FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-286968-06
     

BBCMS 2026-5C40 Disclaimer

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-286968) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-888-603-5847 (8 a.m. – 5 p.m. EST).

Nothing in this document constitutes an offer of securities for sale in any jurisdiction where the offer or sale is not permitted. The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities. These materials are subject to change, completion, supplement or amendment from time to time.

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

The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance.  None of Barclays Capital Inc., Deutsche Bank Securities Inc., KeyBanc Capital Markets Inc., UBS Securities LLC, Citigroup Global Markets, Inc., SG Americas Securities, LLC, Goldman Sachs & Co. LLC, Natixis Securities Americas LLC, Drexel Hamilton, LLC or Bancroft Capital, LLC, or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.

This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement.

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES

The information herein is preliminary and may be supplemented or amended prior to the time of sale.

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

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

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

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS

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

 

   

 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance % of Loan Balance Mortgage Loan Originator Mortgage Loan Seller Related Group Crossed Group Address
                1 25    
1 Loan 1, 3, 5, 7, 12, 13, 14, 16, 19, 28, 31 1 CityCenter (Aria & Vdara) 9.0% 100.0% GSBI, CREFI, GACC, JPMCB GSMC, CREFI, GACC NAP NAP 3730 South Las Vegas Boulevard and 2600 West Harmon Avenue
2 Loan 13, 16, 27 1 Willow Glen 7.0% 100.0% Barclays Barclays NAP NAP 8900 Archer Avenue
3 Loan 4 1 300 Four Falls 6.9% 100.0% Barclays Barclays, AREF2 NAP NAP 300 Conshohocken State Road
4 Loan 2, 4, 5, 6, 7, 10, 12 10 ActivSpace Portfolio 6.0%   GACC GACC NAP NAP Various
4.01 Property   1 Mission 1.3% 22.1%         3150 18th Street
4.02 Property   1 Berkeley 0.9% 15.8%         2703 7th Street
4.03 Property   1 West Seattle 0.7% 11.8%         3400 Harbor Avenue Southwest
4.04 Property   1 Quimby Raleigh 0.6% 10.3%         1500 Northwest 18th Avenue
4.05 Property   1 Ballard 0.5% 8.1%         700 Northwest 42nd Street
4.06 Property   1 North Seattle 0.5% 8.0%         10015 Lake City Way Northeast
4.07 Property   1 Salmon Main 0.4% 6.7%         833 Southeast Main Street
4.08 Property   1 Lovejoy 0.4% 6.5%         1720 Northwest Lovejoy Street
4.09 Property   1 The Zoo 0.3% 5.7%         819 North 49th Street
4.10 Property   1 Fremont 0.3% 5.0%         4020 Leary Way Northwest
5 Loan 1, 2, 7, 12, 19, 23, 31 1 535 & 545 5th Avenue 4.8% 100.0% DBRI, SGFC GACC, SGFC NAP NAP 535-545 Fifth Avenue
6 Loan 5, 19 1 Embassy Suites San Luis Obispo 3.7% 100.0% UBS AG UBS AG NAP NAP 333 Madonna Road
7 Loan 1, 4, 7, 12 1 Northshore Mall 3.4% 100.0% GACC, JPMCB GACC NAP NAP 210 Andover Street
8 Loan 13, 16, 19 1 Northwest Marketplace 3.1% 100.0% Barclays Barclays NAP NAP 13706-13846 Northwest Freeway
9 Loan 19 1 Residence Inn Camarillo 3.0% 100.0% AREF2 AREF2 NAP NAP 2912 Petit Street
10 Loan 1, 5, 7, 10 1 9911 Belward 3.0% 100.0% GACC, Barclays GACC, Barclays NAP NAP 9911 Belward Campus Drive
11 Loan   1 2000 Corporate Center 2.8% 100.0% AREF2 AREF2 NAP NAP 2000 Corporate Center Drive
12 Loan 19, 20, 30 1 1700 South Santa Fe 2.8% 100.0% AREF2 AREF2 NAP NAP 1700 South Santa Fe Avenue
13 Loan 20 1 2730 Wilshire 2.7% 100.0% AREF2 AREF2 NAP NAP 2730 Wilshire Boulevard
14 Loan 2, 6, 19, 31 2 Cleveland Dual Brand Hotels 2.5% 100.0% Barclays Barclays NAP NAP 6001 Rockside Road and 6125 Rockside Place
15 Loan 3, 7, 10, 12, 16, 19, 23 1 Amazon LAX 2.4% 100.0% GSBI GSMC NAP NAP 9785 Bellanca Avenue
16 Loan   1 Oakdale Square Apartments 2.3% 100.0% Barclays Barclays NAP NAP 1655 South Oakdale Drive
17 Loan 20, 30 1 Pacific Town Center 2.3% 100.0% AREF2 AREF2 NAP NAP 616-760 West Hammer Lane
18 Loan 3, 4, 5, 7, 16, 18, 27 1 The MC 2.3% 100.0% KeyBank KeyBank NAP NAP 1100 & 1102 Myrtle Avenue and 371 Vernon Avenue
19 Loan 6, 19 2 Thoroughbred & Tate's 2.3%   Barclays Barclays NAP NAP Various
19.01 Property   1 Throughbred Crossing 1.2% 52.6%         1346 Village Drive
19.02 Property   1 Tate's Creek Crossing 1.1% 47.4%         1123-1143 Centre Parkway
20 Loan 3, 27 1 658 Driggs Financial 2.0% 100.0% KeyBank KeyBank NAP NAP 658 Driggs Avenue
21 Loan 3 1 White Mountain Apartments 1.7% 100.0% AREF2 AREF2 NAP NAP 1700 Imperial Drive
22 Loan 3, 27 1 Bella Vista Apartments 1.7% 100.0% AREF2 AREF2 NAP NAP 153 Main Street and 497 East Main Street
23 Loan   1 Warren Club 1.7% 100.0% AREF2 AREF2 NAP NAP 29356 Dequindre Road
24 Loan 4, 18, 19, 23 1 Crossgates Commons 1.7% 100.0% AREF2 AREF2 NAP NAP 161 Washington Avenue Extension
25 Loan 3, 6, 16, 18, 19, 27 4 Patoma Partners 4-Pack 1.6%   GACC GACC NAP NAP Various
25.01 Property   1 545 Metropolitan Avenue 0.7% 42.3%         545 Metropolitan Avenue
25.02 Property   1 284 Suydam 0.4% 23.6%         284 Suydam Street
25.03 Property   1 18-15 Woodbine Street  0.3% 17.3%         18-15 Woodbine Street 
25.04 Property   1 543 Metropolitan Avenue 0.3% 16.7%         543 Metropolitan Avenue
26 Loan 16, 31 1 Oakwood Estates 1.5% 100.0% GACC GACC NAP NAP 33550 East State Highway
27 Loan 5, 19 1 Hampton Inn Monroeville 1.3% 100.0% AREF2 AREF2 NAP NAP 3000 Mosside Boulevard
28 Loan 10 1 The Star on Southside 1.3% 100.0% AREF2 AREF2 NAP NAP 7320 Southside Drive
29 Loan 19 1 Wingate Atlanta Galleria 1.3% 100.0% Barclays Barclays NAP NAP 2762 Cobb Parkway Southeast
30 Loan 6, 28 2 FG Communities NC Portfolio 1.2%   KeyBank KeyBank NAP NAP Various
30.01 Property   1 Acony Bell 0.7% 59.8%         21 Acony Bell Way and 10517 Boylston Highway
30.02 Property   1 Lone Oak MHC 0.5% 40.2%         17, 43 and 60 Lively Lane and 1764 Smokey Park Highway
31 Loan 5, 19, 30 1 Hilton Garden Inn Birmingham/Lakeshore Drive 1.0% 100.0% LMF LMF NAP NAP 520 Wildwood Circle North
32 Loan 19 1 Holiday Inn Express - Crystal River 1.0% 100.0% Barclays Barclays NAP NAP 1203 Northeast 5th Street
33 Loan 15, 23 1 Bear Valley Medical and Business Center 1.0% 100.0% KeyBank KeyBank NAP NAP 17260, 17270, 17310 and 17330 Bear Valley Road
34 Loan 2, 3, 19, 23 1 146-150 Broadway 0.9% 100.0% LMF LMF NAP NAP 146-150 Broadway
35 Loan 16, 30 1 4115 Zero Street 0.9% 100.0% DBRI GACC NAP NAP 4115 South Zero Street
36 Loan 16, 30 1 Glenlock Apartments 0.9% 100.0% GACC GACC NAP NAP 2040, 2108 and 2118 University Avenue
37 Loan   1 22-30 South Munn Avenue 0.8% 100.0% LMF LMF NAP NAP 22-30 South Munn Avenue
38 Loan 16, 23 1 Vernon Office Tinley 0.7% 100.0% Barclays Barclays NAP NAP 7851 West 185th Street
39 Loan 19 1 Golf Plaza 0.7% 100.0% UBS AG UBS AG NAP NAP 1701-1753 West Golf Road
40 Loan 27 1 982 Madison Street 0.7% 100.0% LMF LMF NAP NAP 982 Madison Street
41 Loan 16 1 714 5th Avenue 0.6% 100.0% Natixis Natixis NAP NAP 714 Fifth Avenue
42 Loan   1 Akron Drive 0.6% 100.0% GACC GACC NAP NAP 105 Akron Drive
43 Loan   1 Stone Gate Terrace 0.5% 100.0% LMF LMF NAP NAP 5201 Central East Freeway
44 Loan 16 1 Greenwood Manor 0.5% 100.0% GACC GACC NAP NAP 333 South Main Street

 

 A-1-1 

 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name City County State Zip Code General Property Type Detailed Property Type Year Built Year Renovated Number of Units Unit of Measure Loan Per Unit ($) Original Balance ($)
                  2 2   31 3, 31     6, 7
1 Loan 1, 3, 5, 7, 12, 13, 14, 16, 19, 28, 31 1 CityCenter (Aria & Vdara) Las Vegas  Clark  NV 89158 Hospitality  Full Service  2009 NAP                  5,349  Rooms  476,313.33            75,000,000
2 Loan 13, 16, 27 1 Willow Glen Willow Springs  Cook  IL 60480 Multifamily  Garden  2023 NAP                     224  Units  258,928.57            58,000,000
3 Loan 4 1 300 Four Falls Conshohocken  Montgomery  PA 19428 Office  Suburban  2003 2024             298,564  SF  194.14            58,000,000
4 Loan 2, 4, 5, 6, 7, 10, 12 10 ActivSpace Portfolio Various  Various  Various Various Self Storage  Self Storage  Various Various             249,601  SF  284.45            50,000,000
4.01 Property   1 Mission San Francisco  San Francisco  CA 94110 Self Storage  Self Storage  1900-2003 2003               43,914  SF               11,028,169
4.02 Property   1 Berkeley Berkeley  Alameda   CA 94710 Self Storage  Self Storage  2002 NAP               34,172  SF                  7,880,282
4.03 Property   1 West Seattle Seattle  King   WA 98126 Self Storage  Self Storage  2004 NAP               28,904  SF                  5,915,493
4.04 Property   1 Quimby Raleigh Portland  Multnomah   OR 97209 Self Storage  Self Storage  1947-2004 2004               28,832  SF                  5,126,761
4.05 Property   1 Ballard Seattle  King   WA 98107 Self Storage  Self Storage  1999 NAP               20,492  SF                  4,063,380
4.06 Property   1 North Seattle Seattle  King   WA 98125 Self Storage  Self Storage  2000 NAP               23,464  SF                  4,021,127
4.07 Property   1 Salmon Main Portland  Multnomah   OR 97214 Self Storage  Self Storage  2003 NAP               22,391  SF                  3,373,239
4.08 Property   1 Lovejoy Portland  Multnomah   OR 97209 Self Storage  Self Storage  1999 NAP               16,671  SF                  3,246,479
4.09 Property   1 The Zoo Seattle  King   WA 98103 Self Storage  Self Storage  2002 NAP               14,928  SF                  2,838,028
4.10 Property   1 Fremont Seattle  King   WA 98107 Self Storage  Self Storage  1995 NAP               15,833  SF                  2,507,042
5 Loan 1, 2, 7, 12, 19, 23, 31 1 535 & 545 5th Avenue New York  New York  NY 10017 Mixed Use  Retail / Office  1897-1927 2017             507,207  SF  611.03            40,000,000
6 Loan 5, 19 1 Embassy Suites San Luis Obispo San Luis Obispo  San Luis Obispo  CA 93405 Hospitality  Full Service  1986 2016-2017                     195  Rooms  156,410.26            30,500,000
7 Loan 1, 4, 7, 12 1 Northshore Mall Peabody  Essex  MA 01960 Retail  Super Regional Mall  1958 1978          1,137,515  SF  153.84            28,000,000
8 Loan 13, 16, 19 1 Northwest Marketplace Houston  Harris  TX 77040 Retail  Anchored  2002 NAP             182,866  SF  142.18            26,000,000
9 Loan 19 1 Residence Inn Camarillo Camarillo  Ventura  CA 93012 Hospitality  Extended Stay  2009 2018                     128  Rooms  198,046.88            25,350,000
10 Loan 1, 5, 7, 10 1 9911 Belward Rockville  Montgomery  MD 20850 Office  Lab / R&D  2005 NAP             289,912  SF  444.07            24,740,000
11 Loan   1 2000 Corporate Center Thousand Oaks  Ventura  CA 91320 Industrial  Flex  1986 2023             105,215  SF  222.40            23,400,000
12 Loan 19, 20, 30 1 1700 South Santa Fe Los Angeles  Los Angeles  CA 90021 Mixed Use  Office / Industrial  1923 2019             182,005  SF  127.19            23,150,000
13 Loan 20 1 2730 Wilshire Santa Monica  Los Angeles  CA 90403 Office  Medical  1985 2024               60,517  SF  366.01            22,150,000
14 Loan 2, 6, 19, 31 2 Cleveland Dual Brand Hotels Independence   Cuyahoga  OH 44131 Hospitality  Full Service / Extended Stay  1974, 2020 2024                     345  Rooms  60,845.27            21,000,000
15 Loan 3, 7, 10, 12, 16, 19, 23 1 Amazon LAX Los Angeles  Los Angeles  CA 90045 Industrial  Warehouse / Distribution   2025 NAP             703,728  SF  165.22            20,000,000
16 Loan   1 Oakdale Square Apartments Bloomington  Monroe  IN 47403 Multifamily  Garden  1972 NAP                     200  Units  97,250.00            19,450,000
17 Loan 20, 30 1 Pacific Town Center Stockton  San Joaquin  CA 95210 Retail  Anchored  2003 NAP             142,959  SF  133.60            19,100,000
18 Loan 3, 4, 5, 7, 16, 18, 27 1 The MC Brooklyn  Kings  NY 11206 Mixed Use  Multifamily / Retail  2023-2025 NAP                     233  Units  386,266.09            19,000,000
19 Loan 6, 19 2 Thoroughbred & Tate's Lexington  Fayette  KY Various Multifamily  Garden  1968 NAP                     245  Units  77,551.02            19,000,000
19.01 Property   1 Throughbred Crossing Lexington  Fayette  KY 40504 Multifamily  Garden  1968 NAP                     119  Units               10,000,000
19.02 Property   1 Tate's Creek Crossing Lexington  Fayette  KY 40517 Multifamily  Garden  1968 NAP                     126  Units                  9,000,000
20 Loan 3, 27 1 658 Driggs Financial Brooklyn  Kings  NY 11211 Mixed Use  Multifamily / Retail  2022 NAP                       20  Units  822,850.00            16,457,000
21 Loan 3 1 White Mountain Apartments Rock Springs  Sweetwater  WY 82901 Multifamily  Garden  1975 2025                     306  Units  45,751.63            14,000,000
22 Loan 3, 27 1 Bella Vista Apartments Ansonia  New Haven  CT 06401 Multifamily  Mid Rise  1900 2023                       91  Units  153,846.15            14,000,000
23 Loan   1 Warren Club Warren  Macomb  MI 48092 Multifamily  Garden  1966 2022                     216  Units  64,583.33            13,950,000
24 Loan 4, 18, 19, 23 1 Crossgates Commons Albany  Albany  NY 12205 Retail  Anchored  1994, 2017 NAP             337,843  SF  40.79            13,800,000
25 Loan 3, 6, 16, 18, 19, 27 4 Patoma Partners 4-Pack Various  Various  NY Various Various  Various  Various Various                       20  Units  675,000.00            13,500,000
25.01 Property   1 545 Metropolitan Avenue Brooklyn  Kings  NY 11211 Mixed Use  Multifamily / Retail  1930, 2025 NAP                          5  Units                  5,714,109
25.02 Property   1 284 Suydam Brooklyn  Kings  NY 11237 Multifamily  Low Rise  1901 2023                          7  Units                  3,191,213
25.03 Property   1 18-15 Woodbine Street  Ridgewood  Queens  NY 11385 Multifamily  Low Rise  1906 2023                          6  Units                  2,339,109
25.04 Property   1 543 Metropolitan Avenue Brooklyn  Kings  NY 11211 Mixed Use  Multifamily / Retail  1920 2022                          2  Units                  2,255,569
26 Loan 16, 31 1 Oakwood Estates Pueblo  Pueblo  CO 81001 Manufactured Housing  Manufactured Housing  1975 NAP                     343  Pads  37,026.24            12,700,000
27 Loan 5, 19 1 Hampton Inn Monroeville Monroeville  Allegheny  PA 15146 Hospitality  Limited Service  1998 2020                     138  Rooms  79,710.14            11,000,000
28 Loan 10 1 The Star on Southside Louisville  Jefferson  KY 40214 Multifamily  Garden  1966 2025                     150  Units  73,333.33            11,000,000
29 Loan 19 1 Wingate Atlanta Galleria Atlanta  Cobb  GA 30339 Hospitality  Limited Service  2005 2020-2021                     103  Rooms  101,941.75            10,500,000
30 Loan 6, 28 2 FG Communities NC Portfolio Various  Various  NC Various Manufactured Housing  Manufactured Housing  Various NAP                     178  Pads  57,303.37            10,200,000
30.01 Property   1 Acony Bell Mills River  Henderson  NC 28759 Manufactured Housing  Manufactured Housing  1980 NAP                       95  Pads                  6,100,000
30.02 Property   1 Lone Oak MHC Candler  Buncombe  NC 28715 Manufactured Housing  Manufactured Housing  1926, 1980, 2000 NAP                       83  Pads                  4,100,000
31 Loan 5, 19, 30 1 Hilton Garden Inn Birmingham/Lakeshore Drive Birmingham  Jefferson  AL 35209 Hospitality  Select Service  2004 2021                     100  Rooms  87,500.00               8,750,000
32 Loan 19 1 Holiday Inn Express - Crystal River Crystal River  Citrus  FL 34429 Hospitality  Limited Service  2009 2021                       75  Rooms  113,333.33               8,500,000
33 Loan 15, 23 1 Bear Valley Medical and Business Center Victorville  San Bernardino  CA 92395 Office  Suburban  2001-2004 NAP               89,077  SF  93.96               8,375,000
34 Loan 2, 3, 19, 23 1 146-150 Broadway Brooklyn  Kings  NY 11211 Mixed Use  Multifamily / Retail  1900, 1910 NAP                          5  Units  1,550,000.00               7,750,000
35 Loan 16, 30 1 4115 Zero Street Fort Smith  Sebastian  AR 72908 Industrial  Manufacturing  1975 NAP             256,314  SF  29.55               7,575,000
36 Loan 16, 30 1 Glenlock Apartments Morgantown  Monongalia  WV 26505 Multifamily  Student Housing  1964 NAP                     183  Beds  40,163.93               7,350,000
37 Loan   1 22-30 South Munn Avenue East Orange  Essex  NJ 07018 Multifamily  Mid Rise  1924 2019-2025                       50  Units  136,000.00               6,800,000
38 Loan 16, 23 1 Vernon Office Tinley Tinley Park  Will  IL 60477 Office  Suburban  2008 2021               64,290  SF  94.10               6,050,000
39 Loan 19 1 Golf Plaza Mount Prospect  Cook  IL 60056 Retail  Anchored  1968 2006               82,748  SF  72.51               6,000,000
40 Loan 27 1 982 Madison Street Brooklyn  Kings  NY 11221 Multifamily  Mid Rise  2017 NAP                       18  Units  319,444.44               5,750,000
41 Loan 16 1 714 5th Avenue Brooklyn  Kings  NY 11215 Multifamily  Low Rise  1930 2024                       10  Units  530,000.00               5,300,000
42 Loan   1 Akron Drive Winston-Salem  Forsyth  NC 27105 Industrial  Warehouse / Distribution  1947 NAP             170,000  SF  29.65               5,040,000
43 Loan   1 Stone Gate Terrace Wichita Falls  Wichita  TX 76306 Multifamily  Garden  2005 NAP                       48  Units  89,062.50               4,275,000
44 Loan 16 1 Greenwood Manor Decatur  Macon  IL 62523 Multifamily  Garden  1968 NAP                     108  Units  37,037.04               4,000,000

 

 A-1-2 

 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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
          6, 7 6, 7   8   9 9 9 9  
1 Loan 1, 3, 5, 7, 12, 13, 14, 16, 19, 28, 31 1 CityCenter (Aria & Vdara)                   75,000,000        75,000,000 6.07880916113333% 0.015059% 6.06375016113333%  NAP         385,202.32  NAP                 4,622,427.84 Interest Only
2 Loan 13, 16, 27 1 Willow Glen                   58,000,000        58,000,000 6.26300% 0.01630% 6.24670%  NAP         306,916.00  NAP                 3,682,992.00 Interest Only
3 Loan 4 1 300 Four Falls                   57,962,024        54,834,422 6.84600% 0.01630% 6.82970%              379,895.50  NAP            4,558,746.00  NAP  Amortizing Balloon
4 Loan 2, 4, 5, 6, 7, 10, 12 10 ActivSpace Portfolio                   50,000,000        50,000,000 5.73800% 0.01630% 5.72170%  NAP         242,403.94  NAP                 2,908,847.28 Interest Only
4.01 Property   1 Mission                   11,028,169        11,028,169                    
4.02 Property   1 Berkeley                      7,880,282           7,880,282                    
4.03 Property   1 West Seattle                      5,915,493           5,915,493                    
4.04 Property   1 Quimby Raleigh                      5,126,761           5,126,761                    
4.05 Property   1 Ballard                      4,063,380           4,063,380                    
4.06 Property   1 North Seattle                      4,021,127           4,021,127                    
4.07 Property   1 Salmon Main                      3,373,239           3,373,239                    
4.08 Property   1 Lovejoy                      3,246,479           3,246,479                    
4.09 Property   1 The Zoo                      2,838,028           2,838,028                    
4.10 Property   1 Fremont                      2,507,042           2,507,042                    
5 Loan 1, 2, 7, 12, 19, 23, 31 1 535 & 545 5th Avenue                   39,989,247        39,354,839 7.06000% 0.01630% 7.04370%              248,934.73  NAP            2,987,216.76  NAP  Amortizing Balloon
6 Loan 5, 19 1 Embassy Suites San Luis Obispo                   30,500,000        30,500,000 7.19300% 0.01630% 7.17670%  NAP         185,361.28  NAP                 2,224,335.36 Interest Only
7 Loan 1, 4, 7, 12 1 Northshore Mall                   28,000,000        28,000,000 6.35500% 0.01630% 6.33870%  NAP         150,342.82  NAP                 1,804,113.84 Interest Only
8 Loan 13, 16, 19 1 Northwest Marketplace                   26,000,000        26,000,000 5.08700% 0.01630% 5.07070%  NAP         111,749.14  NAP                 1,340,989.68 Interest Only
9 Loan 19 1 Residence Inn Camarillo                   25,350,000        25,350,000 6.83100% 0.01630% 6.81470%  NAP         146,309.11  NAP                 1,755,709.32 Interest Only
10 Loan 1, 5, 7, 10 1 9911 Belward                   24,740,000        24,740,000 5.00000% 0.01630% 4.98370%  NAP         104,515.05  NAP                 1,254,180.60 Interest Only
11 Loan   1 2000 Corporate Center                   23,400,000        23,400,000 6.23200% 0.01630% 6.21570%  NAP         123,211.83  NAP                 1,478,541.96 Interest Only
12 Loan 19, 20, 30 1 1700 South Santa Fe                   23,150,000        23,150,000 6.55000% 0.05505% 6.49495%  NAP         128,115.42  NAP                 1,537,385.04 Interest Only
13 Loan 20 1 2730 Wilshire                   22,150,000        22,150,000 6.40000% 0.01630% 6.38370%  NAP         119,774.07  NAP                 1,437,288.84 Interest Only
14 Loan 2, 6, 19, 31 2 Cleveland Dual Brand Hotels                   20,991,620        20,171,163 8.31000% 0.01630% 8.29370%              158,652.65  NAP            1,903,831.80  NAP  Amortizing Balloon
15 Loan 3, 7, 10, 12, 16, 19, 23 1 Amazon LAX                   20,000,000        20,000,000 5.50900% 0.01630% 5.49270%  NAP           93,091.90  NAP                 1,117,102.80 Interest Only
16 Loan   1 Oakdale Square Apartments                   19,450,000        19,450,000 5.96900% 0.01630% 5.95270%  NAP           98,091.26  NAP                 1,177,095.12 Interest Only
17 Loan 20, 30 1 Pacific Town Center                   19,100,000        19,100,000 5.96600% 0.01630% 5.94970%  NAP           96,277.71  NAP                 1,155,332.52 Interest Only
18 Loan 3, 4, 5, 7, 16, 18, 27 1 The MC                   19,000,000        19,000,000 6.12000% 0.02505% 6.09495%  NAP           98,245.83  NAP                 1,178,949.96 Interest Only
19 Loan 6, 19 2 Thoroughbred & Tate's                   19,000,000        19,000,000 6.64000% 0.01630% 6.62370%  NAP         106,593.52  NAP                 1,279,122.24 Interest Only
19.01 Property   1 Throughbred Crossing                   10,000,000        10,000,000                    
19.02 Property   1 Tate's Creek Crossing                      9,000,000           9,000,000                    
20 Loan 3, 27 1 658 Driggs Financial                   16,457,000        16,457,000 6.25000% 0.02505% 6.22495%  NAP           86,904.01  NAP                 1,042,848.12 Interest Only
21 Loan 3 1 White Mountain Apartments                   14,000,000        13,492,952 6.01200% 0.01630% 5.99570%                 84,045.11          71,114.17           1,008,541.32                   853,370.04 Interest Only, Amortizing Balloon
22 Loan 3, 27 1 Bella Vista Apartments                   14,000,000        14,000,000 5.79600% 0.01630% 5.77970%  NAP           68,559.17  NAP                    822,710.04 Interest Only
23 Loan   1 Warren Club                   13,950,000        13,469,122 6.25100% 0.06505% 6.18595%                 85,901.62          73,677.15           1,030,819.44                   884,125.80 Interest Only, Amortizing Balloon
24 Loan 4, 18, 19, 23 1 Crossgates Commons                   13,781,628        13,040,322 6.80000% 0.01630% 6.78370%                 89,965.68  NAP            1,079,588.16  NAP  Amortizing Balloon
25 Loan 3, 6, 16, 18, 19, 27 4 Patoma Partners 4-Pack                   13,500,000        13,500,000 6.66700% 0.01630% 6.65070%  NAP           76,045.47  NAP                    912,545.64 Interest Only
25.01 Property   1 545 Metropolitan Avenue                      5,714,109           5,714,109                    
25.02 Property   1 284 Suydam                      3,191,213           3,191,213                    
25.03 Property   1 18-15 Woodbine Street                       2,339,109           2,339,109                    
25.04 Property   1 543 Metropolitan Avenue                      2,255,569           2,255,569                    
26 Loan 16, 31 1 Oakwood Estates                   12,700,000        12,700,000 6.45000% 0.01630% 6.43370%  NAP           69,210.59  NAP                    830,527.08 Interest Only
27 Loan 5, 19 1 Hampton Inn Monroeville                   11,000,000        11,000,000 7.01200% 0.01630% 6.99570%  NAP           65,169.40  NAP                    782,032.80 Interest Only
28 Loan 10 1 The Star on Southside                   11,000,000        11,000,000 6.72500% 0.01630% 6.70870%  NAP           62,502.03  NAP                    750,024.36 Interest Only
29 Loan 19 1 Wingate Atlanta Galleria                   10,500,000        10,500,000 7.39300% 0.01630% 7.37670%  NAP           65,587.20  NAP                    787,046.40 Interest Only
30 Loan 6, 28 2 FG Communities NC Portfolio                   10,200,000        10,200,000 6.68000% 0.02505% 6.65495%  NAP           57,568.61  NAP                    690,823.32 Interest Only
30.01 Property   1 Acony Bell                      6,100,000           6,100,000                    
30.02 Property   1 Lone Oak MHC                      4,100,000           4,100,000                    
31 Loan 5, 19, 30 1 Hilton Garden Inn Birmingham/Lakeshore Drive                      8,750,000           8,750,000 7.86000% 0.01630% 7.84370%  NAP           58,108.51  NAP                    697,302.12 Interest Only
32 Loan 19 1 Holiday Inn Express - Crystal River                      8,500,000           8,500,000 6.74300% 0.01630% 6.72670%  NAP           48,426.29  NAP                    581,115.48 Interest Only
33 Loan 15, 23 1 Bear Valley Medical and Business Center                      8,369,458           7,914,495 6.81000% 0.02505% 6.78495%                 54,654.53  NAP               655,854.36  NAP  Amortizing Balloon
34 Loan 2, 3, 19, 23 1 146-150 Broadway                      7,750,000           7,750,000 6.60000% 0.01630% 6.58370%  NAP           43,217.01  NAP                    518,604.12 Interest Only
35 Loan 16, 30 1 4115 Zero Street                      7,575,000           7,575,000 6.84400% 0.01630% 6.82770%  NAP           43,802.79  NAP                    525,633.48 Interest Only
36 Loan 16, 30 1 Glenlock Apartments                      7,350,000           7,350,000 6.30200% 0.01630% 6.28570%  NAP           39,135.86  NAP                    469,630.32 Interest Only
37 Loan   1 22-30 South Munn Avenue                      6,800,000           6,800,000 6.10000% 0.01630% 6.08370%  NAP           35,046.76  NAP                    420,561.12 Interest Only
38 Loan 16, 23 1 Vernon Office Tinley                      6,050,000           6,050,000 6.56200% 0.01630% 6.54570%  NAP           33,542.91  NAP                    402,514.92 Interest Only
39 Loan 19 1 Golf Plaza                      6,000,000           6,000,000 5.99700% 0.01630% 5.98070%  NAP           30,401.46  NAP                    364,817.52 Interest Only
40 Loan 27 1 982 Madison Street                      5,750,000           5,750,000 6.70000% 0.01630% 6.68370%  NAP           32,550.06  NAP                    390,600.72 Interest Only
41 Loan 16 1 714 5th Avenue                      5,300,000           5,300,000 6.40000% 0.01630% 6.38370%  NAP           28,659.26  NAP                    343,911.12 Interest Only
42 Loan   1 Akron Drive                      5,040,000           5,040,000 6.95400% 0.01630% 6.93770%  NAP           29,612.45  NAP                    355,349.40 Interest Only
43 Loan   1 Stone Gate Terrace                      4,275,000           4,275,000 6.55000% 0.01630% 6.53370%  NAP           23,658.46  NAP                    283,901.52 Interest Only
44 Loan 16 1 Greenwood Manor                      4,000,000           4,000,000 6.20444% 0.01630% 6.18814%  NAP           20,968.71  NAP                    251,624.52 Interest Only

 

 A-1-3 

 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name ARD Loan (Yes / No) Interest Accrual Method Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Seasoning (Mos.) Payment Due Date First Payment Date First P&I Payment Date
          11                        
1 Loan 1, 3, 5, 7, 12, 13, 14, 16, 19, 28, 31 1 CityCenter (Aria & Vdara) No Actual/360 60 58 60 58 0 0 12/9/2025 2 9 1/9/2026 NAP
2 Loan 13, 16, 27 1 Willow Glen No Actual/360 60 59 60 59 0 0 12/19/2025 1 6 2/6/2026 NAP
3 Loan 4 1 300 Four Falls No Actual/360 0 0 60 59 360 359 1/7/2026 1 6 2/6/2026 2/6/2026
4 Loan 2, 4, 5, 6, 7, 10, 12 10 ActivSpace Portfolio No Actual/360 60 59 60 59 0 0 12/9/2025 1 6 2/6/2026 NAP
4.01 Property   1 Mission                          
4.02 Property   1 Berkeley                          
4.03 Property   1 West Seattle                          
4.04 Property   1 Quimby Raleigh                          
4.05 Property   1 Ballard                          
4.06 Property   1 North Seattle                          
4.07 Property   1 Salmon Main                          
4.08 Property   1 Lovejoy                          
4.09 Property   1 The Zoo                          
4.10 Property   1 Fremont                          
5 Loan 1, 2, 7, 12, 19, 23, 31 1 535 & 545 5th Avenue No Actual/360 0 0 60 59 3720 3719 1/9/2026 1 9 2/9/2026 2/9/2026
6 Loan 5, 19 1 Embassy Suites San Luis Obispo No Actual/360 60 59 60 59 0 0 12/23/2025 1 6 2/6/2026 NAP
7 Loan 1, 4, 7, 12 1 Northshore Mall No Actual/360 60 59 60 59 0 0 12/18/2025 1 1 2/1/2026 NAP
8 Loan 13, 16, 19 1 Northwest Marketplace No Actual/360 60 59 60 59 0 0 12/24/2025 1 6 2/6/2026 NAP
9 Loan 19 1 Residence Inn Camarillo No Actual/360 60 59 60 59 0 0 12/15/2025 1 6 2/6/2026 NAP
10 Loan 1, 5, 7, 10 1 9911 Belward No Actual/360 60 56 60 56 0 0 9/30/2025 4 6 11/6/2025 NAP
11 Loan   1 2000 Corporate Center No Actual/360 60 59 60 59 0 0 12/29/2025 1 6 2/6/2026 NAP
12 Loan 19, 20, 30 1 1700 South Santa Fe No Actual/360 60 57 60 57 0 0 10/31/2025 3 6 12/6/2025 NAP
13 Loan 20 1 2730 Wilshire No Actual/360 60 59 60 59 0 0 12/30/2025 1 6 2/6/2026 NAP
14 Loan 2, 6, 19, 31 2 Cleveland Dual Brand Hotels No Actual/360 0 0 60 59 360 359 12/23/2025 1 6 2/6/2026 2/6/2026
15 Loan 3, 7, 10, 12, 16, 19, 23 1 Amazon LAX No Actual/360 60 58 60 58 0 0 11/7/2025 2 6 1/6/2026 NAP
16 Loan   1 Oakdale Square Apartments No Actual/360 60 58 60 58 0 0 11/17/2025 2 6 1/6/2026 NAP
17 Loan 20, 30 1 Pacific Town Center No Actual/360 60 59 60 59 0 0 12/18/2025 1 6 2/6/2026 NAP
18 Loan 3, 4, 5, 7, 16, 18, 27 1 The MC No Actual/360 60 57 60 57 0 0 10/7/2025 3 1 12/1/2025 NAP
19 Loan 6, 19 2 Thoroughbred & Tate's No Actual/360 60 59 60 59 0 0 12/30/2025 1 6 2/6/2026 NAP
19.01 Property   1 Throughbred Crossing                          
19.02 Property   1 Tate's Creek Crossing                          
20 Loan 3, 27 1 658 Driggs Financial No Actual/360 60 59 60 59 0 0 12/30/2025 1 1 2/1/2026 NAP
21 Loan 3 1 White Mountain Apartments No Actual/360 24 23 60 59 360 360 12/10/2025 1 6 2/6/2026 2/6/2028
22 Loan 3, 27 1 Bella Vista Apartments No Actual/360 60 58 60 58 0 0 11/7/2025 2 6 1/6/2026 NAP
23 Loan   1 Warren Club No Actual/360 24 23 60 59 360 360 12/22/2025 1 6 2/6/2026 2/6/2028
24 Loan 4, 18, 19, 23 1 Crossgates Commons No Actual/360 0 0 60 58 360 358 11/12/2025 2 6 1/6/2026 1/6/2026
25 Loan 3, 6, 16, 18, 19, 27 4 Patoma Partners 4-Pack No Actual/360 60 59 60 59 0 0 12/23/2025 1 6 2/6/2026 NAP
25.01 Property   1 545 Metropolitan Avenue                          
25.02 Property   1 284 Suydam                          
25.03 Property   1 18-15 Woodbine Street                           
25.04 Property   1 543 Metropolitan Avenue                          
26 Loan 16, 31 1 Oakwood Estates No Actual/360 60 59 60 59 0 0 1/2/2026 1 6 2/6/2026 NAP
27 Loan 5, 19 1 Hampton Inn Monroeville No Actual/360 60 59 60 59 0 0 12/12/2025 1 6 2/6/2026 NAP
28 Loan 10 1 The Star on Southside No Actual/360 60 58 60 58 0 0 11/20/2025 2 6 1/6/2026 NAP
29 Loan 19 1 Wingate Atlanta Galleria No Actual/360 60 59 60 59 0 0 12/19/2025 1 6 2/6/2026 NAP
30 Loan 6, 28 2 FG Communities NC Portfolio No Actual/360 60 58 60 58 0 0 12/1/2025 2 1 1/1/2026 NAP
30.01 Property   1 Acony Bell                          
30.02 Property   1 Lone Oak MHC                          
31 Loan 5, 19, 30 1 Hilton Garden Inn Birmingham/Lakeshore Drive No Actual/360 60 58 60 58 0 0 11/24/2025 2 6 1/6/2026 NAP
32 Loan 19 1 Holiday Inn Express - Crystal River No Actual/360 60 59 60 59 0 0 12/19/2025 1 6 2/6/2026 NAP
33 Loan 15, 23 1 Bear Valley Medical and Business Center No Actual/360 0 0 60 59 360 359 12/5/2025 1 1 2/1/2026 2/1/2026
34 Loan 2, 3, 19, 23 1 146-150 Broadway No Actual/360 60 56 60 56 0 0 9/22/2025 4 6 11/6/2025 NAP
35 Loan 16, 30 1 4115 Zero Street No Actual/360 60 58 60 58 0 0 12/1/2025 2 6 1/6/2026 NAP
36 Loan 16, 30 1 Glenlock Apartments No Actual/360 60 59 60 59 0 0 12/19/2025 1 6 2/6/2026 NAP
37 Loan   1 22-30 South Munn Avenue No Actual/360 60 59 60 59 0 0 12/17/2025 1 6 2/6/2026 NAP
38 Loan 16, 23 1 Vernon Office Tinley No Actual/360 60 59 60 59 0 0 1/7/2026 1 6 2/6/2026 NAP
39 Loan 19 1 Golf Plaza No Actual/360 60 59 60 59 0 0 12/19/2025 1 6 2/6/2026 NAP
40 Loan 27 1 982 Madison Street No Actual/360 60 57 60 57 0 0 10/24/2025 3 6 12/6/2025 NAP
41 Loan 16 1 714 5th Avenue No Actual/360 60 59 60 59 0 0 12/11/2025 1 6 2/6/2026 NAP
42 Loan   1 Akron Drive No Actual/360 60 60 60 60 0 0 1/8/2026 0 6 3/6/2026 NAP
43 Loan   1 Stone Gate Terrace No Actual/360 60 57 60 57 0 0 10/24/2025 3 6 12/6/2025 NAP
44 Loan 16 1 Greenwood Manor No Actual/360 60 59 60 59 0 0 12/31/2025 1 6 2/6/2026 NAP

 

 A-1-4 

 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Maturity Date or Anticipated Repayment Date Final Maturity Date Grace Period - Late Fee (Days) Grace Period - Default (Days) Prepayment Provision Most Recent EGI ($)  Most Recent Expenses ($)   Most Recent NOI ($) 
              10 10 12      
1 Loan 1, 3, 5, 7, 12, 13, 14, 16, 19, 28, 31 1 CityCenter (Aria & Vdara) 12/9/2030 12/9/2030 0 0 YM0.5(26),DorYM0.5(27),O(7) 1,611,366,280 975,978,925 635,387,355
2 Loan 13, 16, 27 1 Willow Glen 1/6/2031 1/6/2031 0 0 L(25),D(28),O(7) 6,416,735 1,687,973 4,728,762
3 Loan 4 1 300 Four Falls 1/6/2031 1/6/2031 0 0 L(25),D(28),O(7) 10,212,244 3,487,523 6,724,721
4 Loan 2, 4, 5, 6, 7, 10, 12 10 ActivSpace Portfolio 1/6/2031 1/6/2031 5 (Once per loan term) 0 L(25),D(31),O(4) 10,475,493 2,757,477 7,718,016
4.01 Property   1 Mission           2,092,715 547,775 1,544,940
4.02 Property   1 Berkeley           1,651,775 398,549 1,253,226
4.03 Property   1 West Seattle           1,245,635 307,095 938,540
4.04 Property   1 Quimby Raleigh           1,020,121 278,214 741,907
4.05 Property   1 Ballard           853,740 221,476 632,264
4.06 Property   1 North Seattle           849,468 211,539 637,929
4.07 Property   1 Salmon Main           897,521 267,910 629,611
4.08 Property   1 Lovejoy           689,242 194,450 494,792
4.09 Property   1 The Zoo           620,951 169,195 451,756
4.10 Property   1 Fremont           554,325 161,274 393,051
5 Loan 1, 2, 7, 12, 19, 23, 31 1 535 & 545 5th Avenue 1/9/2031 1/9/2031 0 0 L(23),YM1(2),DorYM1(31),O(4) 45,186,806 16,795,633 28,391,172
6 Loan 5, 19 1 Embassy Suites San Luis Obispo 1/6/2031 1/6/2031 0 0 L(25),D(30),O(5) 13,773,892 9,373,607 4,400,285
7 Loan 1, 4, 7, 12 1 Northshore Mall 1/1/2031 1/1/2031 0 0 L(25),D(31),O(4) 39,736,742 13,154,928 26,581,814
8 Loan 13, 16, 19 1 Northwest Marketplace 1/6/2031 1/6/2031 0 0 L(25),D(28),O(7) 4,530,792 1,670,766 2,860,026
9 Loan 19 1 Residence Inn Camarillo 1/6/2031 1/6/2031 0 0 L(25),D(28),O(7) 9,163,093 4,967,936 4,195,156
10 Loan 1, 5, 7, 10 1 9911 Belward 10/6/2030 10/6/2030 5 (Once per trailing 12-month period) 0 L(24),YM1(29),O(7) 25,296,793 2,551,730 22,745,063
11 Loan   1 2000 Corporate Center 1/6/2031 1/6/2031 0 0 L(24),YM1(32),O(4) 3,314,402 578,165 2,736,237
12 Loan 19, 20, 30 1 1700 South Santa Fe 11/6/2030 11/6/2030 0 0 L(27),D(26),O(7) 3,918,296 1,072,553 2,845,742
13 Loan 20 1 2730 Wilshire 1/6/2031 1/6/2031 0 0 L(25),D(28),O(7) 3,594,814 1,419,873 2,174,940
14 Loan 2, 6, 19, 31 2 Cleveland Dual Brand Hotels 1/6/2031 1/6/2031 0 0 L(25),D(28),O(7) 12,485,247 9,461,872 3,023,375
15 Loan 3, 7, 10, 12, 16, 19, 23 1 Amazon LAX 12/6/2030 12/6/2030 10 0 L(26),D(27),O(7) NAV NAV NAV
16 Loan   1 Oakdale Square Apartments 12/6/2030 12/6/2030 0 0 L(26),D(27),O(7) 2,984,279 1,259,164 1,725,115
17 Loan 20, 30 1 Pacific Town Center 1/6/2031 1/6/2031 0 0 L(25),D(30),O(5) 2,041,701 900,954 1,140,747
18 Loan 3, 4, 5, 7, 16, 18, 27 1 The MC 11/1/2030 11/1/2030 0 0 L(25),YM1(29),O(6) 7,209,476 4,260,313 2,949,163
19 Loan 6, 19 2 Thoroughbred & Tate's 1/6/2031 1/6/2031 0 0 L(25),YM1(28),O(7) 3,145,028 1,522,130 1,622,898
19.01 Property   1 Throughbred Crossing           1,654,979 760,328 894,651
19.02 Property   1 Tate's Creek Crossing           1,490,049 761,801 728,248
20 Loan 3, 27 1 658 Driggs Financial 1/1/2031 1/1/2031 0 0 L(25),D(32),O(3) 1,577,526 310,908 1,266,618
21 Loan 3 1 White Mountain Apartments 1/6/2031 1/6/2031 0 0 L(25),D(32),O(3) 2,788,129 1,348,841 1,439,288
22 Loan 3, 27 1 Bella Vista Apartments 12/6/2030 12/6/2030 0 0 L(26),D(27),O(7) 1,759,650 330,494 1,429,156
23 Loan   1 Warren Club 1/6/2031 1/6/2031 0 0 L(25),D(32),O(3) 2,755,082 1,519,227 1,235,855
24 Loan 4, 18, 19, 23 1 Crossgates Commons 12/6/2030 12/6/2030 0 0 L(26),D(30),O(4) 3,675,573 1,865,092 1,810,481
25 Loan 3, 6, 16, 18, 19, 27 4 Patoma Partners 4-Pack 1/6/2031 1/6/2031 0 0 L(11),YM1(42),O(7) 799,771 187,735 612,036
25.01 Property   1 545 Metropolitan Avenue           NAV NAV NAV
25.02 Property   1 284 Suydam           358,098 69,745 288,353
25.03 Property   1 18-15 Woodbine Street            250,134 69,064 181,070
25.04 Property   1 543 Metropolitan Avenue           191,539 48,926 142,612
26 Loan 16, 31 1 Oakwood Estates 1/6/2031 1/6/2031 0 0 L(24),YM1(31),O(5) 1,847,773 723,035 1,124,738
27 Loan 5, 19 1 Hampton Inn Monroeville 1/6/2031 1/6/2031 0 0 L(25),D(31),O(4) 5,704,671 3,818,156 1,886,515
28 Loan 10 1 The Star on Southside 12/6/2030 12/6/2030 5 (Once per trailing 12-month period) 0 (5 for the first such default during the term of the loan) L(26),D(27),O(7) 1,651,978 677,223 974,755
29 Loan 19 1 Wingate Atlanta Galleria 1/6/2031 1/6/2031 0 0 L(24),YM1(29),O(7) 3,313,357 1,740,923 1,572,434
30 Loan 6, 28 2 FG Communities NC Portfolio 12/1/2030 12/1/2030 0 0 L(26),D(31),O(3) 1,167,747 273,677 894,071
30.01 Property   1 Acony Bell           753,852 200,649 553,203
30.02 Property   1 Lone Oak MHC           413,895 73,028 340,867
31 Loan 5, 19, 30 1 Hilton Garden Inn Birmingham/Lakeshore Drive 12/6/2030 12/6/2030 0 0 L(11),YM1(45),O(4) 3,595,837 2,241,363 1,354,474
32 Loan 19 1 Holiday Inn Express - Crystal River 1/6/2031 1/6/2031 0 0 L(25),D(28),O(7) 4,015,531 2,586,156 1,429,375
33 Loan 15, 23 1 Bear Valley Medical and Business Center 1/1/2031 1/1/2031 0 0 L(25),D(32),O(3) 2,069,770 658,704 1,411,066
34 Loan 2, 3, 19, 23 1 146-150 Broadway 10/6/2030 10/6/2030 0 0 L(28),D(25),O(7) 720,832 90,186 630,646
35 Loan 16, 30 1 4115 Zero Street 12/6/2030 12/6/2030 0 0 L(26),D(30),O(4) NAV NAV NAV
36 Loan 16, 30 1 Glenlock Apartments 1/6/2031 1/6/2031 0 0 L(25),D(31),O(4) 1,486,802 452,323 1,034,479
37 Loan   1 22-30 South Munn Avenue 1/6/2031 1/6/2031 0 0 L(25),D(31),O(4) 947,046 325,504 621,541
38 Loan 16, 23 1 Vernon Office Tinley 1/6/2031 1/6/2031 0 0 L(25),D(28),O(7) 1,318,881 328,868 990,012
39 Loan 19 1 Golf Plaza 1/6/2031 1/6/2031 0 0 L(25),D(31),O(4) 1,613,872 688,792 925,080
40 Loan 27 1 982 Madison Street 11/6/2030 11/6/2030 0 0 L(23),YM1(33),O(4) 529,980 64,577 465,404
41 Loan 16 1 714 5th Avenue 1/6/2031 1/6/2031 0 0 L(25),D(31),O(4) NAV NAV NAV
42 Loan   1 Akron Drive 2/6/2031 2/6/2031 0 0 L(24),D(32),O(4) NAV NAV NAV
43 Loan   1 Stone Gate Terrace 11/6/2030 11/6/2030 0 0 L(27),D(26),O(7) 669,630 300,442 369,188
44 Loan 16 1 Greenwood Manor 1/6/2031 1/6/2031 0 0 L(25),D(30),O(5) 1,061,881 543,244 518,637

 

 A-1-5 

 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name  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
          16         16         16
1 Loan 1, 3, 5, 7, 12, 13, 14, 16, 19, 28, 31 1 CityCenter (Aria & Vdara) 9/30/2025  T-12          1,581,469,587 997,735,136            583,734,452 12/31/2024 T-12          1,554,337,182 968,370,899            585,966,283 12/31/2023
2 Loan 13, 16, 27 1 Willow Glen 10/31/2025  T-12                  6,145,444 1,734,749                 4,410,695 12/31/2024 T-12  NAV  NAV  NAV  NAV
3 Loan 4 1 300 Four Falls 11/30/2025  T-12                11,006,992 3,877,660                 7,129,332 12/31/2024 T-12                10,612,517 3,695,160                 6,917,358 12/31/2023
4 Loan 2, 4, 5, 6, 7, 10, 12 10 ActivSpace Portfolio 8/31/2025  T-12                10,219,862 2,623,294                 7,596,568 12/31/2024 T-12                10,213,594 2,385,827                 7,827,767 12/31/2023
4.01 Property   1 Mission 8/31/2025  T-12                  2,045,143 516,830                 1,528,313 12/31/2024 T-12                  2,052,690 473,507                 1,579,183 12/31/2023
4.02 Property   1 Berkeley 8/31/2025  T-12                  1,631,784 378,143                 1,253,641 12/31/2024 T-12                  1,708,171 359,130                 1,349,041 12/31/2023
4.03 Property   1 West Seattle 8/31/2025  T-12                  1,157,958 278,686                    879,272 12/31/2024 T-12                  1,143,520 234,871                    908,649 12/31/2023
4.04 Property   1 Quimby Raleigh 8/31/2025  T-12                     991,860 260,589                    731,271 12/31/2024 T-12                  1,038,352 238,437                    799,915 12/31/2023
4.05 Property   1 Ballard 8/31/2025  T-12                     837,617 217,145                    620,472 12/31/2024 T-12                      832,005 200,265                    631,740 12/31/2023
4.06 Property   1 North Seattle 8/31/2025  T-12                     840,884 206,119                    634,765 12/31/2024 T-12                      811,238 186,179                    625,059 12/31/2023
4.07 Property   1 Salmon Main 8/31/2025  T-12                     891,084 258,738                    632,346 12/31/2024 T-12                      862,863 238,448                    624,415 12/31/2023
4.08 Property   1 Lovejoy 8/31/2025  T-12                     678,132 185,354                    492,778 12/31/2024 T-12                      651,099 167,822                    483,277 12/31/2023
4.09 Property   1 The Zoo 8/31/2025  T-12                     618,419 170,787                    447,632 12/31/2024 T-12                      600,384 156,015                    444,369 12/31/2023
4.10 Property   1 Fremont 8/31/2025  T-12                     526,981 150,903                    376,078 12/31/2024 T-12                      513,272 131,153                    382,119 12/31/2023
5 Loan 1, 2, 7, 12, 19, 23, 31 1 535 & 545 5th Avenue 10/31/2025  T-12                44,107,572 17,150,259               26,957,312 12/31/2024 T-12                40,365,521 16,770,970              23,594,550 12/31/2023
6 Loan 5, 19 1 Embassy Suites San Luis Obispo 10/31/2025  T-12                13,412,419 9,432,594                 3,979,825 12/31/2024 T-12                12,455,830 9,109,305                 3,346,525 12/31/2023
7 Loan 1, 4, 7, 12 1 Northshore Mall 9/30/2025  T-12                38,780,013 12,274,912               26,505,101 12/31/2024 T-12                37,651,067 11,309,734              26,341,333 12/31/2023
8 Loan 13, 16, 19 1 Northwest Marketplace 10/31/2025  T-12                  4,116,423 1,536,042                 2,580,381 12/31/2024 T-12                  4,465,874 1,499,400                 2,966,474 12/31/2023
9 Loan 19 1 Residence Inn Camarillo 10/31/2025  T-12                  8,777,506 4,962,764                 3,814,742 12/31/2024 T-12                  7,979,956 4,510,765                 3,469,190 12/31/2023
10 Loan 1, 5, 7, 10 1 9911 Belward 6/30/2025  T-12                27,056,316 2,402,254               24,654,063 12/31/2024 T-12                29,410,650 1,979,563              27,431,087 12/31/2023
11 Loan   1 2000 Corporate Center 11/30/2025  T-12                  3,196,194 600,861                 2,595,333 12/31/2024 T-12                  1,365,703 501,439                    864,264 12/31/2023
12 Loan 19, 20, 30 1 1700 South Santa Fe 9/30/2025  T-12                  3,787,986 1,031,269                 2,756,717 12/31/2024 T-12                  3,411,036 914,462                 2,496,574 12/31/2023
13 Loan 20 1 2730 Wilshire 11/30/2025  T-12                  3,191,845 1,438,492                 1,753,354 12/31/2024 T-12                  3,270,156 1,376,393                 1,893,763 12/31/2023
14 Loan 2, 6, 19, 31 2 Cleveland Dual Brand Hotels 10/31/2025  T-12                13,636,280 9,870,790                 3,765,490 12/31/2024 T-12                12,287,160 9,131,603                 3,155,557 12/31/2023
15 Loan 3, 7, 10, 12, 16, 19, 23 1 Amazon LAX NAV  NAV   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV
16 Loan   1 Oakdale Square Apartments 9/30/2025  T-12                  2,886,179 1,188,670                 1,697,509 12/31/2024 T-12                  2,672,340 1,041,382                 1,630,958 12/31/2023
17 Loan 20, 30 1 Pacific Town Center 10/31/2025  T-12                  1,844,780 872,727                    972,052 12/31/2024 T-12  NAV  NAV  NAV  NAV
18 Loan 3, 4, 5, 7, 16, 18, 27 1 The MC 8/31/2025  T-12   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV
19 Loan 6, 19 2 Thoroughbred & Tate's 10/30/2025  T-12                  2,819,400 1,412,040                 1,407,360 12/31/2024 T-12                  2,513,590 1,245,486                 1,268,103 12/31/2023
19.01 Property   1 Throughbred Crossing 10/30/2025  T-12                  1,453,356 704,268                    749,088 12/31/2024 T-12                  1,260,654 621,448                    639,206 12/31/2023
19.02 Property   1 Tate's Creek Crossing 10/30/2025  T-12                  1,366,045 707,772                    658,272 12/31/2024 T-12                  1,252,935 624,038                    628,897 12/31/2023
20 Loan 3, 27 1 658 Driggs Financial 10/31/2025  T-12                  1,569,350 275,178                 1,294,172 12/31/2024 T-12                  1,405,507 137,814                 1,267,692 12/31/2023
21 Loan 3 1 White Mountain Apartments 10/31/2025  T-12                  2,585,989 1,235,601                 1,350,389 12/31/2024 T-12                  2,617,736 1,205,777                 1,411,959 12/31/2023
22 Loan 3, 27 1 Bella Vista Apartments 8/31/2025  T-12                  1,806,589 286,916                 1,519,673 12/31/2024 T-12                  1,316,217 205,560                 1,110,657 12/31/2023
23 Loan   1 Warren Club 11/30/2025  T-12                  2,778,322 1,530,248                 1,248,073 12/31/2024 T-12                  2,683,463 1,385,505                 1,297,958 12/31/2023
24 Loan 4, 18, 19, 23 1 Crossgates Commons 8/31/2025  T-12                  3,752,117 1,851,907                 1,900,211 12/31/2024 T-12                  3,484,815 2,118,390                 1,366,424 12/31/2023
25 Loan 3, 6, 16, 18, 19, 27 4 Patoma Partners 4-Pack 11/30/2025  T-11 Ann.                     738,399 188,783                    549,616 12/31/2024 T-12  NAV  NAV  NAV  NAV
25.01 Property   1 545 Metropolitan Avenue NAV  NAV   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV
25.02 Property   1 284 Suydam 11/30/2025  T-11 Ann.                     337,250 75,633                    261,617 12/31/2024 T-12  NAV  NAV  NAV  NAV
25.03 Property   1 18-15 Woodbine Street  11/30/2025  T-11 Ann.                     223,089 66,116                    156,974 12/31/2024 T-12  NAV  NAV  NAV  NAV
25.04 Property   1 543 Metropolitan Avenue 11/30/2025  T-11 Ann.                     178,060 47,034                    131,025 12/31/2024 T-12  NAV  NAV  NAV  NAV
26 Loan 16, 31 1 Oakwood Estates 8/31/2025  T-12                  1,801,495 892,519                    908,976 12/31/2024 T-12                  1,650,462 718,419                    932,043 12/31/2023
27 Loan 5, 19 1 Hampton Inn Monroeville 10/31/2025  T-12                  5,184,227 3,798,884                 1,385,343 12/31/2024 T-12                  4,856,999 3,588,350                 1,268,649 12/31/2023
28 Loan 10 1 The Star on Southside 9/30/2025  T-12                  1,610,658 713,520                    897,137 12/31/2024 T-12                  1,385,399 659,558                    725,841 12/31/2023
29 Loan 19 1 Wingate Atlanta Galleria 10/31/2025  T-12                  3,338,445 1,876,843                 1,461,603 12/31/2024 T-12                  3,456,241 2,050,845                 1,405,395 12/31/2023
30 Loan 6, 28 2 FG Communities NC Portfolio Various  Various                  1,058,787 309,245                    749,543 12/31/2024 T-12                      285,743 148,674                    137,068 12/31/2023
30.01 Property   1 Acony Bell 9/30/2025  T-12                     710,224 201,907                    508,317 12/31/2024 T-12  NAV  NAV  NAV  NAV
30.02 Property   1 Lone Oak MHC 10/31/2025  T-3 Ann.                     348,563 107,338                    241,225 12/31/2024 T-12                      285,743 148,674                    137,068 12/31/2023
31 Loan 5, 19, 30 1 Hilton Garden Inn Birmingham/Lakeshore Drive 9/30/2025  T-12                  3,492,647 2,267,848                 1,224,798 12/31/2024 T-12                  3,709,826 2,436,995                 1,272,831 12/31/2023
32 Loan 19 1 Holiday Inn Express - Crystal River 10/31/2025  T-12                  3,857,088 2,543,644                 1,313,444 12/31/2024 T-12                  3,529,575 2,266,002                 1,263,573 12/31/2023
33 Loan 15, 23 1 Bear Valley Medical and Business Center 9/30/2025  T-12                  1,977,524 677,859                 1,299,665 12/31/2024 T-12                  1,871,222 659,559                 1,211,663 12/31/2023
34 Loan 2, 3, 19, 23 1 146-150 Broadway 7/31/2025  T-12                     599,020 91,195                    507,825 12/31/2024 T-12                      630,087 102,104                    527,983 12/31/2023
35 Loan 16, 30 1 4115 Zero Street NAV  NAV   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV
36 Loan 16, 30 1 Glenlock Apartments 6/30/2025  T-12                  1,409,290 463,918                    945,372 12/31/2024 T-12                  1,360,426 440,547                    919,879 12/31/2023
37 Loan   1 22-30 South Munn Avenue 11/30/2025  T-12                     917,354 318,476                    598,878 12/31/2024 T-12                      862,369 324,592                    537,777 12/31/2023
38 Loan 16, 23 1 Vernon Office Tinley 11/11/2025  T-12                  1,267,473 361,502                    905,971 12/31/2024 T-12                  1,285,647 343,632                    942,015 12/31/2023
39 Loan 19 1 Golf Plaza 9/30/2025  T-12                  1,593,209 708,139                    885,070 12/31/2024 T-12                  1,522,329 674,623                    847,706 12/31/2023
40 Loan 27 1 982 Madison Street 9/30/2025  T-12                     494,835 76,598                    418,238 12/31/2024 T-12                      503,706 78,983                    424,723 12/31/2023
41 Loan 16 1 714 5th Avenue NAV  NAV   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV
42 Loan   1 Akron Drive NAV  NAV   NAV  NAV  NAV  NAV NAV  NAV  NAV  NAV  NAV
43 Loan   1 Stone Gate Terrace 9/30/2025  T-12                     658,855 310,931                    347,924 12/31/2024 T-12                      602,563 314,103                    288,460 12/31/2023
44 Loan 16 1 Greenwood Manor 9/30/2025  T-12                     980,457 560,277                    420,180 12/31/2024 T-12                      831,777 576,517                    255,260 12/31/2023

 

 A-1-6 

 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Third Most Recent Description Underwritten Economic Occupancy (%) Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($)  Underwritten TI / LC ($)   Underwritten Net Cash Flow ($)  Underwritten NOI DSCR (x)  Underwritten NCF DSCR (x)   Underwritten NOI Debt Yield (%) 
                    15                           15   7, 14 7, 14 7
1 Loan 1, 3, 5, 7, 12, 13, 14, 16, 19, 28, 31 1 CityCenter (Aria & Vdara) T-12 94.8%         1,629,791,517 997,391,757            632,399,759 24,446,873 0                607,952,887 4.64 4.46 24.8%
2 Loan 13, 16, 27 1 Willow Glen NAV 94.0%                 7,128,468 1,747,034                5,381,433 56,000 0                     5,325,433 1.46 1.45 9.3%
3 Loan 4 1 300 Four Falls T-12 91.6%               12,031,104 3,609,192                8,421,913 59,713 894,974                     7,467,226 1.85 1.64 14.5%
4 Loan 2, 4, 5, 6, 7, 10, 12 10 ActivSpace Portfolio T-12 90.1%               10,724,498 2,372,328                8,352,170 24,960 0                     8,327,210 2.02 2.02 11.8%
4.01 Property   1 Mission T-12 NAV                 2,142,459 471,265                1,671,195 4,391 0                     1,666,803      
4.02 Property   1 Berkeley T-12 NAV                 1,691,038 342,882                1,348,156 3,417 0                     1,344,739      
4.03 Property   1 West Seattle T-12 NAV                 1,275,244 264,202                1,011,042 2,890 0                     1,008,152      
4.04 Property   1 Quimby Raleigh T-12 NAV                 1,044,370 239,355                    805,015 2,883 0                        802,132      
4.05 Property   1 Ballard T-12 NAV                    874,034 190,541                    683,492 2,049 0                        681,443      
4.06 Property   1 North Seattle T-12 NAV                    869,660 181,992                    687,668 2,346 0                        685,321      
4.07 Property   1 Salmon Main T-12 NAV                    918,855 230,490                    688,366 2,239 0                        686,126      
4.08 Property   1 Lovejoy T-12 NAV                    705,625 167,290                    538,335 1,667 0                        536,668      
4.09 Property   1 The Zoo T-12 NAV                    635,711 145,563                    490,148 1,493 0                        488,656      
4.10 Property   1 Fremont T-12 NAV                    567,501 138,748                    428,753 1,583 0                        427,170      
5 Loan 1, 2, 7, 12, 19, 23, 31 1 535 & 545 5th Avenue T-12 91.4%               46,570,727 16,373,927              30,196,800 101,441 0                   30,095,359 1.30 1.30 9.7%
6 Loan 5, 19 1 Embassy Suites San Luis Obispo T-12 83.4%               13,773,892 9,571,757                4,202,135 550,956 0                     3,651,179 1.89 1.64 13.8%
7 Loan 1, 4, 7, 12 1 Northshore Mall T-12 91.6%               40,846,182 13,531,417              27,314,765 227,503 1,137,515                   25,949,747 2.42 2.30 15.6%
8 Loan 13, 16, 19 1 Northwest Marketplace T-12 93.8%                 4,583,310 1,610,259                2,973,051 27,430 143,575                     2,802,046 2.22 2.09 11.4%
9 Loan 19 1 Residence Inn Camarillo T-12 90.3%                 9,163,093 5,094,408                4,068,684 458,155 0                     3,610,530 2.32 2.06 16.1%
10 Loan 1, 5, 7, 10 1 9911 Belward T-12 99.0%               27,852,899 5,570,580              22,282,319 0 0                   22,282,319 3.41 3.41 17.3%
11 Loan   1 2000 Corporate Center T-12 95.0%                 3,305,840 641,903                2,663,937 25,252 105,215                     2,533,470 1.80 1.71 11.4%
12 Loan 19, 20, 30 1 1700 South Santa Fe T-12 78.6%                 3,842,569 904,492                2,938,078 36,401 91,003                     2,810,674 1.91 1.83 12.7%
13 Loan 20 1 2730 Wilshire T-12 79.6%                 3,947,945 1,466,814                2,481,131 12,103 60,517                     2,408,510 1.73 1.68 11.2%
14 Loan 2, 6, 19, 31 2 Cleveland Dual Brand Hotels T-12 57.1%               12,485,247 9,133,361                3,351,886 499,410 0                     2,852,476 1.76 1.50 16.0%
15 Loan 3, 7, 10, 12, 16, 19, 23 1 Amazon LAX NAV 100.0%               15,128,260 3,025,652              12,102,608 82,254 0                   12,020,354 1.86 1.85 10.4%
16 Loan   1 Oakdale Square Apartments T-12 93.2%                 3,005,815 1,152,181                1,853,634 50,000 0                     1,803,634 1.57 1.53 9.5%
17 Loan 20, 30 1 Pacific Town Center NAV 95.0%                 2,955,159 1,036,202                1,918,957 21,444 107,219                     1,790,294 1.66 1.55 10.0%
18 Loan 3, 4, 5, 7, 16, 18, 27 1 The MC NAV 93.9%               10,520,310 3,142,505                7,377,806 58,250 0                     7,319,556 1.32 1.31 8.2%
19 Loan 6, 19 2 Thoroughbred & Tate's T-12 92.5%                 3,362,986 1,543,442                1,819,544 73,500 0                     1,746,044 1.42 1.37 9.6%
19.01 Property   1 Throughbred Crossing T-12 90.7%                 1,718,009 773,489                    944,520 35,700 0                        908,820      
19.02 Property   1 Tate's Creek Crossing T-12 94.4%                 1,644,978 769,953                    875,025 37,800 0                        837,225      
20 Loan 3, 27 1 658 Driggs Financial T-12 95.0%                 1,574,351 256,227                1,318,124 5,000 9,236                     1,303,889 1.26 1.25 8.0%
21 Loan 3 1 White Mountain Apartments T-12 86.3%                 2,907,872 1,353,941                1,553,931 89,352 0                     1,464,579 1.54 1.45 11.1%
22 Loan 3, 27 1 Bella Vista Apartments T-12 92.6%                 1,704,266 372,351                1,331,915 22,750 0                     1,309,165 1.62 1.59 9.5%
23 Loan   1 Warren Club T-12 89.6%                 2,767,498 1,383,662                1,383,836 54,000 0                     1,329,836 1.34 1.29 9.9%
24 Loan 4, 18, 19, 23 1 Crossgates Commons T-12 86.9%                 4,070,745 1,853,482                2,217,263 50,676 168,922                     1,997,665 2.05 1.85 16.1%
25 Loan 3, 6, 16, 18, 19, 27 4 Patoma Partners 4-Pack NAV 95.0%                 1,370,864 253,208                1,117,656 5,000 15,332                     1,097,325 1.22 1.20 8.3%
25.01 Property   1 545 Metropolitan Avenue NAV 95.0%                    546,131 71,395                    474,736 1,250 6,840                        466,646      
25.02 Property   1 284 Suydam NAV 95.0%                    372,210 75,254                    296,956 1,750 0                        295,206      
25.03 Property   1 18-15 Woodbine Street  NAV 95.0%                    246,240 65,220                    181,020 1,500 0                        179,520      
25.04 Property   1 543 Metropolitan Avenue NAV 95.0%                    206,283 41,340                    164,943 500 8,492                        155,952      
26 Loan 16, 31 1 Oakwood Estates T-12 69.1%                 1,960,946 738,712                1,222,234 0 0                     1,222,234 1.47 1.47 9.6%
27 Loan 5, 19 1 Hampton Inn Monroeville T-12 79.3%                 5,704,671 3,848,117                1,856,554 228,187 0                     1,628,367 2.37 2.08 16.9%
28 Loan 10 1 The Star on Southside T-12 91.7%                 1,772,435 665,979                1,106,456 44,700 0                     1,061,756 1.48 1.42 10.1%
29 Loan 19 1 Wingate Atlanta Galleria T-12 69.5%                 3,313,357 1,738,156                1,575,201 132,534 0                     1,442,666 2.00 1.83 15.0%
30 Loan 6, 28 2 FG Communities NC Portfolio T-12 95.0%                 1,283,554 301,198                    982,356 8,900 0                        973,456 1.42 1.41 9.6%
30.01 Property   1 Acony Bell NAV 95.0%                    752,639 157,383                    595,256 4,750 0                        590,506      
30.02 Property   1 Lone Oak MHC T-12 95.0%                    530,915 143,815                    387,100 4,150 0                        382,950      
31 Loan 5, 19, 30 1 Hilton Garden Inn Birmingham/Lakeshore Drive T-12 68.4%                 3,595,837 2,308,782                1,287,056 143,833 0                     1,143,222 1.85 1.64 14.7%
32 Loan 19 1 Holiday Inn Express - Crystal River T-12 88.0%                 3,844,780 2,515,456                1,329,324 153,791 0                     1,175,533 2.29 2.02 15.6%
33 Loan 15, 23 1 Bear Valley Medical and Business Center T-12 95.0%                 2,117,481 685,258                1,432,223 22,269 113,320                     1,296,634 2.18 1.98 17.1%
34 Loan 2, 3, 19, 23 1 146-150 Broadway T-12 95.8%                    804,982 124,194                    680,788 1,898 4,319                        674,571 1.31 1.30 8.8%
35 Loan 16, 30 1 4115 Zero Street NAV 95.0%                 1,082,772 237,535                    845,237 25,631 0                        819,606 1.61 1.56 11.2%
36 Loan 16, 30 1 Glenlock Apartments T-12 95.0%                 1,362,401 544,097                    818,303 43,512 0                        774,791 1.74 1.65 11.1%
37 Loan   1 22-30 South Munn Avenue T-12 87.1%                    932,878 348,758                    584,119 12,500 0                        571,619 1.39 1.36 8.6%
38 Loan 16, 23 1 Vernon Office Tinley T-12 88.7%                 1,194,235 315,137                    879,098 14,144 64,894                        800,061 2.18 1.99 14.5%
39 Loan 19 1 Golf Plaza T-12 95.0%                 1,554,258 695,510                    858,748 12,412 68,129                        778,207 2.35 2.13 14.3%
40 Loan 27 1 982 Madison Street T-12 97.5%                    576,718 85,189                    491,529 3,600 0                        487,929 1.26 1.25 8.5%
41 Loan 16 1 714 5th Avenue NAV 97.0%                    534,276 78,127                    456,149 2,000 0                        454,149 1.33 1.32 8.6%
42 Loan   1 Akron Drive NAV 95.0%                    958,801 216,975                    741,826 39,100 0                        702,726 2.09 1.98 14.7%
43 Loan   1 Stone Gate Terrace T-12 94.3%                    675,223 300,306                    374,916 12,000 0                        362,916 1.32 1.28 8.8%
44 Loan 16 1 Greenwood Manor T-12 95.0%                 1,111,081 593,367                    517,714 27,864 0                        489,850 2.06 1.95 12.9%

 

 A-1-7 

 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name  Underwritten NCF Debt Yield (%)   Appraised Value ($)  Appraised Value Type  Appraisal Date   Cut-off Date LTV Ratio (%)   LTV Ratio at Maturity / ARD (%)   Leased Occupancy (%)   Occupancy Date   Single Tenant (Y/N) 
          7 5 5    5, 7   5, 7   3, 4     
1 Loan 1, 3, 5, 7, 12, 13, 14, 16, 19, 28, 31 1 CityCenter (Aria & Vdara) 23.9% 7,032,800,000 As Is 11/25/2025 36.2% 36.2% 94.2% 9/30/2025 NAP
2 Loan 13, 16, 27 1 Willow Glen 9.2% 93,800,000 As Is 9/11/2025 61.8% 61.8% 95.1% 12/5/2025 NAP
3 Loan 4 1 300 Four Falls 12.9% 88,350,000 As Is 11/11/2025 65.6% 62.1% 91.6% 1/1/2026 No
4 Loan 2, 4, 5, 6, 7, 10, 12 10 ActivSpace Portfolio 11.7% 118,730,000 As Portfolio 10/1/2025 59.8% 59.8% 91.3% 10/31/2025  
4.01 Property   1 Mission   25,280,000 As Is 9/30/2025     81.5% 10/31/2025 NAP
4.02 Property   1 Berkeley   18,070,000 As Is 9/30/2025     84.7% 10/31/2025 NAP
4.03 Property   1 West Seattle   13,570,000 As Is 9/29/2025     98.1% 10/31/2025 NAP
4.04 Property   1 Quimby Raleigh   11,750,000 As Is 10/1/2025     95.2% 10/31/2025 NAP
4.05 Property   1 Ballard   9,310,000 As Is 9/29/2025     96.2% 10/31/2025 NAP
4.06 Property   1 North Seattle   9,220,000 As Is 9/29/2025     90.8% 10/31/2025 NAP
4.07 Property   1 Salmon Main   7,730,000 As Is 10/1/2025     96.8% 10/31/2025 NAP
4.08 Property   1 Lovejoy   7,450,000 As Is 10/1/2025     91.1% 10/31/2025 NAP
4.09 Property   1 The Zoo   6,500,000 As Is 9/29/2025     94.1% 10/31/2025 NAP
4.10 Property   1 Fremont   5,750,000 As Is 9/29/2025     97.9% 10/31/2025 NAP
5 Loan 1, 2, 7, 12, 19, 23, 31 1 535 & 545 5th Avenue 9.7% 490,000,000 As Is 11/21/2025 63.2% 62.2% 88.8% 11/18/2025 No
6 Loan 5, 19 1 Embassy Suites San Luis Obispo 12.0% 48,800,000 As Is 9/1/2025 62.5% 62.5% 83.4% 10/31/2025 NAP
7 Loan 1, 4, 7, 12 1 Northshore Mall 14.8% 294,000,000 As Is 11/14/2025 59.5% 59.5% 95.5% 12/10/2025 No
8 Loan 13, 16, 19 1 Northwest Marketplace 10.8% 40,630,000 As Is 11/20/2025 64.0% 64.0% 95.6% 12/10/2025 No
9 Loan 19 1 Residence Inn Camarillo 14.2% 40,000,000 As Is 10/15/2025 63.4% 63.4% 90.3% 10/31/2025 NAP
10 Loan 1, 5, 7, 10 1 9911 Belward 17.3% 317,000,000 Market Value - Assuming Outstanding TIs Funded 8/25/2025 40.6% 40.6% 100.0% 9/30/2025 Yes
11 Loan   1 2000 Corporate Center 10.8% 36,250,000 As Is 11/24/2025 64.6% 64.6% 100.0% 12/1/2025 No
12 Loan 19, 20, 30 1 1700 South Santa Fe 12.1% 37,700,000 As Is 9/29/2025 61.4% 61.4% 76.9% 10/1/2025 No
13 Loan 20 1 2730 Wilshire 10.9% 40,500,000 As Is 10/31/2025 54.7% 54.7% 78.8% 11/1/2025 No
14 Loan 2, 6, 19, 31 2 Cleveland Dual Brand Hotels 13.6% 31,000,000 As Is 10/17/2025 67.7% 65.1% 57.1% 10/31/2025 NAP
15 Loan 3, 7, 10, 12, 16, 19, 23 1 Amazon LAX 10.3% 216,200,000 As Is 9/10/2025 53.8% 53.8% 100.0% 11/7/2025 Yes
16 Loan   1 Oakdale Square Apartments 9.3% 26,850,000 As Is 9/29/2025 72.4% 72.4% 92.0% 11/3/2025 NAP
17 Loan 20, 30 1 Pacific Town Center 9.4% 27,000,000 As Is 11/17/2025 70.7% 70.7% 100.0% 12/9/2025 No
18 Loan 3, 4, 5, 7, 16, 18, 27 1 The MC 8.1% 168,900,000 As Is 8/12/2025 53.3% 53.3% 93.6% 10/7/2025 No
19 Loan 6, 19 2 Thoroughbred & Tate's 9.2% 27,850,000 As Is 8/25/2025 68.2% 68.2% 92.7% 11/25/2025  
19.01 Property   1 Throughbred Crossing   14,600,000 As Is 8/25/2025     89.1% 11/25/2025 NAP
19.02 Property   1 Tate's Creek Crossing   13,250,000 As Is 8/25/2025     96.0% 11/25/2025 NAP
20 Loan 3, 27 1 658 Driggs Financial 7.9% 27,300,000 As Is 11/7/2025 60.3% 60.3% 95.0% 12/9/2025 No
21 Loan 3 1 White Mountain Apartments 10.5% 26,420,000 As Is 12/3/2025 53.0% 51.1% 89.9% 11/20/2025 NAP
22 Loan 3, 27 1 Bella Vista Apartments 9.4% 21,200,000 As Is 9/5/2025 66.0% 66.0% 92.3% 10/22/2025 NAP
23 Loan   1 Warren Club 9.5% 20,100,000 As Is 11/7/2025 69.4% 67.0% 94.4% 12/10/2025 NAP
24 Loan 4, 18, 19, 23 1 Crossgates Commons 14.5% 21,800,000 As Is 9/24/2025 63.2% 59.8% 84.9% 8/1/2025 No
25 Loan 3, 6, 16, 18, 19, 27 4 Patoma Partners 4-Pack 8.1% 20,200,000 As Stabilized 1/16/2026 66.8% 66.8% 100.0% 11/19/2025  
25.01 Property   1 545 Metropolitan Avenue   8,550,000 As Stabilized 1/16/2026     100.0% 11/19/2025 NAP
25.02 Property   1 284 Suydam   4,775,000 As Stabilized 1/16/2026     100.0% 11/19/2025 NAP
25.03 Property   1 18-15 Woodbine Street    3,500,000 As Stabilized 1/16/2026     100.0% 11/19/2025 NAP
25.04 Property   1 543 Metropolitan Avenue   3,375,000 As Stabilized 1/16/2026     100.0% 11/19/2025 Yes
26 Loan 16, 31 1 Oakwood Estates 9.6% 22,300,000 As Is 10/3/2025 57.0% 57.0% 69.1% 12/31/2025 NAP
27 Loan 5, 19 1 Hampton Inn Monroeville 14.8% 17,300,000 As Is (Extraordinary Assumption) 10/17/2025 63.6% 63.6% 79.3% 10/31/2025 NAP
28 Loan 10 1 The Star on Southside 9.7% 16,410,000 As Is 10/3/2025 67.0% 67.0% 94.0% 11/1/2025 NAP
29 Loan 19 1 Wingate Atlanta Galleria 13.7% 15,800,000 As Is 8/27/2025 66.5% 66.5% 69.5% 10/31/2025 NAP
30 Loan 6, 28 2 FG Communities NC Portfolio 9.5% 19,900,000 As Is Various 51.3% 51.3% 99.4% 11/4/2025  
30.01 Property   1 Acony Bell   11,900,000 As Is 10/3/2025     100.0% 11/4/2025 NAP
30.02 Property   1 Lone Oak MHC   8,000,000 As Is 8/7/2025     98.8% 11/4/2025 NAP
31 Loan 5, 19, 30 1 Hilton Garden Inn Birmingham/Lakeshore Drive 13.1% 12,800,000 As Is (Extraordinary Assumption) 10/8/2025 68.4% 68.4% 68.4% 9/30/2025 NAP
32 Loan 19 1 Holiday Inn Express - Crystal River 13.8% 12,300,000 As Is 11/4/2025 69.1% 69.1% 92.0% 10/31/2025 NAP
33 Loan 15, 23 1 Bear Valley Medical and Business Center 15.5% 19,500,000 As Is 9/23/2025 42.9% 40.6% 100.0% 10/8/2025 No
34 Loan 2, 3, 19, 23 1 146-150 Broadway 8.7% 13,000,000 As Is 7/14/2025 59.6% 59.6% 100.0% 9/1/2025 No
35 Loan 16, 30 1 4115 Zero Street 10.8% 10,900,000 As Is 9/29/2025 69.5% 69.5% 100.0% 12/1/2025 Yes
36 Loan 16, 30 1 Glenlock Apartments 10.5% 11,410,000 As Is 9/22/2025 64.4% 64.4% 99.5% 8/20/2025 NAP
37 Loan   1 22-30 South Munn Avenue 8.4% 10,120,000 As Is 10/1/2025 67.2% 67.2% 92.0% 12/1/2025 NAP
38 Loan 16, 23 1 Vernon Office Tinley 13.2% 9,700,000 As Is 11/12/2025 62.4% 62.4% 88.6% 1/5/2026 No
39 Loan 19 1 Golf Plaza 13.0% 11,000,000 As Is 10/21/2025 54.5% 54.5% 100.0% 12/4/2025 No
40 Loan 27 1 982 Madison Street 8.5% 8,500,000 As Is 7/22/2025 67.6% 67.6% 100.0% 10/22/2025 NAP
41 Loan 16 1 714 5th Avenue 8.6% 7,600,000 As Is 8/12/2025 69.7% 69.7% 100.0% 10/28/2025 NAP
42 Loan   1 Akron Drive 13.9% 7,200,000 As Is 7/10/2025 70.0% 70.0% 100.0% 1/8/2026 Yes
43 Loan   1 Stone Gate Terrace 8.5% 6,400,000 As Is 9/25/2025 66.8% 66.8% 95.8% 10/9/2025 NAP
44 Loan 16 1 Greenwood Manor 12.2% 7,100,000 As Is 10/20/2025 56.3% 56.3% 97.2% 10/30/2025 NAP

 

 A-1-8 

 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name  Largest Tenant   Largest Tenant SF   Largest Tenant % of NRA  Largest Tenant Lease Expiration Date Second Largest Tenant Second Largest Tenant SF Second Largest Tenant % of NRA Second Largest Tenant Lease Expiration Date
          21, 22, 23     23 23     23
1 Loan 1, 3, 5, 7, 12, 13, 14, 16, 19, 28, 31 1 CityCenter (Aria & Vdara) NAP NAP NAP NAP NAP  NAP  NAP NAP
2 Loan 13, 16, 27 1 Willow Glen NAP NAP NAP NAP NAP  NAP  NAP NAP
3 Loan 4 1 300 Four Falls Tandigm 35,856 12.0% 6/30/2031 John Templeton Foundation                   33,698 11.3% 10/31/2030
4 Loan 2, 4, 5, 6, 7, 10, 12 10 ActivSpace Portfolio                 
4.01 Property   1 Mission NAP NAP NAP NAP NAP  NAP  NAP NAP
4.02 Property   1 Berkeley NAP NAP NAP NAP NAP  NAP  NAP NAP
4.03 Property   1 West Seattle NAP NAP NAP NAP NAP  NAP  NAP NAP
4.04 Property   1 Quimby Raleigh NAP NAP NAP NAP NAP  NAP  NAP NAP
4.05 Property   1 Ballard NAP NAP NAP NAP NAP  NAP  NAP NAP
4.06 Property   1 North Seattle NAP NAP NAP NAP NAP  NAP  NAP NAP
4.07 Property   1 Salmon Main NAP NAP NAP NAP NAP  NAP  NAP NAP
4.08 Property   1 Lovejoy NAP NAP NAP NAP NAP  NAP  NAP NAP
4.09 Property   1 The Zoo NAP NAP NAP NAP NAP  NAP  NAP NAP
4.10 Property   1 Fremont NAP NAP NAP NAP NAP  NAP  NAP NAP
5 Loan 1, 2, 7, 12, 19, 23, 31 1 535 & 545 5th Avenue Empire Offices 535 Fifth Holdings LLC 48,758 9.6% 8/31/2031 Best Buy Stores, L.P.                     36,787 7.3% 3/31/2031
6 Loan 5, 19 1 Embassy Suites San Luis Obispo NAP NAP NAP NAP NAP  NAP  NAP NAP
7 Loan 1, 4, 7, 12 1 Northshore Mall Dick's House of Sport 138,000 12.1% 2/28/2035 Lifetime Fitness                 125,000 11.0% 1/31/2042
8 Loan 13, 16, 19 1 Northwest Marketplace Ross Dress for Less 30,187 16.5% 1/31/2028 dd's Discount Store                   21,532 11.8% 1/31/2030
9 Loan 19 1 Residence Inn Camarillo NAP NAP NAP NAP NAP  NAP  NAP NAP
10 Loan 1, 5, 7, 10 1 9911 Belward Human Genome Sciences, Inc. 289,912 100.0% 5/31/2034 NAP  NAP  NAP NAP
11 Loan   1 2000 Corporate Center ALE USA  55,215 52.5% 4/30/2033 Tesla                   50,000 47.5% 9/30/2033
12 Loan 19, 20, 30 1 1700 South Santa Fe Susanne Vielmetter 32,100 17.6% 4/20/2029 Warren Lotas, LLC                   18,324 10.1% 8/14/2026
13 Loan 20 1 2730 Wilshire Matrix Physical Therapy  4,050 6.7% 5/31/2027 Imagen Santa Monica Bay Dental Support Services, LLC                       3,916 6.5% 5/31/2028
14 Loan 2, 6, 19, 31 2 Cleveland Dual Brand Hotels NAP NAP NAP NAP NAP  NAP  NAP NAP
15 Loan 3, 7, 10, 12, 16, 19, 23 1 Amazon LAX Amazon.com Services LLC 703,728 100.0% 5/31/2039 NAP  NAP  NAP NAP
16 Loan   1 Oakdale Square Apartments NAP NAP NAP NAP NAP  NAP  NAP NAP
17 Loan 20, 30 1 Pacific Town Center Chuze Fitness 49,835 34.9% 7/31/2040 Smart & Final Extra!                   30,004 21.0% 1/31/2029
18 Loan 3, 4, 5, 7, 16, 18, 27 1 The MC Food Bazaar 36,097 100.0% 10/18/2043 NAP  NAP  NAP NAP
19 Loan 6, 19 2 Thoroughbred & Tate's                 
19.01 Property   1 Throughbred Crossing NAP NAP NAP NAP NAP  NAP  NAP NAP
19.02 Property   1 Tate's Creek Crossing NAP NAP NAP NAP NAP  NAP  NAP NAP
20 Loan 3, 27 1 658 Driggs Financial Westville 3,263 53.0% 11/30/2032 Inday                      2,894 47.0% 10/31/2032
21 Loan 3 1 White Mountain Apartments NAP NAP NAP NAP NAP  NAP  NAP NAP
22 Loan 3, 27 1 Bella Vista Apartments NAP NAP NAP NAP NAP  NAP  NAP NAP
23 Loan   1 Warren Club NAP NAP NAP NAP NAP  NAP  NAP NAP
24 Loan 4, 18, 19, 23 1 Crossgates Commons At Home 82,551 24.4% 10/1/2032 Urban Air                   44,089 13.1% 6/30/2034
25 Loan 3, 6, 16, 18, 19, 27 4 Patoma Partners 4-Pack                 
25.01 Property   1 545 Metropolitan Avenue NAP NAP NAP NAP NAP  NAP  NAP NAP
25.02 Property   1 284 Suydam NAP NAP NAP NAP NAP  NAP  NAP NAP
25.03 Property   1 18-15 Woodbine Street  NAP NAP NAP NAP NAP  NAP  NAP NAP
25.04 Property   1 543 Metropolitan Avenue Koffea LLC 1,258 100.0% 5/31/2033 NAP  NAP  NAP NAP
26 Loan 16, 31 1 Oakwood Estates NAP NAP NAP NAP NAP  NAP  NAP NAP
27 Loan 5, 19 1 Hampton Inn Monroeville NAP NAP NAP NAP NAP  NAP  NAP NAP
28 Loan 10 1 The Star on Southside NAP NAP NAP NAP NAP  NAP  NAP NAP
29 Loan 19 1 Wingate Atlanta Galleria NAP NAP NAP NAP NAP  NAP  NAP NAP
30 Loan 6, 28 2 FG Communities NC Portfolio                 
30.01 Property   1 Acony Bell NAP NAP NAP NAP NAP  NAP  NAP NAP
30.02 Property   1 Lone Oak MHC NAP NAP NAP NAP NAP  NAP  NAP NAP
31 Loan 5, 19, 30 1 Hilton Garden Inn Birmingham/Lakeshore Drive NAP NAP NAP NAP NAP  NAP  NAP NAP
32 Loan 19 1 Holiday Inn Express - Crystal River NAP NAP NAP NAP NAP  NAP  NAP NAP
33 Loan 15, 23 1 Bear Valley Medical and Business Center County of San Bernardino DAAS 12,684 14.2% 4/30/2030 County of San Bernardino Workforce Development                   10,500 11.8% 1/31/2028
34 Loan 2, 3, 19, 23 1 146-150 Broadway 146 Broadway Associates / Baby's All Right 4,319 100.0% 3/31/2029 NAP  NAP  NAP NAP
35 Loan 16, 30 1 4115 Zero Street Stryten Energy 256,314 100.0% 9/30/2037 NAP  NAP  NAP NAP
36 Loan 16, 30 1 Glenlock Apartments NAP NAP NAP NAP NAP  NAP  NAP NAP
37 Loan   1 22-30 South Munn Avenue NAP NAP NAP NAP NAP  NAP  NAP NAP
38 Loan 16, 23 1 Vernon Office Tinley Vehicle Management Sol. 11,764 18.3% 11/30/2031 RHM                      6,865 10.7% 10/14/2029
39 Loan 19 1 Golf Plaza Montrose Market 30,000 36.3% 2/28/2029 Ace Hardware                   12,400 15.0% 7/31/2027
40 Loan 27 1 982 Madison Street NAP NAP NAP NAP NAP  NAP  NAP NAP
41 Loan 16 1 714 5th Avenue NAP NAP NAP NAP NAP  NAP  NAP NAP
42 Loan   1 Akron Drive Packaging Systems, LLC 170,000 100.0% 12/31/2036 NAP  NAP  NAP NAP
43 Loan   1 Stone Gate Terrace NAP NAP NAP NAP NAP  NAP  NAP NAP
44 Loan 16 1 Greenwood Manor NAP NAP NAP NAP NAP  NAP  NAP NAP

 

 A-1-9 

 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Third Largest Tenant Third Largest Tenant SF Third Largest Tenant % of NRA Third Largest Tenant Lease Expiration Date Fourth Largest Tenant Fourth Largest Tenant SF Fourth Largest Tenant % of NRA Fourth Largest Tenant Lease Expiration Date
          23     23        
1 Loan 1, 3, 5, 7, 12, 13, 14, 16, 19, 28, 31 1 CityCenter (Aria & Vdara) NAP NAP NAP NAP NAP NAP NAP NAP
2 Loan 13, 16, 27 1 Willow Glen NAP NAP NAP NAP NAP NAP NAP NAP
3 Loan 4 1 300 Four Falls BTG International 29,041 9.7% 12/31/2029 Bank of America 21,308 7.1% 7/31/2028
4 Loan 2, 4, 5, 6, 7, 10, 12 10 ActivSpace Portfolio                
4.01 Property   1 Mission NAP NAP NAP NAP NAP NAP NAP NAP
4.02 Property   1 Berkeley NAP NAP NAP NAP NAP NAP NAP NAP
4.03 Property   1 West Seattle NAP NAP NAP NAP NAP NAP NAP NAP
4.04 Property   1 Quimby Raleigh NAP NAP NAP NAP NAP NAP NAP NAP
4.05 Property   1 Ballard NAP NAP NAP NAP NAP NAP NAP NAP
4.06 Property   1 North Seattle NAP NAP NAP NAP NAP NAP NAP NAP
4.07 Property   1 Salmon Main NAP NAP NAP NAP NAP NAP NAP NAP
4.08 Property   1 Lovejoy NAP NAP NAP NAP NAP NAP NAP NAP
4.09 Property   1 The Zoo NAP NAP NAP NAP NAP NAP NAP NAP
4.10 Property   1 Fremont NAP NAP NAP NAP NAP NAP NAP NAP
5 Loan 1, 2, 7, 12, 19, 23, 31 1 535 & 545 5th Avenue Laboratory Institute of Merchandising, Inc. 30,160 5.9% 11/30/2031 Gardiner & Theobald, Inc. 30,035 5.9% 2/23/2031
6 Loan 5, 19 1 Embassy Suites San Luis Obispo NAP NAP NAP NAP NAP NAP NAP NAP
7 Loan 1, 4, 7, 12 1 Northshore Mall Shaw's Supermarket 59,175 5.2% 12/31/2027 Northshore Orthopedic Realty 48,920 4.3% 4/30/2085
8 Loan 13, 16, 19 1 Northwest Marketplace Melrose 20,012 10.9% 1/31/2032 PetSmart 18,838 10.3% 9/30/2027
9 Loan 19 1 Residence Inn Camarillo NAP NAP NAP NAP NAP NAP NAP NAP
10 Loan 1, 5, 7, 10 1 9911 Belward NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan   1 2000 Corporate Center NAP NAP NAP NAP NAP NAP NAP NAP
12 Loan 19, 20, 30 1 1700 South Santa Fe Kontainer Gallery, Inc d/b/a Nicodim Gallery 15,755 8.7% 7/31/2029 Elwood Clothing 9,471 5.2% 3/31/2027
13 Loan 20 1 2730 Wilshire Joseph Lebovic M.D.(LSG Imaging)  3,016 5.0% 9/30/2028 Eric A. Videgain, DDS dba Santa Monica Dentists 2,986 4.9% 3/31/2032
14 Loan 2, 6, 19, 31 2 Cleveland Dual Brand Hotels NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan 3, 7, 10, 12, 16, 19, 23 1 Amazon LAX NAP NAP NAP NAP NAP NAP NAP NAP
16 Loan   1 Oakdale Square Apartments NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan 20, 30 1 Pacific Town Center Ross Dress for Less 29,947 20.9% 1/31/2036 Aaron's 10,825 7.6% 11/30/2027
18 Loan 3, 4, 5, 7, 16, 18, 27 1 The MC NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan 6, 19 2 Thoroughbred & Tate's                
19.01 Property   1 Throughbred Crossing NAP NAP NAP NAP NAP NAP NAP NAP
19.02 Property   1 Tate's Creek Crossing NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan 3, 27 1 658 Driggs Financial NAP NAP NAP NAP NAP NAP NAP NAP
21 Loan 3 1 White Mountain Apartments NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan 3, 27 1 Bella Vista Apartments NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan   1 Warren Club NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan 4, 18, 19, 23 1 Crossgates Commons Pickleball Kingdom 38,897 11.5% 12/31/2036 Michaels 31,480 9.3% 8/31/2027
25 Loan 3, 6, 16, 18, 19, 27 4 Patoma Partners 4-Pack                
25.01 Property   1 545 Metropolitan Avenue NAP NAP NAP NAP NAP NAP NAP NAP
25.02 Property   1 284 Suydam NAP NAP NAP NAP NAP NAP NAP NAP
25.03 Property   1 18-15 Woodbine Street  NAP NAP NAP NAP NAP NAP NAP NAP
25.04 Property   1 543 Metropolitan Avenue NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan 16, 31 1 Oakwood Estates NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan 5, 19 1 Hampton Inn Monroeville NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan 10 1 The Star on Southside NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan 19 1 Wingate Atlanta Galleria NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan 6, 28 2 FG Communities NC Portfolio                
30.01 Property   1 Acony Bell NAP NAP NAP NAP NAP NAP NAP NAP
30.02 Property   1 Lone Oak MHC NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan 5, 19, 30 1 Hilton Garden Inn Birmingham/Lakeshore Drive NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan 19 1 Holiday Inn Express - Crystal River NAP NAP NAP NAP NAP NAP NAP NAP
33 Loan 15, 23 1 Bear Valley Medical and Business Center Radnet Management Inc. / Elite Advanced Imaging 10,377 11.6% 3/31/2026 Power Center Physical Therapy, Inc. 8,908 10.0% 5/31/2026
34 Loan 2, 3, 19, 23 1 146-150 Broadway NAP NAP NAP NAP NAP NAP NAP NAP
35 Loan 16, 30 1 4115 Zero Street NAP NAP NAP NAP NAP NAP NAP NAP
36 Loan 16, 30 1 Glenlock Apartments NAP NAP NAP NAP NAP NAP NAP NAP
37 Loan   1 22-30 South Munn Avenue NAP NAP NAP NAP NAP NAP NAP NAP
38 Loan 16, 23 1 Vernon Office Tinley ADM Investor Services 6,430 10.0% 2/28/2028 Jeffrey Ricardo, LLC 4,660 7.2% 2/28/2031
39 Loan 19 1 Golf Plaza AutoZone 8,205 9.9% 4/30/2031 Cardinal Wine & Spirits 6,550 7.9% 12/31/2028
40 Loan 27 1 982 Madison Street NAP NAP NAP NAP NAP NAP NAP NAP
41 Loan 16 1 714 5th Avenue NAP NAP NAP NAP NAP NAP NAP NAP
42 Loan   1 Akron Drive NAP NAP NAP NAP NAP NAP NAP NAP
43 Loan   1 Stone Gate Terrace NAP NAP NAP NAP NAP NAP NAP NAP
44 Loan 16 1 Greenwood Manor NAP NAP NAP NAP NAP NAP NAP NAP

 

 A-1-10 

 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Fifth Largest Tenant Fifth Largest Tenant SF Fifth Largest Tenant % of NRA Fifth Largest Tenant Lease Expiration Date Environmental Phase I Report Date Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%)
          23     23          
1 Loan 1, 3, 5, 7, 12, 13, 14, 16, 19, 28, 31 1 CityCenter (Aria & Vdara) NAP NAP NAP NAP 12/3/2025 NAP 12/4/2025 NAP NAP
2 Loan 13, 16, 27 1 Willow Glen NAP NAP NAP NAP 11/21/2025 NAP 11/21/2025 NAP NAP
3 Loan 4 1 300 Four Falls Raymond James 14,827 5.0% 4/30/2031 12/26/2025 NAP 12/31/2025 NAP NAP
4 Loan 2, 4, 5, 6, 7, 10, 12 10 ActivSpace Portfolio                  
4.01 Property   1 Mission NAP NAP NAP NAP 10/3/2025 NAP 10/3/2025 10/3/2025 14%
4.02 Property   1 Berkeley NAP NAP NAP NAP 10/6/2025 NAP 10/3/2025 9/17/2025 16%
4.03 Property   1 West Seattle NAP NAP NAP NAP 10/3/2025 NAP 10/3/2025 10/1/2025 11%
4.04 Property   1 Quimby Raleigh NAP NAP NAP NAP 10/6/2025 NAP 10/3/2025 10/3/2025 8%
4.05 Property   1 Ballard NAP NAP NAP NAP 10/3/2025 NAP 10/3/2025 10/1/2025 8%
4.06 Property   1 North Seattle NAP NAP NAP NAP 10/3/2025 NAP 10/3/2025 10/1/2025 7%
4.07 Property   1 Salmon Main NAP NAP NAP NAP 10/6/2025 NAP 10/3/2025 10/3/2025 8%
4.08 Property   1 Lovejoy NAP NAP NAP NAP 10/6/2025 NAP 10/3/2025 10/3/2025 6%
4.09 Property   1 The Zoo NAP NAP NAP NAP 10/6/2025 NAP 10/6/2025 10/1/2025 7%
4.10 Property   1 Fremont NAP NAP NAP NAP 10/3/2025 NAP 10/3/2025 10/1/2025 9%
5 Loan 1, 2, 7, 12, 19, 23, 31 1 535 & 545 5th Avenue NBA Media Ventures, LLC (The NBA Store) 25,562 5.0% 1/18/2036 4/24/2025 NAP 4/29/2025 NAP NAP
6 Loan 5, 19 1 Embassy Suites San Luis Obispo NAP NAP NAP NAP 8/11/2025 NAP 8/11/2025 8/11/2025 10%
7 Loan 1, 4, 7, 12 1 Northshore Mall DSW Shoe Warehouse 45,149 4.0% 1/31/2027 11/21/2025 NAP 11/20/2025 NAP NAP
8 Loan 13, 16, 19 1 Northwest Marketplace Shoe Carnival 11,995 6.6% 1/31/2032 12/5/2025 NAP 12/4/2025 NAP NAP
9 Loan 19 1 Residence Inn Camarillo NAP NAP NAP NAP 11/4/2025 NAP 11/4/2025 11/4/2025 9%
10 Loan 1, 5, 7, 10 1 9911 Belward NAP NAP NAP NAP 9/11/2025 NAP 9/11/2025 NAP NAP
11 Loan   1 2000 Corporate Center NAP NAP NAP NAP 12/4/2025 NAP 12/12/2025 12/4/2025 14%
12 Loan 19, 20, 30 1 1700 South Santa Fe House of CB 5,384 3.0% 3/16/2028 10/6/2025 NAP 10/3/2025 10/3/2025 18%
13 Loan 20 1 2730 Wilshire Rehab Specialists Inc  2,521 4.2% 6/30/2027 11/11/2025 NAP 11/10/2025 11/10/2025 16%
14 Loan 2, 6, 19, 31 2 Cleveland Dual Brand Hotels NAP NAP NAP NAP 10/24/2025 NAP 10/24/2025 NAP NAP
15 Loan 3, 7, 10, 12, 16, 19, 23 1 Amazon LAX NAP NAP NAP NAP 8/22/2025 NAP 8/22/2025 9/29/2025 12%
16 Loan   1 Oakdale Square Apartments NAP NAP NAP NAP 10/7/2025 NAP 10/7/2025 NAP NAP
17 Loan 20, 30 1 Pacific Town Center Concentra Health Services 8,000 5.6% 6/30/2033 11/26/2025 NAP 11/26/2025 11/26/2025 5%
18 Loan 3, 4, 5, 7, 16, 18, 27 1 The MC NAP NAP NAP NAP 8/20/2025 NAP 8/20/2025 NAP NAP
19 Loan 6, 19 2 Thoroughbred & Tate's                  
19.01 Property   1 Throughbred Crossing NAP NAP NAP NAP 9/25/2025 NAP 9/8/2025 NAP NAP
19.02 Property   1 Tate's Creek Crossing NAP NAP NAP NAP 9/8/2025 NAP 9/8/2025 NAP NAP
20 Loan 3, 27 1 658 Driggs Financial NAP NAP NAP NAP 11/17/2025 NAP 11/17/2025 NAP NAP
21 Loan 3 1 White Mountain Apartments NAP NAP NAP NAP 11/10/2025 NAP 11/10/2025 NAP NAP
22 Loan 3, 27 1 Bella Vista Apartments NAP NAP NAP NAP 9/16/2025 NAP 9/18/2025 NAP NAP
23 Loan   1 Warren Club NAP NAP NAP NAP 11/13/2025 NAP 11/13/2025 NAP NAP
24 Loan 4, 18, 19, 23 1 Crossgates Commons TJ Maxx 22,463 6.6% 9/30/2026 10/22/2025 NAP 12/4/2025 NAP NAP
25 Loan 3, 6, 16, 18, 19, 27 4 Patoma Partners 4-Pack                  
25.01 Property   1 545 Metropolitan Avenue NAP NAP NAP NAP 10/27/2025 NAP 10/30/2025 NAP NAP
25.02 Property   1 284 Suydam NAP NAP NAP NAP 12/2/2025 NAP 12/22/2025 NAP NAP
25.03 Property   1 18-15 Woodbine Street  NAP NAP NAP NAP 12/2/2025 NAP 12/22/2025 NAP NAP
25.04 Property   1 543 Metropolitan Avenue NAP NAP NAP NAP 10/27/2025 NAP 10/30/2025 NAP NAP
26 Loan 16, 31 1 Oakwood Estates NAP NAP NAP NAP 10/16/2025 NAP 10/16/2025 NAP NAP
27 Loan 5, 19 1 Hampton Inn Monroeville NAP NAP NAP NAP 10/24/2025 NAP 10/28/2025 NAP NAP
28 Loan 10 1 The Star on Southside NAP NAP NAP NAP 10/27/2025 NAP 10/24/2025 NAP NAP
29 Loan 19 1 Wingate Atlanta Galleria NAP NAP NAP NAP 12/2/2025 NAP 12/2/2025 NAP NAP
30 Loan 6, 28 2 FG Communities NC Portfolio                  
30.01 Property   1 Acony Bell NAP NAP NAP NAP 10/6/2025 NAP 10/6/2025 NAP NAP
30.02 Property   1 Lone Oak MHC NAP NAP NAP NAP 8/15/2025 NAP 8/18/2025 NAP NAP
31 Loan 5, 19, 30 1 Hilton Garden Inn Birmingham/Lakeshore Drive NAP NAP NAP NAP 10/20/2025 NAP 10/20/2025 NAP NAP
32 Loan 19 1 Holiday Inn Express - Crystal River NAP NAP NAP NAP 11/11/2025 NAP 11/11/2025 NAP NAP
33 Loan 15, 23 1 Bear Valley Medical and Business Center Stine Chiropractic 5,685 6.4% 1/31/2028 10/6/2025 NAP 10/6/2025 10/6/2025 8%
34 Loan 2, 3, 19, 23 1 146-150 Broadway NAP NAP NAP NAP 7/23/2025 NAP 7/23/2025 NAP NAP
35 Loan 16, 30 1 4115 Zero Street NAP NAP NAP NAP 10/8/2025 NAP 10/24/2025 NAP NAP
36 Loan 16, 30 1 Glenlock Apartments NAP NAP NAP NAP 9/29/2025 NAP 9/29/2025 NAP NAP
37 Loan   1 22-30 South Munn Avenue NAP NAP NAP NAP 10/10/2025 NAP 10/10/2025 NAP NAP
38 Loan 16, 23 1 Vernon Office Tinley Thriving Lives Counseling 4,102 6.4% 5/31/2033 11/14/2025 NAP 11/14/2025 NAP NAP
39 Loan 19 1 Golf Plaza Dollar & More 5,000 6.0% 10/31/2027 10/27/2025 NAP 10/27/2025 NAP NAP
40 Loan 27 1 982 Madison Street NAP NAP NAP NAP 9/4/2025 NAP 9/5/2025 NAP NAP
41 Loan 16 1 714 5th Avenue NAP NAP NAP NAP 9/29/2025 NAP 9/30/2025 NAP NAP
42 Loan   1 Akron Drive NAP NAP NAP NAP 7/23/2025 NAP 7/23/2025 NAP NAP
43 Loan   1 Stone Gate Terrace NAP NAP NAP NAP 10/2/2025 NAP 10/1/2025 NAP NAP
44 Loan 16 1 Greenwood Manor NAP NAP NAP NAP 10/20/2025 NAP 10/23/2025 NAP NAP

 

 A-1-11 

 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Flood Zone Ownership Interest Ground Lease Expiration Date Ground Lease Extension Terms Annual Ground Lease Payment as of the Cut-off Date ($) Annual Ground Rent Increases (Y/N) Upfront RE Tax Reserve ($) Monthly RE Tax Reserve ($) Upfront Insurance Reserve ($) Monthly Insurance Reserve ($)  Upfront Replacement / PIP Reserve ($) 
            17 17 17 17 17 18 19 18 19 18
1 Loan 1, 3, 5, 7, 12, 13, 14, 16, 19, 28, 31 1 CityCenter (Aria & Vdara) No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0
2 Loan 13, 16, 27 1 Willow Glen No Fee NAP NAP NAP NAP 247,054 123,527 6,000 Springing 0
3 Loan 4 1 300 Four Falls Yes - A Fee NAP NAP NAP NAP 478,547 68,364 126,188 10,516 0
4 Loan 2, 4, 5, 6, 7, 10, 12 10 ActivSpace Portfolio             164,204 62,108 74,037 14,807 0
4.01 Property   1 Mission No Fee NAP NAP NAP NAP          
4.02 Property   1 Berkeley No Fee NAP NAP NAP NAP          
4.03 Property   1 West Seattle No Fee NAP NAP NAP NAP          
4.04 Property   1 Quimby Raleigh No Fee NAP NAP NAP NAP          
4.05 Property   1 Ballard No Fee NAP NAP NAP NAP          
4.06 Property   1 North Seattle No Fee NAP NAP NAP NAP          
4.07 Property   1 Salmon Main No Fee NAP NAP NAP NAP          
4.08 Property   1 Lovejoy No Fee NAP NAP NAP NAP          
4.09 Property   1 The Zoo No Fee NAP NAP NAP NAP          
4.10 Property   1 Fremont No Fee NAP NAP NAP NAP          
5 Loan 1, 2, 7, 12, 19, 23, 31 1 535 & 545 5th Avenue No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0
6 Loan 5, 19 1 Embassy Suites San Luis Obispo No Fee NAP NAP NAP NAP 9,503 15,838 264,257 Springing 0
7 Loan 1, 4, 7, 12 1 Northshore Mall No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0
8 Loan 13, 16, 19 1 Northwest Marketplace Yes - AE, A1-A30 Fee NAP NAP NAP NAP 71,005 71,005 1,869 1,869 137,150
9 Loan 19 1 Residence Inn Camarillo No Fee NAP NAP NAP NAP 141,635 28,327 34,922 11,641 0
10 Loan 1, 5, 7, 10 1 9911 Belward No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0
11 Loan   1 2000 Corporate Center No Fee NAP NAP NAP NAP 160,765 32,153 43,754 3,646 0
12 Loan 19, 20, 30 1 1700 South Santa Fe No Fee NAP NAP NAP NAP 0 58,000 44,616 11,154 0
13 Loan 20 1 2730 Wilshire No Fee NAP NAP NAP NAP 211,329 42,266 0 Springing 0
14 Loan 2, 6, 19, 31 2 Cleveland Dual Brand Hotels No Fee NAP NAP NAP NAP 338,560 48,366 3,009 1,504 0
15 Loan 3, 7, 10, 12, 16, 19, 23 1 Amazon LAX No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0
16 Loan   1 Oakdale Square Apartments No Fee NAP NAP NAP NAP 18,015 18,015 0 Springing 0
17 Loan 20, 30 1 Pacific Town Center No Fee NAP NAP NAP NAP 118,817 23,763 16,079 8,039 0
18 Loan 3, 4, 5, 7, 16, 18, 27 1 The MC No Fee NAP NAP NAP NAP 591,823 118,365 175,301 37,239 4,854
19 Loan 6, 19 2 Thoroughbred & Tate's             15,634 15,634 0 Springing 500,000
19.01 Property   1 Throughbred Crossing No Fee NAP NAP NAP NAP          
19.02 Property   1 Tate's Creek Crossing No Fee NAP NAP NAP NAP          
20 Loan 3, 27 1 658 Driggs Financial No Fee NAP NAP NAP NAP 2,089 2,089 9,190 4,595 417
21 Loan 3 1 White Mountain Apartments Yes - AH Fee NAP NAP NAP NAP 0 7,680 45,743 15,248 0
22 Loan 3, 27 1 Bella Vista Apartments No Fee NAP NAP NAP NAP 0 0 19,296 6,432 0
23 Loan   1 Warren Club No Fee NAP NAP NAP NAP 36,979 36,979 16,124 8,062 0
24 Loan 4, 18, 19, 23 1 Crossgates Commons No Fee NAP NAP NAP NAP 481,470 120,368 0 Springing 0
25 Loan 3, 6, 16, 18, 19, 27 4 Patoma Partners 4-Pack             0 4,531 0 Springing 0
25.01 Property   1 545 Metropolitan Avenue No Fee NAP NAP NAP NAP          
25.02 Property   1 284 Suydam No Fee NAP NAP NAP NAP          
25.03 Property   1 18-15 Woodbine Street  No Fee NAP NAP NAP NAP          
25.04 Property   1 543 Metropolitan Avenue No Fee NAP NAP NAP NAP          
26 Loan 16, 31 1 Oakwood Estates Yes - A Fee NAP NAP NAP NAP 89,017 9,891 54,019 8,976 85,750
27 Loan 5, 19 1 Hampton Inn Monroeville No Fee NAP NAP NAP NAP 100,618 20,124 30,369 10,123 0
28 Loan 10 1 The Star on Southside No Fee NAP NAP NAP NAP 44,210 10,805 21,609 5,526 0
29 Loan 19 1 Wingate Atlanta Galleria No Fee NAP NAP NAP NAP 35,137 11,712 0 Springing 0
30 Loan 6, 28 2 FG Communities NC Portfolio             7,316 3,658 4,922 1,231 44,500
30.01 Property   1 Acony Bell Yes - AE Fee NAP NAP NAP NAP          
30.02 Property   1 Lone Oak MHC No Fee NAP NAP NAP NAP          
31 Loan 5, 19, 30 1 Hilton Garden Inn Birmingham/Lakeshore Drive No Fee NAP NAP NAP NAP 58,848 14,011 19,810 9,434 0
32 Loan 19 1 Holiday Inn Express - Crystal River Yes - AE Fee NAP NAP NAP NAP 14,596 14,596 4,737 789 0
33 Loan 15, 23 1 Bear Valley Medical and Business Center No Fee NAP NAP NAP NAP 19,615 9,807 12,123 4,041 1,485
34 Loan 2, 3, 19, 23 1 146-150 Broadway No Fee NAP NAP NAP NAP 14,542 4,617 8,607 2,049 0
35 Loan 16, 30 1 4115 Zero Street No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0
36 Loan 16, 30 1 Glenlock Apartments No Fee NAP NAP NAP NAP 19,258 3,852 12,964 6,482 0
37 Loan   1 22-30 South Munn Avenue No Fee NAP NAP NAP NAP 15,488 14,750 9,534 4,540 0
38 Loan 16, 23 1 Vernon Office Tinley No Fee NAP NAP NAP NAP 45,159 11,290 0 Springing 0
39 Loan 19 1 Golf Plaza No Fee NAP NAP NAP NAP 235,097 41,982 0 Springing 0
40 Loan 27 1 982 Madison Street No Fee NAP NAP NAP NAP 188 60 5,047 2,403 0
41 Loan 16 1 714 5th Avenue No Fee NAP NAP NAP NAP 20,000 2,744 10,000 1,187 0
42 Loan   1 Akron Drive No Fee NAP NAP NAP NAP 4,218 2,109 97,508 4,292 500,000
43 Loan   1 Stone Gate Terrace No Fee NAP NAP NAP NAP 0 6,762 41,827 3,320 0
44 Loan 16 1 Greenwood Manor No Fee NAP NAP NAP NAP 21,535 4,307 22,586 7,035 0

 

 A-1-12 

 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Monthly Replacement / FF&E Reserve ($) Replacement Reserve Caps ($)  Upfront TI/LC Reserve ($)  Monthly TI/LC Reserve ($) TI/LC Caps ($)  Upfront Debt Service Reserve ($)  Monthly Debt Service Reserve ($) Debt Service Reserve Cap ($)  Upfront Deferred Maintenance Reserve ($)  Upfront Other Reserve ($) Monthly Other Reserve ($)
          19 20 18 19 20 18 19 20 18 18 19
1 Loan 1, 3, 5, 7, 12, 13, 14, 16, 19, 28, 31 1 CityCenter (Aria & Vdara) Springing 0 0 Springing 0 0 0 0 0 0 0
2 Loan 13, 16, 27 1 Willow Glen 4,667 0 0 0 0 0 0 0 0 41,479 0
3 Loan 4 1 300 Four Falls 4,976 0 1,500,000 87,081 0 0 0 0 0 4,617,242 0
4 Loan 2, 4, 5, 6, 7, 10, 12 10 ActivSpace Portfolio 2,080 49,920 0 0 0 0 0 0 0 0 Springing
4.01 Property   1 Mission                      
4.02 Property   1 Berkeley                      
4.03 Property   1 West Seattle                      
4.04 Property   1 Quimby Raleigh                      
4.05 Property   1 Ballard                      
4.06 Property   1 North Seattle                      
4.07 Property   1 Salmon Main                      
4.08 Property   1 Lovejoy                      
4.09 Property   1 The Zoo                      
4.10 Property   1 Fremont                      
5 Loan 1, 2, 7, 12, 19, 23, 31 1 535 & 545 5th Avenue 8,453 0 52,000 0 0 0 0 0 100,750 2,515,028 0
6 Loan 5, 19 1 Embassy Suites San Luis Obispo 45,913 0 0 0 0 0 0 0 0 3,306 $11,979.16; Springing
7 Loan 1, 4, 7, 12 1 Northshore Mall Springing 0 0 Springing 0 0 0 0 0 3,134,676 0
8 Loan 13, 16, 19 1 Northwest Marketplace Springing 137,150 400,000 Springing 400,000 0 0 0 540,000 649,584 0
9 Loan 19 1 Residence Inn Camarillo Springing 0 0 0 0 0 0 0 0 0 Springing
10 Loan 1, 5, 7, 10 1 9911 Belward Springing 0 19,292,063 Springing 0 0 0 0 0 0 0
11 Loan   1 2000 Corporate Center 2,104 0 0 Springing 0 0 0 0 16,375 0 0
12 Loan 19, 20, 30 1 1700 South Santa Fe 3,033 109,203 0 7,584 273,007 0 0 0 16,330 0 0
13 Loan 20 1 2730 Wilshire 1,009 36,310 62,417 5,043 181,551 0 0 0 0 375,916 0
14 Loan 2, 6, 19, 31 2 Cleveland Dual Brand Hotels 41,617 0 0 0 0 0 0 0 19,090 2,942,736 Springing
15 Loan 3, 7, 10, 12, 16, 19, 23 1 Amazon LAX Springing 0 0 Springing 0 0 0 0 0 0 0
16 Loan   1 Oakdale Square Apartments 4,167 0 0 0 0 0 0 0 8,625 0 0
17 Loan 20, 30 1 Pacific Town Center 1,787 0 0 8,935 300,000 0 0 0 6,875 0 0
18 Loan 3, 4, 5, 7, 16, 18, 27 1 The MC 4,854 0 0 0 0 0 0 0 0 2,130,117 Springing
19 Loan 6, 19 2 Thoroughbred & Tate's 6,125 0 0 0 0 0 0 0 105,000 0 Springing
19.01 Property   1 Throughbred Crossing                      
19.02 Property   1 Tate's Creek Crossing                      
20 Loan 3, 27 1 658 Driggs Financial 417 0 770 770 0 0 0 0 0 0 0
21 Loan 3 1 White Mountain Apartments 7,446 0 0 0 0 0 0 0 288,988 0 0
22 Loan 3, 27 1 Bella Vista Apartments 1,896 0 0 0 0 0 0 0 0 0 0
23 Loan   1 Warren Club 4,500 0 0 0 0 0 0 0 13,007 0 0
24 Loan 4, 18, 19, 23 1 Crossgates Commons 4,223 0 2,500,000 Springing 750,000 0 0 0 119,370 3,229,319 0
25 Loan 3, 6, 16, 18, 19, 27 4 Patoma Partners 4-Pack 417 0 145,600 708 0 0 0 0 0 793,279 0
25.01 Property   1 545 Metropolitan Avenue                      
25.02 Property   1 284 Suydam                      
25.03 Property   1 18-15 Woodbine Street                       
25.04 Property   1 543 Metropolitan Avenue                      
26 Loan 16, 31 1 Oakwood Estates 0 0 0 0 0 0 0 0 87,917 0 Springing
27 Loan 5, 19 1 Hampton Inn Monroeville 4,651 0 0 0 0 0 0 0 14,375 2,000,000 Springing
28 Loan 10 1 The Star on Southside 3,725 0 0 0 0 0 0 0 23,460 54,313 0
29 Loan 19 1 Wingate Atlanta Galleria 11,181 0 0 0 0 0 0 0 20,500 0 Springing
30 Loan 6, 28 2 FG Communities NC Portfolio 742 0 0 0 0 0 0 0 0 0 0
30.01 Property   1 Acony Bell                      
30.02 Property   1 Lone Oak MHC                      
31 Loan 5, 19, 30 1 Hilton Garden Inn Birmingham/Lakeshore Drive 5,993 0 0 0 0 0 0 0 0 216,381 Springing
32 Loan 19 1 Holiday Inn Express - Crystal River 6,408 0 0 0 0 0 0 0 4,080 63,981 0
33 Loan 15, 23 1 Bear Valley Medical and Business Center 1,485 0 349,773 11,135 0 0 0 0 0 22,500 0
34 Loan 2, 3, 19, 23 1 146-150 Broadway 158 0 0 360 0 0 0 0 0 218,000 Springing
35 Loan 16, 30 1 4115 Zero Street 2,136 102,524 0 Springing 0 0 0 0 0 0 0
36 Loan 16, 30 1 Glenlock Apartments 3,630 0 0 0 0 0 0 0 0 0 0
37 Loan   1 22-30 South Munn Avenue 1,042 0 0 0 0 0 0 0 29,938 0 0
38 Loan 16, 23 1 Vernon Office Tinley 1,179 0 100,000 6,697 0 0 0 0 0 28,409 0
39 Loan 19 1 Golf Plaza 1,034 0 0 6,896 206,870 0 0 0 78,560 0 Springing
40 Loan 27 1 982 Madison Street 300 0 0 0 0 0 0 0 0 0 0
41 Loan 16 1 714 5th Avenue 167 0 0 0 0 0 0 0 0 0 0
42 Loan   1 Akron Drive 3,258 0 0 Springing 0 0 0 0 3,265 0 0
43 Loan   1 Stone Gate Terrace 1,000 0 0 0 0 0 0 0 70,938 0 0
44 Loan 16 1 Greenwood Manor 2,136 0 0 0 0 0 0 0 134,506 125,000 0

 

 A-1-13 

 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name  Other Reserve Description  Other Reserve Cap ($) Holdback/ Earnout Amount ($)
            20  
1 Loan 1, 3, 5, 7, 12, 13, 14, 16, 19, 28, 31 1 CityCenter (Aria & Vdara)   0 NAP
2 Loan 13, 16, 27 1 Willow Glen Static Insurance Reserve 0 NAP
3 Loan 4 1 300 Four Falls Free Rent Reserve ($2,656,505.24), Outstanding TI Reserve ($1,960,737) 0 NAP
4 Loan 2, 4, 5, 6, 7, 10, 12 10 ActivSpace Portfolio Low DSCR Cure Reserve 0 NAP
4.01 Property   1 Mission      
4.02 Property   1 Berkeley      
4.03 Property   1 West Seattle      
4.04 Property   1 Quimby Raleigh      
4.05 Property   1 Ballard      
4.06 Property   1 North Seattle      
4.07 Property   1 Salmon Main      
4.08 Property   1 Lovejoy      
4.09 Property   1 The Zoo      
4.10 Property   1 Fremont      
5 Loan 1, 2, 7, 12, 19, 23, 31 1 535 & 545 5th Avenue Rent Concession Reserve 0 NAP
6 Loan 5, 19 1 Embassy Suites San Luis Obispo NFIP Insurance (Upfront: $3,306.05, Monthly: $500.92), QA Reserve (Monthly: $11,478.24), PIP Reserve (Monthly: Springing, Cap: $3,900,000) 3,900,000 NAP
7 Loan 1, 4, 7, 12 1 Northshore Mall Outstanding TI/LC Reserve ($2,869,704), Gap Rent Reserve ($264,972) 0 NAP
8 Loan 13, 16, 19 1 Northwest Marketplace Outstanding TILC Reserve ($465,135.99), Free Rent Reserve ($166,474.69), CAM Reconciliation Reserve ($17,973.07) 0 NAP
9 Loan 19 1 Residence Inn Camarillo PIP Reserve 0 NAP
10 Loan 1, 5, 7, 10 1 9911 Belward   0 NAP
11 Loan   1 2000 Corporate Center   0 NAP
12 Loan 19, 20, 30 1 1700 South Santa Fe   0 NAP
13 Loan 20 1 2730 Wilshire Rent Abatement Reserve 0 NAP
14 Loan 2, 6, 19, 31 2 Cleveland Dual Brand Hotels Holiday Inn PIP Reserve (Upfront: $2,884,050), Static Insurance Reserve (Upfront: $58,686.45), Candlewood Suites PIP Reserve (Monthly: Springing) 0 NAP
15 Loan 3, 7, 10, 12, 16, 19, 23 1 Amazon LAX   0 NAP
16 Loan   1 Oakdale Square Apartments   0 NAP
17 Loan 20, 30 1 Pacific Town Center   0 NAP
18 Loan 3, 4, 5, 7, 16, 18, 27 1 The MC 421-a Reserve (Upfront: $2,130,116.76), Brownfield Reserve (Monthly: Springing) 0 NAP
19 Loan 6, 19 2 Thoroughbred & Tate's Low DSCR Avoidance Reserve 0 NAP
19.01 Property   1 Throughbred Crossing      
19.02 Property   1 Tate's Creek Crossing      
20 Loan 3, 27 1 658 Driggs Financial   0 NAP
21 Loan 3 1 White Mountain Apartments   0 NAP
22 Loan 3, 27 1 Bella Vista Apartments   0 NAP
23 Loan   1 Warren Club   0 NAP
24 Loan 4, 18, 19, 23 1 Crossgates Commons At-Home Earnout Reserve ($2,500,000), Free Rent Reserve ($729,319) 0 2,500,000
25 Loan 3, 6, 16, 18, 19, 27 4 Patoma Partners 4-Pack Earnout Reserve ($755,279), Rent Replication ($38,000) 0 755,279
25.01 Property   1 545 Metropolitan Avenue      
25.02 Property   1 284 Suydam      
25.03 Property   1 18-15 Woodbine Street       
25.04 Property   1 543 Metropolitan Avenue      
26 Loan 16, 31 1 Oakwood Estates Site Moving Funds 0 NAP
27 Loan 5, 19 1 Hampton Inn Monroeville PIP Reserve 0 NAP
28 Loan 10 1 The Star on Southside Environmental Remedial Work Reserve 0 NAP
29 Loan 19 1 Wingate Atlanta Galleria PIP Reserve, Low DSCR Reserve 0 NAP
30 Loan 6, 28 2 FG Communities NC Portfolio   0 NAP
30.01 Property   1 Acony Bell      
30.02 Property   1 Lone Oak MHC      
31 Loan 5, 19, 30 1 Hilton Garden Inn Birmingham/Lakeshore Drive PIP Reserve 0 NAP
32 Loan 19 1 Holiday Inn Express - Crystal River PIP Reserve ($57,741.05), Capex Work Reserve ($6,240) 0 NAP
33 Loan 15, 23 1 Bear Valley Medical and Business Center Rent Concession Reserve 0 NAP
34 Loan 2, 3, 19, 23 1 146-150 Broadway SBA Payoff Reserve (Upfront: $218,000), Low DSCR Reserve (Monthly: Springing) 0 NAP
35 Loan 16, 30 1 4115 Zero Street   0 NAP
36 Loan 16, 30 1 Glenlock Apartments   0 NAP
37 Loan   1 22-30 South Munn Avenue   0 NAP
38 Loan 16, 23 1 Vernon Office Tinley Free Rent Reserve ($19,448.81), Outstanding TI Reserve ($8,960) 0 NAP
39 Loan 19 1 Golf Plaza Material Tenant Reserve, Ace Hardware Reserve Ace Hardware Reserve ($240,000) NAP
40 Loan 27 1 982 Madison Street   0 NAP
41 Loan 16 1 714 5th Avenue   0 NAP
42 Loan   1 Akron Drive   0 NAP
43 Loan   1 Stone Gate Terrace   0 NAP
44 Loan 16 1 Greenwood Manor Specified Repairs Reserve 0 NAP

 

 A-1-14 

 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Holdback/ Earnout Description Lockbox Type Cash Management Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)  Tenant Specific Excess Cash Trap Trigger (Y/N) 
            26      
1 Loan 1, 3, 5, 7, 12, 13, 14, 16, 19, 28, 31 1 CityCenter (Aria & Vdara) NAP Hard Springing Yes No
2 Loan 13, 16, 27 1 Willow Glen NAP Soft Springing Yes No
3 Loan 4 1 300 Four Falls NAP Hard Springing Yes Yes
4 Loan 2, 4, 5, 6, 7, 10, 12 10 ActivSpace Portfolio NAP Hard Springing Yes No
4.01 Property   1 Mission          
4.02 Property   1 Berkeley          
4.03 Property   1 West Seattle          
4.04 Property   1 Quimby Raleigh          
4.05 Property   1 Ballard          
4.06 Property   1 North Seattle          
4.07 Property   1 Salmon Main          
4.08 Property   1 Lovejoy          
4.09 Property   1 The Zoo          
4.10 Property   1 Fremont          
5 Loan 1, 2, 7, 12, 19, 23, 31 1 535 & 545 5th Avenue NAP Hard In Place Yes Yes
6 Loan 5, 19 1 Embassy Suites San Luis Obispo NAP Hard Springing Yes No
7 Loan 1, 4, 7, 12 1 Northshore Mall NAP Hard Springing Yes No
8 Loan 13, 16, 19 1 Northwest Marketplace NAP Springing Springing Yes No
9 Loan 19 1 Residence Inn Camarillo NAP Hard Springing Yes No
10 Loan 1, 5, 7, 10 1 9911 Belward NAP Hard Springing No Yes
11 Loan   1 2000 Corporate Center NAP Hard Springing Yes Yes
12 Loan 19, 20, 30 1 1700 South Santa Fe NAP Springing Springing Yes Yes
13 Loan 20 1 2730 Wilshire NAP Springing Springing Yes Yes
14 Loan 2, 6, 19, 31 2 Cleveland Dual Brand Hotels NAP Hard Springing Yes No
15 Loan 3, 7, 10, 12, 16, 19, 23 1 Amazon LAX NAP Hard Springing Yes Yes
16 Loan   1 Oakdale Square Apartments NAP Springing Springing Yes No
17 Loan 20, 30 1 Pacific Town Center NAP Springing Springing Yes Yes
18 Loan 3, 4, 5, 7, 16, 18, 27 1 The MC NAP Soft Springing Yes Yes
19 Loan 6, 19 2 Thoroughbred & Tate's NAP Springing Springing Yes No
19.01 Property   1 Throughbred Crossing          
19.02 Property   1 Tate's Creek Crossing          
20 Loan 3, 27 1 658 Driggs Financial NAP Springing Springing Yes Yes
21 Loan 3 1 White Mountain Apartments NAP Soft Springing Yes No
22 Loan 3, 27 1 Bella Vista Apartments NAP Springing Springing Yes No
23 Loan   1 Warren Club NAP Soft Springing Yes No
24 Loan 4, 18, 19, 23 1 Crossgates Commons $2,500,000 deposited into the At-Home Earnout Reserve to be distributed to the borrower upon certain conditions in the loan agreement Hard Springing Yes Yes
25 Loan 3, 6, 16, 18, 19, 27 4 Patoma Partners 4-Pack $755,279 deposited into the Earnout Reserve to be distributed to the borrower upon certain conditions in the loan agreement Soft (Residential); Hard (Commercial) Springing Yes No
25.01 Property   1 545 Metropolitan Avenue          
25.02 Property   1 284 Suydam          
25.03 Property   1 18-15 Woodbine Street           
25.04 Property   1 543 Metropolitan Avenue          
26 Loan 16, 31 1 Oakwood Estates NAP Springing Springing Yes No
27 Loan 5, 19 1 Hampton Inn Monroeville NAP Springing Springing Yes No
28 Loan 10 1 The Star on Southside NAP Springing Springing Yes No
29 Loan 19 1 Wingate Atlanta Galleria NAP Springing Springing No No
30 Loan 6, 28 2 FG Communities NC Portfolio NAP Springing Springing Yes No
30.01 Property   1 Acony Bell          
30.02 Property   1 Lone Oak MHC          
31 Loan 5, 19, 30 1 Hilton Garden Inn Birmingham/Lakeshore Drive NAP Springing Springing Yes No
32 Loan 19 1 Holiday Inn Express - Crystal River NAP Hard Springing Yes No
33 Loan 15, 23 1 Bear Valley Medical and Business Center NAP Soft Springing Yes Yes
34 Loan 2, 3, 19, 23 1 146-150 Broadway NAP Springing Springing Yes No
35 Loan 16, 30 1 4115 Zero Street NAP Hard Springing Yes Yes
36 Loan 16, 30 1 Glenlock Apartments NAP Springing Springing Yes No
37 Loan   1 22-30 South Munn Avenue NAP Springing Springing Yes No
38 Loan 16, 23 1 Vernon Office Tinley NAP Hard Springing Yes No
39 Loan 19 1 Golf Plaza NAP Springing Springing Yes Yes
40 Loan 27 1 982 Madison Street NAP Springing Springing Yes No
41 Loan 16 1 714 5th Avenue NAP Soft Springing Yes No
42 Loan   1 Akron Drive NAP Springing Springing Yes Yes
43 Loan   1 Stone Gate Terrace NAP Springing Springing Yes No
44 Loan 16 1 Greenwood Manor NAP Soft Springing Yes No

 

 A-1-15 

 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Pari Passu (Y/N) Pari Passu in Trust Controlling (Y/N) Trust Pari Passu Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Subordinate Companion Loan Cut-off Date Balance ($) Subordinate Companion Loan Interest Rate Whole Loan Cut-off Date Balance ($) Whole Loan Monthly Debt Service ($)
                  9 9       9, 31
1 Loan 1, 3, 5, 7, 12, 13, 14, 16, 19, 28, 31 1 CityCenter (Aria & Vdara) Yes No 75,000,000 2,472,800,000 10,980,869.15 11,366,071.47 902,200,000 5.33423162879628% 3,450,000,000 15,432,225.35
2 Loan 13, 16, 27 1 Willow Glen No NAP NAP NAP NAP NAP NAP NAP NAP NAP
3 Loan 4 1 300 Four Falls No NAP NAP NAP NAP NAP NAP NAP NAP NAP
4 Loan 2, 4, 5, 6, 7, 10, 12 10 ActivSpace Portfolio Yes Yes 50,000,000 21,000,000 101,809.65 344,213.59 NAP NAP 71,000,000 344,213.59
4.01 Property   1 Mission                    
4.02 Property   1 Berkeley                    
4.03 Property   1 West Seattle                    
4.04 Property   1 Quimby Raleigh                    
4.05 Property   1 Ballard                    
4.06 Property   1 North Seattle                    
4.07 Property   1 Salmon Main                    
4.08 Property   1 Lovejoy                    
4.09 Property   1 The Zoo                    
4.10 Property   1 Fremont                    
5 Loan 1, 2, 7, 12, 19, 23, 31 1 535 & 545 5th Avenue Yes No 39,989,247 269,927,419 1,680,309.41 1,929,244.14 NAP NAP 309,916,667 1,929,244.14
6 Loan 5, 19 1 Embassy Suites San Luis Obispo No NAP NAP NAP NAP NAP NAP NAP NAP NAP
7 Loan 1, 4, 7, 12 1 Northshore Mall Yes No 28,000,000 147,000,000 789,299.83 939,642.65 NAP NAP 175,000,000 939,642.65
8 Loan 13, 16, 19 1 Northwest Marketplace No NAP NAP NAP NAP NAP NAP NAP NAP NAP
9 Loan 19 1 Residence Inn Camarillo No NAP NAP NAP NAP NAP NAP NAP NAP NAP
10 Loan 1, 5, 7, 10 1 9911 Belward Yes No 24,740,000 104,000,000 439,351.85 543,866.90 NAP NAP 128,740,000 543,866.90
11 Loan   1 2000 Corporate Center No NAP NAP NAP NAP NAP NAP NAP NAP NAP
12 Loan 19, 20, 30 1 1700 South Santa Fe No NAP NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan 20 1 2730 Wilshire No NAP NAP NAP NAP NAP NAP NAP NAP NAP
14 Loan 2, 6, 19, 31 2 Cleveland Dual Brand Hotels No NAP NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan 3, 7, 10, 12, 16, 19, 23 1 Amazon LAX Yes No 20,000,000 96,266,961 448,083.70 541,175.60 NAP NAP 116,266,961 541,175.60
16 Loan   1 Oakdale Square Apartments No NAP NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan 20, 30 1 Pacific Town Center No NAP NAP NAP NAP NAP NAP NAP NAP NAP
18 Loan 3, 4, 5, 7, 16, 18, 27 1 The MC Yes No 19,000,000 71,000,000 367,129.17 465,375.00 NAP NAP 90,000,000 465,375.00
19 Loan 6, 19 2 Thoroughbred & Tate's No NAP NAP NAP NAP NAP NAP NAP NAP NAP
19.01 Property   1 Throughbred Crossing                    
19.02 Property   1 Tate's Creek Crossing                    
20 Loan 3, 27 1 658 Driggs Financial No NAP NAP NAP NAP NAP NAP NAP NAP NAP
21 Loan 3 1 White Mountain Apartments No NAP NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan 3, 27 1 Bella Vista Apartments No NAP NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan   1 Warren Club No NAP NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan 4, 18, 19, 23 1 Crossgates Commons No NAP NAP NAP NAP NAP NAP NAP NAP NAP
25 Loan 3, 6, 16, 18, 19, 27 4 Patoma Partners 4-Pack No NAP NAP NAP NAP NAP NAP NAP NAP NAP
25.01 Property   1 545 Metropolitan Avenue                    
25.02 Property   1 284 Suydam                    
25.03 Property   1 18-15 Woodbine Street                     
25.04 Property   1 543 Metropolitan Avenue                    
26 Loan 16, 31 1 Oakwood Estates No NAP NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan 5, 19 1 Hampton Inn Monroeville No NAP NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan 10 1 The Star on Southside No NAP NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan 19 1 Wingate Atlanta Galleria No NAP NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan 6, 28 2 FG Communities NC Portfolio No NAP NAP NAP NAP NAP NAP NAP NAP NAP
30.01 Property   1 Acony Bell                    
30.02 Property   1 Lone Oak MHC                    
31 Loan 5, 19, 30 1 Hilton Garden Inn Birmingham/Lakeshore Drive No NAP NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan 19 1 Holiday Inn Express - Crystal River No NAP NAP NAP NAP NAP NAP NAP NAP NAP
33 Loan 15, 23 1 Bear Valley Medical and Business Center No NAP NAP NAP NAP NAP NAP NAP NAP NAP
34 Loan 2, 3, 19, 23 1 146-150 Broadway No NAP NAP NAP NAP NAP NAP NAP NAP NAP
35 Loan 16, 30 1 4115 Zero Street No NAP NAP NAP NAP NAP NAP NAP NAP NAP
36 Loan 16, 30 1 Glenlock Apartments No NAP NAP NAP NAP NAP NAP NAP NAP NAP
37 Loan   1 22-30 South Munn Avenue No NAP NAP NAP NAP NAP NAP NAP NAP NAP
38 Loan 16, 23 1 Vernon Office Tinley No NAP NAP NAP NAP NAP NAP NAP NAP NAP
39 Loan 19 1 Golf Plaza No NAP NAP NAP NAP NAP NAP NAP NAP NAP
40 Loan 27 1 982 Madison Street No NAP NAP NAP NAP NAP NAP NAP NAP NAP
41 Loan 16 1 714 5th Avenue No NAP NAP NAP NAP NAP NAP NAP NAP NAP
42 Loan   1 Akron Drive No NAP NAP NAP NAP NAP NAP NAP NAP NAP
43 Loan   1 Stone Gate Terrace No NAP NAP NAP NAP NAP NAP NAP NAP NAP
44 Loan 16 1 Greenwood Manor No NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

 A-1-16 

 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Whole Loan Cut-off Date LTV Ratio (%) Whole Loan Underwritten NCF DSCR (x) Whole Loan Underwritten NOI Debt Yield (%) Mezzanine Debt Cut-off Date Balance($) Mezzanine Debt Interest Rate (%) Total Debt Cut-off Date Balance ($) Total Debt Monthly Debt Service ($) Total Debt Cut-off Date LTV Ratio (%) Total Debt Underwritten NCF DSCR (x) Total Debt Underwritten NOI Debt Yield (%) Future Additional Debt Permitted (Y/N)
            14         9   14   13
1 Loan 1, 3, 5, 7, 12, 13, 14, 16, 19, 28, 31 1 CityCenter (Aria & Vdara) 49.1% 3.28 18.3% NAP NAP NAP NAP NAP NAP NAP Yes
2 Loan 13, 16, 27 1 Willow Glen NAP NAP NAP 8,000,000 12.50000% 66,000,000 391,406.74 70.4% 1.13 8.2% No
3 Loan 4 1 300 Four Falls NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
4 Loan 2, 4, 5, 6, 7, 10, 12 10 ActivSpace Portfolio 59.8% 2.02 11.8% NAP NAP NAP NAP NAP NAP NAP No
4.01 Property   1 Mission                      
4.02 Property   1 Berkeley                      
4.03 Property   1 West Seattle                      
4.04 Property   1 Quimby Raleigh                      
4.05 Property   1 Ballard                      
4.06 Property   1 North Seattle                      
4.07 Property   1 Salmon Main                      
4.08 Property   1 Lovejoy                      
4.09 Property   1 The Zoo                      
4.10 Property   1 Fremont                      
5 Loan 1, 2, 7, 12, 19, 23, 31 1 535 & 545 5th Avenue 63.2% 1.30 9.7% NAP NAP NAP NAP NAP NAP NAP No
6 Loan 5, 19 1 Embassy Suites San Luis Obispo NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
7 Loan 1, 4, 7, 12 1 Northshore Mall 59.5% 2.30 15.6% NAP NAP NAP NAP NAP NAP NAP No
8 Loan 13, 16, 19 1 Northwest Marketplace NAP NAP NAP 5,000,000 13.00000% 31,000,000 166,668.12 76.3% 1.40 9.6% No
9 Loan 19 1 Residence Inn Camarillo NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
10 Loan 1, 5, 7, 10 1 9911 Belward 40.6% 3.41 17.3% NAP NAP NAP NAP NAP NAP NAP No
11 Loan   1 2000 Corporate Center NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
12 Loan 19, 20, 30 1 1700 South Santa Fe NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
13 Loan 20 1 2730 Wilshire NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
14 Loan 2, 6, 19, 31 2 Cleveland Dual Brand Hotels NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
15 Loan 3, 7, 10, 12, 16, 19, 23 1 Amazon LAX 53.8% 1.85 10.4% NAP NAP NAP NAP NAP NAP NAP No
16 Loan   1 Oakdale Square Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
17 Loan 20, 30 1 Pacific Town Center NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
18 Loan 3, 4, 5, 7, 16, 18, 27 1 The MC 53.3% 1.31 8.2% NAP NAP NAP NAP NAP NAP NAP No
19 Loan 6, 19 2 Thoroughbred & Tate's NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
19.01 Property   1 Throughbred Crossing                      
19.02 Property   1 Tate's Creek Crossing                      
20 Loan 3, 27 1 658 Driggs Financial NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
21 Loan 3 1 White Mountain Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
22 Loan 3, 27 1 Bella Vista Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
23 Loan   1 Warren Club NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
24 Loan 4, 18, 19, 23 1 Crossgates Commons NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
25 Loan 3, 6, 16, 18, 19, 27 4 Patoma Partners 4-Pack NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
25.01 Property   1 545 Metropolitan Avenue                      
25.02 Property   1 284 Suydam                      
25.03 Property   1 18-15 Woodbine Street                       
25.04 Property   1 543 Metropolitan Avenue                      
26 Loan 16, 31 1 Oakwood Estates NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
27 Loan 5, 19 1 Hampton Inn Monroeville NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
28 Loan 10 1 The Star on Southside NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
29 Loan 19 1 Wingate Atlanta Galleria NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
30 Loan 6, 28 2 FG Communities NC Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
30.01 Property   1 Acony Bell                      
30.02 Property   1 Lone Oak MHC                      
31 Loan 5, 19, 30 1 Hilton Garden Inn Birmingham/Lakeshore Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
32 Loan 19 1 Holiday Inn Express - Crystal River NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
33 Loan 15, 23 1 Bear Valley Medical and Business Center NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
34 Loan 2, 3, 19, 23 1 146-150 Broadway NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
35 Loan 16, 30 1 4115 Zero Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
36 Loan 16, 30 1 Glenlock Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
37 Loan   1 22-30 South Munn Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
38 Loan 16, 23 1 Vernon Office Tinley NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
39 Loan 19 1 Golf Plaza NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
40 Loan 27 1 982 Madison Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
41 Loan 16 1 714 5th Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
42 Loan   1 Akron Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
43 Loan   1 Stone Gate Terrace NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No
44 Loan 16 1 Greenwood Manor NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP No

 

 A-1-17 

 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Future Debt Permitted Type Sponsor
          13  
1 Loan 1, 3, 5, 7, 12, 13, 14, 16, 19, 28, 31 1 CityCenter (Aria & Vdara) Future Mezzanine Loan Blackstone Real Estate Partners IX L.P.
2 Loan 13, 16, 27 1 Willow Glen NAP Adam David Lynd
3 Loan 4 1 300 Four Falls NAP Maguire Hayden Real Estate Company, L.P.
4 Loan 2, 4, 5, 6, 7, 10, 12 10 ActivSpace Portfolio NAP Gary Romain
4.01 Property   1 Mission    
4.02 Property   1 Berkeley    
4.03 Property   1 West Seattle    
4.04 Property   1 Quimby Raleigh    
4.05 Property   1 Ballard    
4.06 Property   1 North Seattle    
4.07 Property   1 Salmon Main    
4.08 Property   1 Lovejoy    
4.09 Property   1 The Zoo    
4.10 Property   1 Fremont    
5 Loan 1, 2, 7, 12, 19, 23, 31 1 535 & 545 5th Avenue NAP Joseph Moinian
6 Loan 5, 19 1 Embassy Suites San Luis Obispo NAP Patrick M. Nesbitt and Patrick M. Nesbitt as trustee of the Patrick M. Nesbitt Family Trust
7 Loan 1, 4, 7, 12 1 Northshore Mall NAP Simon Property Group, L.P. and Canada Pension Plan Investment Board
8 Loan 13, 16, 19 1 Northwest Marketplace NAP Enrique Agurcia and Vamsi Rasamallu
9 Loan 19 1 Residence Inn Camarillo NAP Bobby B. Saadian
10 Loan 1, 5, 7, 10 1 9911 Belward NAP TechCore, LLC
11 Loan   1 2000 Corporate Center NAP SAK Irrevocable Trust Dated June 7, 2012 and Christopher Russell
12 Loan 19, 20, 30 1 1700 South Santa Fe NAP Daryoush Dayan
13 Loan 20 1 2730 Wilshire NAP Albert Taban
14 Loan 2, 6, 19, 31 2 Cleveland Dual Brand Hotels NAP Sanjay R. Patel, Kawaljit S. Goraya, Ashish H. Patel, Nikunj G. Patel, Maheshbhai A. Patel and Girishkumar J. Patel
15 Loan 3, 7, 10, 12, 16, 19, 23 1 Amazon LAX NAP NH Net REIT Operating Partnership LP
16 Loan   1 Oakdale Square Apartments NAP Samuel Okner, Nathan and Shirley Rothner Family Trust and Debra J. Okner Real Estate Trust
17 Loan 20, 30 1 Pacific Town Center NAP Kamran Farhadi
18 Loan 3, 4, 5, 7, 16, 18, 27 1 The MC NAP Bogopa Enterprises Inc.
19 Loan 6, 19 2 Thoroughbred & Tate's NAP Thomas J. Floyd, A. Brandon Denton and J. Mitchell Collins
19.01 Property   1 Throughbred Crossing    
19.02 Property   1 Tate's Creek Crossing    
20 Loan 3, 27 1 658 Driggs Financial NAP Robert Li
21 Loan 3 1 White Mountain Apartments NAP Stephan Daniel and Sarah Knight
22 Loan 3, 27 1 Bella Vista Apartments NAP Shimon Jacobovits, Shlomo Katz and Jordan Reifer
23 Loan   1 Warren Club NAP Gurdarshan Dhaliwal
24 Loan 4, 18, 19, 23 1 Crossgates Commons NAP Michael P. Shanley, Bruce A. Kenan, Madeira Associates, 2018 Tuozzolo CPT Trust U/A/D 12/30/18 and The Robert J. Congel Amended and Restated Declaration of Trust, As Amended
25 Loan 3, 6, 16, 18, 19, 27 4 Patoma Partners 4-Pack NAP Paul Henry and Tom Finnican
25.01 Property   1 545 Metropolitan Avenue    
25.02 Property   1 284 Suydam    
25.03 Property   1 18-15 Woodbine Street     
25.04 Property   1 543 Metropolitan Avenue    
26 Loan 16, 31 1 Oakwood Estates NAP Benjamin Wade Braband
27 Loan 5, 19 1 Hampton Inn Monroeville NAP Shailesh Patel
28 Loan 10 1 The Star on Southside NAP Alan-Michael Hill, Anthony Perry and Christopher Amos
29 Loan 19 1 Wingate Atlanta Galleria NAP Harikrushna Bhagat
30 Loan 6, 28 2 FG Communities NC Portfolio NAP FG Communities, Inc.
30.01 Property   1 Acony Bell    
30.02 Property   1 Lone Oak MHC    
31 Loan 5, 19, 30 1 Hilton Garden Inn Birmingham/Lakeshore Drive NAP Mukundbhai Patel and Anupabahen Patel
32 Loan 19 1 Holiday Inn Express - Crystal River NAP Sanjay Khunger, Sanjeev Sood and Navroz Saju
33 Loan 15, 23 1 Bear Valley Medical and Business Center NAP Donald P. Brown
34 Loan 2, 3, 19, 23 1 146-150 Broadway NAP Vittorio Antonini
35 Loan 16, 30 1 4115 Zero Street NAP John Barker Dunning
36 Loan 16, 30 1 Glenlock Apartments NAP Derek Greenbaum, Joseph Stein, Jonathan David Besharim and Brandon DiCenso
37 Loan   1 22-30 South Munn Avenue NAP Rajneesh Goyal, Ajay Sah and Vyomesitchandra Patel
38 Loan 16, 23 1 Vernon Office Tinley NAP Joseph Napoli and Michael Shideler
39 Loan 19 1 Golf Plaza NAP Edward Jong, Philip Jong and Yueh Ru Yu
40 Loan 27 1 982 Madison Street NAP Robert Michaeli and Nadav Hamo
41 Loan 16 1 714 5th Avenue NAP Simon Kohn
42 Loan   1 Akron Drive NAP Jerry Roger Cox
43 Loan   1 Stone Gate Terrace NAP Shashidhar Pemmasani, Sowjanya Chava, Madhavi Chundru and Krishna Chaitanya Chava
44 Loan 16 1 Greenwood Manor NAP Jacob Lefkowitz

 

 A-1-18 

 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Non-Recourse Carveout Guarantor Delaware Statutory Trust
(Y/N)
Tenants-in-common
(Y/N)
          24   30
1 Loan 1, 3, 5, 7, 12, 13, 14, 16, 19, 28, 31 1 CityCenter (Aria & Vdara) Blackstone Real Estate Partners IX-TE (AIV) L.P. No No
2 Loan 13, 16, 27 1 Willow Glen Patrick J. Curran, Andre Soroudi and Adam David Lynd No No
3 Loan 4 1 300 Four Falls Maguire Hayden Real Estate Company L.P. and Maguire Hayden Real Estate Company III, L.P. No No
4 Loan 2, 4, 5, 6, 7, 10, 12 10 ActivSpace Portfolio Gary Romain No No
4.01 Property   1 Mission      
4.02 Property   1 Berkeley      
4.03 Property   1 West Seattle      
4.04 Property   1 Quimby Raleigh      
4.05 Property   1 Ballard      
4.06 Property   1 North Seattle      
4.07 Property   1 Salmon Main      
4.08 Property   1 Lovejoy      
4.09 Property   1 The Zoo      
4.10 Property   1 Fremont      
5 Loan 1, 2, 7, 12, 19, 23, 31 1 535 & 545 5th Avenue Joseph Moinian No No
6 Loan 5, 19 1 Embassy Suites San Luis Obispo Patrick M. Nesbitt and Patrick M. Nesbitt as trustee of the Patrick M. Nesbitt Family Trust No No
7 Loan 1, 4, 7, 12 1 Northshore Mall Mayflower Realty LLC No No
8 Loan 13, 16, 19 1 Northwest Marketplace Enrique Agurcia and Vamsi Rasamallu No No
9 Loan 19 1 Residence Inn Camarillo Bobby B. Saadian No No
10 Loan 1, 5, 7, 10 1 9911 Belward TechCore, LLC No No
11 Loan   1 2000 Corporate Center SAK Irrevocable Trust Dated June 7, 2012 and Christopher Russell No No
12 Loan 19, 20, 30 1 1700 South Santa Fe Daryoush Dayan No No
13 Loan 20 1 2730 Wilshire Albert Taban No No
14 Loan 2, 6, 19, 31 2 Cleveland Dual Brand Hotels Sanjay R. Patel, Kawaljit S. Goraya, Ashish H. Patel, Nikunj G. Patel, Maheshbhai A. Patel and Girishkumar J. Patel No No
15 Loan 3, 7, 10, 12, 16, 19, 23 1 Amazon LAX NH Net REIT Operating Partnership LP No No
16 Loan   1 Oakdale Square Apartments Samuel Okner, Nathan and Shirley Rothner Family Trust and Debra J. Okner Real Estate Trust No No
17 Loan 20, 30 1 Pacific Town Center Kamran Farhadi No Yes
18 Loan 3, 4, 5, 7, 16, 18, 27 1 The MC Spencer An, The 2025 Hwee Ill An Grantor Trust and The 2025 Spencer An Grantor Trust No No
19 Loan 6, 19 2 Thoroughbred & Tate's Thomas J. Floyd, A. Brandon Denton and J. Mitchell Collins No No
19.01 Property   1 Throughbred Crossing      
19.02 Property   1 Tate's Creek Crossing      
20 Loan 3, 27 1 658 Driggs Financial Robert Li No No
21 Loan 3 1 White Mountain Apartments Stephan Daniel and Sarah Knight No No
22 Loan 3, 27 1 Bella Vista Apartments Shimon Jacobovits, Shlomo Katz and Jordan Reifer No No
23 Loan   1 Warren Club Gurdarshan Dhaliwal No No
24 Loan 4, 18, 19, 23 1 Crossgates Commons Michael P. Shanley, Bruce A. Kenan, Madeira Associates, 2018 Tuozzolo CPT Trust U/A/D 12/30/18 and The Robert J. Congel Amended and Restated Declaration of Trust, As Amended No No
25 Loan 3, 6, 16, 18, 19, 27 4 Patoma Partners 4-Pack Paul Henry, Thomas Finnican III and Patoma Fund III LP No No
25.01 Property   1 545 Metropolitan Avenue      
25.02 Property   1 284 Suydam      
25.03 Property   1 18-15 Woodbine Street       
25.04 Property   1 543 Metropolitan Avenue      
26 Loan 16, 31 1 Oakwood Estates Benjamin Wade Braband No No
27 Loan 5, 19 1 Hampton Inn Monroeville Shailesh Patel No No
28 Loan 10 1 The Star on Southside Alan-Michael Hill, Anthony Perry and Christopher Amos No No
29 Loan 19 1 Wingate Atlanta Galleria Harikrushna Bhagat No No
30 Loan 6, 28 2 FG Communities NC Portfolio D. Kyle Cerminara, Michael Z. Anise and FG Communities, Inc. Yes No
30.01 Property   1 Acony Bell      
30.02 Property   1 Lone Oak MHC      
31 Loan 5, 19, 30 1 Hilton Garden Inn Birmingham/Lakeshore Drive Mukundbhai Patel and Anupabahen Patel No Yes
32 Loan 19 1 Holiday Inn Express - Crystal River Sanjay Khunger, Sanjeev Sood and Navroz Saju No No
33 Loan 15, 23 1 Bear Valley Medical and Business Center Donald P. Brown No No
34 Loan 2, 3, 19, 23 1 146-150 Broadway Vittorio Antonini No No
35 Loan 16, 30 1 4115 Zero Street John Barker Dunning No Yes
36 Loan 16, 30 1 Glenlock Apartments Derek Greenbaum, Joseph Stein, Jonathan David Besharim and Brandon DiCenso No Yes
37 Loan   1 22-30 South Munn Avenue Rajneesh Goyal, Ajay Sah and Vyomesitchandra Patel No No
38 Loan 16, 23 1 Vernon Office Tinley Joseph Napoli and Michael Shideler No No
39 Loan 19 1 Golf Plaza Edward Jong, Philip Jong and Yueh Ru Yu No No
40 Loan 27 1 982 Madison Street Robert Michaeli and Nadav Hamo No No
41 Loan 16 1 714 5th Avenue Simon Kohn No No
42 Loan   1 Akron Drive Jerry Roger Cox No No
43 Loan   1 Stone Gate Terrace Shashidhar Pemmasani, Sowjanya Chava, Madhavi Chundru and Krishna Chaitanya Chava No No
44 Loan 16 1 Greenwood Manor Jacob Lefkowitz, Adam Mermelstein and Azriel Mandel No No

 

 A-1-19 

 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Loan Purpose Property Located Within a Qualified Opportunity Zone (Y/N) Sources: Loan Amount ($) Sources: Principal's New Cash Contribution ($) Sources: Subordinate Debt ($) Sources: Other Sources ($) Sources: Total Sources ($) Uses: Loan Payoff ($) Uses: Purchase Price ($) Uses: Closing Costs ($) Uses: Reserves ($) Uses: Principal Equity Distribution ($)
            29                    
1 Loan 1, 3, 5, 7, 12, 13, 14, 16, 19, 28, 31 1 CityCenter (Aria & Vdara) Refinance No         2,547,800,000 0 902,200,000 0         3,450,000,000 3,150,000,400 0        8,525,349 0 291,474,251
2 Loan 13, 16, 27 1 Willow Glen Refinance No              58,000,000 0 8,000,000 0               66,000,000 59,747,831 0        2,691,468 294,534 3,266,167
3 Loan 4 1 300 Four Falls Refinance No              58,000,000 19,965,263 0 0               77,965,263 70,293,094 0           950,192 6,721,977 0
4 Loan 2, 4, 5, 6, 7, 10, 12 10 ActivSpace Portfolio Refinance                71,000,000 0 0 0               71,000,000 24,876,212 0        2,254,692 238,242 43,630,854
4.01 Property   1 Mission   No                       
4.02 Property   1 Berkeley   No                       
4.03 Property   1 West Seattle   No                       
4.04 Property   1 Quimby Raleigh   No                       
4.05 Property   1 Ballard   No                       
4.06 Property   1 North Seattle   No                       
4.07 Property   1 Salmon Main   No                       
4.08 Property   1 Lovejoy   No                       
4.09 Property   1 The Zoo   No                       
4.10 Property   1 Fremont   No                       
5 Loan 1, 2, 7, 12, 19, 23, 31 1 535 & 545 5th Avenue Refinance No            310,000,000 9,981,186 0 0             319,981,186 314,826,919 0        2,486,489 2,667,778 0
6 Loan 5, 19 1 Embassy Suites San Luis Obispo Refinance No              30,500,000 0 0 0               30,500,000 22,780,154 0           635,114 277,066 6,807,666
7 Loan 1, 4, 7, 12 1 Northshore Mall Refinance No            175,000,000 312,283 0 0             175,312,283 171,101,035 0        1,076,572 3,134,676 0
8 Loan 13, 16, 19 1 Northwest Marketplace Acquisition No              26,000,000 12,179,421 5,000,000 0               43,179,421 0 37,799,830        3,579,983 1,799,608 0
9 Loan 19 1 Residence Inn Camarillo Acquisition No              25,350,000 14,767,794 0 0               40,117,794 0 39,000,000           941,237 176,557 0
10 Loan 1, 5, 7, 10 1 9911 Belward Refinance No            128,740,000 0 0 0             128,740,000 101,634,203 0        4,514,149 19,292,063 3,299,585
11 Loan   1 2000 Corporate Center Acquisition No              23,400,000 14,161,905 0 0               37,561,905 0 36,250,000        1,091,011 220,894 0
12 Loan 19, 20, 30 1 1700 South Santa Fe Refinance No              23,150,000 50,000 0 0               23,200,000 22,188,353 0           950,701 60,946 0
13 Loan 20 1 2730 Wilshire Refinance No              22,150,000 248,830 0 0               22,398,830 21,468,930 0           280,237 649,662 0
14 Loan 2, 6, 19, 31 2 Cleveland Dual Brand Hotels Acquisition No              21,000,000 11,253,924 0 0               32,253,924 0 28,000,000           950,530 3,303,395 0
15 Loan 3, 7, 10, 12, 16, 19, 23 1 Amazon LAX Acquisition No            116,266,961 97,461,447 0 0             213,728,408 0 211,394,474        2,333,934 0 0
16 Loan   1 Oakdale Square Apartments Acquisition No                       
17 Loan 20, 30 1 Pacific Town Center Acquisition No                       
18 Loan 3, 4, 5, 7, 16, 18, 27 1 The MC Refinance No                       
19 Loan 6, 19 2 Thoroughbred & Tate's Refinance                         
19.01 Property   1 Throughbred Crossing   No                       
19.02 Property   1 Tate's Creek Crossing   No                       
20 Loan 3, 27 1 658 Driggs Financial Refinance No                       
21 Loan 3 1 White Mountain Apartments Refinance No                       
22 Loan 3, 27 1 Bella Vista Apartments Acquisition No                       
23 Loan   1 Warren Club Acquisition No                       
24 Loan 4, 18, 19, 23 1 Crossgates Commons Refinance No                       
25 Loan 3, 6, 16, 18, 19, 27 4 Patoma Partners 4-Pack Refinance                         
25.01 Property   1 545 Metropolitan Avenue   No                       
25.02 Property   1 284 Suydam   No                       
25.03 Property   1 18-15 Woodbine Street    No                       
25.04 Property   1 543 Metropolitan Avenue   No                       
26 Loan 16, 31 1 Oakwood Estates Refinance No                       
27 Loan 5, 19 1 Hampton Inn Monroeville Acquisition No                       
28 Loan 10 1 The Star on Southside Refinance No                       
29 Loan 19 1 Wingate Atlanta Galleria Refinance No                       
30 Loan 6, 28 2 FG Communities NC Portfolio Recapitalization/Acquisition                         
30.01 Property   1 Acony Bell   No                       
30.02 Property   1 Lone Oak MHC   No                       
31 Loan 5, 19, 30 1 Hilton Garden Inn Birmingham/Lakeshore Drive Acquisition No                       
32 Loan 19 1 Holiday Inn Express - Crystal River Acquisition No                       
33 Loan 15, 23 1 Bear Valley Medical and Business Center Refinance No                       
34 Loan 2, 3, 19, 23 1 146-150 Broadway Refinance No                       
35 Loan 16, 30 1 4115 Zero Street Acquisition No                       
36 Loan 16, 30 1 Glenlock Apartments Acquisition No                       
37 Loan   1 22-30 South Munn Avenue Acquisition No                       
38 Loan 16, 23 1 Vernon Office Tinley Acquisition No                       
39 Loan 19 1 Golf Plaza Refinance No                       
40 Loan 27 1 982 Madison Street Refinance No                       
41 Loan 16 1 714 5th Avenue Refinance No                       
42 Loan   1 Akron Drive Refinance No                       
43 Loan   1 Stone Gate Terrace Refinance No                       
44 Loan 16 1 Greenwood Manor Refinance No                       

 

 A-1-20 

 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Uses: Other Uses ($) Uses: Total Uses ($) Franchise Agreement Expiration Underwritten ADR ($) Underwritten RevPAR ($) Underwritten Hotel Occupancy (%) Most Recent ADR ($) Most Recent RevPAR ($) Most Recent Hotel Occupancy (%) Second Most Recent ADR ($) Second Most Recent RevPAR ($) Second Most Recent Hotel Occupancy (%) Third Most Recent ADR ($) Third Most Recent RevPAR ($) Third Most Recent Hotel Occupancy (%)
                                       
1 Loan 1, 3, 5, 7, 12, 13, 14, 16, 19, 28, 31 1 CityCenter (Aria & Vdara) 0         3,450,000,000 NAP 336.06 318.44 94.8% 328.90 309.68 94.2% 340.58 324.22 95.2% 335.10 312.90 93.4%
2 Loan 13, 16, 27 1 Willow Glen 0              66,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3 Loan 4 1 300 Four Falls 0              77,965,263 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4 Loan 2, 4, 5, 6, 7, 10, 12 10 ActivSpace Portfolio 0              71,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.01 Property   1 Mission      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.02 Property   1 Berkeley      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.03 Property   1 West Seattle      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.04 Property   1 Quimby Raleigh      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.05 Property   1 Ballard      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.06 Property   1 North Seattle      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.07 Property   1 Salmon Main      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.08 Property   1 Lovejoy      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.09 Property   1 The Zoo      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.10 Property   1 Fremont      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5 Loan 1, 2, 7, 12, 19, 23, 31 1 535 & 545 5th Avenue 0            319,981,186 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6 Loan 5, 19 1 Embassy Suites San Luis Obispo 0              30,500,000 3/31/2030 197.11 164.43 83.4% 197.11 164.43 83.4% 198.72 159.47 80.3% 200.56 154.36 77.0%
7 Loan 1, 4, 7, 12 1 Northshore Mall 0            175,312,283 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan 13, 16, 19 1 Northwest Marketplace 0              43,179,421 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9 Loan 19 1 Residence Inn Camarillo 0              40,117,794 NAP 206.09 186.06 90.3% 206.09 186.06 90.3% 198.31 176.40 89.0% 191.45 158.77 82.9%
10 Loan 1, 5, 7, 10 1 9911 Belward 0            128,740,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan   1 2000 Corporate Center 0              37,561,905 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
12 Loan 19, 20, 30 1 1700 South Santa Fe 0              23,200,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan 20 1 2730 Wilshire 0              22,398,830 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
14 Loan 2, 6, 19, 31 2 Cleveland Dual Brand Hotels 0              32,253,924 12/23/2045 125.76 71.86 57.1% 125.76 72.70 57.1% 127.70 77.93 61.0% 118.34 66.78 59.5%
15 Loan 3, 7, 10, 12, 16, 19, 23 1 Amazon LAX 0            213,728,408 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
16 Loan   1 Oakdale Square Apartments      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan 20, 30 1 Pacific Town Center      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18 Loan 3, 4, 5, 7, 16, 18, 27 1 The MC      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan 6, 19 2 Thoroughbred & Tate's      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
19.01 Property   1 Throughbred Crossing      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
19.02 Property   1 Tate's Creek Crossing      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan 3, 27 1 658 Driggs Financial      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
21 Loan 3 1 White Mountain Apartments      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan 3, 27 1 Bella Vista Apartments      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan   1 Warren Club      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan 4, 18, 19, 23 1 Crossgates Commons      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
25 Loan 3, 6, 16, 18, 19, 27 4 Patoma Partners 4-Pack      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
25.01 Property   1 545 Metropolitan Avenue      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
25.02 Property   1 284 Suydam      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
25.03 Property   1 18-15 Woodbine Street       NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
25.04 Property   1 543 Metropolitan Avenue      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan 16, 31 1 Oakwood Estates      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan 5, 19 1 Hampton Inn Monroeville      12/31/2040 137.31 108.85 79.3% 137.31 108.85 79.3% 131.53 98.35 74.8% 128.87 92.15 71.5%
28 Loan 10 1 The Star on Southside      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan 19 1 Wingate Atlanta Galleria      1/31/2039 117.99 82.05 69.5% 117.99 82.05 69.5% 118.98 81.67 68.6% 131.73 89.87 68.2%
30 Loan 6, 28 2 FG Communities NC Portfolio      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
30.01 Property   1 Acony Bell      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
30.02 Property   1 Lone Oak MHC      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan 5, 19, 30 1 Hilton Garden Inn Birmingham/Lakeshore Drive      11/30/2040 136.54 93.40 68.4% 136.54 93.40 68.4% 135.34 89.89 66.4% 143.42 95.91 66.9%
32 Loan 19 1 Holiday Inn Express - Crystal River      12/19/2040 155.69 137.01 88.0% 155.69 143.24 92.0% 149.31 136.99 91.8% 146.39 126.85 86.7%
33 Loan 15, 23 1 Bear Valley Medical and Business Center      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34 Loan 2, 3, 19, 23 1 146-150 Broadway      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
35 Loan 16, 30 1 4115 Zero Street      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
36 Loan 16, 30 1 Glenlock Apartments      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
37 Loan   1 22-30 South Munn Avenue      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
38 Loan 16, 23 1 Vernon Office Tinley      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
39 Loan 19 1 Golf Plaza      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
40 Loan 27 1 982 Madison Street      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
41 Loan 16 1 714 5th Avenue      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
42 Loan   1 Akron Drive      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
43 Loan   1 Stone Gate Terrace      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
44 Loan 16 1 Greenwood Manor      NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

 A-1-21 

 

Footnotes to Annex A-1
(1) “Barclays” denotes Barclays Capital Real Estate Inc. as Mortgage Loan Seller, “SGFC” denotes Societe Generale Financial Corporation as Mortgage Loan Seller, “GACC” denotes German American Capital Corporation as Mortgage Loan Seller, “AREF2” denotes Argentic Real Estate Finance 2 LLC as Mortgage Loan Seller, “CREFI” denotes Citi Real Estate Funding Inc. as Mortgage Loan Seller, “KeyBank” denotes KeyBank National Association as Mortgage Loan Seller, “GSMC” denotes Goldman Sachs Mortgage Company as Mortgage Loan Seller, “LMF” denotes LMF Commercial, LLC as Mortgage Loan Seller, “Natixis” denotes Natixis North Americas, LLC as Mortgage Loan Seller and “UBS AG” denotes UBS AG New York Branch as Mortgage Loan Seller.

With respect to Loan No. 1, CityCenter (Aria & Vdara), the mortgage loan is part of a whole loan that was co-originated by JPMorgan Chase Bank, National Association, German American Capital Corporation, Citi Real Estate Funding Inc. and Goldman Sachs Bank USA.

With respect to Loan No. 5, 535 & 545 5th Avenue, the mortgage loan is part of a whole loan that was co-originated by SGFC and DBR Investments Co. Limited.

With respect to Loan No. 7, Northshore Mall, the mortgage loan is part of a whole loan that was co-originated by GACC and JPMorgan Chase Bank, National Association.

With respect to Loan No. 10, 9911 Belward, the mortgage loan is part of a whole loan that was co-originated by GACC and Barclays.
(2) With respect to Loan No. 4, ActivSpace Portfolio, the ActivSpace Portfolio Properties consist of traditional self-storage units and creative/loft rental units, primarily utilized as art, hobby, and business spaces. These units are predominantly "white-box" rooms, each equipped with a window and a sink. While some tenants utilize these spaces for traditional storage, a significant portion of tenants uses them for various hobbies, such as photography, woodworking, and painting, or as premises for small businesses and personal services where client interaction occurs within the unit. The portfolio does not differentiate between traditional self-storage and creative tenants, as all units are delivered in the same standard condition at lease commencement. All leases are structured on a month-to-month basis

With respect to Loan No. 5, 535 & 545 5th Avenue, the mortgaged property consists of 507,207 square feet across the two office buildings: (i) the 535 5th Avenue property totaling 327,042 square feet (64.5% of NRA and 58.5% of underwritten base rent) including 277,408 square feet of office space and 49,634 square feet of retail space, and (ii) the 545 5th Avenue property, which consists of 180,165 square feet (35.5% of NRA and 41.5% of underwritten base rent) including 140,995 square feet of office spaces and 39,170 square feet of retail space.

With respect to Loan No.10, 9911 Belward, approximately 80% of the net rentable area at the mortgaged property is used for research and development, utility and mechanical or manufacturing space with the remaining 20% of the net rentable area used for office space.

With respect to Loan No. 14, Cleveland Dual Brand Hotels, the mortgaged property is comprised of two adjacent hotel buildings, the Holiday Inn portion consisting of 254 rooms and the Candlewood Suites portion consisting of 91 rooms.

With respect to Loan No. 34, 146-150 Broadway, the mortgaged property consists of five multifamily units and 4,319 square feet of retail space.
(3)

Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property.

With respect to Loan No. 1, CityCenter (Aria & Vdara), 26.3% of the underwritten revenue is generated from casino operations and 28.6% of the underwritten revenue is generated from food and beverage operations.

With respect to Loan No. 15, Amazon LAX, the mortgaged property consists of two distinct parcels: a 141,360 SF Amazon distribution facility and a 562,368 land SF industrial outdoor storage and parking site.

With respect to Loan No. 18, The MC, the mortgaged property is comprised of 233 multifamily units and 36,097 square feet of retail space.

 A-1-22 

 

With respect to Loan No. 20, 658 Driggs Financial, the mortgaged property is comprised of 20 multifamily units and 6,157 square feet of retail space.

With respect to Loan No. 21, White Mountain Apartments, in addition to the multifamily units the mortgaged property contains 87 self-storage units and 24 RV/Boat pad sites, which account for 2.7% of underwritten revenue.

With respect to Loan No. 22, Bella Vista Apartments, in addition to the multifamily units the mortgaged property contains 8,924 square feet of ground floor retail space (0.7% of underwritten income) and 95 climate-controlled self-storage units (7,760 square feet and 0.0% of underwritten income).

With respect to Loan No. 25, Patoma Partners 4-Pack, the portfolio consists of 20 multifamily units and two retail units. One retail unit is located at the 543 Metropolitan Avenue property and one unit is located at the 545 Metropolitan Avenue property. The retail unit at the 543 Metropolitan Avenue property is leased to Brooklyn Roasting Company, which signed a ten-year lease, expiring in May 2033, and occupies 1,258 square feet.

With respect to Loan No. 34, 146-150 Broadway, the Largest Tenant % of NRA is calculated based on the retail square footage, excluding the multifamily space.

(4) In certain cases, mortgaged properties may have tenants that have executed leases that were included in the underwriting but that have not yet commenced paying rent and/or are not in occupancy.

For tenants that are one of the top 5 tenants (by net rentable area leased) for the 15 largest mortgage loans, certain of such tenants have not taken possession or commenced paying rent or sublease a material portion of their property. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other” in the prospectus.

With respect to Loan No. 3, 300 Four Falls, the Third Largest Tenant, BTG International, subleases 11,886 square feet of its space to PM Group. Base rent for the space has been underwritten to PM Group’s rent under the sublease, which is less than BTG International’s rent for the space.

With respect to Loan No. 4, ActivSpace Portfolio, the Current Occupancy of 91.3% as of October 31, 2025, was calculated on a square foot basis. When calculating Current Occupancy on a per unit basis, the mortgaged property has 143 vacant units as of October 31, 2025, resulting in an 91.7% occupancy rate.

With respect to Loan No. 7, Northshore Mall, Current Occupancy reflects permanent and temporary tenancy and excludes anchor square footage.

With respect to Loan No. 18, The MC, the leased percentage excludes the occupancy of the retail space. When the multifamily and retail occupancy is blended, there is a leased occupancy of 95.7%.

With respect to Loan No. 24, Crossgates Commons, the Third Largest Tenant at the mortgaged property, Pickleball Kingdom is building out its space and has not taken occupancy or commenced paying rent.  The tenant is expected to take occupancy in July 2026, followed by 6 months of a free rent period. At origination, the borrower funded (i) $1,413,638 for approved leasing expenses associated with Pickleball Kingdom as part of a $2,500,000 upfront rollover reserve and (ii) a $729,319 upfront free rent reserve, representing 15 months of gross rent for Pickleball Kingdom.
(5) With respect to all mortgage loans, with the exceptions of the mortgage loans identified in “Description of the Mortgage Pool—Definitions” in the preliminary prospectus, the Cut-off Date LTV Ratio (%) and the LTV Ratio at Maturity / ARD (%) are based on the Appraised Value ($) even though, for certain mortgage loans, the appraisal provided “as-stabilized” values based on certain criteria being met.

With respect to Loan No. 1, CityCenter (Aria & Vdara) the Appraised Value ($) of $7,032,800,000 represents the appraisal’s concluded “hypothetical – fee simple” value as of November 25, 2025, based on the hypothetical condition that the MGM Master Lease (as defined below) is no longer in place. The appraisal’s concluded “as is” value as of November 25, 2025 for the CityCenter (Aria & Vdara) Mortgaged Property is $4,450,000,000, which results in a Cut-off Date LTV Ratio and Maturity Date LTV Ratio for the CityCenter (Aria & Vdara) Whole Loan of 77.5% and 77.5%, respectively, and a Cut-off Date LTV Ratio and Maturity Date LTV Ratio for the CityCenter (Aria & Vdara) senior notes of 57.3% and 57.3%, respectively. The CityCenter (Aria & Vdara) Whole Loan is secured by the borrowers’ leased fee interest in the CityCenter (Aria & Vdara) Mortgaged Property which is subject to the MGM Master Lease and the borrowers’ rights under the MGM Master Lease (as defined below).  The CityCenter (Aria & Vdara) Whole Loan is not secured by the MGM Tenant’s (as defined below) leasehold interests in the CityCenter (Aria & Vdara) Mortgaged Property.

 A-1-23 

 


With respect to Loan No. 4, ActivSpace Portfolio, the appraised value of $118,730,000 reflects (i) the portfolio appraised value of the ActivSpace Portfolio Properties of $121,180,000, as of October 1, 2025, which is inclusive of an approximately 5.71% portfolio premium and reflects the “as-is” value of the properties as a whole if sold in their entirety to a single buyer, minus (ii) the freely releasable excess land parcel at the Salmon Main Property (as defined below) valued at $2,450,000. Based on the aggregate “as-is” appraised values of the individual ActivSpace Portfolio Properties (exclusive of the portfolio premium) of $114,630,000, the Cut-off Date LTV and the Maturity Date LTV for the ActivSpace Portfolio Whole Loan are both equal to 61.9%. The individual appraisals were completed on various dates between September 29, 2025 and October 1, 2025.   

With respect to Loan No. 6, Embassy Suites San Luis Obispo, the "as is" value assumes a total capital expenditure of $3,900,000, with a capital deduction of $2,800,000.

With respect to Loan No. 10, 9911 Belward, the Appraised Value ($) represents the Market Value - Assuming Outstanding TIs Funded of the mortgaged property, which assumes that $21,743,000 of outstanding tenant improvement allowances were reserved.  At origination, the then outstanding amount of tenant improvement allowances of $19,292,063 was reserved, as certain of the tenant allowances were already provided between the appraisal date and the origination date. The appraisal also provided an “as is” appraised value of the mortgaged property of $297,000,000, which results in a Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) of 43.3% and 43.3%, respectively.

With respect to Loan No. 18, The MC, the Appraised Value ($) for the Mortgaged Property includes approximately $52,700,000 attributable to a 421-a tax abatement, which has been applied for but has not been received as of the origination date of the related Mortgage Loan. The current taxes for the 2025/2026 tax year are $1,344,458 compared to the underwritten abated taxes of $642,175. The “as-is” value results in a Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) of 53.3% and 53.3%, respectively. The “as-is” value excluding the net present value of the 421-a tax exemption results in a Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) of 77.5% and 77.5%, respectively.
  With respect to Loan No. 27, Hampton Inn Monroeville, the Appraised Value ($) represents the "as-is (Extraordinary Assumption)" appraised value, which assumes that the mortgaged property will benefit from capital improvements of approximately $2,035,631, which represents the estimated costs of the property improvement plan (“PIP”) as of October 17, 2025. At origination, the borrower deposited $2,000,000 into a PIP reserve, reflecting the PIP’s estimated costs as of December 12, 2025. The “as-is” appraised value of the mortgaged property results in a Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) of 71.9% and 71.9%, respectively.

With respect to Loan No. 31, Hilton Garden Inn Birmingham/Lakeshore Drive, the appraised value represents the "as-is (extraordinary assumption)" appraised value subject to the extraordinary assumption that a capital expenditure, which represents the estimated cost of renovations (PIP), would be escrowed at origination. At loan origination, the borrower deposited approximately $216,381 into a PIP reserve account, which reflects 125% of the remaining PIP budget. The “as-is” appraised value of the mortgaged property results in a Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) of 69.4%.
(6) For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Cut-off Date Balance ($) and Maturity / ARD Balance ($) are allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation.

● Loan No. 4, ActivSpace Portfolio
● Loan No. 14, Cleveland Dual Brand Hotels
● Loan No. 19, Thoroughbred & Tate's
● Loan No. 25, Patoma Partners 4-Pack
● Loan No. 30, FG Communities NC Portfolio
(7) The Original Balance ($), Cut-off Date Balance ($) and Maturity/ARD Balance ($) represent only the mortgage loan included in the issuing entity. The Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NOI Debt Yield (%), Underwritten NCF Debt Yield (%) and Loan Per Unit ($) are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loans in the aggregate but exclude any subordinate companion loan(s). For more information regarding the mortgage loans secured by the mortgaged properties identified under the column heading in this Annex A-1, see the chart titled “Whole Loan Control Notes and Non-Control Notes” in “Description of the Mortgage Pool—The Whole Loans” in the preliminary prospectus.

 A-1-24 

 


● Loan No. 1, CityCenter (Aria & Vdara)
● Loan No. 4, ActivSpace Portfolio
● Loan No. 5, 535 & 545 5th Avenue
● Loan No. 7, Northshore Mall
● Loan No. 10, 9911 Belward
● Loan No. 15, Amazon LAX
● Loan No. 18, The MC
(8) 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.
(9) For the mortgage loans with an interest-only period that accrues interest on an Actual/360 basis, the Monthly Debt Service (IO) ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 365/360.
(10) With respect to Loan No. 4, ActivSpace Portfolio, a Grace Period – Late Fee (Days) of five days is permitted once during the mortgage loan term.

With respect to Loan No. 10, 9911 Belward, a Grace Period – Late Fee (Days) of five days is permitted once during any 12-month period.

With respect to Loan No. 15, Amazon LAX, the Grace Period to impose a late charge is ten business days.

With respect to Loan No. 28, The Star on Southside, a Grace Period – Late Fee (Days) of five days is permitted once within any consecutive 12-month period.
(11) Intentionally left blank.
(12) The “L” component of the prepayment provision represents lockout payments.

The “D” component of the prepayment provision represents defeasance payments.

The “YM” component of the prepayment provision represents yield maintenance payments.

The “O” Component of the prepayment provision represents the free payments including the Maturity Date.

Certain 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 the preliminary prospectus. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Releases; Partial Releases” in the preliminary prospectus.

With respect to Loan No. 1, CityCenter (Aria & Vdara), provided no event of default exists, the CityCenter (Aria & Vdara) Whole Loan may be defeased in whole but not in part, after the earlier of (i) two years after the final securitization that holds any note evidencing the CityCenter (Aria & Vdara) Whole Loan and (ii) three years after December 9, 2025, but prior to June 9, 2030 (the “Permitted Par Prepayment Date”). In addition, the CityCenter (Aria & Vdara) Whole Loan is prepayable in whole or in part at any time, provided that any such prepayment made prior to the Permitted Par Prepayment Date must be accompanied by a prepayment fee equal to the greater of 0.5% and a yield maintenance premium.

With respect to Loan No. 4, ActivSpace Portfolio, defeasance of ActivSpace Portfolio Whole Loan is permitted, in whole but not in part, after the date that is the earlier of (i) two years from the closing date of the securitization that includes the last note to be securitized and (ii) December 9, 2028. The assumed defeasance lockout period of 25 payments is based on the anticipated closing date of the BBCMS 2025-5C40 securitization in February 2026. The actual lockout period may be longer.

With respect to Loan No. 5, 535 & 545 5th Avenue, on or after January 9, 2028, the Borrower shall have the right to voluntarily prepay the 535 & 545 5th Avenue Whole Loan, in whole, but not in part, with the greater of a yield maintenance premium or 1% of the outstanding principal balance of the 535 & 545 5th Avenue Whole Loan, with no prepayment fee being due on or after the October 9, 2030 payment date. In addition, defeasance of the 535 & 545 5th Avenue Whole Loan in full, but not in part, is permitted at any item after the earlier of (i) January 9, 2029 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to

 

 A-1-25 

 

be securitized. The assumed defeasance lockout period of 25 payments is based on the expected BBCMS 2026-5C40 securitization trust closing date in February 2026. The actual defeasance lockout period may be longer.
  With respect to Loan No. 7, Northshore Mall, defeasance of Northshore Mall Whole Loan is permitted after the date that is the earlier of (i) two years from the closing date of the securitization that includes the last note to be securitized and (ii) January 1, 2029. The assumed defeasance lockout period of 25 payments is based on the anticipated closing date of the BBCMS 2026-5C40 securitization in February 2026. The actual lockout period may be longer.

With respect to Loan No. 15, Amazon LAX, the defeasance lockout period will be at least 26 payment dates beginning with and including the first payment date on January 6, 2026. Defeasance of the Amazon LAX Whole Loan is permitted 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) December 5, 2028. The assumed lockout period of 26 payments is based on the closing date of the BBCMS 2026-5C40 securitization trust in February 2026. The actual lockout period may be longer.
(13) Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool—Additional Indebtedness—Mezzanine Indebtedness,” “—Preferred Equity” and “Certain Legal Aspects of the Mortgage Loans” in the preliminary prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future.

With respect to Loan No. 1, CityCenter (Aria & Vdara), the borrowers have a one-time right without the consent of the lender to cause the owner of limited liability company interests in the borrowers to incur additional indebtedness in the form of one or more mezzanine loans (the “Mezzanine Loan”), subject to satisfaction of certain conditions precedent set forth in the CityCenter (Aria & Vdara) Whole Loan documents, including that no CityCenter (Aria & Vdara) Whole Loan event of default is then continuing and the principal amount of the Mezzanine Loan will in no event exceed the amount which, after giving effect thereto, yields (x) an aggregate LTV ratio not greater than 77.5% and (y) an aggregate debt yield not less than 6.75%. The lender’s receipt of a rating agency confirmation will not be required in connection with any future mezzanine loan.

With respect to Loan No. 1, CityCenter (Aria & Vdara), on December 9, 2025, a wholly-owned subsidiary of Realty Income Corporation (the “Investor LP”) and the borrower entered into a perpetual preferred equity agreement whereby the Investor LP contributed $800,000,000 in exchange for 100% of the preferred limited partnership interests in a Delaware limited partnership (the “Partnership”). The general partner of the Partnership and the holder of 100% of the common limited partnership interests in the Partnership are both owned and controlled by the borrower.

With respect to Loan No. 1, CityCenter (Aria & Vdara), the interest rate shown for Note A 11, Note A-15, and Note A-22 contributed to the BBCMS 2026-5C40 securitization (6.07880916113333%) reflects the conduit coupon and does not represent the weighted average interest rate applicable to the SASB senior notes (5.0339669%) or the Whole Loan (5.29420%)

With respect to Loan No. 2, Willow Glen, Barclays Capital Real Estate Inc. originated a mezzanine loan (the “Willow Glen Mezzanine Loan”) in the amount of $8,000,000, secured by the direct equity ownership in the borrower of the Willow Glen Mortgage Loan. The Willow Glen Mezzanine Loan accrues interest at the rate of 12.50000% per annum and requires interest only payments. The Willow Glen Mezzanine Loan is co-terminus and subject to an intercreditor agreement with the Willow Glen Mortgage Loan.  

With respect to Loan No. 8, Northwest Marketplace, RHYCF Northwest Freeway, LLC originated a mezzanine loan (the “Northwest Marketplace Mezzanine Loan”) in the amount of $5,000,000, secured by the direct equity ownership in the borrower of the Northwest Marketplace Mortgage Loan. The Northwest Marketplace Mezzanine Loan accrues interest at the rate of 13.00000% per annum and requires interest only payments; provided, however, the lender hereby agrees that so long as no event of default has occurred, (A) the borrower will only be obligated to pay the portion of the monthly debt service payment amount consisting of interest accruing at 9.00000% per annum on each payment date, and (B) the unpaid remainder of the monthly debt service payment amount will accrue and be payable in full at the maturity date (such unpaid, but accruing, interest being referred to herein as the “Deferred Interest”). The Northwest Marketplace Mezzanine Loan is co-terminus and subject to an intercreditor agreement with the Northwest Marketplace Mortgage Loan.
(14) The Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Whole Loan Underwritten NCF DSCR (x) and Total Debt Underwritten NCF DSCR (x) for all partial interest-only mortgage loans were calculated based on the first 12 principal and interest payments after the Origination Date during the term of the mortgage loan.

 A-1-26 

 


With respect to Loan No. 1, CityCenter (Aria & Vdara), unless otherwise indicated, Underwritten NOI DSCR and Underwritten NCF DSCR for the Whole Loan reflect wholeco look-through operating results of the CityCenter (Aria & Vdara) Mortgaged Property and have been calculated based on the financial statements provided by the MGM Tenant, which do not reflect the Master Rent payable under the MGM Master Lease. The Senior Loan Cut-off Date LTV Ratio, Maturity Date LTV Ratio, UW NCF DSCR and UW NOI Debt Yield with respect to the Master Rent of approximately $232.7 million are 57.3%, 57.3%, 1.71x and 9.1%, respectively.  The CityCenter (Aria & Vdara) Whole Loan Cut-off Date LTV Ratio, Maturity Date LTV Ratio, UW NCF DSCR and UW NOI Debt Yield with respect to the Master Lease rent of approximately $232.7 million are 77.5%, 77.5%, 1.26x and 6.8%, respectively
(15) In certain cases, Underwritten TI / LC ($) is inclusive of certain credits for upfront reserves taken at closing.

With respect to Loan No. 33, Bear Valley Medical and Business Center, a $69,954.60 credit to tenant improvements and leasing commissions has been underwritten, reflecting 1/5th of the TI/LC deposit at origination.
(16) With respect to some mortgage loans, historical financial information may not be available as a result of acquisition financing and/or recent construction.

With respect to Loan No. 1, CityCenter (Aria & Vdara), the historical financial information is based on the financial reporting packaged delivered by the MGM Tenant and reflects the operating results of the CityCenter (Aria & Vdara) Mortgaged Property and does not reflect the borrowers’ financial condition. The MGM Tenant’s leasehold interests in the CityCenter (Aria & Vdara) Mortgaged Property are not part of the collateral securing the CityCenter (Aria & Vdara) Whole Loan, and the MGM Tenant is not a borrower under the CityCenter (Aria & Vdara) Whole Loan.  The CityCenter (Aria & Vdara) Whole Loan is secured by the borrowers’ leased fee interest in the CityCenter (Aria & Vdara) Mortgaged Property which is subject to the MGM Master Lease and the borrowers’ rights under the MGM Master Lease. The borrowers are entitled to receive only the Master Rent under the MGM Master Lease, and not the underlying look through income of the City Center (Aria & Vdara) Property.

With respect to Loan No. 2, Willow Glen, Fourth Most Recent and Third Most Recent cash flows are not available as the mortgaged property was built in 2023.

With respect to Loan No. 8, Northwest Marketplace, Fourth Most Recent cash flows are not available as the mortgaged property was acquired in 2025.

With respect to Loan No. 15, Amazon LAX, historical financial information is not presented as construction at the Amazon LAX Property was completed in 2025. The sole tenant, Amazon.com Services LLC, paid rent and occupied the property since June 1, 2024.

With respect to Loan No. 18, The MC, historical financials are unavailable as the mortgaged property was constructed from 2023-2025.

With respect to Loan No. 25, Patoma Partners 4-Pack, Third Most Recent and Fourth Most Recent cash flows are not available as the borrower acquired the mortgaged properties in various dates in 2022. Second Most Recent and Most Recent cash flows do not include any cash flow from the 545 Metropolitan Avenue property given the borrower acquired the mortgaged property in April 2022 and subsequently completed a ground-up development which was completed in the third quarter of 2025.

With respect to Loan No. 26, Oakwood Estates, Fourth Most Recent cash flows were not provided because, in 2022, the borrower sponsor included one-time expenses associated with property-owned homes at the mortgaged property, which were not representative.

With respect to Loan No. 35, 4115 Zero Street, no historical financial information is available because the mortgage loan proceeds were used to acquire the mortgaged property.

With respect to Loan No. 36, Glenlock Apartments, no historical financial information is available because the mortgage loan proceeds were used to acquire the mortgaged property.

With respect to Loan No. 38, Vernon Office Tinley, Fourth Most Recent cash flows are not available as the mortgaged property was acquired in 2026.
  With respect to Loan No. 41, 714 5th Avenue, historical information not available because the mortgaged property was renovated in 2024.

 A-1-27 

 

  With respect to Loan No. 44, Greenwood Manor, Fourth Most Recent cash flows are not available as the borrower acquired the mortgaged property in 2021 and subsequently performed capital renovations at the property through 2022.
(17) Intentionally left blank.
(18) Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related mortgage loan documents.

With respect to Loan No. 18, The MC, the borrower deposited approximately $2,130,117 at loan origination into a reserve account known as the 421-a Reserve. Provided that no event of default has occurred or is then continuing, on each of the 18 payment dates following the origination of the related Mortgage Loan, approximately $118,340 will be applied from the 421-a Reserve towards the monthly debt service payment amount due on such payment date.

With respect to Loan No. 24, Crossgates Commons, the borrower funded a $2,500,000 earnout reserve at origination. Subject to no continuing event of default or cash management period, the reserve may be released to the borrower within 15 days after the borrower’s delivery of a release request confirming that the following, among other conditions, are satisfied (collectively, the “At Home Earnout Release Conditions”): (i) the lease of the largest tenant at the mortgaged property, At Home, remains in effect through October 2032; (ii) At Home is not in bankruptcy; (iii) At Home has been open for business for at least 12 consecutive months as of November 12, 2025; (iv) either (a) Pickleball Kingdom, the third-largest tenant at the mortgaged property is open to the public for business and not “dark”, or (b) all or a portion of the Pickleball Kingdom space has been re-leased under lender-approved replacement lease(s) totaling at least 10,000 square feet, with substantially similar or better economics, all re-tenanting costs paid in full, and such re-tenanted space open to the public for business; (v) on or after the date of the satisfaction of the conditions set forth in clauses (i)-(iv) above, the mortgaged property has achieved a debt yield of at least 14.5%; and (v) the lender has received an estoppel certificate from the At Home tenant, in form and substance reasonably acceptable to lender, certifying that (A) it is open for business and operating at the mortgaged property, (B) the conditions in clauses (i)–(iii) are satisfied, (C) there is no uncured default, event of default, or breach by borrower under the At Home lease and no facts or circumstances exist that, with the passage of time or notice, could give rise thereto, and (D) no unpaid tenant improvements or leasing commissions are due under the At Home lease. If the At Home Earnout Release Conditions are not satisfied by November 6, 2027, lender may, in its sole discretion, apply the reserve to partially prepay the mortgage loan, and borrower will be required to pay a yield maintenance premium calculated under the mortgage loan documents and all lender costs related to such prepayment.

With respect to Loan No. 25, Patoma Partners 4-Pack, the borrower deposited $755,279 at mortgage loan closing in an upfront earnout reserve. Funds in the earnout reserve may be disbursed (in whole or in part), at the borrower’s request, no more than once during the mortgage loan term, subject to satisfaction of the following conditions:  (i) no default or trigger event is continuing, (ii) after giving effect to the disbursement of funds, the resulting debt yield is no less than 8.13% on two consecutive quarterly calculation dates and (iii) the lender has determined that such debt yield is achieved pursuant to one or more bona-fide third party retail leases entered into post-closing in accordance with the mortgage loan documents and the tenant(s) under such qualifying lease(s) are in occupancy and paying full unabated rent.  In the event that the above conditions are not met by January 6, 2028, the borrower will no longer have the right to any disbursement of funds from the earnout reserve and any remaining funds in the earnout reserve will either be held by the lender as additional collateral for the mortgage loan for the remainder of the mortgage loan term or applied to pay down the outstanding principal balance of the mortgage loan.

With respect to Loan No. 25, Patoma Partners 4-Pack, the rent replication reserve is to replicate anticipated rents that may be subject to rent abatements, free rent or other rent concession periods under a hypothetical lease for the ground floor retail space at 545 Metropolitan Avenue.
(19) Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being triggered in the respective mortgage loan documents.

With respect to Loan No. 1, CityCenter (Aria & Vdara), if the mortgaged property is not subject to the MGM Master Lease, (i) during the continuance of a Trigger Period, the borrowers are required to make a deposit on each payment date into the replacement reserve equal to (a) 4.0% of net revenue from guest rooms and borrower-managed food and beverage operations and (b) 0.5% of all other net revenue, other than non-recurring items, in each case for the calendar month that is two months prior to the calendar month in which the applicable deposit to the replacement reserve is made (the sum of (a) and (b), the “Replacement Reserve Monthly Deposit”) and (ii) if a

 A-1-28 

 

Trigger Period does not exist, on the first payment date of each calendar quarter, the borrower is required to deposit into the replacement reserve an amount equal to the lesser of (x) the Replacement Reserve Current Year Lookback Deficiency and (y) the Replacement Reserve Five Year Lookback Deficiency (the lesser of (x) and (y), the “Replacement Reserve Quarterly Deposit”), provided that for so long as the mortgaged properties are managed by (x) a brand manager pursuant to a brand management agreement and/or (y) a casino operator pursuant to a casino management agreement, the amounts required to be funded as a Replacement Reserve Monthly Deposit or a Replacement Reserve Quarterly Deposit will be reduced on a dollar-for-dollar basis by any amounts deposited into a manager account for replacements, PIP work or brand-mandated work for the applicable calendar months as set forth in the annual budget and required pursuant to the terms of the brand management agreement and/or casino management agreement if borrower delivers evidence reasonably satisfactory to the lenders that such deposit has been made. “Trigger Period” means a period (A) commencing upon the earliest of: (i) an event of default under the CityCenter (Aria & Vdara) Whole Loan documents loan agreement, (ii) an event of default under any mezzanine loan, (iii) a bankruptcy action of borrower or (iv) a DSCR Trigger Event and (B) terminating upon (i) in the event of a Trigger Period pursuant to clause (A)(i) above, no CityCenter (Aria & Vdara) Whole Loan event of default is continuing, (ii) in the event of a Trigger Period pursuant to clause (A)(ii) above, no event of default under such mezzanine loan is continuing, (iii) in the event of a Trigger Period pursuant to clause (A)(iii) above, such bankruptcy action was involuntary and not consented to by the Borrowers, and is discharged, stayed or dismissed within 90 days of its filing, and (iv) in the event of a Trigger Period pursuant to clause (A)(iv) above, the occurrence of a DSCR Trigger Event Cure.  “DSCR Trigger Event” means (i) for so long as the MGM Master Lease is in effect and the guarantor under the MGM Master Lease is publicly traded, the occurrence of both (a) a debt service coverage ratio (determined based on look through income and not on the basis of the Master Rent), as determined by the lenders, of less than 2.00x (the “Required DSCR Ratio”) on any calculation date for the two consecutive calendar quarters immediately preceding the calculation date, based upon the trailing 12 month period immediately preceding such calculation date, and (b) the guarantor under the MGM Master Lease’s market capitalization is less than $6,000,000,000 (the “Market Capitalization Requirement”) for such two consecutive calendar quarters and (ii) for so long as either the MGM Master Lease is not in effect or the guarantor under the MGM Master Lease is not publicly traded, a debt service coverage ratio (determined based on look through income and not on the basis of the Master Rent) , as determined by the lenders, of less than the Required DSCR Ratio on any calculation date for the two consecutive calendar quarters immediately preceding the calculation date, based upon the trailing 12 month period immediately preceding such calculation date. “Replacement Reserve Current Year Lookback Deficiency” means an amount equal to (x) the aggregate amount of Replacement Reserve Monthly Deposits which would have been funded from the beginning of the then calendar year to the date of determination had a Trigger Period been in effect for the entirety of such period less (y) the sum of (1) the aggregate amount expended on replacements, PIP work and brand-mandated work during such calendar year to date and (2) the aggregate amount funded into the replacement reserve account during such calendar year to date; provided, if the foregoing calculation results in a negative number, the Replacement Reserve Current Year Lookback Deficiency will be deemed to be zero. “Replacement Reserve Five Year Lookback Deficiency” means (i) zero, with respect to any period before December 31, 2025, and (ii) from and after January 1, 2026, an amount equal to (x) 4.0% of net revenue from guest rooms and borrower-managed food and beverage operations and 0.5% of all other net revenues (other than non-recurring items) during the Replacement Reserve Five Year Lookback Period less (y) the sum of (1) the aggregate amount expended on replacements, PIP work and brand mandated work during the Replacement Reserve Five Year Lookback Period (including amounts expended by MGM Tenant pursuant to the express terms and conditions of the MGM Master Lease) and (2) the aggregate amounts funded into the Replacement Reserve Fund (as defined in the CityCenter (Aria & Vdara) Whole Loan documents) during such Replacement Reserve Five Year Lookback Period; provided, if the foregoing calculation results in a negative number, the Replacement Reserve Five Year Lookback Deficiency will be deemed to be zero. “Replacement Reserve Five Year Lookback Period” means each five year period (on a rolling basis) with the first period commencing on January 1, 2021 and expiring on December 31, 2025 and the second period commencing on January 1, 2022 and expiring on December 31, 2026.
  With respect to Loan No. 5, 535 & 545 5th Avenue, one each monthly payment date occurring in March, April, May and June 2026, the borrower is required to deposit with the lender an amount equal to $1,221,406.95 for real estate taxes. On each monthly payment date following, the borrower is required to deposit with the lender an amount equal to 1/12th of the estimated real estate taxes, initially $814,271.30.

With respect to Loan No. 6, Embassy Suites San Luis Obispo, on each monthly payment date, the borrower is required to deposit with the lender an amount equal to the greater of (i) 4.0% of the gross income during the second calendar month preceding the calendar month in which such monthly payment date occurs and (ii) an amount equal to 1/12th of the aggregate amount, if any, required to be reserved pursuant to the management agreement and the franchise agreement for capital expenditures during the calendar year in which such monthly payment date occurs.

 A-1-29 

 

 
With respect to Loan No. 6, Embassy Suites San Luis Obispo, on each monthly payment date through and including the monthly payment date occurring in February 2028, the borrower is required to deposit with the lender an amount equal to 1.0% of the gross income during the second calendar month preceding the calendar month in which such monthly payment date occurs. The funds will be made available for capital expenditures related to remediation of deficiencies set forth in the franchisor’s “quality assurance” reports and for other capital expenditures related to the mortgaged property otherwise approved by the lender.

With respect to Loan No. 6, Embassy Suites San Luis Obispo, on each monthly payment date during a franchise trigger event period, the borrower is required to deposit with the lender all franchise trigger event excess cash for costs incurred (or to be incurred) in connection with the property improvement plan (“PIP”) work necessary to effect a franchise trigger event cure. The borrower will not be required to make deposits into the PIP account with respect to any PIP work to the extent that the amount of PIP funds deposited into the PIP account plus the amount of any capital expenditures funds on deposit in the capital expenditures account, net of any pending or completed disbursement requests therefrom for capital expenditures, exceeds the then-applicable PIP funds cap, which is equal to the greater of (A) $3,900,000 and (B) from and after issuance of a PIP, an amount equal to 125% of the cost of completing the related PIP work. If a franchise trigger event occurs and the borrower deposits the amount set forth in clause (A) into the PIP account prior to issuance of the related PIP, and then upon issuance of the PIP, the amount computed pursuant to clause (B) is greater than $3,900,000, then the borrower will be required to make additional deposits to the PIP account to satisfy the increased PIP funds cap.

With respect to Loan No. 8, Northwest Marketplace, at origination, the borrower deposited $137,150 (the “Replacement Reserve Cap”) into the replacement reserve. On each monthly payment date that the balance on deposit in the replacement reserve is less than the Replacement Reserve Cap amount, the borrower will be required to deposit the lesser of (x) $2,285.83 or (y) an amount necessary to raise the balance of the replacement reserve to be equal to the Replacement Reserve Cap for replacements and repairs required to be made to the mortgaged property during the calendar year. The monthly replacement reserve is currently suspended.

With respect to Loan No. 8, Northwest Marketplace, at origination, the borrower deposited $400,000 (the “Rollover Reserve Cap”) into the rollover reserve. On each monthly payment date that the balance on deposit in the rollover reserve is less than the Rollover Reserve Cap amount, the borrower will be required to deposit the lesser of (x) $15,238.83 or (y) an amount necessary to raise the balance of the rollover reserve to be equal to the Rollover Reserve Cap, which amounts, together with all lease termination payments will be deposited in the rollover reserve for tenant improvement and leasing commission obligations incurred following origination. The monthly rollover reserve is currently suspended.

With respect to Loan No. 9, Residence Inn Camarillo, the borrower is required to make a monthly deposit into an FF&E reserve in an amount equal to 1/12th of the greater of (x) 4% of total gross revenues and (y) the amount required to be reserved for FF&E pursuant to the franchise agreement, provided, so long as (i) the franchise agreement is in full force and effect without default and (ii) the franchisor is holding a reserve for the payment of FF&E pursuant to the terms of the franchise agreement, the borrower will not be required to make monthly deposits into the FF&E reserve.
  With respect to Loan No. 12, 1700 South Santa Fe, the monthly real estate tax reserve deposit will be $58,000 through the monthly payment in March 2026, and will decrease to $37,946 thereafter.

With respect to Loan No. 14, Cleveland Dual Brand Hotels, on each monthly payment date, the borrower is required to deposit into the FF&E reserve an amount equal to 1/12th of the greater of (x) 4% of the projected annual gross income from operations of the mortgaged property as set forth in the approved annual budget and (y) the amount required under the franchise agreement for capital reserves (the “FF&E Reserve Monthly Deposit”) for FF&E expenditures. The FF&E Reserve Monthly Deposit as of the first payment date is $41,617. At no time will the FF&E Reserve Monthly Deposit be less than the FF&E Reserve Monthly Deposit at origination of $41,617.

With respect to Loan No. 14, Cleveland Dual Brand Hotels, on each monthly payment commencing in March 2027, the borrower will be required to deposit into the Candlewood Suites PIP reserve an amount equal to 1/12th of the Candlewood Suites approved budgeted amount in order to accumulate with the lender sufficient funds to pay for the total PIP costs that are required under the Candlewood Suites approved PIP budget.

With respect to Loan No. 15, Amazon LAX, on each payment date during a trigger period in which the Amazon lease is not then in effect, the borrower is required to remit to the lender, for deposit into the TI/LC account, an amount equal to $11,780. Provided that no event of default exists, the TI/LC funds deposited into the TILC account will be disbursed to the borrower in accordance with the terms and conditions set forth in the Amazon LAX Whole Loan documents.

 A-1-30 

 

 
With respect to Loan No. 15, Amazon LAX, on each payment date during a trigger period in which the Amazon lease is not then in effect, the borrower is required to remit to the lender, for deposit into a capital expenditure account, an amount equal to $1,767 in accordance with the terms and conditions set forth in the Amazon LAX Whole Loan documents. Provided that no event of default is continuing, the funds deposited into the capital expenditure account will be disbursed to the borrower in accordance with the terms and conditions set forth in the Amazon LAX Whole Loan documents.

With respect to Loan No. 19, Thoroughbred & Tate's, upon the occurrence of one or more events that would result in the commencement of a low DSCR period, the borrower will be required to make monthly deposits into the low DSCR avoidance reserve in an amount equal to $10,659.35.

With respect to Loan No. 24, Crossgates Commons, the borrower is required to deposit an amount equal to the lesser of (i) initially the amount equal to one-twelfth (1/12) of the product obtained by multiplying $0.50 by the aggregate number of rentable square feet of space in the Property (initially equal to approximately $14,077 monthly) and (ii) such amount necessary to cause the amount of funds in the Rollover Reserve Subaccount, after giving effect to such deposit, to equal the Rollover Reserve Cap at any time the balance in the TI/LC reserve is below $750,000, inclusive of the upfront deposit of $2,500,000.

With respect to Loan No. 25, Patoma Partners 4-Pack, the Monthly TI/LC Reserve is reserved for general tenant improvement and leasing commissions that that may be incurred at any of the Patoma Partners 4-Pack Properties. The borrower will be required to deposit a monthly sum of $1,277.63 upon the earlier to occur of the (i) delivery to the lender of one or more commercial leases for the ground floor retail space at the 545 Metropolitan Property and (ii) January 6, 2028.
  With respect to Loan No. 27, Hampton Inn Monroeville, the borrower is required to make a monthly deposit into an FF&E reserve in an amount equal to the greater of (a) the monthly amount required to be reserved pursuant to the franchise agreement for the replacement of FF&E or (b) (i) for the first year following December 12, 2025, 1/12th of 1.0% of the annual operating income of the mortgaged property for the previous 12 month period, (ii) for the second year following December 12, 2025, 1/12th of 2.0% of the annual operating income of the mortgaged property for the previous 12 month period, (iii) for the third year following December 12, 2025, 1/12th of 3.0% of the annual operating income of the mortgaged property for the previous 12 month period, and (iv) thereafter, 1/12th of 4.0% of the annual operating income of the mortgaged property for the previous 12 month period.

With respect to Loan No. 29, Wingate Atlanta Galleria, on each monthly payment date, the borrower is required to deposit into the FF&E reserve an amount equal to $11,181 (the “FF&E Reserve Monthly Deposit”). At no time will the FF&E Reserve Monthly Deposit be less than the FF&E Reserve Monthly Deposit at origination of $11,181.

With respect to Loan No. 29, Wingate Atlanta Galleria, on each monthly payment date, the borrower is required to deposit into the PIP reserve an amount equal to the PIP Monthly Deposit (as defined below) for the replacements and repairs required by any PIP.

 A “PIP Monthly Deposit” means monthly installments in an amount reasonably estimated by the lender to provide for adequate funds to complete the work described in any PIP within the timeframes required by the PIP.

With respect to Loan No. 29, Wingate Atlanta Galleria, during the continuance of a low DSCR trigger period, the borrower will be required to make monthly deposits into the low DSCR reserve in an amount equal to $19,600.

With respect to Loan No. 31, Hilton Garden Inn Birmingham/Lakeshore Drive, on each monthly payment date, the borrower is required to deposit with lender into a capital expenditure reserve an amount equal to the greater of (a) 1/12th of 2% (from January 6, 2026 through December 6, 2026), 1/12th of 3% (from January 6, 2027 through December 6, 2027) and 1/12th of 4% (from January 6, 2028 through the end of the mortgage loan term), respectively, of gross income from operations during the calendar year immediately preceding the calendar year in which such monthly payment date occurs and (b) the aggregate amount, if any, required to be reserved under the management agreement and the franchise agreement.

With respect to Loan No. 31, Hilton Garden Inn Birmingham/Lakeshore Drive, on each monthly payment date during the continuance of a Franchise Trigger Event, the borrower is required to deposit all excess cash flow into a PIP reserve. A “Franchise Trigger Event” will commence upon (x) the expiration or termination of the franchise agreement for any reason, (y) the date that is 12 months prior to the then current expiration date of the franchise agreement or (z) the date that the borrower enters into any PIP or is required to perform a PIP pursuant to the franchise agreement (other than the existing PIP).

 A-1-31 

 


With respect to Loan No. 32, Holiday Inn Express - Crystal River, on each monthly payment date, the borrower is required to deposit into the FF&E reserve an amount equal to $6,407.97 (the “FF&E Reserve Monthly Deposit”). At no time will the FF&E Reserve Monthly Deposit be less than the FF&E Reserve Monthly Deposit at origination of $6,407.97.
  With respect to Loan No. 34, 146-150 Broadway, on each monthly payment date, the borrower is required to deposit into the TI/LC reserve (i) $359.91, provided that no Critical Tenant Trigger Event has occurred and is continuing and (ii) $10,359.91, if a Critical Tenant Trigger Event has occurred, until such time that the Critical Tenant Trigger Event has been cured. A “Critical Tenant Trigger Event” will commence (a) if the related Critical Tenant gives notice of its intention to not extend or renew its lease or to terminate its lease or if the related lease is otherwise terminated or (b) on or prior to the date that is six months prior to the then applicable lease expiration date, the Critical Tenant has not extended its lease or the borrower has not re-tenanted the space (in each case pursuant to and in accordance with the terms and provisions of the mortgage loan documents). The current “Critical Tenant” is 146 Broadway Associates / Baby’s All Right, which entity is the sole retail tenant at the mortgaged property, leasing approximately 49.3% of net rentable area at the mortgaged property.

With respect to Loan No. 34, 146-150 Broadway, if cash management is triggered solely by the occurrence of a cash management debt service coverage ratio trigger event, the borrower may, at its sole option, within three business days’ notice from the lender of the occurrence of such trigger event, cure such trigger event by depositing with the lender cash in an amount necessary to cause the imputed debt service coverage ratio based upon the trailing 12-month period immediately preceding the date of such determination to be equal to or greater than 1.15x. During the continuance of such cash management trigger event, the lender will recalculate the debt service coverage ratio quarterly and in the event that the debt service coverage ratio decreases, the borrower will be required to deposit with the lender additional funds in an amount sufficient to insure that the lender holds an amount that causes the imputed debt service coverage ratio based upon the trailing 12-month period immediately preceding the date of such determination to be equal to or greater than 1.15x.

With respect to Loan No. 39, Golf Plaza, on each monthly payment date during a material tenant trigger event period, the borrower is required to deposit with the lender an amount equal to, with respect to the applicable period, the greater of (i) the product of (A) the total rentable square footage demised under all material tenant leases with respect to which (or with respect to the related material tenants or lease guarantors) a material tenant trigger event exists and (B) the ratio in which (1) the numerator is equal to $14.00 and (2) the denominator is equal to 12 and (ii) all material tenant trigger event excess cash, for tenant allowances, tenant improvements and leasing commissions that may be incurred or required to be reimbursed by the borrower in connection with leasing material tenant space pursuant to qualified leases.

With respect to Loan No. 39, Golf Plaza, upon the occurrence of the Second Largest Tenant, Ace Hardware, failing to extend its lease prior to the date which is six months prior to the expiration thereof, on each monthly payment date thereafter, the borrower is required to deposit with the lender an amount equal to $40,000 (the “Ace Hardware Monthly Reserve Deposit”) to pay for any tenant allowances, tenant improvements or leasing commissions that may be incurred or required to be reimbursed by the borrower in connection with the re-tenanting of the premises at the mortgaged property encumbered by Ace Hardware pursuant to the terms of Ace Hardware’s lease. The amount of the Ace Hardware reserve funds on deposit in the Ace Hardware reserve account will not exceed $240,000. The borrower will no longer be required to deposit the Ace Hardware Monthly Reserve Deposit once the Ace Hardware reserve funds on deposit with the lender equal or exceed the Ace Hardware reserve funds cap. In the event Ace Hardware reserve funds are disbursed to the borrower and the amount of the Ace Hardware reserve funds no longer equal or exceed the amount of the Ace Hardware reserve funds cap, the borrower is not obligated to recommence the payment of the Ace Hardware Monthly Reserve Deposit. Furthermore, in the event that the applicable material tenant lease is extended with respect to all or substantially all of the applicable material tenant space pursuant to a qualified lease or all or substantially all of the applicable material tenant space (or, in connection with a partial termination, the applicable portion thereof) is leased pursuant to one or more qualified leases; provided that, in each case, the occupancy conditions have been satisfied as reasonably determined by the lender, then the borrower will no longer be required to deposit the Ace Hardware Monthly Reserve Deposit and, provided no event of default, cash management trigger event period, or material tenant trigger event period has occurred and is continuing, all Ace Hardware reserve funds remaining on deposit with the lender will be released to the borrower.
(20)

Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents.

 

 A-1-32 

 

With respect to Loan No. 12, 1700 South Santa Fe, the borrowers are required to deposit approximately $7,584 monthly into a TI/LC reserve, subject to a cap of approximately $273,007.

With respect to Loan No. 12, 1700 South Santa Fe, the borrowers are required to deposit approximately $3,033 monthly into a replacement reserve, subject to a cap of approximately $109,203.

With respect to Loan No. 13, 2730 Wilshire, the borrowers are required to deposit approximately $1,009 monthly into a replacement reserve, subject to a cap of approximately $36,310.

With respect to Loan No. 13, 2730 Wilshire, the borrowers are required to deposit approximately $5,043 monthly into a TI/LC reserve, subject to a cap of approximately $181,551.

With respect to Loan No. 17, Pacific Town Center, the borrowers are required to deposit approximately $8,935 monthly into a TI/LC reserve, subject to a cap of $300,000.

(21) In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date and may not include smaller spaces with different expiration dates.
(22) With respect to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any mortgaged property.
(23) The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space 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 subject lease.

With respect to Loan No. 5, 535 & 545 5th Avenue, the Third Largest Tenant, Laboratory Institute of Merchandising, Inc.), has the right to terminate its lease on May 31, 2029, upon not less than 12 months' prior written notice to the landlord and payment of a termination fee.

With respect to Loan No. 5, 535 & 545 5th Avenue, the Fifth Largest Tenant,  NBA Media Ventures, LLC (The NBA Store), has the one-time right to terminate its lease on December 18, 2029 upon not less than 12 months' prior written notice to the landlord and payment of a termination fee in the amount of $1,142,945.

With respect to Loan No. 15, Amazon LAX, the sole tenant at the mortgaged property, Amazon.com Services LLC, is receiving a base rent credit of $271,626.72. Additionally, the tenant is entitled to liquidated damages in the form of a rent credit of $165,000 in connection with the delayed completion of the construction.

With respect to Loan No. 24, Crossgates Commons, the third largest tenant, Pickleball Kingdom, has a termination option which may be exercised if it (i) does not obtain financing for the construction of its business operation at the mortgaged property on or before February 1, 2026 and (ii) gives the landlord notice of its inability to obtain financing on or before February 1, 2026.

With respect to Loan No. 33, Bear Valley Medical and Business Center, the Largest Tenant, County of San Bernardino DAAS, has the right to terminate its lease at any time and must provide at least 90 days’ prior written notice.

With respect to Loan No. 33, Bear Valley Medical and Business Center, the Second Largest Tenant, County of San Bernardino Workforce Development, has the right to terminate its lease at any time and must provide at least 90 days’ prior written notice.

With respect to Loan No. 34, 146-150 Broadway, the Largest Tenant, 146 Broadway Associates / Baby's All Right, has the right to terminate its lease on or after January 1, 2027, with a nine-month notice period.

With respect to Loan No. 38, Vernon Office Tinley, the Second Largest Tenant, RHM, has a one-time, non-continuing right to terminate its lease in February 2027 with nine months’ written notice and payment of a termination fee in an amount equal to $80,086.
(24) Intentionally left blank.
(25) Intentionally left blank.

 

 A-1-33 

 

(26) The classification of the lockbox types is described in the preliminary prospectus. See “Description of the Mortgage Pool—Certain Calculations and Definitions” and “—Definitions” in the preliminary prospectus for further details.
(27) With respect to Loan No. 2, Willow Glen, the mortgaged property benefits from an existing tax incremental financing (“TIF”) which caps real estate taxes at $3,800 per unit through December 31, 2033. Prior to origination, the TIF was extended for an additional 10-years through December 31, 2043. Beginning on January 1, 2034 through December 31, 2043, real estate tax payments (inclusive of TIF) on the mortgaged property will be calculated for taxes payable in 2034 by using a base of $900,000 plus 3% annual increase per year from 2026 to 2033 (to reflect eight years of 3% annual increases).

With respect to Loan No. 18, The MC, the borrower applied for a 35-year 421-a tax abatement from the NYC Department of Housing Preservation & Development. In connection with the 421-a tax abatement, the borrower is required to reserve at least 30% of the units at the mortgaged property for tenants earning up to 130% of the area median income, subject to certain rental restrictions. The 421-a tax abatement is pending approval, and the tax abatement period has not yet started. At origination, the borrower deposited $2,130,116.76 into a Section 421-a reserve, that on each payment date following the origination of the related mortgage loan, the lender will apply one-eighteenth of the initial deposit toward the monthly debt service payment amount. If by May 1, 2027, the related lender has not received (i) a certificate of eligibility evidencing the implementation of the 421-a tax benefits and (ii) the mortgaged property has not achieved a UW DY of 8.0% and a DSCR of 1.30x, then the borrower has the right, at its request, to have the lender apply funds in the reserve towards a prepayment of a portion of the related mortgage loan (including any applicable yield maintenance amount) that results in an UW DY of 8.0% and a DSCR of 1.30x.

With respect to Loan No. 20, 658 Driggs Financial, the mortgaged property benefits from a 35-year 421a tax abatement from the NYC Department of Housing Preservation & Development. In connection with the 421-a tax abatement, the borrower is required to reserve at least 30% of the units at the mortgaged property for tenants earning up to 130% of the area median income, subject to certain rental restrictions. The tax exemption began in the 2023 tax year and consists of a 100% exemption for the first 25 years and an exemption for the percentage of affordable units for the remaining 10 years. The related appraisal estimated the net present value of such exemption as $6,000,000. According to the appraisal, estimated unabated taxes for the 2025/2026 tax year would be $273,058, compared to assessed taxes of approximately $23,519. The Mortgage Loan was underwritten based on the assessed taxes.

With respect to Loan No. 22, Bella Vista Apartments, the mortgaged property benefits from a tax incentive agreement (“TIA”) granted by the City of Ansonia. The TIA provides that the mortgaged property will receive a 100% tax exemption for a period of six years, beginning on June 4, 2020, and concluding on June 4, 2026. Thereafter, the tax assessed value of the mortgaged property will be fixed for a period of five years in an amount equal to (i) $640,400 for the 153 Main Street portion of the mortgaged property and (ii) $1,031,400 for the 165 Main Street portion of the mortgaged property (the “Bella Vista Apartments Fixed Assessment Period”). Following the Bella Vista Apartments Fixed Assessment Period, the assessed value will increase by 5% per annum for a period of six years, after which the mortgaged property will be assessed at full market value. The full unabated taxes for the 2025 tax year are $279,615 compared to the underwritten abated taxes of $44,493. The mortgage loan will become full recourse if (i) the TIA is amended or modified without the lender’s prior written consent, (b) the TIA is surrendered by the borrower or terminated by the City of Ansonia, (c) the borrower and/or the mortgaged property fail to maintain all tax incentives under the TIA and/or (d) with respect to all or any portion of the mortgaged property, the City of Ansonia exercises or purports to exercise a right of reversion under the TIA documents (such right being subordinate to the lien of the mortgage loan).

With respect to Loan No. 25, Patoma Partners 4-Pack, there is a condominium structure at the 545 Metropolitan Avenue Property for the Industrial Commercial Abatement Program (“ICAP”) real estate tax exemption, which offers property tax abatements for eligible industrial and commercial buildings in New York City. The condominium consists of a residential unit comprised of five rental units and the commercial unit. The borrower owns all of the units in the condominium and appoints all of the members of the board of managers. At mortgage loan closing, the borrower delivered a condo estoppel as well as a conditional resignation of board members and irrevocable proxy.
  With respect to Loan No. 40, 982 Madison Street, the mortgaged property benefits from a 35-year 421-a tax abatement under the NYC Department of Housing Preservation & Development, which is set to expire in 2054. In connection with the 421-a tax abatement, the borrower is required to reserve at least 33.33% of the units (six units) at the mortgaged property for tenants earning up to 130% of the area median income, subject to certain rental restrictions. The 421-a tax abatement provides a 100% tax abatement of any increase in the assessed value of the mortgaged property for the first 25 years, and a 33.33% exemption over the following 10 years. In year 36, the

 

 A-1-34 

 

  mortgaged property becomes fully taxable. In addition, two of the tenants (which lease two of the six units referred to above) receive vouchers related to the New York City Family Homelessness and Eviction Supplement program.
(28) With respect to Loan No. 1, CityCenter (Aria & Vdara), mortgaged property is subject to a triple net master lease by and among the borrowers and MGM Lessee III, LLC (the “MGM Tenant”), a subsidiary of MGM Resort International (“MGM”), dated September 28, 2021 (the “MGM Master Lease”). The MGM Master Lease has an initial term of 30 years expiring in 2051, with three, 10-year renewal options, and MGM controls all operations. The borrowers are entitled to a current MGM Master Lease rent of approximately $232.7 million per annum (the “Master Rent”), which is structured with 2.0% escalations through 2036. Thereafter, the escalation will be the greater of 2.0% or the consumer price index, capped at 3.0% per annum.

With respect to Loan No. 30, FG Communities NC Portfolio, FG Communities Portfolio DST and FG Communities Portfolio MT LLC, entered into a master lease dated as of December 1, 2025.
(29) Intentionally left blank.
(30) With respect to Loan No. 12, 1700 South Santa Fe, the borrower has the one-time right to convert the ownership of the mortgaged property to a tenancy-in-common, subject to the lender’s requirements in the mortgage loan documents.

With respect to Loan No. 17, Pacific Town Center, the borrower consists of three tenants-in-common.

With respect to Loan No. 31, Hilton Garden Inn Birmingham/Lakeshore Drive, the borrowers own the mortgaged property as tenants-in-common.

With respect to Loan No. 35, 4115 Zero Street, the borrowers own the mortgaged property as tenants-in-common.

With respect to Loan No. 36, Glenlock Apartments, the borrowers own the mortgaged property as tenants-in-common.
(31) With respect to Loan No. 1, CityCenter (Aria & Vdara), financials are inclusive of revenue and expenses from the racing and sports book (“RSB”) operations at the Aria mortgaged property. The revenue and expenses associated with the RSB operations were transferred to BetMGM (an affiliate of MGM) pursuant to the RSB services agreement. The RSB services agreement and any revenue and expenses derived from the RSB operation at the Aria are not a part of the collateral for the CityCenter (Aria & Vdara) Whole Loan and are excluded from the calculations of earning before interest, taxes, depreciation, amortization, and rent, and net cash flow. Any revenues or expenses or other amounts from the RSB operation belong to BetMGM. The borrowers will not receive financial reporting from MGM with respect to the RSB operations and any revenues or expenses derived therefrom. The lenders will not be entitled to receive any financial reporting or cash flow information from the RSB operations at the Aria property. However, the terms of the MGM Master Lease provide that, upon the expiration or earlier termination of the MGM Master Lease, which may include a termination of the MGM Master Lease by the borrowers following a default by MGM Tenant thereunder, the RSB services agreement is required to be terminated at MGM Tenant’s cost and expense. Upon such termination, subject to compliance with applicable gaming laws, the borrowers may elect to operate or engage a separate operator for the RSB operations and collect all or a portion of the revenues and expenses derived from such RSB operations thereafter.

With respect to Loan No. 1, CityCenter (Aria & Vdara), unless otherwise indicated, cash flow metrics reflect WholeCo look through operating results of the mortgaged properties and do not include or substitute the Master Rent payable under the MGM Master Lease. Revenues and expenses associated with the RSB operations at Aria are excluded from the mortgaged property and are excluded from both earnings before interest, taxes, depreciation, amortization and rent and net cash flow calculations while the MGM Master Lease remains in effect. Upon expiration or early termination of the MGM Master Lease, the RSB services agreement are required to be terminated at MGM Tenant’s cost, and, subject to applicable gaming laws, the borrowers may elect to operate or engage a separate operator and receive the economics of any future RSB operations.

With respect to Loan No. 5, 535 & 545 5th Avenue, the 535 & 545 5th Avenue “Whole Loan Monthly Debt Service ($)” reflects the average of the first 12 monthly debt service payments following the Cut-Off Date. The 535 & 545 5th Avenue Whole Loan document(s) mention the monthly debt service payments are equal to a monthly payment of (i) the interest accrued on the outstanding principal balance accrued at the “Interest Rate %” during the interest period immediately preceding such monthly payment date plus (ii) a principal pay-down of $83,333.33. Based on the principal pay-down, the Borrower pays the outstanding principal balance of the 535 & 545 5th Avenue Whole Loan by $999,999.96 on an annual basis, therefore, the “Original Amortization Term (Mos.)” reflects an amortizing period of approximately 3720 months.

 

 A-1-35 

 


With respect to Loan No. 14, Cleveland Dual Brand Hotels, the 2024 renovation applies to the Holiday Inn portion of the mortgaged property.

With respect to Loan No. 26, Oakwood Estates, the mortgaged property is comprised of 156 park owned homes (of which 126 are occupied) and 187 (of which 111 are occupied) tenant owned homes. The number of park owned homes may be increased during the mortgage loan term, however the lender obtained an equity pledge of the controlling ownership interest in the borrower-affiliate entity that owns all affiliate-owned homes (the “Affiliate Homeowner”) as additional collateral for the mortgage loan. During the continuance of an event of default, the lender may (a) exercise all remedies available to a secured creditor under the equity pledge, including foreclosure, and (b) exercise all pledged membership rights with respect to the Affiliate Homeowner, giving the lender control of the Affiliate Homeowner and, by extension, control and possession of all the affiliate-owned homes. The equity pledge terminates if the park owned home concentration is less than or equal to 10% of the total pads at the mortgaged property.
   

 

 A-1-36