| 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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. |
| 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. | |
| (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. | |
| (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 |