Benchmark 2024-V5

The depositor has filed a registration statement (including the prospectus) with the Securities and Exchange Commission (File No. 333-260277) 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 Securities and Exchange Commission 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 Securities and Exchange Commission website at www.sec.gov. Alternatively, the depositor or Deutsche Bank Securities Inc., any other underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-503-4611 or by emailing: prospectus.cpdg@db.com. 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. You understand that, when you are considering the purchase of these certificates, a contract of sale will come into being no sooner than the date on which the relevant class has been priced and we have verified the allocation of certificates to be made to you; any “indications of interest” expressed by you, and any “soft circles” generated by us, will not create binding contractual obligations for you or us.

This free writing prospectus does not contain all information that is required to be included in the prospectus.

STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION

This material is for your information, and none of Deutsche Bank Securities Inc., Citigroup Global Markets Inc., Barclays Capital Inc., BMO Capital Markets Corp., Goldman Sachs & Co. LLC, Academy Securities, Inc., Drexel Hamilton, LLC or any other underwriter, (collectively, the “Underwriters”) are soliciting any action based upon it. This material is not to be construed as an offer to sell or the solicitation of any offer to buy any security in any jurisdiction where such an offer or solicitation would be illegal.

Neither this document nor anything contained herein shall form the basis for any contract or commitment whatsoever. The information contained herein is preliminary as of the date hereof. These materials are subject to change, completion or amendment from time to time. The information contained herein will be superseded by similar information delivered to you as part of the preliminary prospectus relating to the Benchmark 2024-V5 Mortgage Trust Commercial Mortgage Pass-Through Certificates, Series 2023-V1 (the "Offering Document"). The information contained herein supersedes any such information previously delivered and should be reviewed only in conjunction with the entire Offering Document. All of the information contained herein is subject to the same limitations and qualifications contained in the Offering Document. The information contained herein does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties. Such information is described elsewhere in the Offering Document. The information contained herein will be more fully described elsewhere in the Offering Document. The information contained herein should not be viewed as projections, forecasts, predictions or opinions with respect to value. Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety. Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this free writing prospectus is truthful or complete. Any representation to the contrary is a criminal offense.

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 Underwriters or any of their respective affiliates makes 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.

This document contains forward-looking statements. Those statements are subject to certain risks and uncertainties that could cause the success of collections and the actual cash flow generated to differ materially from the information set forth herein. While such information reflects projections prepared in good faith based upon methods and data that are believed to be reasonable and accurate as of the dates thereof, the depositor undertakes no obligation to revise these forward-looking statements to reflect subsequent events or circumstances. Individuals should not place undue reliance on forward-looking statements and are advised to make their own independent analysis and determination with respect to the forecasted periods, which reflect the issuer’s view only as of the date hereof.

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

Any legends, disclaimers or other notices that may appear at the bottom of the 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) no representation being made 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.

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	% of Initial Pool Balance	% of Loan Balance	Mortgage Loan Originator	Mortgage Loan Seller	Related Group	Crossed Group	Address
								9
1	Loan	11, 24	5	Highland Multifamily Portfolio	8.5%		CREFI	CREFI	NAP	NAP	Various
1.01	Property		1	Garfield Commons	3.4%	40.7%					17673 Kingsbrooke Circle
1.02	Property		1	Farmbrooke Manor	2.1%	25.3%					36760 Farmbrook Drive
1.03	Property		1	Warren Woods	1.2%	13.7%					4385 Frazho Road
1.04	Property		1	Highland Towers	1.1%	12.4%					25225 Greenfield Road
1.05	Property		1	Golf Manor	0.7%	7.9%					30600 Little Mack Avenue
2	Loan	9, 10, 18, 21, 23, 24, 25, 27, 28	1	Tysons Corner Center	8.4%	100.0%	DBNY, GSBI, JPMCB, BMO	GACC, GSMC	NAP	NAP	1961 Chain Bridge Road
3	Loan	9, 11, 24, 26, 35, 36	6	Blue Owl Tenneco Portfolio (Pool B)	6.8%		DBRI, BMO	GACC, BMO	NAP	NAP	Various
3.01	Property		1	1111 Izaak Walton Road	2.3%	34.1%					1111 Izaak Walton Road
3.02	Property		1	2000 Bolton Street	1.7%	24.5%					2000 Bolton Street
3.03	Property		1	6420 Glenn Highway Road	0.9%	13.6%					6420 Glenn Highway Road
3.04	Property		1	1 International Drive	0.9%	13.2%					1 International Drive
3.05	Property		1	645 East Broad Street	0.7%	9.6%					645 East Broad Street
3.06	Property		1	4825 Hoffman Street	0.3%	5.1%					4825 Hoffman Street
4	Loan	9, 10, 23, 29	1	DoubleTree by Hilton Hotel Orlando at SeaWorld	6.8%	100.0%	BMO	BMO, CREFI, GACC	NAP	NAP	10100 International Drive
5	Loan	10, 11, 23	5	Acquisition America Portfolio	6.8%		BCREI	Barclays	NAP	NAP	Various
5.01	Property		1	509 & 515 West 110th Street	3.3%	49.2%					509 and 515 West 110th Street
5.02	Property		1	517 West 113th Street	1.1%	16.9%					517 West 113th Street
5.03	Property		1	652 and 664 West 163rd Street	1.1%	15.6%					652 and 664 West 163rd Street
5.04	Property		1	21 5th Avenue	0.7%	10.1%					21 5th Avenue
5.05	Property		1	603 West 140th Street	0.6%	8.2%					603 West 140th Street
6	Loan	11, 20, 31, 35	38	Avenue Living Mini Mall Storage Portfolio	6.3%		CREFI	CREFI	NAP	NAP	Various
6.01	Property		1	New Orleans	0.7%	11.4%					3021 Franklin Avenue
6.02	Property		1	Loveland	0.5%	8.6%					10900 Loveland Madeira Road
6.03	Property		1	Anderson Storage	0.5%	8.4%					862 and 854 Highway 28 Bypass
6.04	Property		1	Higdon Road	0.4%	6.1%					1801 Higdon Ferry Road
6.05	Property		1	Lake Charles	0.3%	5.4%					2727 Gerstner Memorial Drive and 2705 Industrial Avenue
6.06	Property		1	Columbus	0.3%	4.9%					3300 West Broad Street and 480 Exchange Drive
6.07	Property		1	Danville	0.3%	4.9%					623 East Voorhees Street
6.08	Property		1	Files Road	0.3%	4.3%					566 Files Road
6.09	Property		1	Greencastle	0.3%	4.1%					620 Tennessee Street
6.10	Property		1	Hot Springs 267	0.2%	3.3%					267 Marion Anderson Road
6.11	Property		1	Royal	0.2%	3.2%					6061 Albert Pike Road
6.12	Property		1	Winans	0.2%	3.2%					109 Winans Avenue
6.13	Property		1	Meridian	0.2%	2.7%					1625 Tommy Webb Drive
6.14	Property		1	Florence	0.1%	2.2%					2034 US Highway 49 South
6.15	Property		1	Lucedale 63 South	0.1%	2.2%					3203 Highway 63 South
6.16	Property		1	Hot Springs 176	0.1%	2.0%					176 Marion Anderson Road
6.17	Property		1	Moulton	0.1%	1.9%					15565 County Road 236
6.18	Property		1	Airport Road	0.1%	1.8%					929 Airport Road
6.19	Property		1	Central 6122	0.1%	1.7%					6122 Central Avenue
6.20	Property		1	Higdon Ferry Road South	0.1%	1.5%					2245 Higdon Ferry Road
6.21	Property		1	Trinity - Al. Hwy 24	0.1%	1.5%					26005 AL Highway 24
6.22	Property		1	Moss Point	0.1%	1.5%					2305 Mangrove Road
6.23	Property		1	Trinity - Co. Rd. 434	0.1%	1.3%					4905 County Road 434
6.24	Property		1	Ernie’s	0.1%	1.2%					2798 Airport Road
6.25	Property		1	Marion Anderson Road	0.1%	1.2%					260 Marion Anderson Road
6.26	Property		1	Amity	0.1%	1.1%					750 Amity Road
6.27	Property		1	Cloverdale	0.1%	0.9%					3 Stardust Way and 52 and 54 East Water Street
6.28	Property		1	Mountain Pine Road	0.1%	0.9%					144 Mountain Pine Road
6.29	Property		1	Lucedale MS-613	0.1%	0.9%					6127 MS-613
6.30	Property		1	Crawfordsville	0.1%	0.8%					414 Waynetown Road
6.31	Property		1	Point Cedar	0.0%	0.8%					3403 Highway 84
6.32	Property		1	Central 6045	0.0%	0.8%					6045 Central Avenue
6.33	Property		1	Lucedale 63 North	0.0%	0.7%					3181 Old Highway 63 North
6.34	Property		1	Malvern Road	0.0%	0.7%					4201 Malvern Road
6.35	Property		1	John Owens	0.0%	0.6%					204 John Owens Street
6.36	Property		1	Town Creek	0.0%	0.6%					20280 Alabama Highway 157
6.37	Property		1	Courtland	0.0%	0.5%					28111 Highway 33
6.38	Property		1	Thibodaux	0.0%	0.3%					1750 Highway 3185
7	Loan	10, 23, 26, 33, 34, 35, 36	1	333 South Spruce Street	5.7%	100.0%	CREFI	CREFI	NAP	NAP	333 South Spruce Street
8	Loan	9, 10, 23, 14, 36	1	Garden State Plaza	5.1%	100.0%	GSBI, GACC, Natixis	GSMC, GACC	NAP	NAP	1 Garden State Plaza
9	Loan	18, 28, 36	1	Beach Place	4.1%	100.0%	DBRI	GACC	NAP	NAP	17 South Fort Lauderdale Beach Boulevard
10	Loan	9, 10, 23	1	Galleria at Tyler	4.0%	100.0%	DBNY, BANA, SGFC	GACC	NAP	NAP	1299 Galleria at Tyler
11	Loan	18, 35	1	Forward Storage San Antonio	3.5%	100.0%	CREFI	CREFI	NAP	NAP	18975 Marbach Lane
12	Loan	11, 18, 20	2	Millennia Michigan Multi Portfolio	3.4%		CREFI	CREFI	NAP	NAP	Various
12.01	Property		1	Davis Creek Apartments	2.6%	76.7%					5419 Meredith Street
12.02	Property		1	Canterbury East Apartments	0.8%	23.3%					1518 and 1612 Canterbury Trail
13	Loan	11, 31, 35, 36	7	MW Industries Portfolio	3.3%		GSBI	GSMC	NAP	NAP	Various

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	% of Initial Pool Balance	% of Loan Balance	Mortgage Loan Originator	Mortgage Loan Seller	Related Group	Crossed Group	Address
								9
13.01	Property		1	3850 East Miraloma Avenue	0.7%	20.3%					3850 East Miraloma Avenue
13.02	Property		1	260 Industrial Drive	0.6%	19.0%					260 Industrial Drive
13.03	Property		1	770 Sunpark Drive	0.6%	18.1%					770 Sunpark Drive
13.04	Property		1	2375 Highway 101	0.5%	14.4%					2375 Highway 101
13.05	Property		1	7-10 Audrey Place	0.4%	11.1%					7-10 Audrey Place
13.06	Property		1	N915 Craftsman Drive	0.3%	10.4%					N915 Craftsman Drive
13.07	Property		1	7400 Pinemont Drive	0.2%	6.7%					7400 Pinemont Drive
14	Loan	21, 29, 30, 35, 36, 37	1	311 Pine Street	2.8%	100.0%	BMO	BMO	NAP	NAP	311 Pine Street
15	Loan	27, 28, 36, 37	1	University Commons	2.5%	100.0%	GSBI	GSMC	NAP	NAP	1441, 1445, 1447, 1449, 1451, 1453, 1455, 1457, 1459, 1461, 1463, 1465 and 1469 University Drive
16	Loan	30, 37	1	Oakbrook Station	2.1%	100.0%	BCREI	Barclays	NAP	NAP	10020-10070 Dorchester Road
17	Loan	21, 31, 35, 36	1	Hilton Appleton Paper Valley	2.1%	100.0%	BCREI	Barclays	NAP	NAP	333 West College Avenue
18	Loan	11, 18, 30, 32, 36	4	Horn Southeast Multifamily Portfolio	2.1%		BMO	BMO	NAP	NAP	Various
18.01	Property		1	Garrett Woods Apartments	0.8%	38.7%					300 6th Place South
18.02	Property		1	Walnut Creek Apartments	0.6%	28.9%					2139 Meriwood Drive
18.03	Property		1	Live Marathon Apartments	0.4%	18.6%					3400 Marathon Drive
18.04	Property		1	Mason Drive Apartments	0.3%	13.9%					26 Mason Drive
19	Loan	9, 25, 36	1	The Fountains at La Verne MHC	2.0%	100.0%	BSPRT	Barclays	NAP	NAP	3530 Damien Avenue
20	Loan	30	1	Embassy Suites Schaumburg	1.7%	100.0%	BCREI	Barclays	NAP	NAP	1939 North Meacham Road
21	Loan	18, 35	1	100 Valley Hill Road	1.3%	100.0%	DBRI	GACC	NAP	NAP	100 Valley Hill Road Southwest
22	Loan	29	1	Green Tree Villas	1.2%	100.0%	BMO	BMO	NAP	NAP	1145 Frayser Boulevard
23	Loan	10, 29, 30, 33	1	Warwick New York	1.1%	100.0%	CREFI	CREFI	NAP	NAP	65 West 54th Street
24	Loan		1	Meadowbrook Apartments	1.1%	100.0%	BMO	BMO	NAP	NAP	3700 East Brookstown Drive
25	Loan	20, 29, 30	1	Staybridge Suites Toledo	1.0%	100.0%	CREFI	CREFI	NAP	NAP	2300 Village Drive East
26	Loan	20	1	Four Points Greensboro	1.0%	100.0%	DBRI	GACC	NAP	NAP	7619 Thorndike Road
27	Loan	12, 31	1	575 Degraw	0.9%	100.0%	CREFI	CREFI	NAP	NAP	575 Degraw Street
28	Loan	11, 12, 30, 35, 36	5	Jersey City Multi Portfolio	0.9%		CREFI	CREFI	NAP	NAP	Various
28.01	Property		1	131 Hancock Ave	0.2%	26.9%					131 Hancock Avenue
28.02	Property		1	69 Lincoln Street	0.2%	22.4%					69 Lincoln Street
28.03	Property		1	64 Logan Ave	0.2%	17.5%					64 Logan Avenue
28.04	Property		1	128 Bayview Ave	0.1%	17.0%					128 Bayview Avenue
28.05	Property		1	128 St. Paul's Ave	0.1%	16.1%					128 Saint Pauls Avenue
29	Loan	9, 10, 16, 25, 30, 31, 32, 33, 36	1	Philadelphia Marriott Downtown	0.8%	100.0%	BCREI, JPMCB, WFB	Barclays	NAP	NAP	1201 and 1113 Market Street
30	Loan		1	Palm Beach Commons	0.7%	100.0%	CREFI	CREFI	NAP	NAP	1230 North Military Trail
31	Loan	12, 18, 35	1	537 Edgecombe Avenue	0.6%	100.0%	CREFI	CREFI	Group 2	NAP	537 Edgecombe Avenue
32	Loan	18, 35	1	The Dylan	0.5%	100.0%	DBRI	GACC	NAP	NAP	4501 Brownfield Drive
33	Loan	11, 24	3	Cityline NE Connecticut Storage Portfolio	0.5%		CREFI	CREFI	Group 1	NAP	Various
33.01	Property		1	Dayville Storage	0.2%	39.4%					1019 North Main Street
33.02	Property		1	Mechanic Street Storage	0.2%	34.3%					221 Mechanic Street
33.03	Property		1	Brooklyn Self Storage	0.1%	26.3%					313 Allen Hill Road
34	Loan	13	1	18-67 Cornelia Street	0.3%	100.0%	CREFI	CREFI	Group 2	NAP	18-67 Cornelia Street
35	Loan		1	Cityline Livingston Storage	0.3%	100.0%	CREFI	CREFI	Group 1	NAP	3835 West Grand River Avenue
36	Loan		1	Enon Storage	0.3%	100.0%	BCREI	Barclays	Group 1	NAP	368 Enon Road

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	City	County	State	Zip Code	General Property Type	Detailed Property Type	Year Built
									13
1	Loan	11, 24	5	Highland Multifamily Portfolio	Various	Various	Michigan	Various	Multifamily	Various	Various
1.01	Property		1	Garfield Commons	Clinton Township	Macomb	Michigan	48038	Multifamily	Garden	1988
1.02	Property		1	Farmbrooke Manor	Clinton Township	Macomb	Michigan	48035	Multifamily	Garden	1975
1.03	Property		1	Warren Woods	Warren	Macomb	Michigan	48091	Multifamily	Garden	1970
1.04	Property		1	Highland Towers	Southfield	Oakland	Michigan	48075	Multifamily	Age Restricted	1977
1.05	Property		1	Golf Manor	Roseville	Macomb	Michigan	48066	Multifamily	Garden	1969
2	Loan	9, 10, 18, 21, 23, 24, 25, 27, 28	1	Tysons Corner Center	McLean	Fairfax	Virginia	22102	Retail	Super Regional Mall	1968
3	Loan	9, 11, 24, 26, 35, 36	6	Blue Owl Tenneco Portfolio (Pool B)	Various	Various	Various	Various	Industrial	Various	Various
3.01	Property		1	1111 Izaak Walton Road	Seward	Seward	Nebraska	68434	Industrial	Warehouse/Distribution	1974
3.02	Property		1	2000 Bolton Street	Paragould	Greene	Arkansas	72450	Industrial	Warehouse/Distribution	1989
3.03	Property		1	6420 Glenn Highway Road	Cambridge	Guernsey	Ohio	43725	Industrial	Manufacturing	1953, 1957, 1960, 1991, 1992
3.04	Property		1	1 International Drive	Monroe	Monroe	Michigan	48161	Industrial	Flex	1973
3.05	Property		1	645 East Broad Street	Smithville	DeKalb	Tennessee	37166	Industrial	Flex	1988
3.06	Property		1	4825 Hoffman Street	Elkhart	Elkhart	Indiana	46516	Industrial	Flex	1996
4	Loan	9, 10, 23, 29	1	DoubleTree by Hilton Hotel Orlando at SeaWorld	Orlando	Orange	Florida	32821	Hospitality	Full Service	1981
5	Loan	10, 11, 23	5	Acquisition America Portfolio	Various	Various	New York	Various	Multifamily	Various	Various
5.01	Property		1	509 & 515 West 110th Street	New York	New York	New York	10025	Multifamily	High Rise	1909
5.02	Property		1	517 West 113th Street	New York	New York	New York	10025	Multifamily	Mid Rise	1919
5.03	Property		1	652 and 664 West 163rd Street	New York	New York	New York	10032	Multifamily	Mid Rise	1923
5.04	Property		1	21 5th Avenue	Pelham	Westchester	New York	10803	Multifamily	Mid Rise	1922
5.05	Property		1	603 West 140th Street	New York	New York	New York	10031	Multifamily	Mid Rise	1910
6	Loan	11, 20, 31, 35	38	Avenue Living Mini Mall Storage Portfolio	Various	Various	Various	Various	Self Storage	Self Storage	Various
6.01	Property		1	New Orleans	New Orleans	Orleans	Louisiana	70122	Self Storage	Self Storage	2010
6.02	Property		1	Loveland	Loveland	Hamilton	Ohio	45140	Self Storage	Self Storage	1976
6.03	Property		1	Anderson Storage	Anderson	Anderson	South Carolina	29624	Self Storage	Self Storage	1991
6.04	Property		1	Higdon Road	Hot Springs	Garland	Arkansas	71913	Self Storage	Self Storage	1998
6.05	Property		1	Lake Charles	Lake Charles	Calcasieu	Louisiana	70615	Self Storage	Self Storage	1985, 1990
6.06	Property		1	Columbus	Columbus	Franklin	Ohio	43204	Self Storage	Self Storage	1988, 1989
6.07	Property		1	Danville	Danville	Vermilion	Illinois	61832	Self Storage	Self Storage	2000
6.08	Property		1	Files Road	Hot Springs	Garland	Arkansas	71913	Self Storage	Self Storage	2005
6.09	Property		1	Greencastle	Greencastle	Putnam	Indiana	46135	Self Storage	Self Storage	1981
6.10	Property		1	Hot Springs 267	Hot Springs	Garland	Arkansas	71913	Self Storage	Self Storage	2004
6.11	Property		1	Royal	Royal	Garland	Arkansas	71968	Self Storage	Self Storage	2006
6.12	Property		1	Winans	Hot Springs	Garland	Arkansas	71901	Self Storage	Self Storage	1983
6.13	Property		1	Meridian	Meridian	Lauderdale	Mississippi	39307	Self Storage	Self Storage	1990, 1995, 1998
6.14	Property		1	Florence	Florence	Rankin	Mississippi	39073	Self Storage	Self Storage	1988, 2000
6.15	Property		1	Lucedale 63 South	Lucedale	George	Mississippi	39452	Self Storage	Self Storage	2006
6.16	Property		1	Hot Springs 176	Hot Springs	Garland	Arkansas	71913	Self Storage	Self Storage	2005
6.17	Property		1	Moulton	Moulton	Lawrence	Alabama	35650	Self Storage	Self Storage	1998
6.18	Property		1	Airport Road	Hot Springs	Garland	Arkansas	71913	Self Storage	Self Storage	1996
6.19	Property		1	Central 6122	Hot Springs	Garland	Arkansas	71913	Self Storage	Self Storage	1997
6.20	Property		1	Higdon Ferry Road South	Hot Springs	Garland	Arkansas	71913	Self Storage	Self Storage	1996
6.21	Property		1	Trinity - Al. Hwy 24	Trinity	Lawrence	Alabama	35673	Self Storage	Self Storage	2000
6.22	Property		1	Moss Point	Moss Point	Jackson	Mississippi	39562	Self Storage	Self Storage	1999
6.23	Property		1	Trinity - Co. Rd. 434	Trinity	Lawrence	Alabama	35673	Self Storage	Self Storage	1998
6.24	Property		1	Ernie’s	Hot Springs	Garland	Arkansas	71913	Self Storage	Self Storage	2001
6.25	Property		1	Marion Anderson Road	Hot Springs	Garland	Arkansas	71913	Self Storage	Self Storage	1999
6.26	Property		1	Amity	Hot Springs	Garland	Arkansas	71913	Self Storage	Self Storage	2001
6.27	Property		1	Cloverdale	Cloverdale	Putnam	Indiana	46120	Self Storage	Self Storage	1976
6.28	Property		1	Mountain Pine Road	Hot Springs	Garland	Arkansas	71913	Self Storage	Self Storage	1990
6.29	Property		1	Lucedale MS-613	Lucedale	George	Mississippi	39452	Self Storage	Self Storage	2019
6.30	Property		1	Crawfordsville	Crawfordsville	Montgomery	Indiana	47933	Self Storage	Self Storage	1984
6.31	Property		1	Point Cedar	Bismarck	Hot Spring	Arkansas	71929	Self Storage	Self Storage	1975
6.32	Property		1	Central 6045	Hot Springs	Garland	Arkansas	71913	Self Storage	Self Storage	2006
6.33	Property		1	Lucedale 63 North	Lucedale	George	Mississippi	39452	Self Storage	Self Storage	2006
6.34	Property		1	Malvern Road	Hot Springs	Garland	Arkansas	71901	Self Storage	Self Storage	2001
6.35	Property		1	John Owens	Hot Springs	Garland	Arkansas	71913	Self Storage	Self Storage	2010
6.36	Property		1	Town Creek	Town Creek	Lawrence	Alabama	35672	Self Storage	Self Storage	1990
6.37	Property		1	Courtland	Courtland	Lawrence	Alabama	35618	Self Storage	Self Storage	1990
6.38	Property		1	Thibodaux	Thibodaux	LaFourche	Louisiana	70301	Self Storage	Self Storage	2010
7	Loan	10, 23, 26, 33, 34, 35, 36	1	333 South Spruce Street	Manteno	Kankakee	Illinois	60950	Industrial	Warehouse/Distribution	1991
8	Loan	9, 10, 23, 14, 36	1	Garden State Plaza	Paramus	Bergen	New Jersey	07652	Retail	Super Regional Mall	1957
9	Loan	18, 28, 36	1	Beach Place	Fort Lauderdale	Broward	Florida	33316	Retail	Anchored	1996
10	Loan	9, 10, 23	1	Galleria at Tyler	Riverside	Riverside	California	92503	Retail	Super Regional Mall	1970
11	Loan	18, 35	1	Forward Storage San Antonio	San Antonio	Comal	Texas	78266	Self Storage	Self Storage	1974, 1989, 1992, 1994-1995, 1997-1999, 2004, 2009, 2011, 2015, 2021
12	Loan	11, 18, 20	2	Millennia Michigan Multi Portfolio	Various	Various	Michigan	Various	Multifamily	Garden	Various
12.01	Property		1	Davis Creek Apartments	Portage	Kalamazoo	Michigan	49002	Multifamily	Garden	1968
12.02	Property		1	Canterbury East Apartments	Mount Pleasant	Isabella	Michigan	48858	Multifamily	Garden	1979
13	Loan	11, 31, 35, 36	7	MW Industries Portfolio	Various	Various	Various	Various	Industrial	Warehouse/Manufacturing	Various

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	City	County	State	Zip Code	General Property Type	Detailed Property Type	Year Built
									13
13.01	Property		1	3850 East Miraloma Avenue	Anaheim	Orange	California	92806	Industrial	Warehouse/Manufacturing	1973
13.02	Property		1	260 Industrial Drive	Pontotoc	Pontotoc	Mississippi	38863	Industrial	Warehouse/Manufacturing	1989
13.03	Property		1	770 Sunpark Drive	Fenton	Jefferson	Missouri	63026	Industrial	Warehouse/Manufacturing	1997
13.04	Property		1	2375 Highway 101	Greer	Spartanburg	South Carolina	29651	Industrial	Warehouse/Manufacturing	1997
13.05	Property		1	7-10 Audrey Place	Fairfield	Essex	New Jersey	07004	Industrial	Warehouse/Manufacturing	1972
13.06	Property		1	N915 Craftsman Drive	Greenville	Outagamie	Wisconsin	54942	Industrial	Warehouse/Manufacturing	1994, 1997, 2010, 2017
13.07	Property		1	7400 Pinemont Drive	Houston	Harris	Texas	77040	Industrial	Warehouse/Manufacturing	1977
14	Loan	21, 29, 30, 35, 36, 37	1	311 Pine Street	Jersey City	Hudson	New Jersey	07304	Multifamily	Mid Rise	2023
15	Loan	27, 28, 36, 37	1	University Commons	Burlington	Alamance	North Carolina	27215	Retail	Anchored	2005
16	Loan	30, 37	1	Oakbrook Station	Summerville	Dorchester	South Carolina	29485	Retail	Anchored	1997
17	Loan	21, 31, 35, 36	1	Hilton Appleton Paper Valley	Appleton	Outagamie	Wisconsin	54911	Other	Leased Fee	NAP
18	Loan	11, 18, 30, 32, 36	4	Horn Southeast Multifamily Portfolio	Various	Various	Various	Various	Multifamily	Garden	Various
18.01	Property		1	Garrett Woods Apartments	Phenix City	Russell	Alabama	36869	Multifamily	Garden	1970
18.02	Property		1	Walnut Creek Apartments	Macon	Bibb	Georgia	31211	Multifamily	Garden	1968
18.03	Property		1	Live Marathon Apartments	Columbus	Muscogee	Georgia	31903	Multifamily	Garden	1967
18.04	Property		1	Mason Drive Apartments	Columbus	Muscogee	Georgia	31903	Multifamily	Garden	1964
19	Loan	9, 25, 36	1	The Fountains at La Verne MHC	La Verne	Los Angeles	California	91750	Manufactured Housing	Manufactured Housing	1964
20	Loan	30	1	Embassy Suites Schaumburg	Schaumburg	Cook	Illinois	60173	Hospitality	Full Service	1984
21	Loan	18, 35	1	100 Valley Hill Road	Riverdale	Clayton	Georgia	30274	Multifamily	Garden	1971
22	Loan	29	1	Green Tree Villas	Memphis	Shelby	Tennessee	38127	Multifamily	Garden	1969
23	Loan	10, 29, 30, 33	1	Warwick New York	New York	New York	New York	10019	Hospitality	Full Service	1926
24	Loan		1	Meadowbrook Apartments	Baton Rouge	East Baton Rouge	Louisiana	70805	Multifamily	Garden	1974
25	Loan	20, 29, 30	1	Staybridge Suites Toledo	Maumee	Lucas	Ohio	43537	Hospitality	Extended Stay	2008
26	Loan	20	1	Four Points Greensboro	Greensboro	Guilford	North Carolina	27409	Hospitality	Select Service	1996
27	Loan	12, 31	1	575 Degraw	Brooklyn	Kings	New York	11217	Mixed Use	Medical Office/Retail	1950
28	Loan	11, 12, 30, 35, 36	5	Jersey City Multi Portfolio	Jersey City	Hudson	New Jersey	Various	Various	Various	Various
28.01	Property		1	131 Hancock Ave	Jersey City	Hudson	New Jersey	07307	Multifamily	Garden	1920
28.02	Property		1	69 Lincoln Street	Jersey City	Hudson	New Jersey	07307	Multifamily	Garden	1890
28.03	Property		1	64 Logan Ave	Jersey City	Hudson	New Jersey	07306	Mixed Use	Multifamily/Retail	1920
28.04	Property		1	128 Bayview Ave	Jersey City	Hudson	New Jersey	07305	Multifamily	Garden	1900
28.05	Property		1	128 St. Paul's Ave	Jersey City	Hudson	New Jersey	07306	Multifamily	Garden	1890
29	Loan	9, 10, 16, 25, 30, 31, 32, 33, 36	1	Philadelphia Marriott Downtown	Philadelphia	Philadelphia	Pennsylvania	19107	Hospitality	Full Service	1990, 1995
30	Loan		1	Palm Beach Commons	West Palm Beach	Palm Beach	Florida	33409	Retail	Anchored	1978
31	Loan	12, 18, 35	1	537 Edgecombe Avenue	New York	New York	New York	10032	Multifamily	Mid Rise	1913
32	Loan	18, 35	1	The Dylan	Lubbock	Lubbock	Texas	79410	Multifamily	Garden	1972
33	Loan	11, 24	3	Cityline NE Connecticut Storage Portfolio	Various	Windham	Connecticut	Various	Self Storage	Self Storage	Various
33.01	Property		1	Dayville Storage	Killingly	Windham	Connecticut	06241	Self Storage	Self Storage	1988, 2001, 2005
33.02	Property		1	Mechanic Street Storage	Danielson	Windham	Connecticut	06239	Self Storage	Self Storage	1990, 2000, 2004, 2005
33.03	Property		1	Brooklyn Self Storage	Brooklyn	Windham	Connecticut	06234	Self Storage	Self Storage	1941, 1968, 1980, 2023
34	Loan	13	1	18-67 Cornelia Street	Ridgewood	Queens	New York	11385	Multifamily	Low Rise	1930
35	Loan		1	Cityline Livingston Storage	Howell	Livingston	Michigan	48855	Self Storage	Self Storage	2002
36	Loan		1	Enon Storage	Enon	Clark	Ohio	45323	Self Storage	Self Storage	1986

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 %
						12		10, 12	11	11		14	1, 14
1	Loan	11, 24	5	Highland Multifamily Portfolio	Various	1,390	Units	53,956.83	75,000,000	75,000,000	75,000,000	7.32000%	0.0444600%
1.01	Property		1	Garfield Commons	NAP	496	Units		30,500,000	30,500,000	30,500,000
1.02	Property		1	Farmbrooke Manor	2023	320	Units		19,000,000	19,000,000	19,000,000
1.03	Property		1	Warren Woods	NAP	192	Units		10,250,000	10,250,000	10,250,000
1.04	Property		1	Highland Towers	NAP	262	Units		9,300,000	9,300,000	9,300,000
1.05	Property		1	Golf Manor	2022	120	Units		5,950,000	5,950,000	5,950,000
2	Loan	9, 10, 18, 21, 23, 24, 25, 27, 28	1	Tysons Corner Center	1989, 2005	1,793,638	SF	395.84	73,960,000	73,960,000	73,960,000	6.60060%	0.0170725%
3	Loan	9, 11, 24, 26, 35, 36	6	Blue Owl Tenneco Portfolio (Pool B)	Various	1,538,760	SF	38.99	60,000,000	60,000,000	60,000,000	7.58500%	0.0157100%
3.01	Property		1	1111 Izaak Walton Road	2012	550,344	SF		20,431,000	20,431,000	20,431,000
3.02	Property		1	2000 Bolton Street	2022	300,000	SF		14,677,000	14,677,000	14,677,000
3.03	Property		1	6420 Glenn Highway Road	NAP	176,700	SF		8,160,000	8,160,000	8,160,000
3.04	Property		1	1 International Drive	1996	195,916	SF		7,926,000	7,926,000	7,926,000
3.05	Property		1	645 East Broad Street	2022	230,000	SF		5,753,000	5,753,000	5,753,000
3.06	Property		1	4825 Hoffman Street	NAP	85,800	SF		3,053,000	3,053,000	3,053,000
4	Loan	9, 10, 23, 29	1	DoubleTree by Hilton Hotel Orlando at SeaWorld	2018, 2022	1,042	Rooms	81,573.90	60,000,000	60,000,000	60,000,000	7.75000%	0.0157100%
5	Loan	10, 11, 23	5	Acquisition America Portfolio	Various	435	Units	193,333.33	60,000,000	60,000,000	60,000,000	6.91000%	0.0257100%
5.01	Property		1	509 & 515 West 110th Street	1988, 2019-2023	176	Units		29,521,998	29,521,998	29,521,998
5.02	Property		1	517 West 113th Street	1987, 2019-2023	45	Units		10,145,065	10,145,065	10,145,065
5.03	Property		1	652 and 664 West 163rd Street	1987, 2019-2023	106	Units		9,360,285	9,360,285	9,360,285
5.04	Property		1	21 5th Avenue	2019-2023	53	Units		6,057,075	6,057,075	6,057,075
5.05	Property		1	603 West 140th Street	1987, 2019-2023	55	Units		4,915,577	4,915,577	4,915,577
6	Loan	11, 20, 31, 35	38	Avenue Living Mini Mall Storage Portfolio	Various	1,135,541	SF	48.88	55,500,000	55,500,000	55,500,000	4.50000%	0.0157100%
6.01	Property		1	New Orleans	NAP	48,575	SF		6,331,266	6,331,266	6,331,266
6.02	Property		1	Loveland	NAP	76,390	SF		4,763,817	4,763,817	4,763,817
6.03	Property		1	Anderson Storage	2023	92,692	SF		4,640,879	4,640,879	4,640,879
6.04	Property		1	Higdon Road	NAP	51,190	SF		3,380,773	3,380,773	3,380,773
6.05	Property		1	Lake Charles	2022	61,185	SF		3,011,961	3,011,961	3,011,961
6.06	Property		1	Columbus	NAP	46,535	SF		2,735,353	2,735,353	2,735,353
6.07	Property		1	Danville	NAP	57,625	SF		2,704,618	2,704,618	2,704,618
6.08	Property		1	Files Road	2018	55,227	SF		2,397,275	2,397,275	2,397,275
6.09	Property		1	Greencastle	NAP	49,390	SF		2,274,338	2,274,338	2,274,338
6.10	Property		1	Hot Springs 267	NAP	49,670	SF		1,844,058	1,844,058	1,844,058
6.11	Property		1	Royal	2009	67,780	SF		1,782,589	1,782,589	1,782,589
6.12	Property		1	Winans	2017	45,400	SF		1,782,589	1,782,589	1,782,589
6.13	Property		1	Meridian	1998	23,850	SF		1,475,246	1,475,246	1,475,246
6.14	Property		1	Florence	NAP	34,800	SF		1,229,372	1,229,372	1,229,372
6.15	Property		1	Lucedale 63 South	2020	20,750	SF		1,198,638	1,198,638	1,198,638
6.16	Property		1	Hot Springs 176	NAP	44,020	SF		1,106,435	1,106,435	1,106,435
6.17	Property		1	Moulton	2001	25,400	SF		1,060,333	1,060,333	1,060,333
6.18	Property		1	Airport Road	NAP	16,250	SF		998,865	998,865	998,865
6.19	Property		1	Central 6122	NAP	26,725	SF		952,763	952,763	952,763
6.20	Property		1	Higdon Ferry Road South	NAP	23,132	SF		829,826	829,826	829,826
6.21	Property		1	Trinity - Al. Hwy 24	2022	17,250	SF		829,826	829,826	829,826
6.22	Property		1	Moss Point	NAP	16,750	SF		814,459	814,459	814,459
6.23	Property		1	Trinity - Co. Rd. 434	NAP	16,100	SF		737,623	737,623	737,623
6.24	Property		1	Ernie’s	2004	14,550	SF		660,787	660,787	660,787
6.25	Property		1	Marion Anderson Road	2004	12,450	SF		645,420	645,420	645,420
6.26	Property		1	Amity	2003	17,710	SF		633,127	633,127	633,127
6.27	Property		1	Cloverdale	NAP	15,000	SF		522,486	522,486	522,486
6.28	Property		1	Mountain Pine Road	2008	9,250	SF		497,896	497,896	497,896
6.29	Property		1	Lucedale MS-613	NAP	6,150	SF		476,382	476,382	476,382
6.30	Property		1	Crawfordsville	NAP	14,250	SF		461,015	461,015	461,015
6.31	Property		1	Point Cedar	NAP	11,830	SF		430,280	430,280	430,280
6.32	Property		1	Central 6045	NAP	17,640	SF		417,986	417,986	417,986
6.33	Property		1	Lucedale 63 North	2008	6,800	SF		384,179	384,179	384,179
6.34	Property		1	Malvern Road	NAP	9,000	SF		368,812	368,812	368,812
6.35	Property		1	John Owens	2022	10,400	SF		331,930	331,930	331,930
6.36	Property		1	Town Creek	NAP	11,975	SF		322,710	322,710	322,710
6.37	Property		1	Courtland	NAP	7,900	SF		291,976	291,976	291,976
6.38	Property		1	Thibodaux	2022	3,950	SF		172,112	172,112	172,112
7	Loan	10, 23, 26, 33, 34, 35, 36	1	333 South Spruce Street	NAP	1,546,575	SF	50.92	50,000,000	50,000,000	50,000,000	6.60000%	0.0157100%
8	Loan	9, 10, 23, 14, 36	1	Garden State Plaza	1981, 1986, 1993, 1994, 2014, 2017, 2021	2,057,906	SF	255.11	45,000,000	45,000,000	45,000,000	6.61300%	0.0241276666666667%
9	Loan	18, 28, 36	1	Beach Place	NAP	95,778	SF	375.87	36,000,000	36,000,000	36,000,000	7.31000%	0.0157100%
10	Loan	9, 10, 23	1	Galleria at Tyler	1991, 2007	565,913	SF	265.06	35,000,000	35,000,000	35,000,000	7.91900%	0.0169600%
11	Loan	18, 35	1	Forward Storage San Antonio	NAP	401,018	SF	77.12	30,925,000	30,925,000	30,925,000	7.42000%	0.0157100%
12	Loan	11, 18, 20	2	Millennia Michigan Multi Portfolio	Various	559	Units	53,667.26	30,000,000	30,000,000	30,000,000	6.75000%	0.0257100%
12.01	Property		1	Davis Creek Apartments	2013	407	Units		23,000,000	23,000,000	23,000,000
12.02	Property		1	Canterbury East Apartments	2003	152	Units		7,000,000	7,000,000	7,000,000
13	Loan	11, 31, 35, 36	7	MW Industries Portfolio	Various	633,957	SF	46.72	29,616,950	29,616,950	29,616,950	5.69000%	0.0157100%

		FREE WRITING PROSPECTUS
		FILED PURSUANT TO RULE 433
		REGISTRATION FILE NO.: 333-260277-05

Footnotes to Annex A-1

(1)	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.

(2)	The Monthly Debt Service (P&I) and Annual Debt Service (P&I) ($) shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period.

(3)	The open period is inclusive of the Maturity Date or Anticipated Repayment Date.

(4)	Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Whole Loan Underwritten NCF DSCR (x) and Total Debt Underwritten NCF DSCR (x) is calculated based on amortizing debt service payments (except for interest-only loans).

(5)	Leased Occupancy (%) reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent.

(6)	The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the lease.

(7)	Property Located Within a Qualified Opportunity Zone (Y/N) reflects Mortgaged Properties that are located in qualified opportunity zones ("QOZs") under Internal Revenue Code § 1400Z-2 - Notice 2018-48 and Notice 2019-42. According to the Internal Revenue Service, (1) a QOZ is an economically distressed community where new investments, under certain conditions, may be eligible for preferential tax treatment, and (2) localities qualify as QOZs if they have been nominated for that designation by a state, the District of Columbia, or a U.S. territory and that nomination has been certified by the Secretary of the Treasury via his delegation of authority to the Internal Revenue Service. No representation is made as to whether any Mortgaged Properties located in QOZs or the related borrowers are eligible for such preferential tax treatment or whether any qualifying investment has been made in a QOZ.

(8)	If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field "Sources: Principal's New Cash Contribution ($)" reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition. If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field "Sources: Principal's New Cash Contribution ($)" reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated.

(9)	GACC—German American Capital Corporation or one of its affiliates; BMO—Bank of Montreal or one of its affiliates; CREFI—Citi Real Estate Funding Inc. or one of its affiliates; GSMC—Goldman Sachs Mortgage Company or one of its affiliates; Barclays—Barclays Capital Real Estate Inc. or one of its affiliates. With respect to Loan No. 2, Tysons Corner Center, the Mortgage Loan is part of a whole loan that was co-originated by Deutsche Bank AG, acting through its New York Branch, Goldman Sachs Bank USA, JP Morgan, Chase Bank, National Association and BMO. With respect to Loan No. 3, Blue Owl Tenneco Portfolio (Pool B), the Mortgage Loan was co-originated by DBR Investments Co. Limited and BMO. With respect to Loan No. 4, DoubleTree by Hilton Hotel Orlando at SeaWorld, the Mortgage Loan is part of a whole loan as to which separate notes are being sold by BMO, CREFI and GACC. The whole loan was originated by BMO and partially assigned to CREFI and Deutsche Bank AG, acting through its New York Branch. GACC has acquired or will acquire the portion of such Mortgage Loan as to

	which it is acting as Mortgage Loan seller from Deutsche Bank AG, acting through its New York Branch on or prior to the closing date. With respect to Loan No. 8, Garden State Plaza, the Mortgage Loan is part of a whole loan that was co-originated by Goldman Sachs Bank USA, German American Capital Corporation and Natixis Real Estate Capital LLC. With respect to Loan No. 10, Galleria at Tyler, the Mortgage Loan is part of a whole loan that was co-originated by Deutsche Bank AG, acting through its New York Branch, Bank of America, N.A., and Societe Generale Financial Corporation. With respect to Loan No. 19, The Fountains at La Verne MHC, the Mortgage Loan was originated by BSPRT CMBS Finance, LLC, an unaffiliated third-party, and was purchased by Barclays prior to the Closing Date. With respect to Loan No. 29, Philadelphia Marriott Downtown, the Mortgage Loan is part of a Whole Loan that was co-originated by Barclays, Wells Fargo Bank, National Association and JPMorgan Chase Bank, National Association.

(10)	With respect to the pari passu loans referenced below, the Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NOI Debt Yield (%), Underwritten NCF Debt Yield (%), and Loan Per Unit ($) are calculated based on the Mortgage Loan included in the issuing entity and the related pari passu companion loans in the aggregate and exclude any mezzanine debt and, in the case of any loans structured with A/B Notes, the secured subordinate debt. For additional information see the table titled “Whole Loan Control Notes and Non–Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General” in this Preliminary Prospectus. ● Loan No. 2 – Tysons Corner Center ● Loan No. 4 – DoubleTree by Hilton Hotel Orlando at SeaWorld ● Loan No. 5 - Acquisition America Portfolio ● Loan No. 7 – 333 South Spruce Street ● Loan No. 8 – Garden State Plaza ● Loan No. 10 – Galleria at Tyler ● Loan No. 23 – Warwick New York ● Loan No. 29 - Philadelphia Marriott Downtown

(11)	With respect to any Mortgaged Property securing a multi–property Mortgage Loan, the amounts listed under the headings “Original Balance ($)” and “Cut–off Date Balance ($)” reflect the Allocated Loan Amount related to such Mortgaged Property. ● Loan No. 1 – Highland Multifamily Portfolio ● Loan No. 3 – Blue Owl Tenneco Portfolio (Pool B) ● Loan No. 5 – Acquisition America Portfolio ● Loan No. 6 – Avenue Living Mini Mall Storage Portfolio ● Loan No. 12 – Millennia Michigan Multi Portfolio ● Loan No. 13 - MW Industries Portfolio ● Loan No. 18 – Horn Southeast Multifamily Portfolio ● Loan No. 28 – Jersey City Multi Portfolio ● Loan No. 33 – Cityline NE Connecticut Storage Portfolio

(12)	With respect to Loan No. 27, 575 Degraw, the Mortgaged Property is comprised of 22,000 sq. ft. of medical office space and 18,000 sq. ft. of retail space. With respect to Loan No. 28, Jersey City Multi Portfolio, the Mortgaged Property 64 Logan Ave contains four residential units accounting for 66.4% of Underwritten EGI ($) and one 1,800 sq. ft. retail space accounting for 33.6% of Underwritten EGI ($).

	With respect to Loan No. 31, 537 Edgecombe Avenue, the Mortgaged Property contains a 1,820 sq. ft. commercial unit that accounts for approximately 3.6% of Underwritten EGI ($).

(13)	With respect to Loan No. 34, 18-67 Cornelia Street, the Mortgaged Property was designated a landmark by the New York City Landmarks Preservation Committee (“NYCLPC”). The landmark designation requires that NYCLPC approval be obtained in advance for any alteration, reconstruction, demolition or new construction affecting the designated building.

(14)	The Administrative Fee Rate (%) includes the respective per annum rates applicable to the calculation of the servicing fee, any sub–servicing fee, trustee/certificate administrator fee, operating advisor fee, and CREFC® license fee with respect to each Mortgage Loan. For purposes of this annex A–1, the definition of Administrative Fee Rate as it relates to any Non–Serviced Mortgage Loan includes the related Pari Passu Loan Primary Servicing Fee Rate which includes the “primary servicing fee rate” (as defined or set forth in the applicable pooling and servicing agreement) and any other related servicing or any sub–servicing fee rate (other than those payable to the applicable special servicer) applicable to such Non–Serviced Mortgage Loan that constitutes a portion of the “servicing fee rate” applicable to the other master servicer under the applicable other pooling and servicing agreement. See the table titled “Non–Serviced Whole Loans” under “Summary of Terms—Offered Certificates—Servicing and Administration Fees” in this Preliminary Prospectus. With respect to Loan No. 8, Garden State Plaza, as to which two notes are being sold by GSMC (with an aggregate outstanding principal balance of $30,000,000) and one note is being sold GACC (with an outstanding principal balance of $15,000,000), the Administrative Fee Rate reflects the weighted average of the Administrative Fee Rates on the notes. The Administrative Fee Rate on the portion of the Mortgage Loan being sold by (i) GSMC is 0.027461% and (ii) GACC is 0.017461%.

(15)	Annual Debt Service (IO) ($), Annual Debt Service (P&I) ($), Monthly Debt Service (IO) ($), Monthly Debt Service (P&I) ($), Underwritten NOI DSCR (x) and Underwritten NCF DSCR (x) for Mortgage Loans (i) with partial interest only periods are shown based on the monthly debt service payment immediately following the expiration of the interest only period and (ii) that are interest only until the related maturity date are shown based on the interest only payments during the 12-month period following the Cut-off Date (or, in the case of Monthly Debt Service (IO) ($), the average of such interest only payments) without regard to leap year adjustments.

(16)	“Hard” generally means each tenant is required to transfer its rent directly to the lender–controlled lockbox account. However, with respect to hospitality properties, “Hard” means all credit card receipts are deposited directly into the lockbox by the card processing company and all over–the–counter cash and equivalents are required to be deposited by the property manager or borrower into the lockbox. “Soft” means the borrower has established a lockbox account that will be under lender control and the borrower or property manager is required to collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Soft” means that upon the occurrence of a trigger event (as specified in the related Mortgage Loan Documents), the borrower is required to establish a lockbox account that will be under lender control and the borrower or property manager is required to collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Hard” means that upon a trigger event (as specified in the related Mortgage Loan Documents), each tenant will be required to transfer its rent directly to a lender–controlled lockbox. “Soft Springing Hard” means the borrower has established a lockbox account that will be under lender control and the borrower or property manager is required to collect rents from the tenants and then deposit those rents into such lockbox account, but upon a trigger event (as specified in the related Mortgage Loan Documents), each tenant will be required to transfer its rent directly to a lender–controlled lockbox. With respect to Loan No. 29, Philadelphia Marriott Downtown, the Whole Loan documents are structured with a soft lockbox, pursuant to which all cash generated at the related Mortgaged Property which the borrowers and operating lessee are entitled to receive pursuant to the related management agreement is required to be deposited to the lockbox account by the related property manager within one business day after the borrowers or operating lessee are entitled to distributions

	thereto so long as the following conditions are satisfied: (i) the related Mortgaged Property is managed by the hotel manager under the management agreement as in effect as of the origination of the Whole Loan; (ii) such management agreement remains in full force and effect; and (iii) such hotel manager is maintaining the cash management system and FF&E reserves as set forth in the management agreement (collectively, the “Qualified Hotel Management Condition”). However, if the Qualified Hotel Management Condition is not satisfied, the borrowers and operating lessee are required to, or cause the property manager to, (i) deposit all gross revenue and all forfeited security deposits into the lockbox account within one business day of receipt thereof, and (ii) send direction letters to (x) all tenants then occupying space at the Mortgaged Property instructing them to pay all rent and other sums due under the related leases directly into the lockbox account and (y) each applicable credit card company and credit card clearing bank instructing them to deliver all receipts payable with respect to the Mortgaged Property directly to the lockbox account.

(17)	“In Place” means that related property cash flows go through a waterfall of required reserve or other payment amounts due before the lender either (i) disburses excess cash to the related borrower or (ii) retains excess cash as additional collateral for the Mortgage Loan. “Springing” means that upon the occurrence of a trigger event, as defined in the related Mortgage Loan documents, In Place cash management (as described above) will take effect, and will generally continue until all trigger events are cured (to the extent a cure is permitted under the related Mortgage Loan documents).

(18)	With respect to Loan No. 2, Tysons Corner Center, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is due to the repositioning of the LL Bean space (74,910 SF). Lululemon Athletica (opened February 2023), Old Navy (opened February 2023), and Kendra Scott (opened March 2023) all attribute to a significant increase in sales and foot traffic. With respect to Loan No. 9, Beach Place, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is due to the removal of the escalators, and new security and landscaping contracts reducing the expense load significantly from the TTM and prior historical financial information. Additionally there has been a significant increase in rent payments. With respect to Loan No. 11, Forward Storage San Antonio, the increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily driven by the sponsors increasing monthly rents on storage units while also increasing occupancy. With respect to Loan No. 12, Millennia Michigan Multi Portfolio, the increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to the potential income from vacant space. With respect to Loan No. 18, Horn Southeast Multifamily Portfolio, the increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is primarily attributable to the Sponsor’s value creation between occupancy and rental rate increases as well as reducing expenses. With respect to Loan No. 21, 100 Valley Hill Road, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is due to recent renovations, which enabled the borrower to increase gross potential rent. With respect to Loan No. 31, 537 Edgecombe Avenue, the increase from the Most Recent NOI ($) to Underwritten Net Operating Income ($) is driven by the gut renovation and subsequent lease up of all residential units at the Mortgaged Property. With respect to Loan No. 32, The Dylan, the increase in Underwritten Net Operating Income ($) of more than 10% over the Most Recent NOI ($) is primarily driven by recent renovations and an increase in rental income.

(19)	The grace periods noted under “Grace Period – Late Fee (Days)” and Grace Period – Default (Days) reflect the number of days of grace before a payment default is an event of default. Certain jurisdictions impose a statutorily longer grace period. Certain of the Mortgage Loans may

	additionally be subject to grace periods with respect to the occurrence of an event of default (other than a payment default) and/or commencement of late charges which are not addressed in Annex A–1 to this Preliminary Prospectus.

(20)	In certain cases, in addition to an “as–is” value, the appraisal states an “as complete”, “as–stabilized” or “hypothetical” value for the related Mortgaged Property that assumes that certain events will occur with respect to retenanting, construction, renovation or repairs at such Mortgaged Property. The Appraised Value ($) set forth on Annex A–1 is the “as–is” value unless otherwise specified in this Preliminary Prospectus. With respect to the Mortgaged Properties that secure the Mortgage Loans listed in the following table, the Cut-off Date LTV Ratio (%) was calculated using the related “as complete”, “as–stabilized” or “hypothetical” Appraised Values, as opposed to the “as–is” Appraised Values, each as set forth in the following table:

Mortgage Loan	% of Initial Pool Balance	Mortgage Loan Cut-off Date LTV Ratio (Other Than “As-Is”)	Mortgage Loan LTV Ratio at Maturity (Other Than “As-Is”)	Appraised Value (Other Than “As-Is”)	Mortgage Loan Cut-off Date LTV Ratio (“As-Is”)	Mortgage Loan LTV Ratio at Maturity (“As-Is”)	Appraised Value (“As-Is”)
Avenue Living Mini Mall Storage Portfolio ⁽¹⁾	6.3%	58.7%	58.7%	$94,600,000	61.5%	61.5%	$90,290,000
Millennia Michigan Multi Portfolio ⁽²⁾	3.4%	68.0%	68.0%	$44,150,000	69.3%	69.3%	$43,300,000
Staybridge Suites Toledo⁽³⁾	1.0%	57.0%	54.4%	$14,900,000	75.9%	72.4%	$11,200,000
Four Points Greensboro⁽⁴⁾	1.0%	66.4%	66.4%	$12,800,000	69.1%	69.1%	$12,300,000


		⁽¹⁾	The Appraised Value (Other Than "As-is") represents the "As is Portfolio" appraised value as of June 22, 2023 which is inclusive of an approximately 4.8% portfolio premium and reflects the as is value if the entire Avenue Living Mini Mall Storage Portfolio was sold to a single buyer. The Appraised Value (“As-ls") represents the aggregate as-is values of the individual Avenue Living Mini Mall Storage Portfolio mortgaged properties.

	“YM(x)” means may be prepaid for x payments with payment of a yield maintenance charge. “YM1(x)” means may be prepaid for x payments with payment of the greater of a yield maintenance charge and 1% of the amount prepaid. “DorYM1(x)” means may be prepaid for x payments with either defeasance or a yield maintenance charge or 1% of the amount prepaid. “O(x)” means freely prepayable for x payments, including the maturity date. Certain of the Mortgage Loans permit the release of a portion of a Mortgaged Property (or an individual Mortgaged Property, in connection with a portfolio Mortgage Loan) under various circumstances, as described in this Preliminary Prospectus. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases” in this Preliminary Prospectus. In addition, certain of the Mortgage Loans permit the borrower to prepay a portion of the Mortgage Loan to avoid or cure a cash sweep period due to a low debt yield or debt service coverage ratio trigger.

(23)	With respect to Loan No. 2, Tysons Corner Center, the lockout period will be at least 25 payment dates beginning with and including the first payment date in January 2024. Defeasance or prepayment (with a yield maintenance premium if prior to the monthly payment date in June 2028) of the Tysons Corner Center whole loan in whole but not in part is permitted after the date that is earlier of (i) two years from the closing date of the securitization that includes the last note of the Tysons Corner Center whole loan to be securitized and (ii) the monthly payment date occurring in December 2026. The assumed defeasance lockout period of 25 payments is based on the anticipated closing date of the BMARK 2024-V5 securitization trust in January 2024. The actual lockout period may be longer. With respect to Loan No. 4, DoubleTree by Hilton Hotel Orlando at SeaWorld whole loan may be voluntarily prepaid in whole beginning at any time after the earlier to occur of (a) the end of the two-year period commencing on the closing date of the securitization of the last promissory note representing a portion of the DoubleTree by Hilton Hotel Orlando at SeaWorld whole loan to be securitized and (b) November 30, 2026, with the payment of a yield maintenance premium if such prepayment occurs prior to the payment date in June 2028. In addition, defeasance of the DoubleTree by Hilton Hotel Orlando at SeaWorld whole loan is permitted at any time after the earlier to occur of (a) the end of the two-year period commencing on the closing date of the securitization of the last promissory note representing a portion of the DoubleTree by Hilton Hotel Orlando at SeaWorld whole loan to be securitized and (b) November 30, 2026. The assumed lockout period of 25 payments is based on the anticipated closing date of the Benchmark 2024-V5 securitization trust in January 2024. The actual lockout period may be longer. With respect to Loan No. 5, Acquisition America Portfolio, the lockout period will be at least 24 months beginning with and including the first payment date on February 6, 2024. Defeasance of the Acquisition America Portfolio Whole Loan in full is permitted at any time after the date that is the earlier of (i) two years from the closing date of the securitization that includes the last pari passu note to be securitized and (ii) January 4, 2027. The assumed lockout period of 24 payments is based on the expected BMARK 2024-V5 securitization closing date in January 2024. The actual lockout period may be longer.
	With respect to Loan No. 7, 333 South Spruce Street, the borrower may, provided no event of default has occurred and is continuing, prepay the 333 South Spruce Street whole loan in whole but not in part (i) on or after the payment date occurring in July 2028 without the payment of any prepayment premium or (ii) prior to the payment date occurring in July 2028 but excluding the period commencing (a) ninety days prior to an anticipated securitization of the 333 South Spruce Street whole loan and ending (b) ninety days after the 333 South Spruce Street whole loan has been sold to such securitization with the payment of a prepayment fee equal to the greater of 1.00% of the amount prepaid and a yield maintenance premium. The assumed prepayment lockout period

	of three payments is based on the closing date of the Benchmark 2024-V5 securitization in January 2024. The actual lockout period may be longer. With respect to Loan No. 8, Garden State Plaza, voluntary prepayment with yield maintenance or defeasance of the Whole Loan is permitted at any time after the earlier to occur of (a) the end of the two-year period commencing on the closing date of the securitization of the last portion of the Garden State Plaza whole loan to be securitized and (b) December 11, 2026. The assumed lockout period of 24 payments is based on the closing date of the Benchmark 2024-V5 securitization trust in January 2024. The actual lockout period may be longer. With respect to Loan No. 10, Galleria at Tyler, defeasance of the Whole Loan is permitted at any time after the earlier to occur of (a) the end of the two-year period commencing on the closing date of the securitization of the last portion of the Galleria at Tyler whole loan to be securitized and (b) December 13, 2026. The assumed defeasance lockout period of 24 payments is based on the anticipated closing date of the BMARK 2024-V5 securitization trust in January 2024. The actual lockout period may be longer.

(24)	Partial release in connection with a partial prepayment or partial defeasance or substitution or a free release is permitted for the following loans. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases” in this Preliminary Prospectus for the terms of the releases. With respect to Loan No. 1, Highland Multifamily Portfolio, the borrowers may deliver defeasance collateral and obtain the release of one or more individual Highland Multifamily Portfolio properties as described in this Preliminary Prospectus under “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases.” With respect to Loan No. 2, Tysons Corner, the borrower may obtain release of various parcels without prepayment or defeasance, provided certain conditions have been satisfied, as described in this Preliminary Prospectus under “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases.” With respect to Loan No. 3, Blue Owl Tenneco Portfolio (Pool B), the release of any of the individual Blue Owl Tenneco Portfolio (Pool B) Properties can occur in connection with the sale of such property, the default of such property, if a casualty or condemnation has occurred, or upon a Tenneco Divisional Transfer, upon the prepayment of the related release amount, provided that certain conditions have been satisfied, as described in this Preliminary Prospectus under “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases.” With respect to Loan No. 10, Galleria at Tyler, the borrower may obtain the release of various parcels without prepayment or defeasance, and may also acquire parcels and substitute for parcels, provided certain conditions have been satisfied, as described more fully under “Description of the Mortgage Pool— Certain Terms of the Mortgage Loans—Partial Releases.” With respect to Loan No. 33, Cityline NE Connecticut Storage Portfolio, the borrower may obtain the release of a certain outparcel as described in this Preliminary Prospectus under “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases.”

(25)	The following Mortgaged Properties consist, in whole or in part, of the related borrower’s interest in one or more ground leases, space leases, air rights leases or other similar leasehold interests: With respect to Loan No. 2, Tysons Corner Center, the fee interest Mortgaged Property is subject to an affiliate ground lease between Tysons Corner Property Holdings LLC (the “Fee Borrower”), as landlord, and Tysons Corner Holdings LLC (the “Leasehold Borrower”), as ground lessee. The Mortgage is a fee and leasehold mortgage which encumbers each of the fee estate owned by Fee Borrower and the leasehold estate owned by Leasehold Borrower. The term of the ground lease commenced on November 26, 1962, and terminates on August 31, 2035. The ground lease does not provide for any further extension options. The annual base rent for the ground lease may never

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Underwritten Economic Occupancy (%)	Underwritten EGI ($)	Underwritten Expenses ($)	Underwritten Net Operating Income ($)	Underwritten Replacement / FF&E Reserve ($)	Underwritten TI / LC ($)	Underwritten Net Cash Flow ($)	Underwritten NOI DSCR (x)	Underwritten NCF DSCR (x)	Underwritten NOI Debt Yield (%)
								18				4, 10, 15	4, 10, 15	10
1	Loan	11, 24	5	Highland Multifamily Portfolio	86.1%	15,977,531	7,518,159	8,459,372	363,844	0	8,095,528	1.52	1.45	11.3%
1.01	Property		1	Garfield Commons	83.7%	5,785,519	2,401,410	3,384,108	130,834	0	3,253,274
1.02	Property		1	Farmbrooke Manor	88.1%	4,144,449	1,952,385	2,192,063	85,112	0	2,106,951
1.03	Property		1	Warren Woods	83.1%	2,241,194	1,042,485	1,198,710	48,000	0	1,150,710
1.04	Property		1	Highland Towers	90.9%	2,446,739	1,409,785	1,036,954	69,897	0	967,056
1.05	Property		1	Golf Manor	87.2%	1,359,630	712,094	647,536	30,000	0	617,536
2	Loan	9, 10, 18, 21, 23, 24, 25, 27, 28	1	Tysons Corner Center	92.2%	140,618,916	43,516,369	97,102,547	358,728	1,793,638	94,950,181	2.04	2.00	13.7%
3	Loan	9, 11, 24, 26, 35, 36	6	Blue Owl Tenneco Portfolio (Pool B)	95.0%	8,822,249	264,667	8,557,581	230,814	0	8,326,767	1.85	1.80	14.3%
3.01	Property		1	1111 Izaak Walton Road	NAV	NAV	NAV	NAV	NAV	NAV	NAV
3.02	Property		1	2000 Bolton Street	NAV	NAV	NAV	NAV	NAV	NAV	NAV
3.03	Property		1	6420 Glenn Highway Road	NAV	NAV	NAV	NAV	NAV	NAV	NAV
3.04	Property		1	1 International Drive	NAV	NAV	NAV	NAV	NAV	NAV	NAV
3.05	Property		1	645 East Broad Street	NAV	NAV	NAV	NAV	NAV	NAV	NAV
3.06	Property		1	4825 Hoffman Street	NAV	NAV	NAV	NAV	NAV	NAV	NAV
4	Loan	9, 10, 23, 29	1	DoubleTree by Hilton Hotel Orlando at SeaWorld	77.0%	56,210,937	41,647,834	14,563,103	2,180,884	0	12,382,219	2.18	1.85	17.1%
5	Loan	10, 11, 23	5	Acquisition America Portfolio	92.4%	13,747,876	6,280,414	7,467,461	108,750	0	7,358,711	1.27	1.25	8.9%
5.01	Property		1	509 & 515 West 110th Street	94.8%	6,679,828	3,015,421	3,664,408	44,000	0	3,620,408
5.02	Property		1	517 West 113th Street	90.0%	2,085,421	829,529	1,255,892	11,250	0	1,244,642
5.03	Property		1	652 and 664 West 163rd Street	87.5%	2,484,822	1,310,133	1,174,689	26,500	0	1,148,189
5.04	Property		1	21 5th Avenue	92.0%	1,148,585	392,860	755,725	13,250	0	742,475
5.05	Property		1	603 West 140th Street	94.8%	1,349,219	732,472	616,747	13,750	0	602,997
6	Loan	11, 20, 31, 35	38	Avenue Living Mini Mall Storage Portfolio	74.5%	8,404,638	3,143,146	5,261,492	113,554	0	5,147,938	2.08	2.03	9.5%
6.01	Property		1	New Orleans	72.5%	765,048	263,263	501,785	4,858	0	496,927
6.02	Property		1	Loveland	83.1%	799,849	364,501	435,348	7,639	0	427,709
6.03	Property		1	Anderson Storage	69.5%	700,080	312,673	387,407	9,269	0	378,138
6.04	Property		1	Higdon Road	86.4%	499,175	111,588	387,588	5,119	0	382,469
6.05	Property		1	Lake Charles	69.7%	432,625	134,429	298,196	6,119	0	292,078
6.06	Property		1	Columbus	77.3%	513,945	215,204	298,741	4,654	0	294,087
6.07	Property		1	Danville	78.6%	479,690	174,700	304,990	5,763	0	299,227
6.08	Property		1	Files Road	76.8%	373,214	168,768	204,445	5,523	0	198,923
6.09	Property		1	Greencastle	75.9%	366,818	112,739	254,078	4,939	0	249,139
6.10	Property		1	Hot Springs 267	73.3%	232,318	71,389	160,929	4,967	0	155,962
6.11	Property		1	Royal	77.0%	255,159	110,291	144,868	6,778	0	138,090
6.12	Property		1	Winans	67.7%	252,743	88,495	164,248	4,540	0	159,708
6.13	Property		1	Meridian	69.8%	203,707	60,418	143,289	2,385	0	140,904
6.14	Property		1	Florence	57.9%	163,460	81,573	81,887	3,480	0	78,407
6.15	Property		1	Lucedale 63 South	73.2%	190,672	79,935	110,737	2,075	0	108,662
6.16	Property		1	Hot Springs 176	76.8%	167,171	59,874	107,297	4,402	0	102,895

Loan ID Number	Loan / Property Flag	Footnotes (for Loan and Property Information)	# of Properties	Property Name	Underwritten Economic Occupancy (%)	Underwritten EGI ($)	Underwritten Expenses ($)	Underwritten Net Operating Income ($)	Underwritten Replacement / FF&E Reserve ($)	Underwritten TI / LC ($)	Underwritten Net Cash Flow ($)	Underwritten NOI DSCR (x)	Underwritten NCF DSCR (x)	Underwritten NOI Debt Yield (%)
								18				4, 10, 15	4, 10, 15	10
13.01	Property		1	3850 East Miraloma Avenue	95.0%	1,009,160	201,832	807,328	5,387	10,773	791,168
13.02	Property		1	260 Industrial Drive	95.0%	946,580	189,316	757,264	28,697	57,393	671,174
13.03	Property		1	770 Sunpark Drive	95.0%	900,313	180,063	720,250	19,927	39,854	660,469
13.04	Property		1	2375 Highway 101	95.0%	714,663	142,933	571,730	19,333	38,666	513,730
13.05	Property		1	7-10 Audrey Place	95.0%	552,019	110,404	441,615	4,800	9,600	427,215
13.06	Property		1	N915 Craftsman Drive	95.0%	519,431	103,886	415,545	11,700	23,400	380,445
13.07	Property		1	7400 Pinemont Drive	95.0%	334,230	66,846	267,384	5,250	10,500	251,634
14	Loan	21, 29, 30, 35, 36, 37	1	311 Pine Street	95.5%	2,529,896	500,091	2,029,805	5,600	0	2,024,205	1.21	1.20	8.1%
15	Loan	27, 28, 36, 37	1	University Commons	84.3%	3,792,345	1,029,158	2,763,187	34,160	193,884	2,535,143	1.58	1.45	12.7%
16	Loan	30, 37	1	Oakbrook Station	95.3%	2,714,461	831,495	1,882,967	20,577	95,595	1,766,795	1.51	1.42	10.1%
17	Loan	21, 31, 35, 36	1	Hilton Appleton Paper Valley	100.0%	1,876,795	0	1,876,795	0	0	1,876,795	1.51	1.51	10.2%
18	Loan	11, 18, 30, 32, 36	4	Horn Southeast Multifamily Portfolio	89.2%	3,052,844	1,262,501	1,790,343	70,855	0	1,719,488	1.43	1.37	9.8%
18.01	Property		1	Garrett Woods Apartments	83.0%	1,157,786	465,469	692,317	27,887	0	664,430
18.02	Property		1	Walnut Creek Apartments	94.1%	874,405	359,129	515,276	18,178	0	497,098
18.03	Property		1	Live Marathon Apartments	93.8%	550,914	217,925	332,988	13,221	0	319,768
18.04	Property		1	Mason Drive Apartments	91.1%	469,739	219,978	249,761	11,568	0	238,193
19	Loan	9, 25, 36	1	The Fountains at La Verne MHC	95.0%	4,196,837	1,847,811	2,349,025	14,300	0	2,334,725	1.76	1.75	13.0%
20	Loan	30	1	Embassy Suites Schaumburg	55.3%	7,293,356	4,827,327	2,466,029	291,734	0	2,174,294	1.77	1.56	16.0%
21	Loan	18, 35	1	100 Valley Hill Road	95.0%	1,422,886	499,673	923,213	22,750	0	900,463	1.27	1.24	8.1%
22	Loan	29	1	Green Tree Villas	96.4%	1,706,717	348,256	1,358,461	22,200	0	1,336,261	1.56	1.53	12.9%
23	Loan	10, 29, 30, 33	1	Warwick New York	86.6%	45,727,085	31,279,180	14,447,905	1,829,083	0	12,618,822	2.72	2.38	20.5%
24	Loan		1	Meadowbrook Apartments	92.5%	1,807,333	801,564	1,005,769	52,587	0	953,182	1.45	1.37	10.7%
25	Loan	20, 29, 30	1	Staybridge Suites Toledo	72.5%	3,766,423	2,384,744	1,381,679	150,657	0	1,231,022	1.92	1.71	16.3%
26	Loan	20	1	Four Points Greensboro	59.8%	3,062,196	1,710,024	1,352,172	122,488	0	1,229,684	2.16	1.96	15.9%
27	Loan	12, 31	1	575 Degraw	95.0%	1,337,769	395,656	942,113	8,000	20,055	914,058	1.30	1.26	11.4%
28	Loan	11, 12, 30, 35, 36	5	Jersey City Multi Portfolio	96.7%	1,001,427	222,594	778,833	8,781	1,937	768,115	1.31	1.29	10.1%
28.01	Property		1	131 Hancock Ave	97.0%	256,080	45,208	210,872	786	0	210,086
28.02	Property		1	69 Lincoln Street	97.0%	212,139	52,280	159,859	2,832	0	157,027
28.03	Property		1	64 Logan Ave	95.0%	192,261	43,302	148,959	1,341	1,937	145,680
28.04	Property		1	128 Bayview Ave	97.0%	167,616	37,241	130,375	2,143	0	128,232
28.05	Property		1	128 St. Paul's Ave	97.0%	173,331	44,563	128,768	1,679	0	127,090
29	Loan	9, 10, 16, 25, 30, 31, 32, 33, 36	1	Philadelphia Marriott Downtown	60.2%	111,076,788	76,576,225	34,500,562	5,424,586	0	29,075,976	1.82	1.53	16.0%
30	Loan		1	Palm Beach Commons	92.6%	1,575,535	687,125	888,410	24,509	46,635	817,267	1.86	1.71	14.8%
31	Loan	12, 18, 35	1	537 Edgecombe Avenue	95.0%	798,545	161,785	636,761	3,972	862	631,927	1.62	1.61	12.0%
32	Loan	18, 35	1	The Dylan	89.8%	924,064	441,941	482,123	33,828	0	448,294	1.42	1.32	10.9%
33	Loan	11, 24	3	Cityline NE Connecticut Storage Portfolio	89.0%	684,873	247,148	437,725	6,540	0	431,185	1.38	1.36	10.5%
33.01	Property		1	Dayville Storage	90.8%	265,596	87,715	177,881	2,398	0	175,483
33.02	Property		1	Mechanic Street Storage	92.9%	240,703	87,120	153,583	2,055	0	151,528


(27)	With respect to Loan No. 2, Tysons Corner Center, Primark, the Fifth Largest Tenant, which has not yet opened for business, has the right to terminate its lease effective as of the end of the fifth lease year if the tenant’s gross sales during its fourth lease year do not equal or exceed $23,000,000. Such termination right must be exercised by notice given at any time during the 90 day period following the end of the fifth lease year. With respect to Loan No. 15, University Commons, the Fifth Largest Tenant, HomeGoods, has a termination option in the event of permitting delays. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations.” The Mortgage Loan was structured with an earnout reserve in connection with HomeGoods’ termination option. Tenants under certain leases included in the Underwritten Net Cash Flow, Underwritten NOI and/or Occupancy may not be in physical occupancy, may not have begun paying rent or may be in negotiation. With respect to the largest 15 Mortgage Loans and certain tenants representing more than 25% of the net rentable area of a Mortgaged Property, see “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations¬—Other” in this Preliminary Prospectus. The tenants–shown in Annex A–1–have signed leases but may or may not be open for business as of the Cut–off Date

(28)	Tenants under certain leases included in the Underwritten Net Cash Flow, Underwritten NOI and/or Occupancy may not be in physical occupancy, may not have begun paying rent or may be in negotiation. With respect to the largest 15 Mortgage Loans and certain tenants representing more than 25% of the net rentable area of a Mortgaged Property, see “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations¬—Other” in this Preliminary Prospectus. The tenants–shown in Annex A–1–have signed leases but may or may not be open for business as of the Cut–off Date. With respect to Loan No. 2, Tysons Corner Center, the Fifth Largest Tenant, Primark, has signed its lease but is not yet in occupancy. The lease provides that if the tenant fails to open for business by an opening date calculated in accordance with the lease, and such failure continues for 365 days (subject to delays caused by force majeure for not more than 60 days) then either the tenant or the landlord may terminate the lease upon notice given within 30 days of such 365 day period and prior to the date the tenant has opened for business, in which event the tenant is required to pay, in addition to all rent due through the date of termination, liquidated damages equal to two years’ fixed rent and the portion of its construction allowance paid to the tenant prior to termination. In addition, the tenant has the right to terminate the lease if the delivery date for the leased premises has not occurred by the date that is 180 days following a revised delivery date calculated as set forth in the lease, in which event the landlord will be required to pay specified liquidated damages and other amounts to the tenant. In addition, the tenant may terminate its lease if the floor area of the leased premises is more than 3% less than set forth in the lease, unless the landlord enlarges the premises to reduce the deviation to less than 3% within three months after such measurement. With respect to Loan No. 9, Beach Place, the Fourth Largest Tenant, Dick’s Last Resort is not yet in occupancy or paying rent. Dick’s Last Resort is expected to open in February 2024, and has a required opening date and rent commencement date of no later than March 23, 2024. With respect to Loan No. 15, University Commons, the Fifth Largest Tenant, HomeGoods, has 22,684 square feet expiring on May 31, 2034. The lease was executed on December 11, 2023 and the tenant is not yet in occupancy. The tenant is anticipated to open for business in the summer of 2024. The tenant has a termination option related to permitting delays as described in footnote 21.

(29)	With respect to Loan No. 4, DoubleTree by Hilton Hotel Orlando at SeaWorld, the borrower deposited approximately $81,403 into a seasonality reserve at origination. On each monthly payment date thereafter, other than the payment dates occurring in August and September of each year, the borrower is required to deposit approximately $81,403 into the seasonality reserve. The

	Dollar Tree is relet in accordance with the terms of the Mortgage Loan documents; provided, however, in the event of either (i) or (ii) above, any amounts held in the rollover reserve in excess of the rollover reserve cap of $205,768.50 will be released.

	With respect to Loan No. 16, Oakbrook Station, on each monthly payment date during the continuance of a major tenant trigger event, the borrowers are required to deposit into the major tenant reserve an amount equal to $40,500; provided, however, upon the cure of all major tenant trigger events then in effect, any amounts held in the major tenant reserve will be released provided no event of default or low DSCR period is continuing. With respect to Loan No. 16, Oakbrook Station, on each monthly payment date during the continuance of a low DSCR period, the borrowers are required to deposit into the low DSCR reserve an amount equal to $25,000.00. With respect to Loan No. 18, Horn Southeast Multifamily Portfolio, In the event the amount then on deposit in the replacement reserve account is less than the sum of $177,000, the borrower is required to make monthly deposits into the replacement reserve in an amount equal to approximately $258 per unit per annum, capped at $410,250, subject to a floor of $177,000. With respect to Loan No. 20, Embassy Suites Schaumburg, on each monthly payment date the borrower is required to deposit into a replacement reserve an amount equal to the greater of (i) one-twelfth of 4% of the projected annual gross income from operations of the Mortgaged Property as set forth in the approved annual budget and (ii) any amount required by franchisor pursuant to the franchise agreement. With respect to Loan No. 23, Warwick New York, the borrower is required to deposit into an eligible account (the “FF&E Reserve Account”) on each monthly payment date, an amount equal to the greater of (i) the FF&E Payment (as defined herein) and (ii) the amount of deposit if any then required by the franchisor on account under the franchise agreement. The “FF&E Payment” means an amount equal to 1/12 of four percent (4%) of the greater of (a) the annual gross revenues for the hotel related operations at the Warwick New York Mortgaged Property for the immediately preceding calendar year as reasonably determined by the lender and (b) the projected annual gross revenues for the hotel related operations for the calendar year in which such monthly payment date occurs as set forth in the approved annual budget, or where no approved annual budget exists as of the date of determination, the amount of the FF&E Payment will be determined by the lender in its reasonable discretion. The initial monthly FF&E Payment was determined to be approximately $152,424. .
	With respect to Loan No. 25, Staybridge Suites Toledo, the borrower is required to deposit into an eligible account (the “FF&E Reserve Account”) on each monthly payment date, an amount equal to the greater of (i) the FF&E Payment (as defined herein) and (ii) the amount of deposit if any then required by the franchisor on account under the franchise agreement. The “FF&E Payment” means an amount equal to 1/12 of four percent (4%) of the greater of (a) the annual gross revenues for the hotel related operations at the Staybridge Suites Toledo Mortgaged Property for the immediately preceding calendar year as reasonably determined by the lender and (b) the projected annual gross revenues for the hotel related operations for the calendar year in which such monthly payment date occurs as set forth in the approved annual budget, or where no approved annual budget exists as of the date of determination, the amount of the FF&E Payment will be determined by the lender in its reasonable discretion. The initial monthly FF&E Payment was determined to be approximately $12,555. With respect to Loan No. 28, Jersey City Multi Portfolio, upon the occurrence of a reduction in the rents at any of the mortgaged properties due to any non-compliance with the Jersey City, New Jersey rent control ordinance, the borrowers are required to deposit, in the form of cash or a letter of credit an amount such that, if applied to the then outstanding principal balance of the loan, would cause the debt yield to equal 10% (the “Debt Yield Deposit Amount”). The Debt Yield Deposit Amount is to be held as additional collateral for the loan.

	With respect to Loan No. 29, Philadelphia Marriott Downtown, on each monthly payment date during a trigger period, the borrowers are required to deposit into a replacement reserve an amount equal to the greater of (i) 4% of the gross revenue generated in the immediately preceding calendar month and (ii) required replacement reserve pursuant to the management agreement (“FF&E Reserve Monthly Deposit”). Notwithstanding to the foregoing, if the Qualified Hotel Management Condition is satisfied and the manager is collecting the replacement reserve pursuant to the management agreement, the requirement for the borrowers to make deposits to the replacement reserve will be waived. However, if the Qualified Hotel Management Condition is satisfied but the manager is collecting a replacement reserve in an amount less than the reserve pursuant to the management agreement, the borrowers will be required to deposit on each monthly payment date, an amount equal to the difference between (i) the FF&E Reserve Monthly Deposit and (ii) the required replacement reserve pursuant to the management agreement.

	With respect to Loan No. 29, Philadelphia Marriott Downtown, on each monthly payment date during a trigger period, the borrowers are required to deposit into a condominium reserve an amount sufficient to pay for the projected assessments and other expenses when due under the condominium documents. Notwithstanding to the foregoing, during such period as the Mortgaged Property is managed by the manager under the management agreement in effect as of the origination date and the manager is paying such condominium expenses as operating expenses directly to the related condominium association with evidence reasonably satisfactory to the lender that the condominium expenses have been paid, the requirement for the borrowers to make deposits to the condominium reserve will be waived.

(31)	With respect to the Mortgage Loans identified below, the lender is insured under an environmental insurance policy obtained (i) in lieu of obtaining a Phase II Environmental Site Assessment, (ii) in lieu of providing an indemnity or guaranty from a sponsor or (iii) to address environmental conditions or concerns. For additional information, see “Risk Factors—Risks Related to the Mortgage Loans—Adverse Environmental Conditions at or Near Mortgaged Properties May Result in Losses” and “Description of the Mortgage Pool—Mortgage Pool Characteristics—Environmental Considerations” in this Preliminary Prospectus.

Loan No.	Mortgage Loan	Mortgage Loan Cut-off Date Balance	% of Initial Outstanding Pool Balance	Maximum Policy Amount	Premium Paid in Full	Expiration Date
6	Avenue Living Mini Mall Storage Portfolio	$55,500,000	6.3%	$8,400,000	Yes	12/6/2031
13	MW Industries Portfolio	$29,616,950	3.3%	$16,500,000	Yes	8/24/2033
17	Hilton Appleton Paper Valley	$18,440,000	2.1%	$1,000,000	Yes	12/8/2030
27	575 Degraw	$8,300,000	0.9%	$1,000,000	Yes	11/1/2031
29	Philadelphia Marriott Downtown	$6,666,667	0.8%	$2,000,000	Yes	10/18/2024

Mortgage Loan Name	Mortgage Loan Balance	Whole Loan Balance	Combined Maximum LTV Ratio	Combined Minimum DSCR	Maximum Principal Balance	Combined Minimum Debt Yield	Intercreditor Agreement Required
Horn Southeast Multifamily Portfolio	$18,350,000	NAP	65.0%	1.40X	$4,200,000	9.4%	Yes
Philadelphia Marriott Downtown	$6,666,667	$215,000,000	54.9%	1.50x	NAP	13.2%	Yes


(35)	With respect to Loan No. 3, Blue Owl Tenneco Portfolio (Pool B), the borrower executed a sale-leaseback with Tenneco Inc., the sole tenant, whereby the borrower acquired the properties from the tenant and executed a 20-year absolute triple-net (“NNN”) lease with 3% annual escalations. With respect to Loan No. 6, Avenue Living Mini Mall Storage Portfolio, historical cash flows are not available as the sponsor acquired the 38 mortgaged properties throughout 2021 and 2022. With respect to Loan No. 7, 333 South Spruce Street, the historical cash flows are not available as the Mortgaged Property was acquired in December 2023. With respect to Loan No. 11, Forward Storage San Antonio, the historical cash flows are not available as the sponsors purchased the Mortgaged Property in June 2022. With respect to Loan No. 13, MW Industries Portfolio, historical financial information is not available because the Mortgaged Properties were acquired by the borrower in August 2023 in a sale-leaseback transaction. With respect to Loan No. 14, 311 Pine Street, historical financial information is not available as the construction of the Mortgaged Property was completed in March 2023. With respect to Loan No. 17, Hilton Appleton Paper Valley, the historical cash flows are not available as the Mortgaged Property is on a leased fee basis. With respect to Loan No. 21, 100 Valley Hill Road, the Mortgaged Property was acquired by the borrower for $9,844,000 ($108,176 per unit) in April 2022 in a distressed state at 60% occupancy and requiring significant renovations. With respect to Loan No. 28, Jersey City Multi Portfolio, the historical cash flows are not available as the sponsor acquired the Mortgaged Properties between 2022 and 2023 and subsequently gut renovated the units. With respect to Loan No. 31, 537 Edgecombe Avenue, the historical cash flows are not available as the sponsor acquired the Mortgaged Property in March 2021 and subsequently renovated the units. With respect to Loan No. 32, The Dylan, the borrower acquired the Mortgaged Property in June 2021.

(36)	With respect to Loan No. 3, Blue Owl Tenneco Portfolio (Pool B), the borrowers entered into a sale leaseback with the sole tenant, Tenneco Inc. in June and July 2023. The loan proceeds recapitalized the borrowers following the sale-leaseback transaction. With respect to Loan No. 3, Blue Owl Tenneco Portfolio (Pool B), the six related Mortgaged Properties are leased to Tenneco Inc. pursuant to a single master lease (the “Tenneco Lease”). Tenneco may assign or transfer its obligations with respect to individual properties under the Tenneco Lease as described under “Description of the Mortgage Pool—Property Types—Industrial Properties.” Simultaneously with such an assignment or transfer, unless the lender elects in its sole and absolute discretion to have the related Mortgaged Property remain as collateral for the Mortgage Loan, the borrower is required to obtain the release of such Mortgaged Property as described in this Preliminary Prospectus under “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases.” With respect to Loan No. 7, 333 South Spruce Street, the borrower posted a letter of credit issued by East West Bank in lieu of cash deposit for the security deposit reserve. With respect to Loan No. 8, Garden State Plaza, occupancy is 94.9% based on the September 13, 2023 rent roll including signed not occupied tenants and excluding the Lord & Taylor box.