27),O(7)
26	Loan		1	Creswell Plaza	Actual/360	60	58	60	58	0	0	5/31/2024	2	1	7/1/2024	NAP	6/1/2029	NAP	5	5	L(23),YM1(30),O(7)
27	Loan		1	Hamish Business Park	Actual/360	60	59	60	59	0	0	6/26/2024	1	1	8/1/2024	NAP	7/1/2029	NAP	5	4	L(25),D(31),O(4)
28	Loan	H	1	Westward Village	Actual/360	60	59	60	59	0	0	6/17/2024	1	1	8/1/2024	NAP	7/1/2029	NAP	5	5	L(23),YM1(32),O(5)
29	Loan		1	CVS Waterford MI	Actual/360	60	58	60	58	0	0	5/29/2024	2	1	7/1/2024	NAP	6/1/2029	NAP	5	5	L(26),D(27),O(7)
30	Loan	20, 21, I	1	304-308 East 73rd Street	Actual/360	60	59	60	59	0	0	6/4/2024	1	1	8/1/2024	NAP	7/1/2029	NAP	5	5	L(23),YM1(30),O(7)
31	Loan	J	1	Cottonwood Village Apartments	Actual/360	60	57	60	57	0	0	4/23/2024	3	1	6/1/2024	NAP	5/1/2029	NAP	5	5	L(23),YM1(30),O(7)
32	Loan		1	36-36 38th Street	Actual/360	60	58	60	58	0	0	5/31/2024	2	1	7/1/2024	NAP	6/1/2029	NAP	5	5	L(26),D(27),O(7)

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Most Recent EGI ($)	Most Recent Expenses ($)	Most Recent NOI ($)	Most Recent NOI Date	Most Recent Description	Second Most Recent EGI ($)	Second Most Recent Expenses ($)	Second Most Recent NOI ($)	Second Most Recent NOI Date	Second Most Recent Description	Third Most Recent EGI ($)	Third Most Recent Expenses ($)	Third Most Recent NOI ($)	Third Most Recent NOI Date	Third Most Recent Description	Underwritten Economic Occupancy (%)
1	Loan	5, 9, A	1	Showcase I	16,088,013	3,194,013	12,894,000	4/30/2024	T-12	15,515,891	3,125,777	12,390,114	12/31/2023	T-12	13,686,743	2,886,618	10,800,125	12/31/2022	T-12	91.7%
2	Loan	5, 10, 11	1	640 5th Avenue	72,036,886	18,237,231	53,799,655	12/31/2023	T-12	67,571,078	19,799,244	47,771,835	12/31/2022	T-12	66,651,606	17,827,438	48,824,168	12/31/2021	T-12	92.9%
3	Loan	5, 12	1	Stonebriar Centre	59,253,463	15,561,540	43,691,924	4/30/2024	T-12	59,426,990	15,869,494	43,557,495	12/31/2023	T-12	56,031,261	16,837,781	39,193,479	12/31/2022	T-12	95.0%
4	Loan	5, 13	1	Cummins Station	16,879,806	4,185,679	12,694,127	3/31/2024	T-12	16,603,708	4,311,244	12,292,464	12/31/2023	T-12	16,698,714	4,697,634	12,001,080	12/31/2022	T-12	73.5%
5	Loan	5	1	iPark Norwalk	13,604,871	3,245,725	10,359,146	3/31/2024	T-12	13,682,197	3,361,863	10,320,334	12/31/2023	T-12	13,509,314	3,224,216	10,285,098	12/31/2022	T-12	95.8%
6	Loan	7, 14, 15	1	Johns Creek Town Center	5,089,629	958,988	4,130,642	3/31/2024	T-12	4,928,876	977,867	3,951,009	12/31/2023	T-12	4,908,950	944,954	3,963,996	12/31/2022	T-12	95.0%
7	Loan		1	Embassy Suites Atlanta Airport North	11,337,937	6,462,823	4,875,114	5/31/2024	T-12	11,276,658	6,563,399	4,713,259	12/31/2023	T-12	NAP	NAP	NAP	NAP	NAP	96.4%
8	Loan	16	1	2568-2574 Broadway	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%
9	Loan	5	1	9950 Woodloch	17,550,604	10,994,138	6,556,466	3/31/2024	T-12	15,811,720	10,373,607	5,438,113	12/31/2023	T-12	10,330,570	8,993,211	1,337,359	12/31/2022	T-12	95.0%
10	Loan	B	1	8400 Winchester	3,732,559	792,882	2,939,676	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%
11	Loan		1	Pioneer	4,689,272	2,026,637	2,662,635	3/31/2024	T-12	4,407,527	2,024,891	2,382,636	12/31/2023	T-12	4,472,030	1,815,043	2,656,987	12/31/2022	T-12	89.7%
12	Loan	6, 7, C	2	Deerfield and Pleasanton MHC	2,438,471	987,897	1,450,574	3/31/2024	T-12	2,306,618	973,314	1,333,304	12/31/2023	T-12	2,021,290	909,583	1,111,707	12/31/2022	T-12	89.2%
12.01	Property		1	Pleasanton MHC	1,638,095	760,992	877,103	3/31/2024	T-12	1,570,229	739,402	830,827	12/31/2023	T-12	1,354,700	734,784	619,916	12/31/2022	T-12	87.8%
12.02	Property		1	Deerfield MHC	800,377	226,906	573,471	3/31/2024	T-12	736,389	233,912	502,477	12/31/2023	T-12	666,590	174,799	491,791	12/31/2022	T-12	91.7%
13	Loan		1	Fairfield Inn & Suites Denver West	5,772,368	3,487,079	2,285,289	4/30/2024	T-12	5,671,049	3,457,315	2,213,734	12/31/2023	T-12	5,087,006	3,155,422	1,931,584	12/31/2022	T-12	86.7%
14	Loan	D	1	435 Beverly Oakhurst	2,467,619	884,195	1,583,424	4/30/2024	T-12	2,484,320	908,056	1,576,264	12/31/2023	T-12	2,453,284	872,546	1,580,737	12/31/2022	T-12	94.4%
15	Loan	5, 8, 17, 18, E	1	Marriott Anaheim	10,306,767	0	10,306,767	12/31/2023	T-12	10,306,767	0	10,306,767	12/31/2022	T-12	10,303,778	0	10,303,778	12/31/2021	T-12	NAV
16	Loan		1	Orlando Terrace	2,348,732	1,018,176	1,330,556	4/30/2024	T-12	2,291,825	943,424	1,348,402	12/31/2023	T-12	1,929,984	850,662	1,079,321	12/31/2022	T-12	94.5%
17	Loan		1	Value Store It Allston	1,942,741	793,661	1,149,080	5/31/2024	T-12	1,941,366	791,513	1,149,853	12/31/2023	T-12	1,951,186	747,531	1,203,655	12/31/2022	T-12	69.0%
18	Loan		1	Yorkside Towers II	2,207,058	648,814	1,558,243	3/31/2024	T-12	2,187,373	526,921	1,660,452	12/31/2023	T-12	2,081,203	554,429	1,526,774	12/31/2022	T-12	95.0%
19	Loan	F	1	San Rafael Self Storage	1,527,249	546,358	980,891	2/29/2024	T-12	1,539,125	521,949	1,017,176	12/31/2023	T-12	1,531,739	502,064	1,029,675	12/31/2022	T-12	91.4%
20	Loan		1	433 3rd Avenue	1,157,921	200,757	957,163	3/31/2024	T-12	1,158,208	160,204	998,004	12/31/2023	T-12	1,078,497	157,655	920,842	12/31/2022	T-12	95.0%
21	Loan	19	1	321-323 Court Street	606,201	106,709	499,492	4/30/2024	T-12	420,134	88,122	332,012	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	95.0%
22	Loan		1	Holiday Inn Express Warminster	3,354,928	2,224,269	1,130,659	5/31/2024	T-12	3,282,526	2,304,461	978,065	12/31/2023	T-12	2,908,886	1,381,769	1,527,117	12/31/2022	T-12	71.2%
23	Loan		1	East End Commons	1,261,417	1,097,391	164,026	4/30/2024	T-12	771,481	1,028,447	(256,966)	12/31/2023	T-12	742,445	1,080,079	(337,634)	12/31/2022	T-12	68.9%
24	Loan	G	1	78 Fernbrook	927,022	28,376	898,646	12/31/2023	T-12	904,096	16,150	887,946	12/31/2022	T-12	641,184	23,924	617,260	12/31/2021	T-12	94.1%
25	Loan		1	Springs at Lake Jackson	1,594,431	919,272	675,159	3/31/2024	T-12	1,582,062	905,551	676,511	12/31/2023	T-12	1,590,140	880,357	709,783	12/31/2022	T-12	86.2%
26	Loan		1	Creswell Plaza	853,431	109,870	743,561	3/31/2024	T-12	843,650	97,998	745,652	12/31/2023	T-12	814,692	92,503	722,189	12/31/2022	T-12	95.0%
27	Loan		1	Hamish Business Park	647,323	92,412	554,911	4/30/2024	T-12	651,725	216,076	435,649	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	91.4%
28	Loan	H	1	Westward Village	552,876	237,301	315,575	4/30/2024	T-12	520,054	219,029	301,025	12/31/2023	T-12	442,143	261,857	180,287	12/31/2022	T-12	87.6%
29	Loan		1	CVS Waterford MI	380,292	0	380,292	12/31/2023	T-12	380,292	0	380,292	12/31/2022	T-12	380,292	0	380,292	12/31/2021	T-12	100.0%
30	Loan	20, 21, I	1	304-308 East 73rd Street	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	NAP	95.0%
31	Loan	J	1	Cottonwood Village Apartments	667,037	379,484	287,553	3/31/2024	T-12	585,771	380,676	205,095	12/31/2023	T-12	NAV	NAV	NAV	NAV	NAV	95.0%
32	Loan		1	36-36 38th Street	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	NAV	95.0%

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Underwritten EGI ($)	Underwritten Expenses ($)	Underwritten Net Operating Income ($)	Underwritten Replacement / FF&E Reserve ($)	Underwritten TI / LC ($)	Underwritten Net Cash Flow ($)	Underwritten NOI DSCR (x)	Underwritten NCF DSCR (x)	Underwritten NOI Debt Yield (%)	Underwritten NCF Debt Yield (%)	Appraised Value ($)	Appraised Value Type	Appraisal Date	Cut-off Date LTV Ratio (%)	LTV Ratio at Maturity / ARD (%)
1	Loan	5, 9, A	1	Showcase I	17,910,209	3,501,507	14,408,703	27,127	180,848	14,200,728	1.32	1.30	8.5%	8.4%	250,000,000	As Is	3/27/2024	67.8%	67.8%
2	Loan	5, 10, 11	1	640 5th Avenue	77,479,026	21,293,412	56,185,614	78,633	7,574,210	48,532,770	2.37	2.04	18.8%	16.2%	720,000,000	As Is	2/28/2024	41.6%	38.1%
3	Loan	5, 12	1	Stonebriar Centre	58,468,101	15,644,476	42,823,625	219,376	1,038,756	41,565,493	2.37	2.30	16.8%	16.3%	605,000,000	As Is	5/13/2024	42.1%	42.1%
4	Loan	5, 13	1	Cummins Station	18,454,322	4,621,356	13,832,966	102,685	0	13,730,281	1.41	1.40	10.2%	10.2%	229,700,000	As Is	4/16/2024	58.8%	58.8%
5	Loan	5	1	iPark Norwalk	13,397,394	3,062,968	10,334,426	55,826	93,044	10,185,556	1.63	1.60	10.9%	10.7%	167,900,000	As Is	2/27/2024	56.6%	56.6%
6	Loan	7, 14, 15	1	Johns Creek Town Center	5,707,977	1,106,055	4,601,922	63,301	306,330	4,232,291	1.67	1.53	11.5%	10.6%	59,100,000	As Is	4/7/2024	67.7%	67.7%
7	Loan		1	Embassy Suites Atlanta Airport North	11,306,959	6,465,477	4,841,482	452,278	0	4,389,204	1.59	1.45	13.0%	11.8%	61,000,000	As Is	4/25/2024	61.1%	61.1%
8	Loan	16	1	2568-2574 Broadway	5,132,087	1,895,067	3,237,020	23,441	6,014	3,207,565	1.53	1.52	10.7%	10.6%	47,100,000	As Is	2/9/2024	64.2%	64.2%
9	Loan	5	1	9950 Woodloch	29,009,847	12,018,882	16,990,965	120,230	1,202,302	15,668,433	1.62	1.50	13.1%	12.1%	231,500,000	As Is	5/9/2024	56.1%	53.3%
10	Loan	B	1	8400 Winchester	3,770,179	821,551	2,948,628	81,727	126,979	2,739,921	1.46	1.36	10.9%	10.1%	49,000,000	As Is	5/22/2024	55.1%	55.1%
11	Loan		1	Pioneer	4,719,009	2,021,257	2,697,752	44,346	277,591	2,375,815	1.88	1.65	13.5%	11.9%	36,200,000	As Is	1/4/2024	55.2%	55.2%
12	Loan	6, 7, C	2	Deerfield and Pleasanton MHC	2,678,977	953,786	1,725,192	25,550	0	1,699,642	1.35	1.33	9.1%	8.9%	34,400,000	As Is	Various	55.2%	55.2%
12.01	Property		1	Pleasanton MHC	1,726,120	767,119	959,001	17,050	0	941,951					19,700,000	As Is	4/6/2024
12.02	Property		1	Deerfield MHC	952,858	186,667	766,190	8,500	0	757,690					14,700,000	As Is	4/5/2024
13	Loan		1	Fairfield Inn & Suites Denver West	5,756,929	3,475,730	2,281,199	230,277	0	2,050,922	1.85	1.66	13.4%	12.1%	26,100,000	As Is	5/2/2024	65.0%	65.0%
14	Loan	D	1	435 Beverly Oakhurst	2,376,912	932,132	1,444,780	9,750	0	1,435,030	1.28	1.27	8.7%	8.7%	30,350,000	As Is	5/3/2024	54.6%	54.6%
15	Loan	5, 8, 17, 18, E	1	Marriott Anaheim	10,306,767	0	10,306,767	0	0	10,306,767	1.28	1.28	8.2%	8.2%	190,000,000	As Is	4/9/2024	65.8%	65.8%
16	Loan		1	Orlando Terrace	2,402,419	959,997	1,442,422	41,250	0	1,401,172	1.50	1.46	9.7%	9.4%	22,900,000	As Is	4/19/2024	65.1%	65.1%
17	Loan		1	Value Store It Allston	1,940,218	770,649	1,169,569	9,291	5,208	1,155,071	1.42	1.40	9.4%	9.2%	21,800,000	As Is	5/15/2024	57.3%	57.3%
18	Loan		1	Yorkside Towers II	2,174,470	613,955	1,560,515	22,500	0	1,538,015	1.96	1.93	14.8%	14.6%	20,100,000	As Is	4/5/2024	52.4%	49.4%
19	Loan	F	1	San Rafael Self Storage	1,535,679	477,393	1,058,285	5,362	0	1,052,923	1.65	1.64	10.6%	10.5%	18,630,000	As Is	4/5/2024	53.7%	53.7%
20	Loan		1	433 3rd Avenue	1,221,035	479,540	741,495	6,515	0	734,980	1.29	1.28	7.6%	7.5%	15,000,000	As Is	4/5/2024	65.3%	65.3%
21	Loan	19	1	321-323 Court Street	981,958	140,519	841,439	1,750	16,155	823,535	1.45	1.42	9.3%	9.2%	14,300,000	As Is	5/6/2024	62.9%	62.9%
22	Loan		1	Holiday Inn Express Warminster	3,345,761	2,200,707	1,145,054	133,830	0	1,011,224	1.68	1.49	14.6%	12.9%	12,500,000	As Is	5/15/2024	62.8%	60.1%
23	Loan		1	East End Commons	2,516,964	1,135,110	1,381,855	37,683	103,236	1,240,935	2.74	2.46	17.9%	16.1%	52,200,000	As Is	5/10/2024	14.8%	14.8%
24	Loan	G	1	78 Fernbrook	1,040,574	193,943	846,631	7,500	26,000	813,131	1.99	1.91	14.1%	13.6%	14,150,000	As Is	3/28/2024	42.4%	42.4%
25	Loan		1	Springs at Lake Jackson	1,635,696	956,101	679,595	38,250	0	641,345	1.62	1.53	12.4%	11.7%	9,200,000	As Is	5/13/2024	59.8%	59.8%
26	Loan		1	Creswell Plaza	804,803	106,105	698,698	6,381	39,602	652,715	1.82	1.70	12.9%	12.1%	8,800,000	As Is	4/24/2024	61.4%	61.4%
27	Loan		1	Hamish Business Park	722,107	235,390	486,716	7,470	29,062	450,184	1.52	1.41	10.4%	9.6%	6,700,000	As Is	5/22/2024	70.0%	70.0%
28	Loan	H	1	Westward Village	593,131	203,043	390,089	8,039	0	382,050	1.45	1.42	9.6%	9.4%	6,600,000	As Is	5/6/2024	61.4%	61.4%
29	Loan		1	CVS Waterford MI	380,292	3,803	376,489	1,935	0	374,554	1.32	1.31	9.4%	9.4%	5,600,000	As Is	3/28/2024	71.4%	71.4%
30	Loan	20, 21, I	1	304-308 East 73rd Street	1,800,516	752,913	1,047,603	16,429	0	1,031,174	5.13	5.05	30.4%	29.9%	21,800,000	As Is	4/17/2024	15.8%	15.8%
31	Loan	J	1	Cottonwood Village Apartments	835,020	400,225	434,795	22,000	0	412,795	1.78	1.69	13.6%	12.9%	5,970,000	As Is	3/11/2024	53.6%	53.6%
32	Loan		1	36-36 38th Street	314,525	43,289	271,236	835	7,434	262,967	1.40	1.35	10.8%	10.5%	4,150,000	As Is	3/12/2024	60.2%	60.2%

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Upfront RE Tax Reserve ($)	Monthly RE Tax Reserve ($)	Upfront Insurance Reserve ($)	Monthly Insurance Reserve ($)	Upfront Replacement / PIP Reserve ($)	Monthly Replacement / FF&E Reserve ($)	Replacement Reserve Caps ($)	Upfront TI/LC Reserve ($)	Monthly TI/LC Reserve ($)	TI/LC Caps ($)	Upfront Debt Service Reserve ($)	Monthly Debt Service Reserve ($)	Debt Service Reserve Cap ($)	Upfront Deferred Maintenance Reserve ($)
1	Loan	5, 9, A	1	Showcase I	363,322	121,107	0	Springing	2,261	2,261	0	15,071	15,071	542,544	0	0	0	0
2	Loan	5, 10, 11	1	640 5th Avenue	0	Springing	0	Springing	0	Springing	195,217	1,567,900	500,000	15,000,000	0	0	0	0
3	Loan	5, 12	1	Stonebriar Centre	0	Springing	0	Springing	0	Springing	438,752	0	91,407	2,193,760	0	0	0	0
4	Loan	5, 13	1	Cummins Station	355,264	88,816	0	Springing	0	8,557	205,370	10,000,000	83,333	0	0	0	0	160,050
5	Loan	5	1	iPark Norwalk	754,694	125,782	12,047	Springing	0	4,652	0	1,500,000	Springing	500,000	0	0	0	4,875
6	Loan	7, 14, 15	1	Johns Creek Town Center	237,059	26,340	0	Springing	0	5,275	0	0	12,637	0	0	0	0	30,500
7	Loan		1	Embassy Suites Atlanta Airport North	251,100	27,900	30,423	10,141	0	37,690	0	0	0	0	0	0	0	0
8	Loan	16	1	2568-2574 Broadway	0	81,250	19,617	19,617	0	1,953	0	0	501	0	0	0	0	42,500
9	Loan	5	1	9950 Woodloch	1,309,164	218,194	0	Springing	0	10,019	360,684	0	100,192	0	0	0	0	0
10	Loan	B	1	8400 Winchester	309,488	35,733	0	Springing	6,811	6,811	0	20,432	20,432	0	0	0	0	1,541,611
11	Loan		1	Pioneer	49,709	24,855	0	Springing	22,500	3,695	0	2,500,000	Springing	1,000,000	0	0	0	0
12	Loan	6, 7, C	2	Deerfield and Pleasanton MHC	45,864	4,888	46,278	7,713	0	2,129	0	0	0	0	0	0	0	22,385
12.01	Property		1	Pleasanton MHC
12.02	Property		1	Deerfield MHC
13	Loan		1	Fairfield Inn & Suites Denver West	26,342	26,342	0	Springing	0	19,241	0	0	0	0	0	0	0	0
14	Loan	D	1	435 Beverly Oakhurst	106,518	17,752	40,503	14,303	0	813	19,500	0	0	0	0	0	0	1,875
15	Loan	5, 8, 17, 18, E	1	Marriott Anaheim	0	Springing	0	Springing	0	Springing	0	0	0	0	0	0	0	0
16	Loan		1	Orlando Terrace	126,420	18,060	132,053	13,205	0	3,438	0	0	0	0	0	0	0	16,081
17	Loan		1	Value Store It Allston	80,412	26,804	2,730	1,365	0	637	0	0	0	0	0	0	0	20,563
18	Loan		1	Yorkside Towers II	3,503	1,752	0	Springing	0	Springing	0	0	Springing	0	0	0	0	0
19	Loan	F	1	San Rafael Self Storage	23,016	5,754	9,435	1,965	0	447	10,724	0	0	0	0	0	0	0
20	Loan		1	433 3rd Avenue	47,580	15,860	11,412	1,902	0	571	13,704	0	0	0	0	0	0	0
21	Loan	19	1	321-323 Court Street	6,362	6,362	7,682	1,097	0	146	3,500	0	1,346	32,309	0	0	0	0
22	Loan		1	Holiday Inn Express Warminster	22,963	11,481	0	Springing	0	11,153	0	0	0	0	0	0	0	9,000
23	Loan		1	East End Commons	115,803	38,601	0	Springing	37,249	Springing	0	0	Springing	1,024,342	0	0	0	0
24	Loan	G	1	78 Fernbrook	0	Springing	36,072	4,008	0	625	10,100	0	Springing	0	0	0	0	0
25	Loan		1	Springs at Lake Jackson	113,255	18,876	17,632	17,632	50,000	3,188	0	0	0	0	0	0	0	29,625
26	Loan		1	Creswell Plaza	17,655	2,522	10,973	2,195	0	532	19,200	43,000	1,773	128,000	0	0	0	19,563
27	Loan		1	Hamish Business Park	66,784	9,541	6,050	6,050	25,000	623	0	75,000	2,075	99,600	0	0	0	0
28	Loan	H	1	Westward Village	3,460	865	11,358	1,262	0	670	0	0	0	0	0	0	0	11,785
29	Loan		1	CVS Waterford MI	0	Springing	0	Springing	0	161	1,935	0	0	0	0	0	0	0
30	Loan	20, 21, I	1	304-308 East 73rd Street	0	Springing	0	Springing	0	Springing	0	0	0	0	0	0	0	0
31	Loan	J	1	Cottonwood Village Apartments	40,645	8,129	23,630	3,015	0	1,833	0	0	0	0	0	0	0	49,125
32	Loan		1	36-36 38th Street	0	Springing	0	Springing	0	0	0	0	Springing	0	0	0	0	9,375

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-261279-05

(1)	BANA—Bank of America, National Association; WFB—Wells Fargo Bank, National Association; MSBNA—Morgan Stanley Bank, N.A.; MSMCH—Morgan Stanley Mortgage Capital Holdings LLC; JPMCB—JPMorgan Chase Bank, National Association.
(2)	Certain tenants may not be in occupancy or may be in free rent periods. See "Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other” in this prospectus for information regarding (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 Mortgage Loans or groups of cross-collateralized Mortgage Loans and (iii) tenants that individually or together with their affiliates occupy 50% or more of the net rentable area of related Mortgaged Properties, which, in each case, are not in occupancy or are in free rent periods.
(3)	The Administrative Fee Rate % includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Certificate Administrator/Trustee Fee Rate, the Asset Representations Reviewer Fee Rate and the CREFC^® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan.
(4)	Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. See "Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” for information regarding certain lease termination options affecting (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 Mortgage Loans or groups of cross-collateralized Mortgage Loans and (iii) tenants that occupy 50% or more of the net rentable area of the related Mortgaged Properties.
(5)	With respect to Mortgage Loan No. 1, Showcase I, Mortgage Loan No. 2, 640 5th Avenue, Mortgage Loan No. 3, Stonebriar Centre, Mortgage Loan No. 4, Cummins Station, Mortgage Loan No. 5, iPark Norwalk, Mortgage Loan No. 9, 9950 Woodloch, and Mortgage Loan No. 15, Marriott Anaheim, each such Mortgage Loan is part of a whole loan related to the Issuing Entity. For further information, with respect to each serviced whole loan, see “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans” and “Pooling and Servicing Agreement”, and with respect to each non-serviced whole loan, see “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans”, “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans” and “—Servicing of the Servicing Shift Mortgage Loans” in this prospectus.
(6)	With respect to Mortgage Loan No. 12, Deerfield and Pleasanton MHC, such Mortgage Loan is secured by multiple mortgaged properties. For purposes of the statistical information set forth in this prospectus as to such mortgage loans, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Units/Rooms/Pads calculations are shown on an aggregate basis, and a portion of the Cut-off Date Balance has been allocated to each mortgaged property based on the respective Appraised Values and/or UW NCF, among other methods.
(7)	With respect to Mortgage Loan No. 6, Johns Creek Town Center, and Mortgage Loan No. 12, Deerfield and Pleasanton MHC, the related loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, and/or other release conditions, in connection with a partial defeasance or prepayment of the related mortgage loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance” and “—Releases; Partial Releases; Property Additions” in this prospectus.
(8)	With respect to Mortgage Loan No. 15, Marriott Anaheim, the related loan documents permit one or more outparcel or other releases without prepayment or defeasance. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Releases; Partial Releases; Property Additions” in this prospectus.
(9)	With respect to Mortgage Loan No. 1, Showcase I, the second largest tenant, M&M World, recently executed a lease renewal in connection with a potential renovation of the M&M World space with a renewal rent of $4,000,000 per year, which renewal rent is scheduled to commence upon the earlier to occur of (i) the delivery of the renovated M&M World space to M&M World and (ii) September 1, 2025. The underwritten rent for M&M World is based on the renewal rent amount of $4,000,000 per year.
(10)	With respect to Mortgage Loan No. 2, 640 5th Avenue, the 640 5th Avenue Whole Loan and the 640 5th Avenue Mezzanine Loan each have fixed amortization for their entire 60-month loan terms. With respect to the 640 5th Avenue Whole Loan, the borrower is required to make payments on each monthly payment date, as follows: (x) principal in the amount of $437,500 and (y) the monthly interest payment. With respect to the 640 5th Avenue Mezzanine Loan, the mezzanine borrower is required to make payments on each monthly payment date as follows: (x) principal in the amount of approximately $145,833 and (y) the monthly interest payment.
(11)	With respect to Mortgage Loan No. 2, 640 5th Avenue, a prior owner of the mortgaged property ground leased the mortgaged property to the owner of the property located at 650 5th Avenue (the “Air Rights Tenant”), who subleased the mortgaged property (other than development rights relating to the West 52nd Street building, which was retained by the Air Rights Tenant) back to such prior owner of the mortgaged property, solely for the purpose of satisfying certain zoning requirements in connection with the transfer of such development rights to the Air Rights Tenant.
(12)	With respect to Mortgage Loan No. 3, Stonebriar Centre, in lieu of depositing $2,027,598 of the total required amount of $11,720,606 into a reserve at origination for outstanding tenant improvement allowances and leasing commissions, a guaranty of limited payment was provided by the non-recourse carveout guarantor, GGP/HOMART II L.L.C., in such amount. The amount guaranteed will be reduced on a dollar-for-dollar basis, calculated monthly, by the aggregate amount actually expended by the borrowers or their affiliates on upfront expenditures.

(13)	With respect to Mortgage Loan No. 4, Cummins Station, TI/LC reserves may be used for general TI/LCs and existing TI/LCs totalling $2,115,000 with respect to the Vidorra Restaurant space (9,400 square feet of net rentable area).
(14)	With respect to Mortgage Loan No. 6, Johns Creek Town Center, at origination, approximately $39,888 of the purchase price payable to the seller of the Johns Creek Town Center Property was held back in respect of gap rent for the tenant Clean Eatz, and placed into a reserve with the escrow agent which handled the sale of the Johns Creek Town Center Property. Such reserve is required by the related escrow agreement to be disbursed monthly to the lockbox account in the amount of approximately $6,648 monthly, commencing on July 31, 2024 and continuing on the last business day of each succeeding calendar month until the earlier of either (i) December 31, 2024 or (ii) the rent commencement date under the Clean Eatz lease.
(15)	With respect to Mortgage Loan No. 6, Johns Creek Town Center, the mezzanine borrower is required under the Johns Creek Town Center Mezzanine Loan to make monthly interest only payments to the mezzanine lender. The Johns Creek Town Center Mezzanine Loan is coterminous with the Johns Creek Town Center Mortgage Loan, and accrues interest at the rate of 12.000% per annum. However, on any payment date, the mezzanine borrower may elect to pay interest currently at the rate of 10.000% per annum (the “10% Rate”), and to defer payment of the remaining interest. In addition, at any time that a Cash Sweep Event Period under the Johns Creek Town Center Mortgage Loan is likely to occur due to the combined debt service coverage ratio of the Johns Creek Town Center Mortgage Loan and the Johns Creek Town Center Mezzanine Loan falling below 1.10x at the end of any calendar year, commencing on the beginning of the next calendar year, the mezzanine borrower may elect to pay interest currently at the rate of 8.000% per annum (the “8% Rate”), and to defer payment of the remaining interest. Any interest deferred due to the payment of current interest at the 10% Rate or 8% Rate (the “Deferred Interest”) will be payable on the maturity date of the Johns Creek Town Center Mezzanine Loan or such earlier date on which the Johns Creek Town Center Mezzanine Loan may be due and payable. If (x) the Cash Sweep Event Period is cured (either due to an increase in net operating income or by providing collateral), or (y) the mezzanine lender determines that the debt service coverage ratio (using the 10% Rate) does not result in the commencement of a Cash Sweep Event Period under the Johns Creek Town Center Mortgage Loan, the rate at which the mezzanine borrower may elect to pay current interest will revert to the 10% Rate effective as of the beginning of the applicable month when such event occurs. During any period in which the mezzanine borrower pays interest at the 8.00% Rate, the difference between the 10% Rate and the 8% Rate will be compounded monthly at the rate of 12% per annum and added to the Deferred Interest. In addition, during any period the mezzanine borrower is entitled to pay current interest at the 8% Rate, it may nevertheless elect to pay current interest at the 10% Rate or at the full 12.00% interest rate. Because of the accrual and (to the extent described above) compounding of Deferred Interest on the Johns Creek Town Center Mezzanine Loan, the amount due on the Johns Creek Town Center Mezzanine Loan at the coterminous maturity of the Johns Creek Town Center Mortgage Loan and Johns Creek Town Center Mezzanine Loan, assuming no prepayments or defaults, will be increased by such Deferred Interest amount, which, assuming no prepayments or defaults, would be $1,000,000 assuming that interest is paid currently at the 10% Rate for the entire mezzanine loan term and $2,361,161 assuming that interest is paid currently at the 8% Rate for the entire mezzanine loan term. If such Deferred Interest amount were included in the calculation of the UW NOI Debt Yield at Maturity and Maturity Date LTV Ratio, Deferred Interest assuming a current pay rate of the 10% Rate would result in a Total Debt UW NOI Debt Yield at Maturity and Total Debt Maturity Date LTV Ratio of 9.0% and 86.3%, respectively, and Deferred Interest assuming a current pay rate of the 8% Rate would result in a Total Debt UW NOI Debt Yield at Maturity and Total Debt Maturity Date LTV Ratio of 8.8% and 88.6%, respectively.
(16)	With respect to Mortgage Loan No. 8, 2568-2574 Broadway, the property is a mixed use property with 71 multifamily units and 8,018 SF of ground floor retail space. The Unit of Measure represents the 71 multifamily units.
(17)	With respect to Mortgage Loan No. 15, Marriott Anaheim, the appraiser concluded to an “as-is” value for the Marriott Anaheim Property of $190,000,000. The appraiser also provided a hypothetical fee simple value of $387,700,000, which assumes the operating lease is dissolved and the borrower assumes full ownership of Marriott Anaheim Property’s operational cash flows. This results in a look through Cut-off Date LTV Ratio and Maturity Date LTV Ratio of 32.2%.
(18)	With respect to Mortgage Loan No. 15, Marriott Anaheim, the hotel operates under a long-term operating lease agreement between the borrower, as lessor, and Marriott Hotel Services, LLC ("Marriott"), as lessee, whereby the lessee is responsible for a monthly operating lease payment to the borrower and retains any profit in excess of the operating lease payment from the operations of the property. The operating lease has an expiration date of December 31, 2031 and Marriott has one remaining 25-year renewal option which would extend the operating lease through December 31, 2056. Base rent under the operating lease is equal to 10.0% of the borrower’s invested capital. As of loan origination, the borrower’s invested capital has a current balance of $103,067,669, resulting in a current annual base rent under the operating lease of $10,306,767. The base rent payment cannot decline but has the potential to increase if the borrower sponsor invests additional capital to upgrade the Marriott Anaheim Property during the operating lease term. The operating lease is triple net with Marriott being responsible for direct payment of all real estate taxes, insurance, utilities, operating costs and maintenance costs. Underwritten and historical financials represent the operating lease payment. Historical ARD, RevPar and occupancy information represents the performance of the hotel operations.
(19)	With respect to Mortgage Loan No. 21, 321-323 Court Street, the 321-323 Court Street Property is comprised of 7 residential units (6,172 SF) and 3,921 SF of ground floor retail space.
(20)	With respect to Mortgage Loan No. 30, 304-308 East 73rd Street, the borrower is a cooperative housing corporation. No individual or entity (other than the borrower) has recourse obligations with respect to the loans, including pursuant to any guaranty or environmental indemnity. Accordingly, no information is presented in the column labeled Sponsor or Guarantor in Annex A-1. In addition, with respect to information presented in Annex A-1 with respect to the 304-308 East 73rd Street Mortgage Loan: (1) Coop – Sponsor Units refers to the number of units owned by the original sponsor responsible for the mortgaged property’s conversion into cooperative ownership; such sponsor may rent its units or opt to market them for sale (either individually or as a whole); (2) Coop – Investor Units refers to a bulk number of units owned by a non-tenant investor(s),

	who can rent or sell the units; (3) Coop – Coop Units refers to the number of units owned by the borrower, which is a cooperative corporation; In this capacity, the cooperative may manage its units as an investor would or use the units for the benefit of its cooperative members; (4) Coop – Unsold Percent refers to the ratio of the total number of units collectively owned by the original sponsor, a non-tenant investor or the cooperative corporation to the number of units with shares allocated; and (5) Coop – Sponsor/Investor Carry is the sponsor’s or the investor’s net cash flow calculated by subtracting maintenance charges on the sponsor or investor owned units from the actual rents payable on such units, to the extent available. In addition, due to the specialized nature of residential housing cooperatives, certain information presented in and shown on Annex A-1 with respect to other mortgage loans is not presented with respect to the 304-308 East 73rd Street mortgage loan and is, instead, reflected as not applicable (NAP). For example, since residential cooperatives are not-for-profit entities that generally set maintenance fees to cover current expenses and plan for future capital needs and a residential cooperative is generally able to increase or decrease maintenance fees according to its anticipated expenses and level of cash reserves, historical Net Operating Income figures for residential cooperative properties are generally not representative of the cash flow generated by the property if it were operated as a multifamily rental property. Accordingly, the Most Recent NOI, Second Most Recent NOI, Third Most Recent NOI, and the related fields shown on Annex A-1 are not presented on Annex A-1 with respect to the 304-308 East 73rd Street Mortgage Loan.
(21)	With respect to Mortgage Loan No. 30, 304-308 East 73rd Street, see “Risk Factors–Risks Relating to the Mortgage Loans-Residential Cooperative Properties Have Special Risks” with respect to the determination of certain fields on Annex A-1, including but not limited to the Appraised Value, Coop-Rental Value, Underwritten NOI and Underwritten NCF.
A.	“Yield Maintenance Premium” shall mean, with respect to any payment or prepayment of the outstanding principal balance of the Loan that, pursuant to the terms hereof, expressly requires payment of the “Yield Maintenance Premium”, an amount equal to the greater of (a) one percent (1%) of the outstanding principal of the portion of the Loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the Note to be made with respect to the portion of the Loan under the Note assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the portion of the Loan being prepaid is paid on the Maturity Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semi-annually and deducting from the sum of such present values any shortterm interest paid from the date of prepayment to the next succeeding Payment Date in the event such payment is not made on a Payment Date), over (ii) the principal amount being prepaid.
B.	"Yield Maintenance Premium" shall mean, with respect to any repayment of the outstanding principal balance of the Loan, an amount equal to the greater of (a) one percent (1%) of the outstanding principal of the portion of the Loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the Note to be made with respect to the portion of the Loan under the Note assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the portion of the Loan being prepaid is paid on the Maturity Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semi-annually and deducting from the sum of such present values any short-term interest paid from the date of prepayment to the next succeeding Payment Date in the event such payment is not made on a Payment Date), over (ii) the principal amount being prepaid.
C.	“Yield Maintenance Premium” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Stated Maturity Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Stated Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise
D.	"Yield Maintenance Premium" shall mean an amount equal to the greater of (i) one percent (I%) of the principal amount of the Loan being prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Stated Maturity Date detennined by discounting such payments at the Discount Rate. As used in this definition, the tenn "Prepayment Date" shall mean the date on which prepayment is made. As used in this definition, the tenn "Calculated Payments" shall mean the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the tenn "Discount Rate" shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the te1111 "Yield Maintenance Treasury Rate" shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending p1ior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Stated Maturity Date. In the event Release H.15 is no longer published,

	Lender shall select a comparable publication to detem1ine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
E.	“Yield Maintenance” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the Loan through and including the Open Prepayment Date each equal to the amount of interest which would be due on the principal amount of the Loan being prepaid assuming a per annum interest rate equal to the excess of the Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading “U.S. government securities” and the sub-heading “Treasury constant maturities” for the week ending prior to the date of prepayment, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the Open Prepayment Date, and converted to a monthly compounded nominal yield. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Reinvestment Yield. The “Prepayment Calculation Date” shall mean, as applicable, the Payment Date on which Lender applies any prepayment to the reduction of the outstanding principal amount of the Note. Lender’s calculation of Yield Maintenance shall be conclusive and binding absent manifest error.
F.	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (x) one percent (1%) of the principal amount of this Note being prepaid or (y) the present value as of the Prepayment Date (defined below) of the Calculated Payments (defined below) from the Prepayment Date through the Maturity Date determined by discounting such payments at the Discount Rate (defined below). As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of this Note being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (1) the Applicable Interest Rate and (2) the Yield Maintenance Treasury Rate (defined below). As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
G.	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (x) one percent (1%) of the principal amount of this Note being prepaid or (y) the present value as of the Prepayment Date (defined below) of the Calculated Payments (defined below) from the Prepayment Date through the first day of the Open Period (as hereinafter defined) determined by discounting such payments at the Discount Rate (defined below). As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of this Note being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (1) the Applicable Interest Rate and (2) the Yield Maintenance Treasury Rate (defined below). As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15 Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
H.	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (x) one percent (1%) of the principal amount of this Note being prepaid or (y) the present value as of the Prepayment Date (defined below) of the Calculated Payments (defined below) from the Prepayment Date through the Maturity Date determined by discounting such payments at the Discount Rate (defined below). As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of this Note being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (1) the Applicable Interest Rate and (2) the Yield Maintenance Treasury Rate (defined below). As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
I.	“Yield Maintenance Premium” shall mean an amount equal to the greater of: (x) one percent (1%) of the principal amount of this Note being prepaid or (y) the present value as of the Prepayment Date (defined below) of the

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Sponsor	Non-Recourse Carveout Guarantor	Delaware Statutory Trust (Y/N)	Tenants-in-common (Y/N)	Loan Purpose	Property Located Within a Qualified Opportunity Zone (Y/N)	Sources: Loan Amount ($)
1	Loan	5, 9, A	1	Showcase I	Jeffrey Gindi and Eli Gindi	Jeffrey Gindi and Eli Gindi	No	No	Refinance		169,500,000
2	Loan	5, 10, 11	1	640 5th Avenue	Vornado Realty Trust	Manhattan High Street Holdings LP	No	No	Refinance		300,000,000
3	Loan	5, 12	1	Stonebriar Centre	GGP/Homart II L.L.C., Brookfield Properties Retail Holding LLC and New York State Common Retirement Fund	GGP/HOMART II L.L.C.	No	No	Refinance		255,000,000
4	Loan	5, 13	1	Cummins Station	Zachary P. Liff	Zachary P. Liff	No	No	Refinance		135,000,000
5	Loan	5	1	iPark Norwalk	Joseph Cotter and Lynne Ward	Joseph Cotter	No	No	Refinance		95,000,000
6	Loan	7, 14, 15	1	Johns Creek Town Center	Jeffrey G. Rosenberg	Jeffrey G. Rosenberg	No	No	Acquisition		40,000,000
7	Loan		1	Embassy Suites Atlanta Airport North	Niteshkumar Patel	Niteshkumar Patel	No	No	Refinance		37,250,000
8	Loan	16	1	2568-2574 Broadway	Nathan Benelyahou	Nathan Benelyahou, Ladan Sohayegh, Bijan Kaypour and Alan Kaypour	No	No	Acquisition		30,250,000
9	Loan	5	1	9950 Woodloch	The Woodlands Land Development Company, L.P.	The Woodlands Land Development Company, L.P.	No	No	Refinance		130,000,000
10	Loan	B	1	8400 Winchester	Bain Capital Credit, L.P. and RealOp Investments, LLC	ROIB2-A JV, LLC	No	No	Refinance		27,000,000
11	Loan		1	Pioneer	Neil Kadisha and Benjamin Nazarian	Neil Kadisha and Benjamin Nazarian	No	No	Refinance		20,000,000
12	Loan	6, 7, C	2	Deerfield and Pleasanton MHC	John A. Franklin	John A. Franklin	No	No	Refinance		19,000,000
12.01	Property		1	Pleasanton MHC
12.02	Property		1	Deerfield MHC
13	Loan		1	Fairfield Inn & Suites Denver West	Joel Sybrowsky and Cory Turner	Joel Sybrowsky and Cory Turner	No	No	Refinance		16,965,000
14	Loan	D	1	435 Beverly Oakhurst	Watts Family Trust, Erik Watts and Hamilton Von Watts	Watts Family Trust, Erik Watts and Hamilton Von Watts	No	No	Refinance		16,572,000
15	Loan	5, 8, 17, 18, E	1	Marriott Anaheim	Tushar Patel and HRG Holdings I, LLC	Mr. Tushar Patel and HRG Holdings I, LLC	No	No	Refinance		125,000,000
16	Loan		1	Orlando Terrace	Odin Properties	Philip Balderston	No	No	Refinance
17	Loan		1	Value Store It Allston	Todd A. Ruderman	Todd A. Ruderman	No	No	Refinance
18	Loan		1	Yorkside Towers II	Joseph G. Ciampa	Joseph G. Ciampa	No	No	Refinance
19	Loan	F	1	San Rafael Self Storage	Kent Swisher	Kent Swisher	No	No	Refinance
20	Loan		1	433 3rd Avenue	Ioannis D. Glyptis and Nicholas G. Malafis	Ioannis D. Glyptis and Nicholas G. Malafis	No	No	Refinance
21	Loan	19	1	321-323 Court Street	Joseph E. Safdie and Chun Y. Lee	Joseph E. Safdie and Chun Y. Lee	No	No	Refinance
22	Loan		1	Holiday Inn Express Warminster	Sigma Hospitality Group	Sonny Ho and Chandresh J. Patel	No	No	Refinance
23	Loan		1	East End Commons	Feil Organization	Jeffrey J. Feil	No	No	Refinance
24	Loan	G	1	78 Fernbrook	Yoram Shemesh and Ronnie Shemesh	Yoram Shemesh and Ronnie Shemesh	No	No	Recapitalization
25	Loan		1	Springs at Lake Jackson	Better World Properties, LLC	Terri Clifton, Michael D. Knight, Emmanual Favor and Baskaran Audikesavan	No	No	Acquisition
26	Loan		1	Creswell Plaza	Isaac Seruya	Isaac Seruya	No	No	Refinance
27	Loan		1	Hamish Business Park	Fulton Realty Capital	Lawrence Charles Kaplan and George Thacker	No	No	Acquisition
28	Loan	H	1	Westward Village	Comfort Communities	Blake Comfort and Jennifer Purcell	No	No	Refinance
29	Loan		1	CVS Waterford MI	Ryuichi Yokoo and Kureha Yokoo	Ryuichi Yokoo and Kureha Yokoo	No	Yes	Refinance
30	Loan	20, 21, I	1	304-308 East 73rd Street	NAP	NAP	No	No	Refinance
31	Loan	J	1	Cottonwood Village Apartments	Carmelo Oliveri	Carmelo Oliveri	No	No	Refinance
32	Loan		1	36-36 38th Street	David J. Cohen	David J. Cohen	No	No	Refinance