FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-283510-03
     

The depositor has filed a registration statement (including a prospectus) with the SEC (File No. 333-283510) for the offering to which this communication relates. Before you invest, you should read the prospectus in that registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC web site at www.sec.gov. Alternatively, the depositor or any underwriter or dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll free 1-800-294-1322 or by email to dg.Prospectus_Requests@bofa.com.

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

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

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

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

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

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

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

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

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

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

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

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

   

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance % of Loan Balance Mortgage Loan Originator(1) Mortgage Loan Seller(1) Related Group Crossed Group Address
1 Loan 5, 6, 7, 9, 10, A 102 ILPT 2025 Portfolio 9.8%   CREFI/BANA/MSMCH/BMO/RBC/UBS AG BANA/MSMCH NAP NAP Various
1.01 Property   1 996 Paragon Way 0.5% 5.6%         996 Paragon Way
1.02 Property   1 91-399 Kauhi 0.4% 4.2%         91-399 Kauhi Street
1.03 Property   1 11224 Will Walker Road 0.3% 3.5%         11224 Will Walker Road
1.04 Property   1 10450 Doral Boulevard 0.3% 3.4%         10450 Doral Boulevard
1.05 Property   1 1580, 1590 & 1600 Williams Road 0.3% 3.1%         1580, 1590 and 1600 Williams Road
1.06 Property   1 32150 Just Imagine Drive 0.3% 3.1%         32150 Just Imagine Drive
1.07 Property   1 6850 Weber Boulevard 0.3% 2.9%         6850 Weber Boulevard
1.08 Property   1 1341 N. Clyde Morris Blvd. 0.3% 2.8%         1341 North Clyde Morris Boulevard
1.09 Property   1 27200 SW 127th Avenue 0.3% 2.7%         27200 Southwest 127th Avenue
1.1 Property   1 7410 Magi Road 0.3% 2.6%         7410 Magi Road
1.11 Property   1 2375 East Newlands Road 0.2% 2.5%         2375 East Newlands Road
1.12 Property   1 3800 Midlink Drive 0.2% 2.4%         3800 Midlink Drive
1.13 Property   1 13509 Waterworks Street 0.2% 2.3%         13509 Waterworks Street
1.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street 0.2% 2.3%         13400 East 39th Avenue and 3800 Wheeling Street
1.15 Property   1 91-141 Kalaeloa 0.2% 2.2%         91-141 Kalaeloa Boulevard
1.16 Property   1 9860 West Buckeye Road 0.2% 2.1%         9860 West Buckeye Road
1.17 Property   1 125 North Troy Hill Road 0.2% 2.0%         125 North Troy Hill Road
1.18 Property   1 11900 Trolley Lane 0.2% 1.5%         11900 Trolley Lane
1.19 Property   1 11501 Wilkinson Drive 0.1% 1.5%         11501 Wilkinson Drive
1.2 Property   1 2300 North 33rd Avenue East 0.1% 1.5%         2300 North 33rd Avenue East
1.21 Property   1 5001 West Delbridge Street 0.1% 1.4%         5001 West Delbridge Street
1.22 Property   1 91-238 Kauhi 0.1% 1.4%         91-238 Kauhi Street
1.23 Property   1 1892 Anfield Road 0.1% 1.3%         1892 Anfield Road
1.24 Property   1 9215-9347 E Pendleton Pike 0.1% 1.3%         9215-9347 East Pendleton Pike
1.25 Property   1 955 Aeroplaza Drive 0.1% 1.3%         955 Aeroplaza Drive
1.26 Property   1 3155 Grissom Parkway 0.1% 1.2%         3155 Grissom Parkway
1.27 Property   1 3502 Enterprise Avenue 0.1% 1.2%         3502 Enterprise Avenue
1.28 Property   1 3870 Ronald Reagan Boulevard 0.1% 1.1%         3870 Ronald Reagan Boulevard
1.29 Property   1 700 Marine Drive 0.1% 1.1%         700 Marine Drive
1.3 Property   1 3245 Henry Road 0.1% 1.1%         3245 Henry Road and 3185 Columbia Road
1.31 Property   1 2701 S.W. 18TH Street 0.1% 1.0%         2701 Southwest 18th Street
1.32 Property   1 2482 Century Drive 0.1% 1.0%         2482 Century Drive
1.33 Property   1 158 West Yard Road 0.1% 1.0%         158 West Yard Road
1.34 Property   1 55 Commerce Avenue 0.1% 1.0%         55 Commerce Avenue
1.35 Property   1 1415 West Commerce Way 0.1% 1.0%         1415 West Commerce Way
1.36 Property   1 1095 South 4800 West 0.1% 1.0%         1095 South 4800 West
1.37 Property   1 950 Bennett Road 0.1% 0.9%         950 Bennett Road
1.38 Property   1 985 Kershaw Street 0.1% 0.9%         985 West Kershaw Street
1.39 Property   1 1990 Hood Road 0.1% 0.9%         1980 Hood Road
1.4 Property   1 17200 Manchac Park Lane 0.1% 0.9%         17200 Manchac Park Lane
1.41 Property   1 7409 Magi Road 0.1% 0.8%         7409 Magi Road
1.42 Property   1 91-329 Kauhi 0.1% 0.8%         91-329 Kauhi Street
1.43 Property   1 1985 International Way 0.1% 0.8%         1985 International Way
1.44 Property   1 200 Orange Point Drive 0.1% 0.8%         200 Orange Point Drive
1.45 Property   1 91-241 Kalaeloa 0.1% 0.8%         91-241 Kalaeloa Boulevard
1.46 Property   1 2311 South Park Road 0.1% 0.7%         2311 South Park Road
1.47 Property   1 2820 State Highway 31 0.1% 0.7%         2820 State Highway 31
1.48 Property   1 8000 Mid America Blvd. 0.1% 0.7%         8000 Mid America Boulevard
1.49 Property   1 14257 E. Easter Avenue 0.1% 0.7%         14257 East Easter Avenue
1.5 Property   1 91-080 Hanua 0.1% 0.7%         91-080 Hanua Street
1.51 Property   1 3736 Salisbury Road 0.1% 0.6%         3736 Salisbury Road
1.52 Property   1 91-027 Kaomi Loop 0.1% 0.6%         91-027 Kaomi Loop
1.53 Property   1 150 Greenhorn Drive 0.1% 0.6%         150 Greenhorn Drive
1.54 Property   1 7130 Q Street 0.1% 0.6%         7130 Q Street
1.55 Property   1 235 Great Pond Road 0.1% 0.6%         235 Great Pond Road
1.56 Property   1 510 Production Avenue 0.1% 0.6%         510 Production Avenue
1.57 Property   1 91-150 Kaomi Loop 0.0% 0.5%         91-150 Kaomi Loop
1.58 Property   1 4501 Industrial Drive 0.0% 0.5%         4501 Industrial Drive
1.59 Property   1 91-222 Olai 0.0% 0.5%         91-222 Olai Street
1.6 Property   1 2580 Technology Drive 0.0% 0.5%         2580 Technology Drive
1.61 Property   1 301 Commerce Drive 0.0% 0.4%         301 Commerce Drive
1.62 Property   1 590 Assembly Court 0.0% 0.4%         590 Assembly Court
1.63 Property   1 7121 South Fifth Avenue 0.0% 0.4%         7121 South 5th Avenue
1.64 Property   1 91-250 Komohana 0.0% 0.4%         91-250 Komohana Street
1.65 Property   1 91-220 Kalaeloa 0.0% 0.4%         91-220 Kalaeloa Boulevard
1.66 Property   1 91-185 Kalaeloa 0.0% 0.4%         91-185 Kalaeloa Boulevard
1.67 Property   1 91-300 Hanua 0.0% 0.4%         91-300 Hanua Street
1.68 Property   1 5501 Providence Hill Drive 0.0% 0.4%         5501 Providence Hill Drive
1.69 Property   1 91-259 Olai 0.0% 0.4%         91-259 Olai Street
1.7 Property   1 2 Tower Drive 0.0% 0.3%         2 Tower Drive

 

 A-1-1 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance % of Loan Balance Mortgage Loan Originator(1) Mortgage Loan Seller(1) Related Group Crossed Group Address
1.71 Property   1 91-064 Kaomi Loop 0.0% 0.3%         91-064 Kaomi Loop
1.72 Property   1 91-202 Kalaeloa 0.0% 0.3%         91-202 Kalaeloa Boulevard
1.73 Property   1 2100 NW 82nd Avenue 0.0% 0.3%         2100 Northwest 82nd Avenue
1.74 Property   1 91-102 Kaomi Loop 0.0% 0.3%         91-102 Kaomi Loop
1.75 Property   1 1230 West 171st Street 0.0% 0.3%         1230 West 171st Street
1.76 Property   1 91-400 Komohana 0.0% 0.3%         91-400 Komohana Street
1.77 Property   1 91-265 Hanua 0.0% 0.3%         91-265 Hanua Street
1.78 Property   1 91-255 Hanua 0.0% 0.3%         91-255 Hanua Street
1.79 Property   1 1415 Industrial Drive 0.0% 0.3%         1415 Industrial Drive
1.8 Property   1 209 South Bud Street 0.0% 0.3%         209 South Bud Street
1.81 Property   1 91-110 Kaomi Loop 0.0% 0.3%         91-110 Kaomi Loop
1.82 Property   1 3900 NE 6th Street 0.0% 0.3%         3900 6th Street Northeast
1.83 Property   1 91-218 Olai 0.0% 0.3%         91-218 Olai Street
1.84 Property   1 5795 Logistics Parkway 0.0% 0.3%         5795 Logistics Parkway
1.85 Property   1 91-210 Kauhi 0.0% 0.2%         91-210 Kauhi Street
1.86 Property   1 435 SE 70th Street 0.0% 0.2%         435 Southeast 70th Street
1.87 Property   1 2902 Gun Club Road 0.0% 0.2%         2902 Gun Club Road
1.88 Property   1 91-210 Olai 0.0% 0.2%         91-210 Olai Street
1.89 Property   1 91-95 Hanua 0.0% 0.2%         91-95 Hanua Street
1.9 Property   1 91-083 Hanua 0.0% 0.2%         91-083 Hanua Street
1.91 Property   1 2401 Cram Avenue SE 0.0% 0.2%         2401 Cram Avenue Southeast
1.92 Property   1 91-119 Olai 0.0% 0.2%         91-119 Olai Street
1.93 Property   1 3425 Maple Drive 0.0% 0.2%         3425 Maple Drive
1.94 Property   1 91-174 Olai 0.0% 0.2%         91-174 Olai Street
1.95 Property   1 5156 American Road 0.0% 0.2%         5156 American Road
1.96 Property   1 91-252 Kauhi 0.0% 0.2%         91-252 Kauhi Street
1.97 Property   1 91-349 Kauhi 0.0% 0.1%         91-349 Kauhi Street
1.98 Property   1 91-175 Olai 0.0% 0.1%         91-175 Olai Street
1.99 Property   1 91-087 Hanua 0.0% 0.1%         91-087 Hanua Street
1.100 Property   1 91-171 Olai 0.0% 0.1%         91-171 Olai Street
1.101 Property   1 91-410 Komohana 0.0% 0.1%         91-410 Komohana Street
1.102 Property   1 91-416 Komohana 0.0% 0.1%         91-416 Komohana Street
2 Loan 5, B 1 The Motto 9.1% 100.0% MSBNA MSMCH NAP NAP 2455-2457 Third Avenue
3 Loan 5 1 The Campus at Lawson Lane 6.9% 100.0% MSBNA/GSBI/CPPIB MSMCH NAP NAP 2215, 2225 & 2235 Lawson Lane
4 Loan 5, 6, 7, 11, 12, 13, 14, 15, C 15 The Wharf 6.25%   WFB/MSBNA/GSBI WFB/MSMCH NAP NAP Various
4.01 Property   1 670-680 Maine 1.5% 23.2%         670-680 Maine Avenue Southwest
4.02 Property   1 1000 Maine 0.7% 11.5%         1000 Maine Avenue Southwest
4.03 Property   1 Phase I Retail 0.6% 10.2%         1100-1150 Maine Avenue Southwest, 1000 Maine Avenue Southwest, 5 Market Square Southwest, 980 and 996 Maine Avenue Southwest, 800 Maine Avenue
Southwest, 801 Wharf Street Southwest, 770 Maine Avenue Southwest and 975 7th Street Southwest
4.04 Property   1 The Channel 0.6% 8.9%         950 Maine Avenue Southwest
4.05 Property   1 Garage (Ph I) 0.4% 7.1%         800 Maine Avenue Southwest
4.06 Property   1 Hyatt House 0.4% 5.9%         725 Wharf Street Southwest
4.07 Property   1 Phase II Retail 0.3% 5.2%         668 & 678 Water Street Southwest, 670 & 680 Maine Avenue Southwest, 652 Maine Avenue Southwest, 35 Parker Row Southwest, 620 Maine Avenue Southwest, 601
& 690 Wharf Street Southwest, 670 Wharf Street Southwest and 652 & 655 Wharf Street Southwest
4.08 Property   1 Garage (Ph II) 0.3% 4.7%         21 Parker Row Southwest
4.09 Property   1 Canopy 0.3% 4.5%         975 7th Street Southwest
4.10 Property   1 The Tides 0.3% 4.5%         35 Parker Row Southwest
4.11 Property   1 800 Maine 0.3% 4.5%         800 Maine Avenue Southwest
4.12 Property   1 The Anthem 0.2% 3.9%         901 Wharf Street Southwest
4.13 Property   1 Incanto 0.1% 2.3%         770 Maine Avenue Southwest
4.14 Property   1 580 Water (Pier 4) 0.1% 2.0%         580 Water Street Southwest
4.15 Property   1 Marina 0.1% 1.5%         658 Wharf Street Southwest
5 Loan   1 The Lafayette Hotel 5.5% 100.0% JPMCB JPMCB NAP NAP 2223 El Cajon Boulevard
6 Loan 6 3 Wichita Falls Multifamily Portfolio 4.57%   WFB WFB NAP NAP Various
6.01 Property   1 Colony Park 2.1% 45.1%         4700 Taft Boulevard
6.02 Property   1 Brentwood Timberlane 1.9% 40.7%         4515 Maplewood Avenue
6.03 Property   1 Park Place 0.7% 14.2%         3611 Maplewood Avenue
7 Loan 5, 8 1 Ridgedale Center 3.8% 100.0% MSBNA MSMCH NAP NAP 12401 Wayzata Boulevard
8 Loan 6, 16, 17, D 2 Alabama Hotel 2 Pack Portfolio 3.68%   JPMCB JPMCB NAP NAP Various
8.01 Property   1 Hampton Inn & Suites - Montgomery 2.0% 54.9%         7651 Eastchase Parkway
8.02 Property   1 Homewood Suites - Montgomery 1.7% 45.1%         7800 Eastchase Parkway
9 Loan 6, 7 2 Briar Cove and Summerwind 3.63%   MSBNA MSMCH NAP NAP Various
9.01 Property   1 Summerwind 1.8% 50.2%         6115 Jack Finney Boulevard
9.02 Property   1 Briar Cove 1.8% 49.8%         1910 Joe Ramsey Boulevard East
10 Loan 6 6 Dels Multifamily Portfolio 3.0 3.51%   MSBNA MSMCH NAP NAP Various
10.01 Property   1 White River Commons 1.1% 31.9%         1325 North Saint Louis
10.02 Property   1 Silo Studios 0.6% 15.9%         301 US Highway 59
10.03 Property   1 Blossom City Studios 0.5% 13.7%         301 East Main Street
10.04 Property   1 The Orchard 0.5% 13.2%         315 Taylor Road
10.05 Property   1 Spring River Commons 0.5% 12.9%         423 US Highway 63
10.06 Property   1 Cadron Commons 0.4% 12.5%         124 North Broadview Street
11 Loan 6 11 Fort Smith Multi Portfolio 3.41%   BANA BANA NAP NAP Various
11.01 Property   1 Ramsey Square Apartments 1.2% 34.3%         1624 South Fresno Street
11.02 Property   1 Mill Creek Apartments 0.6% 16.7%         5401 Jenny Lind Road
11.03 Property   1 The View Apartment 0.4% 11.7%         1500, 1501, and 1511 Boston Street
11.04 Property   1 The Cottonwood Apartments 0.3% 9.1%         2022-2104 Phoenix Avenue
11.05 Property   1 Cherry Tree Apartments 0.2% 6.2%         6505 South Fresno Street
11.06 Property   1 The Dogwood Apartments 0.2% 5.9%         4801 South 31st Street
11.07 Property   1 Belle Grove Apartments 0.2% 4.5%         322 North 6th Street

 

 A-1-2 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance % of Loan Balance Mortgage Loan Originator(1) Mortgage Loan Seller(1) Related Group Crossed Group Address
11.08 Property   1 The Grove Apartments 0.1% 4.3%         3605 Barry Avenue
11.09 Property   1 Magnolia Place Apartments 0.1% 2.9%         802 South 25th Street
11.1 Property   1 The Oak Apartments 0.1% 2.3%         2520 North East Street
11.11 Property   1 The Azalea Apartments 0.1% 2.0%         2322 South I Street
12 Loan 18, E 1 Country Club Center 3.3% 100.0% JPMCB JPMCB NAP NAP 19950 West Country Club Drive
13 Loan   1 Louetta Central 3.2% 100.0% MSBNA MSMCH NAP NAP 20614 North Freeway
14 Loan 5, 19, 20, F 1 Aman Hotel New York 3.0% 100.0% JPMCB JPMCB NAP NAP 730 5th Avenue
15 Loan   1 Sierra Vista Shopping Center 2.8% 100.0% MSBNA MSMCH NAP NAP 9500 & 9600 Montgomery Boulevard Northeast
16 Loan 6, G 3 SLL Portfolio 2.72%   MSBNA MSMCH NAP NAP Various
16.01 Property   1 Live Oak Apartments 1.1% 39.6%         2232 North Spring Glade Circle
16.02 Property   1 Lakewood Apartments 1.0% 37.3%         1651 South Lake Meadow Circle
16.03 Property   1 Vintage Grove Apartments 0.6% 23.1%         5262 Timuquana Road
17 Loan   1 Fairfield Inn Daytona Beach 2.6% 100.0% BANA BANA NAP NAP 1820 Checkered Flag Boulevard
18 Loan 5 1 The Roosevelt Hotel New Orleans 2.4% 100.0% WFB/Barclays WFB NAP NAP 130 Roosevelt Way
19 Loan   1 Deer Park Manor 2.1% 100.0% MSBNA MSMCH NAP NAP 10 Powell Drive
20 Loan   1 TownePlace Suites Chattanooga South / East Ridge TN 1.5% 100.0% MSBNA MSMCH NAP NAP 6801 Ringgold Road
21 Loan 5, H 1 7 Penn Plaza 1.4% 100.0% JPMCB JPMCB NAP NAP 370 Seventh Avenue
22 Loan   1 Snowville Flex Industrial Portfolio 1.3% 100.0% WFB WFB NAP NAP 6650 - 6670 West Snowville Road
23 Loan   1 Home2 Suites Lexington Park 1.3% 100.0% BANA BANA NAP NAP 46058 Valley Drive
24 Loan 6 2 Cincinnati Self Storage Portfolio 1.20%   MSBNA MSMCH NAP NAP Various
24.01 Property   1 Hamilton County Property 0.7% 59.5%         6187 Harrison Avenue
24.02 Property   1 Butler County Property 0.5% 40.5%         1861 Dixie Highway
25 Loan   1 Holiday Inn Roanoke Tanglewood 1.1% 100.0% BANA BANA NAP NAP 4468 Starkey Road
26 Loan 6, I 3 North and South Carolina 3 Pack 0.99%   MSBNA MSMCH NAP NAP Various
26.01 Property   1 Harmony Hills 0.5% 54.0%         192 Harmony Hills Drive
26.02 Property   1 Bethpages Estates 0.3% 31.7%         400 Blackhawk Drive
26.03 Property   1 Howard Place 0.1% 14.3%         1225 Carrie Hill Drive
27 Loan 21 1 BC Storage - Camillus NY 0.9% 100.0% MSBNA MSMCH NAP NAP 3996 Box Car Lane
28 Loan 5 1 150 Palmetto 0.5% 100.0% WFB WFB Group 2 Group 1 150 East Palmetto Park Road
29 Loan 5 1 120 Palmetto 0.4% 100.0% WFB WFB Group 2 Group 1 120 East Palmetto Park Road
30 Loan J 1 Carlisle Plaza MHP 0.9% 100.0% MSBNA MSMCH Group 1 NAP 2901 Carlisle Boulevard Northeast
31 Loan   1 126-130 Union Street 0.9% 100.0% WFB WFB NAP NAP 126, 128, and 130 Union Street
32 Loan K 1 Platos Cave Sheffield 0.8% 100.0% WFB WFB NAP NAP 4205 Hatch Boulevard
33 Loan L 1 424 Landfair Ave 0.79% 100.0% MSBNA MSMCH NAP NAP 424 Landfair Avenue
34 Loan   1 Wild Rose Villas 0.7% 100.0% BANA BANA NAP NAP 205 Wild Rose Lane
35 Loan 6 2 A-Safe Storage 0.61%   WFB WFB NAP NAP Various
35.01 Property   1 Pineville 0.3% 53.9%         2549 Highway 165
35.02 Property   1 Ball 0.3% 46.1%         4905 Highway 165
36 Loan   1 Ohio River Plaza 0.6% 100.0% MSBNA MSMCH NAP NAP 31b Ohio River Plaza
37 Loan M 1 Fair Hope Building 0.5% 100.0% BANA BANA NAP NAP 1605 Hope Street and 800 Fair Oaks Avenue
38 Loan   1 Grand Blanc Storage 0.5% 100.0% BANA BANA NAP NAP 8006 North Holly Road
39 Loan N 1 6101 18th Avenue 0.4% 100.0% JPMCB JPMCB NAP NAP 6101 18th Avenue
40 Loan O 1 Sherwood Manor MHP 0.3% 100.0% MSBNA MSMCH Group 1 NAP 3245 North Flowing Wells Road

 

 A-1-3 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

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 ($) Original Balance ($) Cut-off Date Balance ($) Maturity/ARD Balance ($)
1 Loan 5, 6, 7, 9, 10, A 102 ILPT 2025 Portfolio Various Various Various Various Various Various Various Various 18,271,519 SF 40.89 64,000,000 64,000,000 64,000,000
1.01 Property   1 996 Paragon Way Rock Hill York SC 29730 Industrial Warehouse/Distribution 2014 NAP 945,023 SF   3,584,552 3,584,552 3,584,552
1.02 Property   1 91-399 Kauhi Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 2,237,547 SF   2,672,772 2,672,772 2,672,772
1.03 Property   1 11224 Will Walker Road Vance Tuscaloosa AL 35490 Industrial Warehouse/Distribution 2021 NAP 529,568 SF   2,238,621 2,238,621 2,238,621
1.04 Property   1 10450 Doral Boulevard Doral Miami-Dade FL 33178 Industrial Warehouse/Distribution 1996 2001 240,283 SF   2,148,414 2,148,414 2,148,414
1.05 Property   1 1580, 1590 & 1600 Williams Road Columbus Franklin OH 43207 Industrial Warehouse/Distribution 1992 1999 759,950 SF   1,982,069 1,982,069 1,982,069
1.06 Property   1 32150 Just Imagine Drive Avon Lorain OH 44011 Industrial Warehouse/Distribution 1995 2007 644,850 SF   1,969,655 1,969,655 1,969,655
1.07 Property   1 6850 Weber Boulevard Charleston Charleston SC 29456 Industrial Warehouse/Distribution 2018 NAP 265,318 SF   1,853,793 1,853,793 1,853,793
1.08 Property   1 1341 N. Clyde Morris Blvd. Daytona Beach Volusia FL 32117 Industrial Warehouse/Distribution 2018 NAP 399,440 SF   1,767,172 1,767,172 1,767,172
1.09 Property   1 27200 SW 127th Avenue Homestead Miami-Dade FL 33032 Industrial Warehouse/Distribution 2017 NAP 237,756 SF   1,715,862 1,715,862 1,715,862
1.1 Property   1 7410 Magi Road Hanahan Berkeley SC 29410 Industrial Warehouse/Distribution 2003 2019, 2024 302,400 SF   1,672,828 1,672,828 1,672,828
1.11 Property   1 2375 East Newlands Road Fernley Lyon NV 89408 Industrial Warehouse/Distribution 2007 NAP 337,500 SF   1,625,931 1,625,931 1,625,931
1.12 Property   1 3800 Midlink Drive Kalamazoo Kalamazoo MI 49048 Industrial Cold Storage 2014 NAP 158,497 SF   1,564,138 1,564,138 1,564,138
1.13 Property   1 13509 Waterworks Street Jacksonville Duval FL 32221 Industrial Warehouse/Distribution 2014 NAP 304,859 SF   1,457,655 1,457,655 1,457,655
1.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street Denver Denver CO 80239 Industrial Warehouse/Distribution 1974 NAP 393,971 SF   1,453,793 1,453,793 1,453,793
1.15 Property   1 91-141 Kalaeloa Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 910,491 SF   1,430,069 1,430,069 1,430,069
1.16 Property   1 9860 West Buckeye Road Tolleson Maricopa AZ 85353 Industrial Warehouse/Distribution 2002 NAP 288,045 SF   1,319,172 1,319,172 1,319,172
1.17 Property   1 125 North Troy Hill Road Colorado Springs El Paso CO 80916 Industrial Warehouse/Distribution 2015 NAP 225,198 SF   1,288,828 1,288,828 1,288,828
1.18 Property   1 11900 Trolley Lane Beltsville Prince George's MD 20705 Industrial Warehouse/Distribution 2000 NAP 148,881 SF   991,448 991,448 991,448
1.19 Property   1 11501 Wilkinson Drive El Paso El Paso TX 79936 Industrial Warehouse/Distribution 2005 2013 144,199 SF   979,310 979,310 979,310
1.2 Property   1 2300 North 33rd Avenue East Newton Jasper IA 50208 Industrial Manufacturing 2008 NAP 337,960 SF   949,517 949,517 949,517
1.21 Property   1 5001 West Delbridge Street Sioux Falls Minnehaha SD 57107 Industrial Warehouse/Distribution 2016 NAP 167,171 SF   902,069 902,069 902,069
1.22 Property   1 91-238 Kauhi Kapolei Honolulu HI 96707 Industrial Warehouse/Distribution 1981 NAP 85,317 SF   899,310 899,310 899,310
1.23 Property   1 1892 Anfield Road North Charleston Charleston SC 29406 Industrial Warehouse/Distribution 2017 NAP 121,683 SF   842,483 842,483 842,483
1.24 Property   1 9215-9347 E Pendleton Pike Lawrence Marion IN 46236 Industrial Warehouse/Distribution 2009 NAP 534,769 SF   834,207 834,207 834,207
1.25 Property   1 955 Aeroplaza Drive Colorado Springs El Paso CO 80916 Industrial Warehouse/Distribution 2012 NAP 125,060 SF   803,310 803,310 803,310
1.26 Property   1 3155 Grissom Parkway Cocoa Brevard FL 32926 Industrial Warehouse/Distribution 2006 2014 144,138 SF   775,724 775,724 775,724
1.27 Property   1 3502 Enterprise Avenue Joplin Jasper MO 64801 Industrial Warehouse/Distribution 2014 NAP 231,350 SF   771,862 771,862 771,862
1.28 Property   1 3870 Ronald Reagan Boulevard Johnstown Larimer CO 80534 Industrial Warehouse/Distribution 2007 2014 97,187 SF   724,966 724,966 724,966
1.29 Property   1 700 Marine Drive Rock Hill York SC 29730 Industrial Warehouse/Distribution 1987 2018 200,978 SF   704,000 704,000 704,000
1.3 Property   1 3245 Henry Road Richfield Summit OH 44286 Industrial Warehouse/Distribution 2005 2014 131,152 SF   695,724 695,724 695,724
1.31 Property   1 2701 S.W. 18TH Street Oklahoma City Oklahoma OK 73108 Industrial Warehouse/Distribution 2011 NAP 158,340 SF   665,931 665,931 665,931
1.32 Property   1 2482 Century Drive Goshen Elkhart IN 46528 Industrial Warehouse/Distribution 2005 2025 250,000 SF   649,655 649,655 649,655
1.33 Property   1 158 West Yard Road Feura Bush Albany NY 12067 Industrial Warehouse/Distribution 1989 2002 354,000 SF   641,379 641,379 641,379
1.34 Property   1 55 Commerce Avenue Albany Albany NY 12206 Industrial Warehouse/Distribution 2013 NAP 125,000 SF   637,241 637,241 637,241
1.35 Property   1 1415 West Commerce Way Lincoln Lancaster NE 68521 Industrial Warehouse/Distribution 1971 1997, 1999, 2006 222,000 SF   614,069 614,069 614,069
1.36 Property   1 1095 South 4800 West Salt Lake City Salt Lake UT 84104 Industrial Warehouse/Distribution 2012 NAP 150,300 SF   612,414 612,414 612,414
1.37 Property   1 950 Bennett Road Orlando Orange FL 32803 Industrial Warehouse/Distribution 1997 NAP 110,621 SF   588,138 588,138 588,138
1.38 Property   1 985 Kershaw Street Ogden Weber UT 84401 Industrial Warehouse/Distribution 2019 NAP 69,734 SF   576,000 576,000 576,000
1.39 Property   1 1990 Hood Road Greer Greenville SC 29650 Industrial Warehouse/Distribution 2015 NAP 190,000 SF   548,414 548,414 548,414
1.4 Property   1 17200 Manchac Park Lane Baton Rouge East Baton Rouge LA 70817 Industrial Warehouse/Distribution 2014 NAP 125,147 SF   547,862 547,862 547,862
1.41 Property   1 7409 Magi Road Hanahan Berkeley SC 29410 Industrial Warehouse/Distribution 2004 2024 91,776 SF   540,690 540,690 540,690
1.42 Property   1 91-329 Kauhi Kapolei Honolulu HI 96707 Industrial Warehouse/Distribution 1980 NAP 47,769 SF   521,379 521,379 521,379
1.43 Property   1 1985 International Way Hebron Boone KY 41048 Industrial Warehouse/Distribution 1999 NAP 189,400 SF   517,517 517,517 517,517
1.44 Property   1 200 Orange Point Drive Lewis Center Delaware OH 43035 Industrial Warehouse/Distribution 2013 NAP 125,060 SF   507,586 507,586 507,586
1.45 Property   1 91-241 Kalaeloa Kapolei Honolulu HI 96707 Industrial Warehouse/Distribution 1981 NAP 45,000 SF   486,069 486,069 486,069
1.46 Property   1 2311 South Park Road Louisville Jefferson KY 40219 Industrial Warehouse/Distribution 2016 2023 137,500 SF   466,207 466,207 466,207
1.47 Property   1 2820 State Highway 31 McAlester Pittsburg OK 74501 Industrial Warehouse/Distribution 2013 2017 59,281 SF   458,483 458,483 458,483
1.48 Property   1 8000 Mid America Blvd. Oklahoma City Oklahoma OK 73135 Industrial Warehouse/Distribution 2017 NAP 110,361 SF   456,331 456,331 456,331
1.49 Property   1 14257 E. Easter Avenue Centennial Arapahoe CO 80112 Industrial Warehouse/Distribution 2004 NAP 69,865 SF   427,034 427,034 427,034
1.5 Property   1 91-080 Hanua Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 216,537 SF   420,414 420,414 420,414
1.51 Property   1 3736 Salisbury Road Jacksonville Duval FL 32216 Industrial Warehouse/Distribution 1998 2023, 2024 95,883 SF   411,586 411,586 411,586
1.52 Property   1 91-027 Kaomi Loop Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 213,575 SF   395,586 395,586 395,586
1.53 Property   1 150 Greenhorn Drive Pueblo Pueblo CO 81004 Industrial Warehouse/Distribution 2013 NAP 54,199 SF   376,276 376,276 376,276
1.54 Property   1 7130 Q Street Omaha Douglas NE 68117 Industrial Warehouse/Distribution 1998 NAP 89,115 SF   370,759 370,759 370,759
1.55 Property   1 235 Great Pond Road Windsor Hartford CT 06095 Industrial Warehouse/Distribution 2004 NAP 113,753 SF   365,793 365,793 365,793
1.56 Property   1 510 Production Avenue Madison Madison AL 35758 Industrial Warehouse/Distribution 2004 NAP 88,890 SF   364,690 364,690 364,690
1.57 Property   1 91-150 Kaomi Loop Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 249,773 SF   311,172 311,172 311,172
1.58 Property   1 4501 Industrial Drive Fort Smith Sebastian AR 72916 Industrial Warehouse/Distribution 2013 NAP 64,211 SF   301,793 301,793 301,793
1.59 Property   1 91-222 Olai Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 158,036 SF   300,690 300,690 300,690
1.6 Property   1 2580 Technology Drive Elgin Kane IL 60124 Industrial Warehouse/Distribution 2002 2020 89,123 SF   297,931 297,931 297,931
1.61 Property   1 301 Commerce Drive South Point Lawrence OH 45680 Industrial Warehouse/Distribution 2013 NAP 75,262 SF   270,345 270,345 270,345
1.62 Property   1 590 Assembly Court Fayetteville Cumberland NC 28306 Industrial Warehouse/Distribution 1996 NAP 148,000 SF   266,483 266,483 266,483
1.63 Property   1 7121 South Fifth Avenue Pocatello Bannock ID 83204 Industrial Warehouse/Distribution 2005 2012 33,394 SF   266,483 266,483 266,483
1.64 Property   1 91-250 Komohana Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 107,288 SF   252,138 252,138 252,138
1.65 Property   1 91-220 Kalaeloa Kapolei Honolulu HI 96707 Industrial Warehouse/Distribution 1991 NAP 23,040 SF   248,828 248,828 248,828
1.66 Property   1 91-185 Kalaeloa Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 121,750 SF   245,517 245,517 245,517
1.67 Property   1 91-300 Hanua Kapolei Honolulu HI 96707 Industrial Warehouse/Distribution 1994 NAP 28,320 SF   243,862 243,862 243,862
1.68 Property   1 5501 Providence Hill Drive Saint Joseph Buchanan MO 64507 Industrial Warehouse/Distribution 2014 NAP 66,692 SF   243,310 243,310 243,310
1.69 Property   1 91-259 Olai Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 130,679 SF   240,000 240,000 240,000
1.7 Property   1 2 Tower Drive Wallingford New Haven CT 06492 Industrial Warehouse/Distribution 1978 2005 62,390 SF   222,897 222,897 222,897

 

 A-1-4 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

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 ($) Original Balance ($) Cut-off Date Balance ($) Maturity/ARD Balance ($)
1.71 Property   1 91-064 Kaomi Loop Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 98,707 SF   209,655 209,655 209,655
1.72 Property   1 91-202 Kalaeloa Kapolei Honolulu HI 96707 Industrial Storage Yard 1964 NAP 83,908 SF   205,793 205,793 205,793
1.73 Property   1 2100 NW 82nd Avenue Miami Miami-Dade FL 33122 Industrial Warehouse/Distribution 1987 NAP 37,002 SF   203,586 203,586 203,586
1.74 Property   1 91-102 Kaomi Loop Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 98,707 SF   203,034 203,034 203,034
1.75 Property   1 1230 West 171st Street Harvey Cook IL 60426 Industrial Warehouse/Distribution 2004 NAP 40,410 SF   202,759 202,759 202,759
1.76 Property   1 91-400 Komohana Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 95,745 SF   201,379 201,379 201,379
1.77 Property   1 91-265 Hanua Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 95,095 SF   198,069 198,069 198,069
1.78 Property   1 91-255 Hanua Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 95,095 SF   195,862 195,862 195,862
1.79 Property   1 1415 Industrial Drive Chillicothe Ross OH 45601 Industrial Warehouse/Distribution 2006 2012 43,824 SF   194,483 194,483 194,483
1.8 Property   1 209 South Bud Street Lafayette Lafayette LA 70583 Industrial Warehouse/Distribution 2010 2014 70,293 SF   187,862 187,862 187,862
1.81 Property   1 91-110 Kaomi Loop Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 98,707 SF   185,379 185,379 185,379
1.82 Property   1 3900 NE 6th Street Minot Ward ND 58703 Industrial Warehouse/Distribution 2013 NAP 24,310 SF   177,931 177,931 177,931
1.83 Property   1 91-218 Olai Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 106,504 SF   170,483 170,483 170,483
1.84 Property   1 5795 Logistics Parkway Rockford Winnebago IL 61109 Industrial Warehouse/Distribution 1998 NAP 38,833 SF   161,379 161,379 161,379
1.85 Property   1 91-210 Kauhi Kapolei Honolulu HI 96707 Industrial Warehouse/Distribution 1993 NAP 16,610 SF   141,241 141,241 141,241
1.86 Property   1 435 SE 70th Street Topeka Shawnee KS 66619 Industrial Warehouse/Distribution 2006 NAP 40,000 SF   139,586 139,586 139,586
1.87 Property   1 2902 Gun Club Road Augusta Richmond GA 30907 Industrial Warehouse/Distribution 2004 NAP 59,358 SF   135,724 135,724 135,724
1.88 Property   1 91-210 Olai Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 54,362 SF   130,207 130,207 130,207
1.89 Property   1 91-95 Hanua Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 40,902 SF   123,034 123,034 123,034
1.9 Property   1 91-083 Hanua Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 47,350 SF   121,931 121,931 121,931
1.91 Property   1 2401 Cram Avenue SE Bemidji Beltrami MN 56601 Industrial Warehouse/Distribution 2013 NAP 21,662 SF   121,931 121,931 121,931
1.92 Property   1 91-119 Olai Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 97,923 SF   121,379 121,379 121,379
1.93 Property   1 3425 Maple Drive Fort Dodge Webster IA 50501 Industrial Warehouse/Distribution 2014 NAP 25,398 SF   115,310 115,310 115,310
1.94 Property   1 91-174 Olai Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 58,109 SF   105,931 105,931 105,931
1.95 Property   1 5156 American Road Rockford Winnebago IL 61109 Industrial Warehouse/Distribution 1996 NAP 38,360 SF   102,069 102,069 102,069
1.96 Property   1 91-252 Kauhi Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 43,473 SF   97,103 97,103 97,103
1.97 Property   1 91-349 Kauhi Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 47,872 SF   91,034 91,034 91,034
1.98 Property   1 91-175 Olai Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 47,916 SF   86,069 86,069 86,069
1.99 Property   1 91-087 Hanua Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 22,041 SF   46,897 46,897 46,897
1.100 Property   1 91-171 Olai Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 23,914 SF   46,897 46,897 46,897
1.101 Property   1 91-410 Komohana Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 20,778 SF   40,828 40,828 40,828
1.102 Property   1 91-416 Komohana Kapolei Honolulu HI 96707 Other Leased Fee NAP NAP 26,746 SF   36,966 36,966 36,966
2 Loan 5, B 1 The Motto Bronx Bronx NY 10451 Multifamily High Rise 2023 NAP 264 Units 363,636.36 60,000,000 60,000,000 60,000,000
3 Loan 5 1 The Campus at Lawson Lane Santa Clara Santa Clara CA 95054 Office Suburban 2014 NAP 328,867 SF 212.85 45,500,000 45,500,000 45,500,000
4 Loan 5, 6, 7, 11, 12, 13, 14, 15, C 15 The Wharf Washington District of Columbia DC 20024 Various Various Various NAP 2,241,794 SF 320.55 41,000,000 41,000,000 41,000,000
4.01 Property   1 670-680 Maine Washington District of Columbia DC 20024 Office CBD 2022 NAP 500,981 SF   9,515,600 9,515,600 9,515,600
4.02 Property   1 1000 Maine Washington District of Columbia DC 20024 Office CBD 2018 NAP 249,251 SF   4,733,800 4,733,800 4,733,800
4.03 Property   1 Phase I Retail Washington District of Columbia DC 20024 Retail Anchored 2017-2018 NAP 215,398 SF   4,194,440 4,194,440 4,194,440
4.04 Property   1 The Channel Washington District of Columbia DC 20024 Multifamily High Rise 2017 NAP 501 Units   3,638,000 3,638,000 3,638,000
4.05 Property   1 Garage (Ph I) Washington District of Columbia DC 20024 Other Parking Garage 2017 NAP 683 Spaces   2,922,960 2,922,960 2,922,960
4.06 Property   1 Hyatt House Washington District of Columbia DC 20024 Hospitality Extended Stay 2017 NAP 237 Rooms   2,428,320 2,428,320 2,428,320
4.07 Property   1 Phase II Retail Washington District of Columbia DC 20024 Retail Anchored 2022 NAP 91,136 SF   2,150,600 2,150,600 2,150,600
4.08 Property   1 Garage (Ph II) Washington District of Columbia DC 20024 Other Parking Garage 2022 NAP 492 Spaces   1,931,960 1,931,960 1,931,960
4.09 Property   1 Canopy Washington District of Columbia DC 20024 Hospitality Full Service 2017 NAP 175 Rooms   1,847,640 1,847,640 1,847,640
4.10 Property   1 The Tides Washington District of Columbia DC 20024 Multifamily High Rise 2022 NAP 255 Units   1,830,440 1,830,440 1,830,440
4.11 Property   1 800 Maine Washington District of Columbia DC 20024 Office CBD 2017 NAP 149,515 SF   1,824,560 1,824,560 1,824,560
4.12 Property   1 The Anthem Washington District of Columbia DC 20024 Retail Performing Arts Center 2017 NAP 140,230 SF   1,615,960 1,615,960 1,615,960
4.13 Property   1 Incanto Washington District of Columbia DC 20024 Multifamily High Rise 2017 NAP 148 Units   943,760 943,760 943,760
4.14 Property   1 580 Water (Pier 4) Washington District of Columbia DC 20024 Office CBD 2018 NAP 28,407 SF   819,440 819,440 819,440
4.15 Property   1 Marina Washington District of Columbia DC 20024 Other Marina 2019, 2022 NAP NAP NAP   602,520 602,520 602,520
5 Loan   1 The Lafayette Hotel San Diego San Diego CA 92104 Hospitality Full Service 1946 2023 139 Rooms 258,992.81 36,000,000 36,000,000 32,248,846
6 Loan 6 3 Wichita Falls Multifamily Portfolio Wichita Falls Wichita TX 76308 Multifamily Garden Various 2023 588 Units 50,977.89 29,975,000 29,975,000 29,975,000
6.01 Property   1 Colony Park Wichita Falls Wichita TX 76308 Multifamily Garden 1978 2023 272 Units   13,518,279 13,518,279 13,518,279
6.02 Property   1 Brentwood Timberlane Wichita Falls Wichita TX 76308 Multifamily Garden 1980 2023 216 Units   12,185,708 12,185,708 12,185,708
6.03 Property   1 Park Place Wichita Falls Wichita TX 76308 Multifamily Garden 1973 2023 100 Units   4,271,013 4,271,013 4,271,013
7 Loan 5, 8 1 Ridgedale Center Minnetonka Hennepin MN 55305 Retail Super Regional Mall 1974 2015, 2018 562,474 SF 213.04 25,000,000 24,964,573 23,729,652
8 Loan 6, 16, 17, D 2 Alabama Hotel 2 Pack Portfolio Montgomery Montgomery AL 36117 Hospitality Various Various Various 194 Rooms 124,484.54 24,150,000 24,150,000 24,150,000
8.01 Property   1 Hampton Inn & Suites - Montgomery Montgomery Montgomery AL 36117 Hospitality Limited Service 2004 2020 102 Rooms   13,260,885 13,260,885 13,260,885
8.02 Property   1 Homewood Suites - Montgomery Montgomery Montgomery AL 36117 Hospitality Extended Stay 2008 2018 92 Rooms   10,889,115 10,889,115 10,889,115
9 Loan 6, 7 2 Briar Cove and Summerwind Greenville Hunt TX Various Multifamily Garden Various 2024 240 Units 99,166.67 23,800,000 23,800,000 23,800,000
9.01 Property   1 Summerwind Greenville Hunt TX 75402 Multifamily Garden 1978 2024 120 Units   11,950,000 11,950,000 11,950,000
9.02 Property   1 Briar Cove Greenville Hunt TX 75401 Multifamily Garden 1977 2024 120 Units   11,850,000 11,850,000 11,850,000
10 Loan 6 6 Dels Multifamily Portfolio 3.0 Various Various Various Various Multifamily Low Rise Various Various 381 Units 60,367.45 23,000,000 23,000,000 23,000,000
10.01 Property   1 White River Commons Batesville Independence AR 72501 Multifamily Low Rise 1985 2024 109 Units   7,328,000 7,328,000 7,328,000
10.02 Property   1 Silo Studios Queen City Cass TX 75572 Multifamily Low Rise 1980 2024 62 Units   3,654,000 3,654,000 3,654,000
10.03 Property   1 Blossom City Studios Magnolia Columbia AR 71753 Multifamily Low Rise 1976 2025 56 Units   3,159,000 3,159,000 3,159,000
10.04 Property   1 The Orchard Clarksville Johnson AR 72830 Multifamily Low Rise 2000 2025 55 Units   3,029,000 3,029,000 3,029,000
10.05 Property   1 Spring River Commons Mammoth Spring Fulton AR 72554 Multifamily Low Rise 1959 2023 48 Units   2,964,000 2,964,000 2,964,000
10.06 Property   1 Cadron Commons Greenbrier Faulkner AR 72058 Multifamily Low Rise 2006 2025 51 Units   2,866,000 2,866,000 2,866,000
11 Loan 6 11 Fort Smith Multi Portfolio Fort Smith Sebastian AR Various Multifamily Garden Various Various 380 Units 58,947.37 22,400,000 22,400,000 22,400,000
11.01 Property   1 Ramsey Square Apartments Fort Smith Sebastian AR 72901 Multifamily Garden 1979 2022 128 Units   7,685,935 7,685,935 7,685,935
11.02 Property   1 Mill Creek Apartments Fort Smith Sebastian AR 72901 Multifamily Garden 1974 2022 58 Units   3,739,104 3,739,104 3,739,104
11.03 Property   1 The View Apartment Fort Smith Sebastian AR 72901 Multifamily Garden 1980 2022 54 Units   2,631,221 2,631,221 2,631,221
11.04 Property   1 The Cottonwood Apartments Fort Smith Sebastian AR 72901 Multifamily Garden 1985 2024 32 Units   2,042,658 2,042,658 2,042,658
11.05 Property   1 Cherry Tree Apartments Fort Smith Sebastian AR 72903 Multifamily Garden 1980 2024 22 Units   1,384,853 1,384,853 1,384,853
11.06 Property   1 The Dogwood Apartments Fort Smith Sebastian AR 72901 Multifamily Garden 1978 2023 20 Units   1,315,611 1,315,611 1,315,611
11.07 Property   1 Belle Grove Apartments Fort Smith Sebastian AR 72901 Multifamily Garden 1986 2019 18 Units   1,004,019 1,004,019 1,004,019

 

 A-1-5 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

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 ($) Original Balance ($) Cut-off Date Balance ($) Maturity/ARD Balance ($)
11.08 Property   1 The Grove Apartments Fort Smith Sebastian AR 72903 Multifamily Garden 1985 2021 18 Units   969,397 969,397 969,397
11.09 Property   1 Magnolia Place Apartments Fort Smith Sebastian AR 72901 Multifamily Garden 1980 2022 12 Units   657,805 657,805 657,805
11.1 Property   1 The Oak Apartments Fort Smith Sebastian AR 72901 Multifamily Garden 1995 2023 10 Units   519,320 519,320 519,320
11.11 Property   1 The Azalea Apartments Fort Smith Sebastian AR 72901 Multifamily Garden 1995 2022 8 Units   450,077 450,077 450,077
12 Loan 18, E 1 Country Club Center Aventura Miami-Dade FL 33180 Office CBD 2004 NAP 64,531 SF 331.62 21,400,000 21,400,000 21,400,000
13 Loan   1 Louetta Central Spring Harris TX 77373 Retail Anchored 2000-2002 NAP 179,995 SF 116.67 21,000,000 21,000,000 21,000,000
14 Loan 5, 19, 20, F 1 Aman Hotel New York New York New York NY 10019 Hospitality Full Service 1921 2022 83 Rooms 1,385,542.17 20,000,000 20,000,000 20,000,000
15 Loan   1 Sierra Vista Shopping Center Albuquerque Bernalillo NM 87111 Retail Anchored 1978 2014 182,450 SF 101.40 18,500,000 18,500,000 18,500,000
16 Loan 6, G 3 SLL Portfolio Various Various FL Various Multifamily Garden Various NAP 223 Units 80,044.84 17,850,000 17,850,000 17,850,000
16.01 Property   1 Live Oak Apartments Tampa Hillsborough FL 33613 Multifamily Garden 1981 NAP 78 Units   7,070,000 7,070,000 7,070,000
16.02 Property   1 Lakewood Apartments Brandon Hillsborough FL 33510 Multifamily Garden 1981 NAP 83 Units   6,650,000 6,650,000 6,650,000
16.03 Property   1 Vintage Grove Apartments Jacksonville Duval FL 32210 Multifamily Garden 1984 NAP 62 Units   4,130,000 4,130,000 4,130,000
17 Loan   1 Fairfield Inn Daytona Beach Daytona Beach Volusia FL 32114 Hospitality Limited Service 2017 NAP 105 Rooms 161,904.76 17,000,000 17,000,000 17,000,000
18 Loan 5 1 The Roosevelt Hotel New Orleans New Orleans Orleans Parish LA 70112 Hospitality Full Service 1893 2019 504 Rooms 257,936.51 15,800,000 15,800,000 15,800,000
19 Loan   1 Deer Park Manor Sicklerville Camden NJ 08081 Multifamily Garden 1985 NAP 116 Units 118,965.52 13,800,000 13,800,000 13,800,000
20 Loan   1 TownePlace Suites Chattanooga South / East Ridge TN East Ridge Hamilton TN 37412 Hospitality Extended Stay 2022 NAP 88 Rooms 109,943.18 9,675,000 9,675,000 9,675,000
21 Loan 5, H 1 7 Penn Plaza New York New York NY 10001 Office CBD 1921 2012-2023 405,672 SF 126.95 9,000,000 9,000,000 9,000,000
22 Loan   1 Snowville Flex Industrial Portfolio Brecksville Cuyahoga OH 44141 Industrial Flex 1989 2011 117,970 SF 75.02 8,850,000 8,850,000 8,850,000
23 Loan   1 Home2 Suites Lexington Park Lexington Park St. Mary's MD 20653 Hospitality Extended Stay 2011 2023 100 Rooms 85,500.00 8,550,000 8,550,000 8,550,000
24 Loan 6 2 Cincinnati Self Storage Portfolio Various Various OH Various Self Storage Self Storage Various Various 122,620 SF 64.43 7,900,000 7,900,000 7,900,000
24.01 Property   1 Hamilton County Property Cincinnati Hamilton OH 45247 Self Storage Self Storage 1977, 1978, 1982, 1992, 2023 NAP 66,520 SF   4,700,000 4,700,000 4,700,000
24.02 Property   1 Butler County Property Hamilton Butler OH 45011 Self Storage Self Storage 1920, 1985, 2023 1996 56,100 SF   3,200,000 3,200,000 3,200,000
25 Loan   1 Holiday Inn Roanoke Tanglewood Roanoke Roanoke VA 24018 Hospitality Full Service 1982 2024 196 Rooms 35,689.88 7,000,000 6,995,217 6,615,396
26 Loan 6, I 3 North and South Carolina 3 Pack Various Various Various Various Manufactured Housing Manufactured Housing 1970 NAP 188 Units 34,500.00 6,486,000 6,486,000 6,486,000
26.01 Property   1 Harmony Hills Georgetown Georgetown SC 29440 Manufactured Housing Manufactured Housing 1970 NAP 109 Units   3,500,000 3,500,000 3,500,000
26.02 Property   1 Bethpages Estates Kannapolis Cabarrus NC 28081 Manufactured Housing Manufactured Housing 1970 NAP 45 Units   2,056,000 2,056,000 2,056,000
26.03 Property   1 Howard Place Kinston Lenoir NC 28504 Manufactured Housing Manufactured Housing 1970 NAP 34 Units   930,000 930,000 930,000
27 Loan 21 1 BC Storage - Camillus NY Camillus Onondaga NY 13219 Self Storage Self Storage 2017-2024 NAP 68,675 SF 88.24 6,060,000 6,060,000 6,060,000
28 Loan 5 1 150 Palmetto Boca Raton Palm Beach FL 33432 Office Suburban 1969 2023 110,952 SF 343.21 3,500,000 3,500,000 3,500,000
29 Loan 5 1 120 Palmetto Boca Raton Palm Beach FL 33432 Office Suburban 1997 2023 66,783 SF 343.21 2,500,000 2,500,000 2,500,000
30 Loan J 1 Carlisle Plaza MHP Albuquerque Bernalillo NM 87110 Manufactured Housing Manufactured Housing 1965 NAP 78 Pads 75,000.00 5,850,000 5,850,000 5,850,000
31 Loan   1 126-130 Union Street Brooklyn Kings NY 11231 Multifamily Low Rise 1886 2022 8 Units 718,750.00 5,750,000 5,750,000 5,750,000
32 Loan K 1 Platos Cave Sheffield Sheffield Colbert AL 35660 Multifamily Garden 1984 2022 150 Units 35,833.33 5,375,000 5,375,000 5,375,000
33 Loan L 1 424 Landfair Ave Los Angeles Los Angeles CA 90024 Multifamily Student Housing 1954 NAP 16 Units 325,000.00 5,200,000 5,200,000 5,200,000
34 Loan   1 Wild Rose Villas Brownsville Cameron TX 78520 Multifamily Garden 2019 NAP 60 Units 74,083.33 4,445,000 4,445,000 4,445,000
35 Loan 6 2 A-Safe Storage Various Rapides Parish LA Various Self Storage Self Storage 2003 2008 76,285 SF 52.43 4,000,000 4,000,000 3,874,651
35.01 Property   1 Pineville Pineville Rapides Parish LA 71360 Self Storage Self Storage 2003 2008 36,870 SF   2,155,423 2,155,423 2,087,878
35.02 Property   1 Ball Ball Rapides Parish LA 71405 Self Storage Self Storage 2003 2008 39,415 SF   1,844,577 1,844,577 1,786,773
36 Loan   1 Ohio River Plaza Gallipolis Gallia OH 45631 Retail Shadow Anchored 1989 NAP 87,373 SF 45.78 4,000,000 4,000,000 4,000,000
37 Loan M 1 Fair Hope Building South Pasadena Los Angeles CA 91030 Mixed Use Office/Retail 1911 NAP 24,723 SF 145.61 3,600,000 3,600,000 3,600,000
38 Loan   1 Grand Blanc Storage Grand Blanc Genesee MI 48439 Self Storage Self Storage 1921 2015 41,170 SF 86.84 3,575,000 3,575,000 3,575,000
39 Loan N 1 6101 18th Avenue Brooklyn Kings NY 11204 Retail Anchored 1931 NAP 11,500 SF 228.26 2,625,000 2,625,000 2,625,000
40 Loan O 1 Sherwood Manor MHP Tucson Pima AZ 85705 Manufactured Housing Manufactured Housing 1959 NAP 33 Pads 59,696.97 1,970,000 1,970,000 1,970,000

 

 A-1-6 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Interest Rate % Administrative Fee Rate %(3) Net Mortgage Rate % Monthly Debt Service (P&I) ($) Monthly Debt Service (IO) ($) Annual Debt Service (P&I) ($) Annual Debt Service (IO) ($) Amortization Type ARD Loan (Yes / No) 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.)
1 Loan 5, 6, 7, 9, 10, A 102 ILPT 2025 Portfolio 5.37574% 0.01998% 5.35576% NAP 290,688.43 NAP 3,488,261.16 Interest Only No Actual/360 60 59 60 59
1.01 Property   1 996 Paragon Way                            
1.02 Property   1 91-399 Kauhi                            
1.03 Property   1 11224 Will Walker Road                            
1.04 Property   1 10450 Doral Boulevard                            
1.05 Property   1 1580, 1590 & 1600 Williams Road                            
1.06 Property   1 32150 Just Imagine Drive                            
1.07 Property   1 6850 Weber Boulevard                            
1.08 Property   1 1341 N. Clyde Morris Blvd.                            
1.09 Property   1 27200 SW 127th Avenue                            
1.1 Property   1 7410 Magi Road                            
1.11 Property   1 2375 East Newlands Road                            
1.12 Property   1 3800 Midlink Drive                            
1.13 Property   1 13509 Waterworks Street                            
1.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street                            
1.15 Property   1 91-141 Kalaeloa                            
1.16 Property   1 9860 West Buckeye Road                            
1.17 Property   1 125 North Troy Hill Road                            
1.18 Property   1 11900 Trolley Lane                            
1.19 Property   1 11501 Wilkinson Drive                            
1.2 Property   1 2300 North 33rd Avenue East                            
1.21 Property   1 5001 West Delbridge Street                            
1.22 Property   1 91-238 Kauhi                            
1.23 Property   1 1892 Anfield Road                            
1.24 Property   1 9215-9347 E Pendleton Pike                            
1.25 Property   1 955 Aeroplaza Drive                            
1.26 Property   1 3155 Grissom Parkway                            
1.27 Property   1 3502 Enterprise Avenue                            
1.28 Property   1 3870 Ronald Reagan Boulevard                            
1.29 Property   1 700 Marine Drive                            
1.3 Property   1 3245 Henry Road                            
1.31 Property   1 2701 S.W. 18TH Street                            
1.32 Property   1 2482 Century Drive                            
1.33 Property   1 158 West Yard Road                            
1.34 Property   1 55 Commerce Avenue                            
1.35 Property   1 1415 West Commerce Way                            
1.36 Property   1 1095 South 4800 West                            
1.37 Property   1 950 Bennett Road                            
1.38 Property   1 985 Kershaw Street                            
1.39 Property   1 1990 Hood Road                            
1.4 Property   1 17200 Manchac Park Lane                            
1.41 Property   1 7409 Magi Road                            
1.42 Property   1 91-329 Kauhi                            
1.43 Property   1 1985 International Way                            
1.44 Property   1 200 Orange Point Drive                            
1.45 Property   1 91-241 Kalaeloa                            
1.46 Property   1 2311 South Park Road                            
1.47 Property   1 2820 State Highway 31                            
1.48 Property   1 8000 Mid America Blvd.                            
1.49 Property   1 14257 E. Easter Avenue                            
1.5 Property   1 91-080 Hanua                            
1.51 Property   1 3736 Salisbury Road                            
1.52 Property   1 91-027 Kaomi Loop                            
1.53 Property   1 150 Greenhorn Drive                            
1.54 Property   1 7130 Q Street                            
1.55 Property   1 235 Great Pond Road                            
1.56 Property   1 510 Production Avenue                            
1.57 Property   1 91-150 Kaomi Loop                            
1.58 Property   1 4501 Industrial Drive                            
1.59 Property   1 91-222 Olai                            
1.6 Property   1 2580 Technology Drive                            
1.61 Property   1 301 Commerce Drive                            
1.62 Property   1 590 Assembly Court                            
1.63 Property   1 7121 South Fifth Avenue                            
1.64 Property   1 91-250 Komohana                            
1.65 Property   1 91-220 Kalaeloa                            
1.66 Property   1 91-185 Kalaeloa                            
1.67 Property   1 91-300 Hanua                            
1.68 Property   1 5501 Providence Hill Drive                            
1.69 Property   1 91-259 Olai                            
1.7 Property   1 2 Tower Drive                            

 

 A-1-7 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Interest Rate % Administrative Fee Rate %(3) Net Mortgage Rate % Monthly Debt Service (P&I) ($) Monthly Debt Service (IO) ($) Annual Debt Service (P&I) ($) Annual Debt Service (IO) ($) Amortization Type ARD Loan (Yes / No) 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.)
1.71 Property   1 91-064 Kaomi Loop                            
1.72 Property   1 91-202 Kalaeloa                            
1.73 Property   1 2100 NW 82nd Avenue                            
1.74 Property   1 91-102 Kaomi Loop                            
1.75 Property   1 1230 West 171st Street                            
1.76 Property   1 91-400 Komohana                            
1.77 Property   1 91-265 Hanua                            
1.78 Property   1 91-255 Hanua                            
1.79 Property   1 1415 Industrial Drive                            
1.8 Property   1 209 South Bud Street                            
1.81 Property   1 91-110 Kaomi Loop                            
1.82 Property   1 3900 NE 6th Street                            
1.83 Property   1 91-218 Olai                            
1.84 Property   1 5795 Logistics Parkway                            
1.85 Property   1 91-210 Kauhi                            
1.86 Property   1 435 SE 70th Street                            
1.87 Property   1 2902 Gun Club Road                            
1.88 Property   1 91-210 Olai                            
1.89 Property   1 91-95 Hanua                            
1.9 Property   1 91-083 Hanua                            
1.91 Property   1 2401 Cram Avenue SE                            
1.92 Property   1 91-119 Olai                            
1.93 Property   1 3425 Maple Drive                            
1.94 Property   1 91-174 Olai                            
1.95 Property   1 5156 American Road                            
1.96 Property   1 91-252 Kauhi                            
1.97 Property   1 91-349 Kauhi                            
1.98 Property   1 91-175 Olai                            
1.99 Property   1 91-087 Hanua                            
1.100 Property   1 91-171 Olai                            
1.101 Property   1 91-410 Komohana                            
1.102 Property   1 91-416 Komohana                            
2 Loan 5, B 1 The Motto 5.54000% 0.02223% 5.51777% NAP 280,847.22 NAP 3,370,166.64 Interest Only No Actual/360 60 60 60 60
3 Loan 5 1 The Campus at Lawson Lane 5.32700% 0.02223% 5.30477% NAP 204,787.39 NAP 2,457,448.68 Interest Only No Actual/360 60 60 60 60
4 Loan 5, 6, 7, 11, 12, 13, 14, 15, C 15 The Wharf 5.43886% 0.01983% 5.41903% NAP 188,408.70 NAP 2,260,904.40 Interest Only No Actual/360 60 59 60 59
4.01 Property   1 670-680 Maine                            
4.02 Property   1 1000 Maine                            
4.03 Property   1 Phase I Retail                            
4.04 Property   1 The Channel                            
4.05 Property   1 Garage (Ph I)                            
4.06 Property   1 Hyatt House                            
4.07 Property   1 Phase II Retail                            
4.08 Property   1 Garage (Ph II)                            
4.09 Property   1 Canopy                            
4.10 Property   1 The Tides                            
4.11 Property   1 800 Maine                            
4.12 Property   1 The Anthem                            
4.13 Property   1 Incanto                            
4.14 Property   1 580 Water (Pier 4)                            
4.15 Property   1 Marina                            
5 Loan   1 The Lafayette Hotel 5.28000% 0.02098% 5.25902% 216,366.82 NAP 2,596,401.84 NAP Amortizing Balloon No Actual/360 0 0 60 60
6 Loan 6 3 Wichita Falls Multifamily Portfolio 6.59200% 0.02223% 6.56977% NAP 166,949.65 NAP 2,003,395.80 Interest Only No Actual/360 60 59 60 59
6.01 Property   1 Colony Park                            
6.02 Property   1 Brentwood Timberlane                            
6.03 Property   1 Park Place                            
7 Loan 5, 8 1 Ridgedale Center 7.09400% 0.02223% 7.07177% 167,906.86 NAP 2,014,882.32 NAP Amortizing Balloon No Actual/360 0 0 60 58
8 Loan 6, 16, 17, D 2 Alabama Hotel 2 Pack Portfolio 6.88700% 0.02098% 6.86602% NAP 140,525.89 NAP 1,686,310.68 Interest Only No Actual/360 60 60 60 60
8.01 Property   1 Hampton Inn & Suites - Montgomery                            
8.02 Property   1 Homewood Suites - Montgomery                            
9 Loan 6, 7 2 Briar Cove and Summerwind 6.09000% 0.02223% 6.06777% NAP 122,462.57 NAP 1,469,550.84 Interest Only No Actual/360 60 60 60 60
9.01 Property   1 Summerwind                            
9.02 Property   1 Briar Cove                            
10 Loan 6 6 Dels Multifamily Portfolio 3.0 6.68400% 0.02223% 6.66177% NAP 129,889.31 NAP 1,558,671.72 Interest Only No Actual/360 60 60 60 60
10.01 Property   1 White River Commons                            
10.02 Property   1 Silo Studios                            
10.03 Property   1 Blossom City Studios                            
10.04 Property   1 The Orchard                            
10.05 Property   1 Spring River Commons                            
10.06 Property   1 Cadron Commons                            
11 Loan 6 11 Fort Smith Multi Portfolio 6.48100% 0.02223% 6.45877% NAP 122,658.93 NAP 1,471,907.16 Interest Only No Actual/360 60 60 60 60
11.01 Property   1 Ramsey Square Apartments                            
11.02 Property   1 Mill Creek Apartments                            
11.03 Property   1 The View Apartment                            
11.04 Property   1 The Cottonwood Apartments                            
11.05 Property   1 Cherry Tree Apartments                            
11.06 Property   1 The Dogwood Apartments                            
11.07 Property   1 Belle Grove Apartments                            

 

 A-1-8 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Interest Rate % Administrative Fee Rate %(3) Net Mortgage Rate % Monthly Debt Service (P&I) ($) Monthly Debt Service (IO) ($) Annual Debt Service (P&I) ($) Annual Debt Service (IO) ($) Amortization Type ARD Loan (Yes / No) 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.)
11.08 Property   1 The Grove Apartments                            
11.09 Property   1 Magnolia Place Apartments                            
11.1 Property   1 The Oak Apartments                            
11.11 Property   1 The Azalea Apartments                            
12 Loan 18, E 1 Country Club Center 7.10300% 0.02098% 7.08202% NAP 128,429.47 NAP 1,541,153.64 Interest Only No Actual/360 60 59 60 59
13 Loan   1 Louetta Central 6.43600% 0.02223% 6.41377% NAP 114,194.31 NAP 1,370,331.72 Interest Only No Actual/360 60 60 60 60
14 Loan 5, 19, 20, F 1 Aman Hotel New York 6.96000% 0.02098% 6.93902% NAP 117,611.11 NAP 1,411,333.32 Interest Only No Actual/360 60 60 60 60
15 Loan   1 Sierra Vista Shopping Center 6.30000% 0.02223% 6.27777% NAP 98,473.96 NAP 1,181,687.52 Interest Only No Actual/360 60 59 60 59
16 Loan 6, G 3 SLL Portfolio 6.22000% 0.02223% 6.19777% NAP 93,807.53 NAP 1,125,690.36 Interest Only No Actual/360 60 59 60 59
16.01 Property   1 Live Oak Apartments                            
16.02 Property   1 Lakewood Apartments                            
16.03 Property   1 Vintage Grove Apartments                            
17 Loan   1 Fairfield Inn Daytona Beach 7.38200% 0.02223% 7.35977% NAP 106,030.81 NAP 1,272,369.72 Interest Only No Actual/360 60 60 60 60
18 Loan 5 1 The Roosevelt Hotel New Orleans 6.87000% 0.02098% 6.84902% NAP 91,711.32 NAP 1,100,535.84 Interest Only No Actual/360 60 59 60 59
19 Loan   1 Deer Park Manor 6.55000% 0.02223% 6.52777% NAP 76,371.18 NAP 916,454.16 Interest Only No Actual/360 60 59 60 59
20 Loan   1 TownePlace Suites Chattanooga South / East Ridge TN 7.93000% 0.02223% 7.90777% NAP 64,823.62 NAP 777,883.44 Interest Only No Actual/360 60 59 60 59
21 Loan 5, H 1 7 Penn Plaza 5.87100% 0.02098% 5.85002% NAP 44,644.06 NAP 535,728.72 Interest Only No Actual/360 60 58 60 58
22 Loan   1 Snowville Flex Industrial Portfolio 6.66000% 0.05223% 6.60777% NAP 49,799.69 NAP 597,596.28 Interest Only No Actual/360 60 59 60 59
23 Loan   1 Home2 Suites Lexington Park 7.19900% 0.02223% 7.17677% NAP 52,005.28 NAP 624,063.36 Interest Only No Actual/360 60 59 60 59
24 Loan 6 2 Cincinnati Self Storage Portfolio 6.63000% 0.02223% 6.60777% NAP 44,253.72 NAP 531,044.64 Interest Only No Actual/360 60 60 60 60
24.01 Property   1 Hamilton County Property                            
24.02 Property   1 Butler County Property                            
25 Loan   1 Holiday Inn Roanoke Tanglewood 6.70000% 0.02223% 6.67777% 45,169.46 NAP 542,033.52 NAP Amortizing Balloon No Actual/360 0 0 60 59
26 Loan 6, I 3 North and South Carolina 3 Pack 6.97000% 0.07973% 6.89027% NAP 38,196.08 NAP 458,352.96 Interest Only No Actual/360 60 58 60 58
26.01 Property   1 Harmony Hills                            
26.02 Property   1 Bethpages Estates                            
26.03 Property   1 Howard Place                            
27 Loan 21 1 BC Storage - Camillus NY 6.67000% 0.02223% 6.64777% NAP 34,151.33 NAP 409,815.96 Interest Only No Actual/360 60 59 60 59
28 Loan 5 1 150 Palmetto 7.15000% 0.02223% 7.12777% NAP 21,143.81 NAP 253,725.72 Interest Only No Actual/360 60 58 60 58
29 Loan 5 1 120 Palmetto 7.15000% 0.02223% 7.12777% NAP 15,102.72 NAP 181,232.64 Interest Only No Actual/360 60 58 60 58
30 Loan J 1 Carlisle Plaza MHP 6.04000% 0.02223% 6.01777% NAP 29,853.96 NAP 358,247.52 Interest Only No Actual/360 60 58 60 58
31 Loan   1 126-130 Union Street 6.62300% 0.07973% 6.54327% NAP 32,175.98 NAP 386,111.76 Interest Only No Actual/360 60 60 60 60
32 Loan K 1 Platos Cave Sheffield 6.62600% 0.07973% 6.54627% NAP 30,091.17 NAP 361,094.04 Interest Only No Actual/360 60 59 60 59
33 Loan L 1 424 Landfair Ave 6.95000% 0.02223% 6.92777% NAP 30,534.95 NAP 366,419.40 Interest Only No Actual/360 60 59 60 59
34 Loan   1 Wild Rose Villas 6.77100% 0.02223% 6.74877% NAP 25,429.26 NAP 305,151.12 Interest Only No Actual/360 60 60 60 60
35 Loan 6 2 A-Safe Storage 6.53500% 0.02223% 6.51277% 25,374.86 22,085.88 304,498.32 265,030.56 Interest Only, Amortizing Balloon No Actual/360 24 23 60 59
35.01 Property   1 Pineville                            
35.02 Property   1 Ball                            
36 Loan   1 Ohio River Plaza 6.70000% 0.02223% 6.67777% NAP 22,643.52 NAP 271,722.24 Interest Only No Actual/360 60 59 60 59
37 Loan M 1 Fair Hope Building 6.89600% 0.02223% 6.87377% NAP 20,975.33 NAP 251,703.96 Interest Only No Actual/360 60 60 60 60
38 Loan   1 Grand Blanc Storage 6.62800% 0.02223% 6.60577% NAP 20,020.17 NAP 240,242.04 Interest Only No Actual/360 60 59 60 59
39 Loan N 1 6101 18th Avenue 7.02900% 0.02098% 7.00802% NAP 15,589.49 NAP 187,073.88 Interest Only No Actual/360 60 59 60 59
40 Loan O 1 Sherwood Manor MHP 6.38000% 0.02223% 6.35777% NAP 10,619.30 NAP 127,431.60 Interest Only No Actual/360 60 60 60 60

 

 A-1-9 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Seasoning (Mos.) Payment Due Date First Payment Date First P&I Payment Date Maturity Date or Anticipated Repayment Date Final Maturity Date Grace Period - Late Fee (Days) Grace Period - Default (Days) Prepayment Provision Most Recent EGI ($) Most Recent Expenses ($)
1 Loan 5, 6, 7, 9, 10, A 102 ILPT 2025 Portfolio 0 0 6/26/2025 1 9 8/9/2025 NAP 7/9/2030 NAP 0 0 YM0.5(53),O(7) 103,218,908 23,277,304
1.01 Property   1 996 Paragon Way                         4,860,778 286,429
1.02 Property   1 91-399 Kauhi                         23,454 659,919
1.03 Property   1 11224 Will Walker Road                         3,745,803 619,914
1.04 Property   1 10450 Doral Boulevard                         2,362,787 104,712
1.05 Property   1 1580, 1590 & 1600 Williams Road                         3,282,351 189,738
1.06 Property   1 32150 Just Imagine Drive                         2,966,310 135,202
1.07 Property   1 6850 Weber Boulevard                         3,566,981 993,435
1.08 Property   1 1341 N. Clyde Morris Blvd.                         3,139,400 926,449
1.09 Property   1 27200 SW 127th Avenue                         2,790,192 520,416
1.1 Property   1 7410 Magi Road                         2,123,341 15,377
1.11 Property   1 2375 East Newlands Road                         1,778,111 378,359
1.12 Property   1 3800 Midlink Drive                         2,453,356 109,897
1.13 Property   1 13509 Waterworks Street                         2,725,923 846,625
1.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street                         1,586,563 198,511
1.15 Property   1 91-141 Kalaeloa                         2,244,189 519,696
1.16 Property   1 9860 West Buckeye Road                         1,752,642 447,041
1.17 Property   1 125 North Troy Hill Road                         2,218,583 488,124
1.18 Property   1 11900 Trolley Lane                         1,762,534 408,126
1.19 Property   1 11501 Wilkinson Drive                         1,852,857 452,869
1.2 Property   1 2300 North 33rd Avenue East                         1,718,477 96,261
1.21 Property   1 5001 West Delbridge Street                         1,476,539 110,857
1.22 Property   1 91-238 Kauhi                         1,603,139 345,008
1.23 Property   1 1892 Anfield Road                         1,711,149 478,818
1.24 Property   1 9215-9347 E Pendleton Pike                         1,232,658 1,353,699
1.25 Property   1 955 Aeroplaza Drive                         1,386,117 296,643
1.26 Property   1 3155 Grissom Parkway                         1,327,652 236,862
1.27 Property   1 3502 Enterprise Avenue                         1,527,866 295,514
1.28 Property   1 3870 Ronald Reagan Boulevard                         1,577,373 537,899
1.29 Property   1 700 Marine Drive                         1,089,645 77,661
1.3 Property   1 3245 Henry Road                         1,550,676 239,719
1.31 Property   1 2701 S.W. 18TH Street                         1,302,000 316,890
1.32 Property   1 2482 Century Drive                         1,177,435 424,395
1.33 Property   1 158 West Yard Road                         1,758,992 585,503
1.34 Property   1 55 Commerce Avenue                         1,480,222 364,572
1.35 Property   1 1415 West Commerce Way                         1,323,546 273,629
1.36 Property   1 1095 South 4800 West                         (13,278) 366,861
1.37 Property   1 950 Bennett Road                         857,645 245,993
1.38 Property   1 985 Kershaw Street                         771,816 49,334
1.39 Property   1 1990 Hood Road                         1,308,500 345,318
1.4 Property   1 17200 Manchac Park Lane                         1,128,456 150,160
1.41 Property   1 7409 Magi Road                         1,119,029 324,075
1.42 Property   1 91-329 Kauhi                         967,555 385,453
1.43 Property   1 1985 International Way                         1,310,583 186,925
1.44 Property   1 200 Orange Point Drive                         1,196,709 380,054
1.45 Property   1 91-241 Kalaeloa                         946,328 226,293
1.46 Property   1 2311 South Park Road                         892,504 61,886
1.47 Property   1 2820 State Highway 31                         833,174 102,115
1.48 Property   1 8000 Mid America Blvd.                         830,579 89,665
1.49 Property   1 14257 E. Easter Avenue                         861,594 308,896
1.5 Property   1 91-080 Hanua                         627,449 207,553
1.51 Property   1 3736 Salisbury Road                         537,693 46,637
1.52 Property   1 91-027 Kaomi Loop                         133,104 154,570
1.53 Property   1 150 Greenhorn Drive                         669,160 148,200
1.54 Property   1 7130 Q Street                         574,723 47,273
1.55 Property   1 235 Great Pond Road                         1,396,522 1,054,872
1.56 Property   1 510 Production Avenue                         657,822 97,294
1.57 Property   1 91-150 Kaomi Loop                         476,811 150,650
1.58 Property   1 4501 Industrial Drive                         527,373 88,268
1.59 Property   1 91-222 Olai                         516,528 134,989
1.6 Property   1 2580 Technology Drive                         561,933 65,063
1.61 Property   1 301 Commerce Drive                         594,407 118,086
1.62 Property   1 590 Assembly Court                         525,602 57,795
1.63 Property   1 7121 South Fifth Avenue                         481,411 59,339
1.64 Property   1 91-250 Komohana                         364,635 96,171
1.65 Property   1 91-220 Kalaeloa                         398,531 204,474
1.66 Property   1 91-185 Kalaeloa                         355,379 101,118
1.67 Property   1 91-300 Hanua                         502,739 125,791
1.68 Property   1 5501 Providence Hill Drive                         533,669 165,947
1.69 Property   1 91-259 Olai                         407,772 166,153
1.7 Property   1 2 Tower Drive                         463,143 129,298

 

 A-1-10 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Seasoning (Mos.) Payment Due Date First Payment Date First P&I Payment Date Maturity Date or Anticipated Repayment Date Final Maturity Date Grace Period - Late Fee (Days) Grace Period - Default (Days) Prepayment Provision Most Recent EGI ($) Most Recent Expenses ($)
1.71 Property   1 91-064 Kaomi Loop                         348,418 92,457
1.72 Property   1 91-202 Kalaeloa                         459,771 166,571
1.73 Property   1 2100 NW 82nd Avenue                         335,009 188,936
1.74 Property   1 91-102 Kaomi Loop                         405,078 88,399
1.75 Property   1 1230 West 171st Street                         413,739 47,424
1.76 Property   1 91-400 Komohana                         290,086 102,706
1.77 Property   1 91-265 Hanua                         284,018 79,998
1.78 Property   1 91-255 Hanua                         289,208 81,892
1.79 Property   1 1415 Industrial Drive                         398,115 39,250
1.8 Property   1 209 South Bud Street                         493,220 110,731
1.81 Property   1 91-110 Kaomi Loop                         297,048 91,184
1.82 Property   1 3900 NE 6th Street                         376,991 79,766
1.83 Property   1 91-218 Olai                         254,906 86,415
1.84 Property   1 5795 Logistics Parkway                         590,096 111,737
1.85 Property   1 91-210 Kauhi                         291,980 92,112
1.86 Property   1 435 SE 70th Street                         287,806 35,627
1.87 Property   1 2902 Gun Club Road                         159,657 108,918
1.88 Property   1 91-210 Olai                         225,085 55,069
1.89 Property   1 91-95 Hanua                         176,657 51,734
1.9 Property   1 91-083 Hanua                         174,094 56,891
1.91 Property   1 2401 Cram Avenue SE                         211,638 34,043
1.92 Property   1 91-119 Olai                         248,093 34,151
1.93 Property   1 3425 Maple Drive                         291,071 109,155
1.94 Property   1 91-174 Olai                         201,211 52,599
1.95 Property   1 5156 American Road                         206,965 45,881
1.96 Property   1 91-252 Kauhi                         150,693 50,760
1.97 Property   1 91-349 Kauhi                         148,450 58,649
1.98 Property   1 91-175 Olai                         120,024 38,608
1.99 Property   1 91-087 Hanua                         73,303 28,726
1.100 Property   1 91-171 Olai                         68,712 26,139
1.101 Property   1 91-410 Komohana                         65,404 24,048
1.102 Property   1 91-416 Komohana                         85,122 29,391
2 Loan 5, B 1 The Motto 0 0 7/29/2025 0 1 9/1/2025 NAP 8/1/2030 NAP 0 5 L(24),YM1(29),O(7) 6,606,205 1,960,287
3 Loan 5 1 The Campus at Lawson Lane 0 0 7/18/2025 0 1 9/1/2025 NAP 8/1/2030 NAP 0 5 L(24),D(29),O(7) 16,951,745 4,075,952
4 Loan 5, 6, 7, 11, 12, 13, 14, 15, C 15 The Wharf 0 0 6/18/2025 1 11 8/11/2025 NAP 7/11/2030 NAP 5 0 L(25),DorYM1(28),O(7) 177,897,628 92,831,824
4.01 Property   1 670-680 Maine                         26,547,325 15,016,503
4.02 Property   1 1000 Maine                         20,374,686 9,262,425
4.03 Property   1 Phase I Retail                         17,876,633 8,289,828
4.04 Property   1 The Channel                         13,983,494 6,911,862
4.05 Property   1 Garage (Ph I)                         11,970,392 3,500,451
4.06 Property   1 Hyatt House                         19,621,169 12,635,862
4.07 Property   1 Phase II Retail                         7,863,025 2,621,501
4.08 Property   1 Garage (Ph II)                         6,709,439 2,109,831
4.09 Property   1 Canopy                         17,416,676 12,888,145
4.10 Property   1 The Tides                         5,773,605 3,817,707
4.11 Property   1 800 Maine                         10,624,018 5,912,959
4.12 Property   1 The Anthem                         6,289,377 1,201,039
4.13 Property   1 Incanto                         4,314,479 2,961,888
4.14 Property   1 580 Water (Pier 4)                         3,358,579 1,303,687
4.15 Property   1 Marina                         5,174,730 4,398,136
5 Loan   1 The Lafayette Hotel 300 300 7/18/2025 0 5 9/5/2025 9/5/2025 8/5/2030 NAP 0 0 L(24),D(30),O(6) 35,594,472 21,598,615
6 Loan 6 3 Wichita Falls Multifamily Portfolio 0 0 6/26/2025 1 11 8/11/2025 NAP 7/11/2030 NAP 0 0 L(24),D(32),O(4) 5,435,289 2,555,802
6.01 Property   1 Colony Park                         2,403,485 1,145,342
6.02 Property   1 Brentwood Timberlane                         2,005,850 884,675
6.03 Property   1 Park Place                         1,025,954 525,785
7 Loan 5, 8 1 Ridgedale Center 360 358 5/7/2025 2 1 7/1/2025 7/1/2025 6/1/2030 NAP 5 5 L(26),D(27),O(7) 26,218,288 9,747,665
8 Loan 6, 16, 17, D 2 Alabama Hotel 2 Pack Portfolio 0 0 7/30/2025 0 1 9/1/2025 NAP 8/1/2030 NAP 0 0 L(24),D(33),O(3) 10,788,748 6,766,066
8.01 Property   1 Hampton Inn & Suites - Montgomery                         5,711,612 3,511,239
8.02 Property   1 Homewood Suites - Montgomery                         5,077,136 3,254,827
9 Loan 6, 7 2 Briar Cove and Summerwind 0 0 7/14/2025 0 1 9/1/2025 NAP 8/1/2030 NAP 5 5 L(24),D(29),O(7) 3,516,468 1,658,907
9.01 Property   1 Summerwind                         1,760,472 860,374
9.02 Property   1 Briar Cove                         1,755,996 798,533
10 Loan 6 6 Dels Multifamily Portfolio 3.0 0 0 7/3/2025 0 1 9/1/2025 NAP 8/1/2030 NAP 5 5 L(24),D(32),O(4) 3,202,920 625,506
10.01 Property   1 White River Commons                         NAV NAV
10.02 Property   1 Silo Studios                         NAV NAV
10.03 Property   1 Blossom City Studios                         NAV NAV
10.04 Property   1 The Orchard                         NAV NAV
10.05 Property   1 Spring River Commons                         NAV NAV
10.06 Property   1 Cadron Commons                         NAV NAV
11 Loan 6 11 Fort Smith Multi Portfolio 0 0 7/23/2025 0 1 9/1/2025 NAP 8/1/2030 NAP 5 0 L(24),D(29),O(7) 3,205,663 718,377
11.01 Property   1 Ramsey Square Apartments                         1,095,499 268,206
11.02 Property   1 Mill Creek Apartments                         507,240 97,414
11.03 Property   1 The View Apartment                         427,109 149,176
11.04 Property   1 The Cottonwood Apartments                         270,557 45,667
11.05 Property   1 Cherry Tree Apartments                         179,648 27,834
11.06 Property   1 The Dogwood Apartments                         191,962 26,812
11.07 Property   1 Belle Grove Apartments                         145,716 24,104

 

 A-1-11 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Seasoning (Mos.) Payment Due Date First Payment Date First P&I Payment Date Maturity Date or Anticipated Repayment Date Final Maturity Date Grace Period - Late Fee (Days) Grace Period - Default (Days) Prepayment Provision Most Recent EGI ($) Most Recent Expenses ($)
11.08 Property   1 The Grove Apartments                         147,015 27,446
11.09 Property   1 Magnolia Place Apartments                         101,572 25,893
11.1 Property   1 The Oak Apartments                         70,981 15,530
11.11 Property   1 The Azalea Apartments                         68,364 10,295
12 Loan 18, E 1 Country Club Center 0 0 6/24/2025 1 1 8/1/2025 NAP 7/1/2030 NAP 0 0 L(24),YM1(1),DorYM1(29),O(6) 4,546,415 1,866,064
13 Loan   1 Louetta Central 0 0 7/2/2025 0 1 9/1/2025 NAP 8/1/2030 NAP 5 5 L(24),D(29),O(7) 3,063,237 719,366
14 Loan 5, 19, 20, F 1 Aman Hotel New York 0 0 7/7/2025 0 6 9/6/2025 NAP 8/6/2030 NAP 0 0 L(24),DorYM1(29),O(7) 113,844,952 92,914,473
15 Loan   1 Sierra Vista Shopping Center 0 0 7/3/2025 1 6 8/6/2025 NAP 7/6/2030 NAP 0 0 L(25),D(28),O(7) 2,516,856 608,994
16 Loan 6, G 3 SLL Portfolio 0 0 6/30/2025 1 1 8/1/2025 NAP 7/1/2030 NAP 0 0 L(11),YM1(42),O(7) 3,033,872 1,556,650
16.01 Property   1 Live Oak Apartments                         1,132,281 498,663
16.02 Property   1 Lakewood Apartments                         1,130,302 610,778
16.03 Property   1 Vintage Grove Apartments                         771,288 447,209
17 Loan   1 Fairfield Inn Daytona Beach 0 0 7/22/2025 0 1 9/1/2025 NAP 8/1/2030 NAP 0 0 L(24),D(32),O(4) 5,473,707 3,047,375
18 Loan 5 1 The Roosevelt Hotel New Orleans 0 0 6/30/2025 1 6 8/6/2025 NAP 7/6/2030 NAP 0 0 L(25),D(28),O(7) 66,737,231 46,506,993
19 Loan   1 Deer Park Manor 0 0 6/30/2025 1 1 8/1/2025 NAP 7/1/2030 NAP 5 5 L(25),D(28),O(7) 1,863,156 716,996
20 Loan   1 TownePlace Suites Chattanooga South / East Ridge TN 0 0 6/27/2025 1 1 8/1/2025 NAP 7/1/2030 NAP 5 5 L(25),D(28),O(7) 2,924,816 1,631,815
21 Loan 5, H 1 7 Penn Plaza 0 0 5/23/2025 2 5 7/5/2025 NAP 6/5/2030 NAP 0 0 L(24),YM1(30),O(6) 21,688,019 11,038,343
22 Loan   1 Snowville Flex Industrial Portfolio 0 0 7/2/2025 1 11 8/11/2025 NAP 7/11/2030 NAP 0 0 L(25),D(31),O(4) 1,266,589 423,648
23 Loan   1 Home2 Suites Lexington Park 0 0 7/1/2025 1 1 8/1/2025 NAP 7/1/2030 NAP 5 4 L(25),D(28),O(7) 3,222,026 2,058,810
24 Loan 6 2 Cincinnati Self Storage Portfolio 0 0 7/21/2025 0 1 9/1/2025 NAP 8/1/2030 NAP 5 0 L(24),D(32),O(4) 1,174,264 221,257
24.01 Property   1 Hamilton County Property                         NAV NAV
24.02 Property   1 Butler County Property                         NAV NAV
25 Loan   1 Holiday Inn Roanoke Tanglewood 360 359 6/13/2025 1 1 8/1/2025 8/1/2025 7/1/2030 NAP 5 4 L(25),D(28),O(7) 3,826,852 2,531,501
26 Loan 6, I 3 North and South Carolina 3 Pack 0 0 5/21/2025 2 1 7/1/2025 NAP 6/1/2030 NAP 5 5 L(23),YM1(30),O(7) 869,871 411,809
26.01 Property   1 Harmony Hills                         482,528 338,761
26.02 Property   1 Bethpages Estates                         270,863 52,466
26.03 Property   1 Howard Place                         116,480 20,582
27 Loan 21 1 BC Storage - Camillus NY 0 0 6/12/2025 1 1 8/1/2025 NAP 7/1/2030 NAP 5 5 L(25),D(31),O(4) 965,071 245,174
28 Loan 5 1 150 Palmetto 0 0 5/15/2025 2 11 7/11/2025 NAP 6/11/2030 NAP 0 0 L(26),D(30),O(4) 6,082,398 2,420,529
29 Loan 5 1 120 Palmetto 0 0 5/15/2025 2 11 7/11/2025 NAP 6/11/2030 NAP 0 0 L(26),D(30),O(4) 3,280,016 1,447,782
30 Loan J 1 Carlisle Plaza MHP 0 0 5/7/2025 2 1 7/1/2025 NAP 6/1/2030 NAP 0 5 L(23),YM1(32),O(5) 631,582 177,616
31 Loan   1 126-130 Union Street 0 0 7/29/2025 0 11 9/11/2025 NAP 8/11/2030 NAP 0 0 L(24),D(32),O(4) 632,825 142,342
32 Loan K 1 Platos Cave Sheffield 0 0 6/24/2025 1 11 8/11/2025 NAP 7/11/2030 NAP 0 0 L(4),YM1(54),O(2) 1,253,018 705,779
33 Loan L 1 424 Landfair Ave 0 0 6/2/2025 1 1 8/1/2025 NAP 7/1/2030 NAP 5 5 L(23),YM1(30),O(7) 829,965 258,236
34 Loan   1 Wild Rose Villas 0 0 7/14/2025 0 1 9/1/2025 NAP 8/1/2030 NAP 5 4 L(24),D(29),O(7) 742,626 340,845
35 Loan 6 2 A-Safe Storage 360 360 7/11/2025 1 11 8/11/2025 8/11/2027 7/11/2030 NAP 0 0 L(25),D(31),O(4) 980,285 435,417
35.01 Property   1 Pineville                         534,605 233,901
35.02 Property   1 Ball                         445,679 201,516
36 Loan   1 Ohio River Plaza 0 0 6/6/2025 1 5 8/5/2025 NAP 7/5/2030 NAP 0 0 L(25),D(31),O(4) 803,404 281,409
37 Loan M 1 Fair Hope Building 0 0 7/18/2025 0 1 9/1/2025 NAP 8/1/2030 NAP 5 4 L(24),DorYM1(29),O(7) 881,294 355,348
38 Loan   1 Grand Blanc Storage 0 0 7/1/2025 1 1 8/1/2025 NAP 7/1/2030 NAP 5 4 L(25),D(28),O(7) 498,259 115,206
39 Loan N 1 6101 18th Avenue 0 0 6/26/2025 1 1 8/1/2025 NAP 7/1/2030 NAP 0 0 L(25),YM1(29),O(6) 408,775 160,183
40 Loan O 1 Sherwood Manor MHP 0 0 7/14/2025 0 1 9/1/2025 NAP 8/1/2030 NAP 0 5 L(23),YM1(32),O(5) 206,265 61,853

 

 A-1-12 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Most Recent NOI ($) Most Recent NOI Date Most Recent Description Second Most Recent EGI ($) Second Most Recent Expenses ($) Second Most Recent NOI ($) Second Most Recent NOI Date Second Most Recent Description Third Most Recent EGI ($) Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent NOI Date Third Most Recent Description Underwritten Economic Occupancy (%)
1 Loan 5, 6, 7, 9, 10, A 102 ILPT 2025 Portfolio 79,941,604 4/30/2025 T-12 104,587,817 24,224,960 80,362,857 12/31/2024 T-12 106,146,461 23,492,800 82,653,662 12/31/2023 T-12 82.9%
1.01 Property   1 996 Paragon Way 4,574,349 4/30/2025 T-12 4,257,780 208,611 4,049,169 12/31/2024 T-12 3,291,254 255,484 3,035,770 12/31/2023 T-12 100.0%
1.02 Property   1 91-399 Kauhi (636,465) 4/30/2025 T-12 754,153 653,402 100,751 12/31/2024 T-12 2,905,835 658,666 2,247,170 12/31/2023 T-12 0.5%
1.03 Property   1 11224 Will Walker Road 3,125,889 4/30/2025 T-12 3,738,157 650,539 3,087,618 12/31/2024 T-12 3,677,395 630,080 3,047,315 12/31/2023 T-12 100.0%
1.04 Property   1 10450 Doral Boulevard 2,258,076 4/30/2025 T-12 2,343,487 107,865 2,235,622 12/31/2024 T-12 2,264,934 106,957 2,157,977 12/31/2023 T-12 100.0%
1.05 Property   1 1580, 1590 & 1600 Williams Road 3,092,613 4/30/2025 T-12 3,249,420 187,832 3,061,587 12/31/2024 T-12 2,863,522 179,918 2,683,604 12/31/2023 T-12 100.0%
1.06 Property   1 32150 Just Imagine Drive 2,831,108 4/30/2025 T-12 2,966,310 136,317 2,829,993 12/31/2024 T-12 2,923,320 138,220 2,785,100 12/31/2023 T-12 100.0%
1.07 Property   1 6850 Weber Boulevard 2,573,545 4/30/2025 T-12 3,559,504 979,419 2,580,086 12/31/2024 T-12 3,530,055 982,667 2,547,388 12/31/2023 T-12 100.0%
1.08 Property   1 1341 N. Clyde Morris Blvd. 2,212,951 4/30/2025 T-12 3,161,381 943,421 2,217,960 12/31/2024 T-12 3,037,835 880,636 2,157,199 12/31/2023 T-12 100.0%
1.09 Property   1 27200 SW 127th Avenue 2,269,777 4/30/2025 T-12 2,808,020 573,936 2,234,084 12/31/2024 T-12 2,785,835 790,646 1,995,188 12/31/2023 T-12 100.0%
1.1 Property   1 7410 Magi Road 2,107,964 4/30/2025 T-12 2,908,934 971,543 1,937,391 12/31/2024 T-12 2,617,185 949,341 1,667,844 12/31/2023 T-12 100.0%
1.11 Property   1 2375 East Newlands Road 1,399,752 4/30/2025 T-12 1,761,080 374,317 1,386,763 12/31/2024 T-12 1,699,095 356,749 1,342,346 12/31/2023 T-12 100.0%
1.12 Property   1 3800 Midlink Drive 2,343,460 4/30/2025 T-12 2,377,283 107,465 2,269,818 12/31/2024 T-12 2,282,192 105,332 2,176,860 12/31/2023 T-12 100.0%
1.13 Property   1 13509 Waterworks Street 1,879,298 4/30/2025 T-12 2,737,466 856,862 1,880,604 12/31/2024 T-12 2,689,568 815,819 1,873,749 12/31/2023 T-12 100.0%
1.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street 1,388,052 4/30/2025 T-12 1,578,945 188,616 1,390,329 12/31/2024 T-12 1,521,425 150,042 1,371,383 12/31/2023 T-12 100.0%
1.15 Property   1 91-141 Kalaeloa 1,724,493 4/30/2025 T-12 2,225,615 502,152 1,723,463 12/31/2024 T-12 2,157,598 471,823 1,685,775 12/31/2023 T-12 100.0%
1.16 Property   1 9860 West Buckeye Road 1,305,601 4/30/2025 T-12 1,757,392 440,017 1,317,376 12/31/2024 T-12 1,739,793 435,847 1,303,946 12/31/2023 T-12 100.0%
1.17 Property   1 125 North Troy Hill Road 1,730,459 4/30/2025 T-12 2,189,193 458,083 1,731,110 12/31/2024 T-12 2,210,158 485,162 1,724,996 12/31/2023 T-12 100.0%
1.18 Property   1 11900 Trolley Lane 1,354,408 4/30/2025 T-12 1,762,459 403,248 1,359,210 12/31/2024 T-12 1,793,442 436,265 1,357,177 12/31/2023 T-12 100.0%
1.19 Property   1 11501 Wilkinson Drive 1,399,988 4/30/2025 T-12 1,991,986 593,684 1,398,303 12/31/2024 T-12 1,784,335 486,828 1,297,508 12/31/2023 T-12 100.0%
1.2 Property   1 2300 North 33rd Avenue East 1,622,216 4/30/2025 T-12 1,701,544 128,197 1,573,347 12/31/2024 T-12 1,691,543 121,983 1,569,560 12/31/2023 T-12 100.0%
1.21 Property   1 5001 West Delbridge Street 1,365,682 4/30/2025 T-12 1,465,990 110,881 1,355,109 12/31/2024 T-12 1,435,311 104,155 1,331,156 12/31/2023 T-12 100.0%
1.22 Property   1 91-238 Kauhi 1,258,131 4/30/2025 T-12 1,600,954 355,077 1,245,877 12/31/2024 T-12 1,551,520 330,806 1,220,714 12/31/2023 T-12 100.0%
1.23 Property   1 1892 Anfield Road 1,232,331 4/30/2025 T-12 1,713,827 482,214 1,231,612 12/31/2024 T-12 1,697,438 491,223 1,206,215 12/31/2023 T-12 100.0%
1.24 Property   1 9215-9347 E Pendleton Pike (121,041) 4/30/2025 T-12 2,553,527 1,077,406 1,476,121 12/31/2024 T-12 4,123,674 954,762 3,168,913 12/31/2023 T-12 0.0%
1.25 Property   1 955 Aeroplaza Drive 1,089,474 4/30/2025 T-12 1,400,238 289,259 1,110,979 12/31/2024 T-12 1,031,667 225,073 806,594 12/31/2023 T-12 100.0%
1.26 Property   1 3155 Grissom Parkway 1,090,790 4/30/2025 T-12 1,287,048 225,664 1,061,385 12/31/2024 T-12 1,266,453 203,312 1,063,141 12/31/2023 T-12 100.0%
1.27 Property   1 3502 Enterprise Avenue 1,232,352 4/30/2025 T-12 1,429,959 291,807 1,138,152 12/31/2024 T-12 1,361,072 252,933 1,108,139 12/31/2023 T-12 100.0%
1.28 Property   1 3870 Ronald Reagan Boulevard 1,039,474 4/30/2025 T-12 1,520,250 565,154 955,096 12/31/2024 T-12 1,458,083 488,595 969,488 12/31/2023 T-12 100.0%
1.29 Property   1 700 Marine Drive 1,011,984 4/30/2025 T-12 992,153 75,615 916,538 12/31/2024 T-12 842,547 71,497 771,050 12/31/2023 T-12 100.0%
1.3 Property   1 3245 Henry Road 1,310,957 4/30/2025 T-12 1,593,897 221,056 1,372,841 12/31/2024 T-12 1,894,953 251,645 1,643,308 12/31/2023 T-12 100.0%
1.31 Property   1 2701 S.W. 18TH Street 985,110 4/30/2025 T-12 1,294,458 314,900 979,558 12/31/2024 T-12 1,272,418 293,067 979,351 12/31/2023 T-12 100.0%
1.32 Property   1 2482 Century Drive 753,040 4/30/2025 T-12 1,249,216 438,693 810,523 12/31/2024 T-12 1,222,255 418,599 803,656 12/31/2023 T-12 100.0%
1.33 Property   1 158 West Yard Road 1,173,489 4/30/2025 T-12 1,699,022 557,680 1,141,341 12/31/2024 T-12 1,673,892 595,805 1,078,087 12/31/2023 T-12 100.0%
1.34 Property   1 55 Commerce Avenue 1,115,650 4/30/2025 T-12 1,499,171 383,696 1,115,475 12/31/2024 T-12 1,356,463 397,716 958,747 12/31/2023 T-12 100.0%
1.35 Property   1 1415 West Commerce Way 1,049,918 4/30/2025 T-12 1,360,568 291,904 1,068,664 12/31/2024 T-12 1,308,384 263,059 1,045,325 12/31/2023 T-12 100.0%
1.36 Property   1 1095 South 4800 West (380,140) 4/30/2025 T-12 (13,278) 407,520 (420,798) 12/31/2024 T-12 1,106,860 306,814 800,046 12/31/2023 T-12 0.0%
1.37 Property   1 950 Bennett Road 611,651 4/30/2025 T-12 856,634 244,129 612,505 12/31/2024 T-12 852,711 292,443 560,267 12/31/2023 T-12 100.0%
1.38 Property   1 985 Kershaw Street 722,482 4/30/2025 T-12 771,816 50,606 721,210 12/31/2024 T-12 771,765 52,821 718,945 12/31/2023 T-12 100.0%
1.39 Property   1 1990 Hood Road 963,182 4/30/2025 T-12 1,303,278 344,161 959,117 12/31/2024 T-12 1,285,197 344,311 940,886 12/31/2023 T-12 100.0%
1.4 Property   1 17200 Manchac Park Lane 978,296 4/30/2025 T-12 1,071,165 148,336 922,829 12/31/2024 T-12 964,995 142,145 822,851 12/31/2023 T-12 100.0%
1.41 Property   1 7409 Magi Road 794,954 4/30/2025 T-12 1,088,748 374,664 714,085 12/31/2024 T-12 1,093,392 365,490 727,902 12/31/2023 T-12 100.0%
1.42 Property   1 91-329 Kauhi 582,101 4/30/2025 T-12 930,603 378,026 552,577 12/31/2024 T-12 983,331 365,109 618,221 12/31/2023 T-12 87.9%
1.43 Property   1 1985 International Way 1,123,658 4/30/2025 T-12 919,515 188,370 731,146 12/31/2024 T-12 927,174 200,854 726,320 12/31/2023 T-12 100.0%
1.44 Property   1 200 Orange Point Drive 816,655 4/30/2025 T-12 1,198,016 407,888 790,128 12/31/2024 T-12 1,119,470 354,129 765,341 12/31/2023 T-12 100.0%
1.45 Property   1 91-241 Kalaeloa 720,035 4/30/2025 T-12 951,595 229,019 722,576 12/31/2024 T-12 932,662 218,476 714,186 12/31/2023 T-12 100.0%
1.46 Property   1 2311 South Park Road 830,619 4/30/2025 T-12 886,661 60,743 825,918 12/31/2024 T-12 867,483 63,120 804,364 12/31/2023 T-12 100.0%
1.47 Property   1 2820 State Highway 31 731,059 4/30/2025 T-12 814,290 102,341 711,950 12/31/2024 T-12 824,317 92,578 731,739 12/31/2023 T-12 100.0%
1.48 Property   1 8000 Mid America Blvd. 740,913 4/30/2025 T-12 807,586 84,013 723,573 12/31/2024 T-12 774,934 63,939 710,995 12/31/2023 T-12 100.0%
1.49 Property   1 14257 E. Easter Avenue 552,699 4/30/2025 T-12 835,255 277,721 557,534 12/31/2024 T-12 826,674 275,571 551,103 12/31/2023 T-12 100.0%
1.5 Property   1 91-080 Hanua 419,897 4/30/2025 T-12 633,903 207,247 426,656 12/31/2024 T-12 581,888 414,411 167,477 12/31/2023 T-12 100.0%
1.51 Property   1 3736 Salisbury Road 491,056 4/30/2025 T-12 538,173 47,924 490,249 12/31/2024 T-12 755,235 284,517 470,718 12/31/2023 T-12 100.0%
1.52 Property   1 91-027 Kaomi Loop (21,466) 4/30/2025 T-12 129,025 149,641 (20,616) 12/31/2024 T-12 84,049 231,898 (147,849) 12/31/2023 T-12 100.0%
1.53 Property   1 150 Greenhorn Drive 520,960 4/30/2025 T-12 669,497 157,771 511,726 12/31/2024 T-12 603,081 123,886 479,195 12/31/2023 T-12 100.0%
1.54 Property   1 7130 Q Street 527,450 4/30/2025 T-12 586,622 49,883 536,738 12/31/2024 T-12 541,460 122,197 419,263 12/31/2023 T-12 100.0%
1.55 Property   1 235 Great Pond Road 341,650 4/30/2025 T-12 1,531,718 1,023,658 508,060 12/31/2024 T-12 1,301,312 91,292 1,210,020 12/31/2023 T-12 100.0%
1.56 Property   1 510 Production Avenue 560,527 4/30/2025 T-12 657,822 98,223 559,599 12/31/2024 T-12 657,822 102,264 555,558 12/31/2023 T-12 100.0%
1.57 Property   1 91-150 Kaomi Loop 326,161 4/30/2025 T-12 478,746 149,977 328,769 12/31/2024 T-12 470,508 149,881 320,627 12/31/2023 T-12 100.0%
1.58 Property   1 4501 Industrial Drive 439,104 4/30/2025 T-12 529,440 91,219 438,221 12/31/2024 T-12 501,923 95,434 406,489 12/31/2023 T-12 100.0%
1.59 Property   1 91-222 Olai 381,539 4/30/2025 T-12 515,572 137,540 378,032 12/31/2024 T-12 496,692 141,402 355,290 12/31/2023 T-12 100.0%
1.6 Property   1 2580 Technology Drive 496,870 4/30/2025 T-12 558,145 66,046 492,099 12/31/2024 T-12 545,188 63,445 481,743 12/31/2023 T-12 100.0%
1.61 Property   1 301 Commerce Drive 476,322 4/30/2025 T-12 585,379 112,696 472,682 12/31/2024 T-12 571,834 109,807 462,027 12/31/2023 T-12 100.0%
1.62 Property   1 590 Assembly Court 467,806 4/30/2025 T-12 523,050 83,619 439,431 12/31/2024 T-12 507,816 60,836 446,980 12/31/2023 T-12 0.0%
1.63 Property   1 7121 South Fifth Avenue 422,072 4/30/2025 T-12 480,959 61,247 419,712 12/31/2024 T-12 479,612 73,219 406,393 12/31/2023 T-12 100.0%
1.64 Property   1 91-250 Komohana 268,464 4/30/2025 T-12 360,820 94,093 266,727 12/31/2024 T-12 345,504 95,470 250,034 12/31/2023 T-12 100.0%
1.65 Property   1 91-220 Kalaeloa 194,056 4/30/2025 T-12 390,493 206,261 184,232 12/31/2024 T-12 422,762 184,276 238,487 12/31/2023 T-12 100.0%
1.66 Property   1 91-185 Kalaeloa 254,261 4/30/2025 T-12 350,899 97,777 253,121 12/31/2024 T-12 338,159 98,807 239,351 12/31/2023 T-12 100.0%
1.67 Property   1 91-300 Hanua 376,948 4/30/2025 T-12 492,591 131,494 361,097 12/31/2024 T-12 480,299 124,265 356,034 12/31/2023 T-12 100.0%
1.68 Property   1 5501 Providence Hill Drive 367,722 4/30/2025 T-12 498,729 163,161 335,568 12/31/2024 T-12 480,766 166,408 314,358 12/31/2023 T-12 100.0%
1.69 Property   1 91-259 Olai 241,619 4/30/2025 T-12 380,182 164,921 215,261 12/31/2024 T-12 371,867 160,974 210,893 12/31/2023 T-12 100.0%
1.7 Property   1 2 Tower Drive 333,845 4/30/2025 T-12 461,484 130,850 330,635 12/31/2024 T-12 442,396 137,619 304,776 12/31/2023 T-12 100.0%

 

 A-1-13 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Most Recent NOI ($) Most Recent NOI Date Most Recent Description Second Most Recent EGI ($) Second Most Recent Expenses ($) Second Most Recent NOI ($) Second Most Recent NOI Date Second Most Recent Description Third Most Recent EGI ($) Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent NOI Date Third Most Recent Description Underwritten Economic Occupancy (%)
1.71 Property   1 91-064 Kaomi Loop 255,961 4/30/2025 T-12 348,278 92,976 255,302 12/31/2024 T-12 335,807 94,717 241,090 12/31/2023 T-12 100.0%
1.72 Property   1 91-202 Kalaeloa 293,200 4/30/2025 T-12 452,752 165,798 286,954 12/31/2024 T-12 501,342 174,375 326,967 12/31/2023 T-12 100.0%
1.73 Property   1 2100 NW 82nd Avenue 146,073 4/30/2025 T-12 331,791 190,987 140,804 12/31/2024 T-12 323,340 192,329 131,012 12/31/2023 T-12 100.0%
1.74 Property   1 91-102 Kaomi Loop 316,679 4/30/2025 T-12 399,988 86,148 313,840 12/31/2024 T-12 387,540 89,557 297,982 12/31/2023 T-12 100.0%
1.75 Property   1 1230 West 171st Street 366,316 4/30/2025 T-12 453,257 126,010 327,248 12/31/2024 T-12 556,497 213,507 342,991 12/31/2023 T-12 100.0%
1.76 Property   1 91-400 Komohana 187,380 4/30/2025 T-12 285,368 99,600 185,768 12/31/2024 T-12 272,834 102,048 170,786 12/31/2023 T-12 100.0%
1.77 Property   1 91-265 Hanua 204,021 4/30/2025 T-12 281,493 81,420 200,074 12/31/2024 T-12 299,938 85,369 214,569 12/31/2023 T-12 100.0%
1.78 Property   1 91-255 Hanua 207,316 4/30/2025 T-12 284,565 78,688 205,877 12/31/2024 T-12 273,866 80,497 193,369 12/31/2023 T-12 100.0%
1.79 Property   1 1415 Industrial Drive 358,865 4/30/2025 T-12 398,115 40,140 357,976 12/31/2024 T-12 398,115 50,481 347,634 12/31/2023 T-12 100.0%
1.8 Property   1 209 South Bud Street 382,489 4/30/2025 T-12 491,753 110,277 381,476 12/31/2024 T-12 479,971 108,286 371,684 12/31/2023 T-12 100.0%
1.81 Property   1 91-110 Kaomi Loop 205,864 4/30/2025 T-12 295,917 90,280 205,637 12/31/2024 T-12 290,785 93,103 197,683 12/31/2023 T-12 100.0%
1.82 Property   1 3900 NE 6th Street 297,225 4/30/2025 T-12 376,306 79,012 297,294 12/31/2024 T-12 366,235 83,109 283,126 12/31/2023 T-12 100.0%
1.83 Property   1 91-218 Olai 168,492 4/30/2025 T-12 250,248 82,552 167,696 12/31/2024 T-12 239,566 83,246 156,320 12/31/2023 T-12 100.0%
1.84 Property   1 5795 Logistics Parkway 478,359 4/30/2025 T-12 433,542 109,391 324,151 12/31/2024 T-12 436,861 110,350 326,511 12/31/2023 T-12 100.0%
1.85 Property   1 91-210 Kauhi 199,868 4/30/2025 T-12 292,176 92,161 200,015 12/31/2024 T-12 282,168 91,658 190,511 12/31/2023 T-12 100.0%
1.86 Property   1 435 SE 70th Street 252,178 4/30/2025 T-12 285,442 38,652 246,789 12/31/2024 T-12 278,480 41,168 237,311 12/31/2023 T-12 100.0%
1.87 Property   1 2902 Gun Club Road 50,739 4/30/2025 T-12 243,878 89,521 154,356 12/31/2024 T-12 836,989 113,436 723,553 12/31/2023 T-12 0.0%
1.88 Property   1 91-210 Olai 170,016 4/30/2025 T-12 222,460 55,246 167,214 12/31/2024 T-12 212,813 60,562 152,251 12/31/2023 T-12 100.0%
1.89 Property   1 91-95 Hanua 124,922 4/30/2025 T-12 174,793 52,180 122,613 12/31/2024 T-12 166,726 57,023 109,703 12/31/2023 T-12 100.0%
1.9 Property   1 91-083 Hanua 117,203 4/30/2025 T-12 172,568 57,171 115,397 12/31/2024 T-12 165,847 60,953 104,894 12/31/2023 T-12 100.0%
1.91 Property   1 2401 Cram Avenue SE 177,595 4/30/2025 T-12 211,638 37,119 174,519 12/31/2024 T-12 199,735 37,978 161,758 12/31/2023 T-12 100.0%
1.92 Property   1 91-119 Olai 213,942 4/30/2025 T-12 247,960 34,348 213,612 12/31/2024 T-12 247,377 39,787 207,590 12/31/2023 T-12 100.0%
1.93 Property   1 3425 Maple Drive 181,916 4/30/2025 T-12 279,112 110,698 168,414 12/31/2024 T-12 268,090 101,143 166,946 12/31/2023 T-12 100.0%
1.94 Property   1 91-174 Olai 148,612 4/30/2025 T-12 197,974 53,079 144,895 12/31/2024 T-12 188,162 57,375 130,788 12/31/2023 T-12 91.4%
1.95 Property   1 5156 American Road 161,084 4/30/2025 T-12 204,951 43,421 161,530 12/31/2024 T-12 187,215 32,288 154,927 12/31/2023 T-12 100.0%
1.96 Property   1 91-252 Kauhi 99,932 4/30/2025 T-12 149,100 51,079 98,021 12/31/2024 T-12 142,171 54,850 87,321 12/31/2023 T-12 100.0%
1.97 Property   1 91-349 Kauhi 89,801 4/30/2025 T-12 147,443 59,305 88,138 12/31/2024 T-12 141,811 62,254 79,557 12/31/2023 T-12 100.0%
1.98 Property   1 91-175 Olai 81,416 4/30/2025 T-12 119,022 38,983 80,039 12/31/2024 T-12 114,305 42,364 71,941 12/31/2023 T-12 100.0%
1.99 Property   1 91-087 Hanua 44,576 4/30/2025 T-12 72,876 28,968 43,908 12/31/2024 T-12 69,308 33,675 35,633 12/31/2023 T-12 100.0%
1.100 Property   1 91-171 Olai 42,573 4/30/2025 T-12 68,194 26,434 41,760 12/31/2024 T-12 65,471 31,042 34,429 12/31/2023 T-12 100.0%
1.101 Property   1 91-410 Komohana 41,356 4/30/2025 T-12 64,890 24,320 40,570 12/31/2024 T-12 62,359 29,222 33,137 12/31/2023 T-12 100.0%
1.102 Property   1 91-416 Komohana 55,731 4/30/2025 T-12 84,446 29,679 54,766 12/31/2024 T-12 81,147 34,228 46,919 12/31/2023 T-12 100.0%
2 Loan 5, B 1 The Motto 4,645,918 5/31/2025 T-12 NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 91.3%
3 Loan 5 1 The Campus at Lawson Lane 12,875,793 12/31/2024 T-12 16,763,045 4,163,284 12,599,761 12/31/2023 T-12 16,507,115 3,965,278 12,541,837 12/31/2022 T-12 96.5%
4 Loan 5, 6, 7, 11, 12, 13, 14, 15, C 15 The Wharf 85,065,804 3/31/2025 T-12 177,037,288 91,133,015 85,904,273 12/31/2024 T-12 169,459,101 88,666,801 80,792,301 12/31/2023 T-12 91.9%
4.01 Property   1 670-680 Maine 11,530,822 3/31/2025 T-12 26,064,701 14,599,219 11,465,482 12/31/2024 T-12 25,046,927 12,502,090 12,544,837 12/31/2023 T-12 91.8%
4.02 Property   1 1000 Maine 11,112,261 3/31/2025 T-12 20,515,868 9,075,507 11,440,361 12/31/2024 T-12 20,413,581 8,270,699 12,142,882 12/31/2023 T-12 94.8%
4.03 Property   1 Phase I Retail 9,586,805 3/31/2025 T-12 18,111,046 8,259,562 9,851,484 12/31/2024 T-12 18,284,489 7,737,431 10,547,058 12/31/2023 T-12 89.1%
4.04 Property   1 The Channel 7,071,632 3/31/2025 T-12 13,998,573 6,860,813 7,137,760 12/31/2024 T-12 13,960,725 6,836,895 7,123,830 12/31/2023 T-12 90.9%
4.05 Property   1 Garage (Ph I) 8,469,941 3/31/2025 T-12 12,031,430 3,677,779 8,353,651 12/31/2024 T-12 12,124,614 4,146,770 7,977,844 12/31/2023 T-12 100.0%
4.06 Property   1 Hyatt House 6,985,307 3/31/2025 T-12 19,307,578 12,506,062 6,801,516 12/31/2024 T-12 18,040,705 11,997,729 6,042,976 12/31/2023 T-12 79.8%
4.07 Property   1 Phase II Retail 5,241,524 3/31/2025 T-12 7,693,145 2,531,528 5,161,617 12/31/2024 T-12 6,095,942 2,076,312 4,019,630 12/31/2023 T-12 98.0%
4.08 Property   1 Garage (Ph II) 4,599,608 3/31/2025 T-12 6,605,376 2,046,817 4,558,559 12/31/2024 T-12 6,029,688 3,252,265 2,777,423 12/31/2023 T-12 100.0%
4.09 Property   1 Canopy 4,528,531 3/31/2025 T-12 17,279,138 12,647,839 4,631,299 12/31/2024 T-12 17,093,197 12,837,205 4,255,992 12/31/2023 T-12 78.5%
4.10 Property   1 The Tides 1,955,899 3/31/2025 T-12 5,818,564 3,653,387 2,165,177 12/31/2024 T-12 4,620,594 3,766,924 853,669 12/31/2023 T-12 82.1%
4.11 Property   1 800 Maine 4,711,059 3/31/2025 T-12 10,900,772 5,815,173 5,085,599 12/31/2024 T-12 10,200,265 5,777,310 4,422,955 12/31/2023 T-12 100.0%
4.12 Property   1 The Anthem 5,088,338 3/31/2025 T-12 6,072,631 1,206,007 4,866,624 12/31/2024 T-12 5,631,616 1,486,525 4,145,091 12/31/2023 T-12 100.0%
4.13 Property   1 Incanto 1,352,591 3/31/2025 T-12 4,297,199 2,972,636 1,324,563 12/31/2024 T-12 4,363,617 3,037,234 1,326,383 12/31/2023 T-12 90.6%
4.14 Property   1 580 Water (Pier 4) 2,054,892 3/31/2025 T-12 3,315,256 1,268,317 2,046,939 12/31/2024 T-12 3,077,751 1,299,635 1,778,116 12/31/2023 T-12 82.1%
4.15 Property   1 Marina 776,594 3/31/2025 T-12 5,026,011 4,012,369 1,013,642 12/31/2024 T-12 4,475,391 3,641,777 833,614 12/31/2023 T-12 100.0%
5 Loan   1 The Lafayette Hotel 13,995,857 6/30/2025 T-12 33,420,647 20,825,929 12,594,718 12/31/2024 T-12 NAV NAV NAV NAV NAV 63.6%
6 Loan 6 3 Wichita Falls Multifamily Portfolio 2,879,487 4/30/2025 T-12 5,022,852 2,526,920 2,495,931 12/31/2024 T-12 3,444,059 2,671,475 772,584 12/31/2023 T-12 91.2%
6.01 Property   1 Colony Park 1,258,143 4/30/2025 T-12 2,141,747 1,111,338 1,030,409 12/31/2024 T-12 1,216,166 1,082,814 133,352 12/31/2023 T-12 92.0%
6.02 Property   1 Brentwood Timberlane 1,121,174 4/30/2025 T-12 1,905,424 910,478 994,946 12/31/2024 T-12 1,425,962 955,439 470,522 12/31/2023 T-12 94.4%
6.03 Property   1 Park Place 500,170 4/30/2025 T-12 975,680 505,104 470,577 12/31/2024 T-12 801,932 633,222 168,710 12/31/2023 T-12 83.2%
7 Loan 5, 8 1 Ridgedale Center 16,470,623 12/31/2024 T-12 25,369,559 10,080,201 15,289,358 12/31/2023 T-12 23,845,534 9,679,621 14,165,913 12/31/2022 T-12 95.2%
8 Loan 6, 16, 17, D 2 Alabama Hotel 2 Pack Portfolio 4,022,683 5/31/2025 T-12 10,771,379 6,834,104 3,937,276 12/31/2024 T-12 10,305,062 6,482,548 3,822,515 12/31/2023 T-12 90.2%
8.01 Property   1 Hampton Inn & Suites - Montgomery 2,200,374 5/31/2025 T-12 5,693,602 3,526,175 2,167,428 12/31/2024 T-12 5,470,195 3,367,478 2,102,717 12/31/2023 T-12 87.3%
8.02 Property   1 Homewood Suites - Montgomery 1,822,309 5/31/2025 T-12 5,077,777 3,307,929 1,769,848 12/31/2024 T-12 4,834,868 3,115,070 1,719,798 12/31/2023 T-12 93.4%
9 Loan 6, 7 2 Briar Cove and Summerwind 1,857,561 4/30/2025 T-12 3,428,113 1,602,558 1,825,555 12/31/2024 T-12 3,081,397 1,603,561 1,477,836 12/31/2023 T-12 94.4%
9.01 Property   1 Summerwind 900,098 4/30/2025 T-12 1,720,301 831,627 888,674 12/31/2024 T-12 1,475,522 815,845 659,677 12/31/2023 T-12 93.8%
9.02 Property   1 Briar Cove 957,463 4/30/2025 T-12 1,707,812 770,931 936,881 12/31/2024 T-12 1,605,876 787,716 818,159 12/31/2023 T-12 95.0%
10 Loan 6 6 Dels Multifamily Portfolio 3.0 2,577,414 5/31/2025 T-1 Annualized NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
10.01 Property   1 White River Commons NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
10.02 Property   1 Silo Studios NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
10.03 Property   1 Blossom City Studios NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
10.04 Property   1 The Orchard NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
10.05 Property   1 Spring River Commons NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
10.06 Property   1 Cadron Commons NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
11 Loan 6 11 Fort Smith Multi Portfolio 2,487,286 5/31/2025 T-12 NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 92.6%
11.01 Property   1 Ramsey Square Apartments 827,293 5/31/2025 T-12 NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 92.6%
11.02 Property   1 Mill Creek Apartments 409,826 5/31/2025 T-12 NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 92.6%
11.03 Property   1 The View Apartment 277,933 5/31/2025 T-12 NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 92.6%
11.04 Property   1 The Cottonwood Apartments 224,890 5/31/2025 T-12 NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 92.6%
11.05 Property   1 Cherry Tree Apartments 151,814 5/31/2025 T-12 NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 92.6%
11.06 Property   1 The Dogwood Apartments 165,150 5/31/2025 T-12 NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 92.6%
11.07 Property   1 Belle Grove Apartments 121,612 5/31/2025 T-12 NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 92.6%

 

 A-1-14 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Most Recent NOI ($) Most Recent NOI Date Most Recent Description Second Most Recent EGI ($) Second Most Recent Expenses ($) Second Most Recent NOI ($) Second Most Recent NOI Date Second Most Recent Description Third Most Recent EGI ($) Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent NOI Date Third Most Recent Description Underwritten Economic Occupancy (%)
11.08 Property   1 The Grove Apartments 119,569 5/31/2025 T-12 NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 92.6%
11.09 Property   1 Magnolia Place Apartments 75,679 5/31/2025 T-12 NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 92.6%
11.1 Property   1 The Oak Apartments 55,451 5/31/2025 T-12 NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 92.6%
11.11 Property   1 The Azalea Apartments 58,069 5/31/2025 T-12 NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 92.6%
12 Loan 18, E 1 Country Club Center 2,680,351 4/30/2025 T-12 4,517,740 1,874,349 2,643,391 12/31/2024 T-12 4,225,436 1,609,133 2,616,303 12/31/2023 T-12 94.7%
13 Loan   1 Louetta Central 2,343,872 3/31/2025 T-12 3,037,630 718,699 2,318,931 12/31/2024 T-12 3,060,767 765,593 2,295,174 12/31/2023 T-12 93.3%
14 Loan 5, 19, 20, F 1 Aman Hotel New York 20,930,479 4/30/2025 T-12 112,251,161 92,505,492 19,745,669 12/31/2024 T-12 85,917,636 78,560,601 7,357,035 12/31/2023 T-12 72.2%
15 Loan   1 Sierra Vista Shopping Center 1,907,862 5/31/2025 T-12 2,456,339 580,447 1,875,893 12/31/2024 T-12 2,432,300 576,945 1,855,355 12/31/2023 T-12 86.6%
16 Loan 6, G 3 SLL Portfolio 1,477,222 4/30/2025 T-12 2,990,014 1,548,994 1,441,020 12/31/2024 T-12 2,851,075 1,400,939 1,450,136 12/31/2023 T-12 93.5%
16.01 Property   1 Live Oak Apartments 633,618 4/30/2025 T-12 NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 93.7%
16.02 Property   1 Lakewood Apartments 519,525 4/30/2025 T-12 NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0%
16.03 Property   1 Vintage Grove Apartments 324,079 4/30/2025 T-12 NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 91.3%
17 Loan   1 Fairfield Inn Daytona Beach 2,426,332 5/31/2025 T-12 5,434,384 3,095,468 2,338,916 12/31/2024 T-12 5,229,069 2,988,848 2,240,221 12/31/2023 T-12 77.8%
18 Loan 5 1 The Roosevelt Hotel New Orleans 20,230,238 3/31/2025 T-12 63,171,481 45,530,930 17,640,551 12/31/2024 T-12 62,442,563 43,408,039 19,034,524 12/31/2023 T-12 70.2%
19 Loan   1 Deer Park Manor 1,146,160 4/30/2025 T-12 1,860,621 715,835 1,144,786 12/31/2024 T-12 1,706,422 667,887 1,038,536 12/31/2023 T-12 95.0%
20 Loan   1 TownePlace Suites Chattanooga South / East Ridge TN 1,293,001 4/30/2025 T-12 2,785,520 1,657,327 1,128,193 12/31/2024 T-12 2,326,950 1,263,001 1,063,949 12/31/2023 T-12 72.5%
21 Loan 5, H 1 7 Penn Plaza 10,649,676 3/31/2025 T-12 22,264,272 10,988,767 11,275,505 12/31/2024 T-12 23,802,175 10,961,449 12,840,726 12/31/2023 T-12 72.3%
22 Loan   1 Snowville Flex Industrial Portfolio 842,941 4/30/2025 T-12 1,178,338 485,765 692,573 12/31/2024 T-12 919,573 458,155 461,418 12/31/2023 T-12 89.6%
23 Loan   1 Home2 Suites Lexington Park 1,163,216 6/30/2025 T-12 3,140,961 1,955,339 1,185,622 12/31/2024 T-12 3,469,881 2,081,410 1,388,471 12/31/2023 T-12 66.6%
24 Loan 6 2 Cincinnati Self Storage Portfolio 953,007 5/31/2025 T-12 1,150,982 232,715 918,267 12/31/2024 T-12 1,113,063 278,818 834,245 12/31/2023 T-12 88.4%
24.01 Property   1 Hamilton County Property NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
24.02 Property   1 Butler County Property NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
25 Loan   1 Holiday Inn Roanoke Tanglewood 1,295,352 4/30/2025 T-12 3,564,195 2,473,917 1,090,278 12/31/2024 T-12 3,572,021 2,437,384 1,134,637 12/31/2023 T-12 51.7%
26 Loan 6, I 3 North and South Carolina 3 Pack 458,062 5/31/2025 T-3 Annualized 790,006 284,284 505,722 5/31/2025 T-12 742,373 233,814 508,559 12/31/2024 T-12 91.8%
26.01 Property   1 Harmony Hills 143,767 5/31/2025 T-3 Annualized 425,523 187,882 237,642 5/31/2025 T-12 390,117 132,205 257,912 12/31/2024 T-12 88.4%
26.02 Property   1 Bethpages Estates 218,397 5/31/2025 T-3 Annualized 260,320 75,347 184,972 5/31/2025 T-12 250,281 81,960 168,321 12/31/2024 T-12 97.7%
26.03 Property   1 Howard Place 95,898 5/31/2025 T-3 Annualized 104,163 21,055 83,108 5/31/2025 T-12 101,975 19,649 82,326 12/31/2024 T-12 93.7%
27 Loan 21 1 BC Storage - Camillus NY 719,897 5/31/2025 T-3 Annualized 892,636 210,832 681,804 5/31/2025 T-12 835,396 196,317 639,079 12/31/2024 T-12 93.4%
28 Loan 5 1 150 Palmetto 3,661,868 2/28/2025 T-12 6,002,444 2,439,094 3,563,350 12/31/2024 T-12 4,839,372 2,310,071 2,529,301 12/31/2023 T-12 92.5%
29 Loan 5 1 120 Palmetto 1,832,234 2/28/2025 T-12 3,119,862 1,406,054 1,713,808 12/31/2024 T-12 1,559,777 1,275,419 284,358 12/31/2023 T-12 83.6%
30 Loan J 1 Carlisle Plaza MHP 453,966 5/31/2025 T-3 Annualized 601,012 164,392 436,620 5/31/2025 T-12 597,993 161,258 436,735 12/31/2024 T-12 89.4%
31 Loan   1 126-130 Union Street 490,483 5/31/2025 T-12 620,494 137,572 482,922 12/31/2024 T-12 628,423 120,560 507,863 12/31/2023 T-12 93.4%
32 Loan K 1 Platos Cave Sheffield 547,239 4/30/2025 T-12 1,196,223 668,440 527,783 12/31/2024 T-12 1,168,936 638,529 530,407 12/31/2023 T-12 94.7%
33 Loan L 1 424 Landfair Ave 571,728 3/31/2025 T-12 823,107 261,287 561,820 12/31/2024 T-12 796,899 227,697 569,202 12/31/2023 T-12 95.6%
34 Loan   1 Wild Rose Villas 401,781 4/30/2025 T-12 721,011 322,347 398,664 12/31/2024 T-12 NAP NAP NAP NAP NAP 89.8%
35 Loan 6 2 A-Safe Storage 544,868 5/31/2025 T-12 974,837 425,779 549,058 12/31/2024 T-12 940,608 406,486 534,122 12/31/2023 T-12 87.8%
35.01 Property   1 Pineville 300,704 5/31/2025 T-12 539,249 232,056 307,193 12/31/2024 T-12 511,717 224,456 287,261 12/31/2023 T-12 88.4%
35.02 Property   1 Ball 244,163 5/31/2025 T-12 435,588 193,723 241,865 12/31/2024 T-12 428,891 182,029 246,861 12/31/2023 T-12 87.2%
36 Loan   1 Ohio River Plaza 521,995 3/31/2025 T-12 784,356 269,689 514,667 12/31/2024 T-12 794,073 246,356 547,717 12/31/2023 T-12 74.8%
37 Loan M 1 Fair Hope Building 525,946 5/31/2025 T-12 870,912 346,688 524,224 12/31/2024 T-12 763,933 320,027 443,907 12/31/2023 T-12 90.1%
38 Loan   1 Grand Blanc Storage 383,053 4/30/2025 T-12 504,286 139,667 364,619 12/31/2024 T-12 515,096 140,278 374,818 12/31/2023 T-12 89.4%
39 Loan N 1 6101 18th Avenue 248,592 4/30/2025 T-12 401,867 176,068 225,799 12/31/2024 T-12 395,211 170,090 225,121 12/31/2023 T-12 95.0%
40 Loan O 1 Sherwood Manor MHP 144,411 4/30/2025 T-3 Annualized 188,287 71,368 116,919 4/30/2025 T-12 195,415 80,436 114,979 12/31/2024 T-12 94.0%

 

 A-1-15 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($) Underwritten Net Cash Flow ($) Underwritten NOI DSCR (x) Underwritten NCF DSCR (x) Underwritten NOI Debt Yield (%) Underwritten NCF Debt Yield (%) Appraised Value ($) Appraised Value Type
1 Loan 5, 6, 7, 9, 10, A 102 ILPT 2025 Portfolio 109,122,615 24,773,246 84,349,369 2,541,179 1,905,885 79,902,305 2.07 1.96 11.3% 10.7% 1,706,541,600 As Portfolio
1.01 Property   1 996 Paragon Way 5,869,214 344,439 5,524,775 189,005 141,753 5,194,017         91,500,000 As Is
1.02 Property   1 91-399 Kauhi 20,532 666,448 (645,916) 0 0 (645,916)         80,740,000 As Is
1.03 Property   1 11224 Will Walker Road 3,954,274 613,308 3,340,965 105,914 79,435 3,155,617         54,100,000 As Is
1.04 Property   1 10450 Doral Boulevard 2,438,872 102,706 2,336,166 48,057 36,042 2,252,067         70,600,000 As Is
1.05 Property   1 1580, 1590 & 1600 Williams Road 3,463,099 177,615 3,285,484 151,990 113,993 3,019,502         47,900,000 As Is
1.06 Property   1 32150 Just Imagine Drive 3,030,795 128,555 2,902,240 128,970 96,728 2,676,543         47,600,000 As Is
1.07 Property   1 6850 Weber Boulevard 3,581,948 977,856 2,604,092 53,064 39,798 2,511,230         44,800,000 As Is
1.08 Property   1 1341 N. Clyde Morris Blvd. 3,188,164 889,027 2,299,137 79,888 59,916 2,159,333         45,100,000 As Is
1.09 Property   1 27200 SW 127th Avenue 2,773,877 762,963 2,010,913 47,551 35,663 1,927,699         43,800,000 As Is
1.1 Property   1 7410 Magi Road 2,517,764 253,922 2,263,842 60,480 45,360 2,158,002         42,700,000 As Is
1.11 Property   1 2375 East Newlands Road 2,415,904 392,307 2,023,597 67,500 50,625 1,905,472         41,500,000 As Is
1.12 Property   1 3800 Midlink Drive 2,510,592 110,897 2,399,696 31,699 23,775 2,344,222         37,800,000 As Is
1.13 Property   1 13509 Waterworks Street 2,691,349 813,412 1,877,937 60,972 45,729 1,771,236         37,200,000 As Is
1.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street 2,814,543 231,358 2,583,185 78,794 59,096 2,445,295         37,100,000 As Is
1.15 Property   1 91-141 Kalaeloa 2,384,076 579,987 1,804,089 0 0 1,804,089         36,500,000 As Is
1.16 Property   1 9860 West Buckeye Road 1,925,372 491,060 1,434,312 57,609 43,207 1,333,496         41,800,000 As Is
1.17 Property   1 125 North Troy Hill Road 2,465,056 496,502 1,968,554 45,040 33,780 1,889,735         32,900,000 As Is
1.18 Property   1 11900 Trolley Lane 1,801,638 401,120 1,400,518 29,776 22,332 1,348,410         25,300,000 As Is
1.19 Property   1 11501 Wilkinson Drive 2,032,496 634,058 1,398,438 28,840 21,630 1,347,968         25,000,000 As Is
1.2 Property   1 2300 North 33rd Avenue East 1,808,086 106,693 1,701,393 67,592 50,694 1,583,107         24,230,000 As Is
1.21 Property   1 5001 West Delbridge Street 1,517,778 107,988 1,409,790 33,434 25,076 1,351,280         23,020,000 As Is
1.22 Property   1 91-238 Kauhi 1,665,010 354,752 1,310,258 17,063 12,798 1,280,397         22,950,000 As Is
1.23 Property   1 1892 Anfield Road 1,715,916 476,992 1,238,924 24,337 18,252 1,196,335         21,500,000 As Is
1.24 Property   1 9215-9347 E Pendleton Pike 0 1,230,119 (1,230,119) 106,954 80,215 (1,417,288)         25,200,000 As Is
1.25 Property   1 955 Aeroplaza Drive 1,417,930 274,899 1,143,031 25,012 18,759 1,099,260         20,500,000 As Is
1.26 Property   1 3155 Grissom Parkway 1,390,856 208,850 1,182,006 28,828 21,621 1,131,558         19,800,000 As Is
1.27 Property   1 3502 Enterprise Avenue 1,466,281 257,694 1,208,587 46,270 34,703 1,127,614         19,700,000 As Is
1.28 Property   1 3870 Ronald Reagan Boulevard 1,554,429 533,346 1,021,084 19,437 14,578 987,068         18,500,000 As Is
1.29 Property   1 700 Marine Drive 1,204,613 81,108 1,123,505 40,196 30,147 1,053,162         17,960,000 As Is
1.3 Property   1 3245 Henry Road 1,460,632 239,921 1,220,711 26,230 19,673 1,174,808         17,750,000 As Is
1.31 Property   1 2701 S.W. 18TH Street 1,406,998 317,077 1,089,921 31,668 23,751 1,034,502         17,000,000 As Is
1.32 Property   1 2482 Century Drive 1,779,223 485,100 1,294,123 50,000 37,500 1,206,623         15,700,000 As Is
1.33 Property   1 158 West Yard Road 1,738,587 558,993 1,179,595 70,800 53,100 1,055,695         15,500,000 As Is
1.34 Property   1 55 Commerce Avenue 1,576,348 407,388 1,168,960 25,000 18,750 1,125,210         15,400,000 As Is
1.35 Property   1 1415 West Commerce Way 1,330,665 276,453 1,054,212 44,400 33,300 976,512         15,670,000 As Is
1.36 Property   1 1095 South 4800 West 0 414,083 (414,083) 30,060 22,545 (466,688)         18,500,000 As Is
1.37 Property   1 950 Bennett Road 893,514 254,381 639,133 22,124 16,593 600,416         15,900,000 As Is
1.38 Property   1 985 Kershaw Street 771,955 44,761 727,195 13,947 10,460 702,788         14,700,000 As Is
1.39 Property   1 1990 Hood Road 1,348,863 348,927 999,936 38,000 28,500 933,436         14,000,000 As Is
1.4 Property   1 17200 Manchac Park Lane 1,141,925 139,966 1,001,959 25,029 18,772 958,158         13,980,000 As Is
1.41 Property   1 7409 Magi Road 1,232,228 385,054 847,174 18,355 13,766 815,052         13,800,000 As Is
1.42 Property   1 91-329 Kauhi 991,014 384,760 606,254 9,554 7,165 589,534         13,300,000 As Is
1.43 Property   1 1985 International Way 944,739 192,195 752,544 37,880 28,410 686,254         13,200,000 As Is
1.44 Property   1 200 Orange Point Drive 1,300,769 396,840 903,929 25,012 18,759 860,158         12,950,000 As Is
1.45 Property   1 91-241 Kalaeloa 945,967 233,734 712,233 9,000 6,750 696,483         12,400,000 As Is
1.46 Property   1 2311 South Park Road 911,625 57,355 854,270 27,500 20,625 806,145         11,900,000 As Is
1.47 Property   1 2820 State Highway 31 855,007 101,942 753,065 11,856 8,892 732,316         11,700,000 As Is
1.48 Property   1 8000 Mid America Blvd. 966,125 95,115 871,010 22,072 16,554 832,384         11,000,000 As Is
1.49 Property   1 14257 E. Easter Avenue 878,903 276,485 602,418 13,973 10,480 577,965         10,900,000 As Is
1.5 Property   1 91-080 Hanua 696,385 236,432 459,954 0 0 459,954         10,720,000 As Is
1.51 Property   1 3736 Salisbury Road 535,986 43,752 492,234 19,177 14,382 458,675         10,500,000 As Is
1.52 Property   1 91-027 Kaomi Loop 180,994 186,424 (5,430) 0 0 (5,430)         11,950,000 As Is
1.53 Property   1 150 Greenhorn Drive 685,272 142,702 542,569 10,840 8,130 523,600         9,600,000 As Is
1.54 Property   1 7130 Q Street 647,420 42,021 605,400 17,823 13,367 574,210         9,460,000 As Is
1.55 Property   1 235 Great Pond Road 1,715,189 1,317,519 397,670 22,751 17,063 357,857         13,180,000 As Is
1.56 Property   1 510 Production Avenue 681,228 97,213 584,015 17,778 13,334 552,904         9,300,000 As Is
1.57 Property   1 91-150 Kaomi Loop 548,697 210,480 338,217 0 0 338,217         8,940,000 As Is
1.58 Property   1 4501 Industrial Drive 557,490 95,846 461,645 12,842 9,632 439,171         7,700,000 As Is
1.59 Property   1 91-222 Olai 596,191 169,996 426,195 0 0 426,195         7,670,000 As Is
1.6 Property   1 2580 Technology Drive 587,427 58,769 528,658 17,825 13,368 497,465         7,600,000 As Is
1.61 Property   1 301 Commerce Drive 626,100 126,328 499,772 15,052 11,289 473,430         6,900,000 As Is
1.62 Property   1 590 Assembly Court 0 36,439 (36,439) 29,600 22,200 (88,239)         8,050,000 As Is
1.63 Property   1 7121 South Fifth Avenue 508,270 61,679 446,591 6,679 5,009 434,903         6,800,000 As Is
1.64 Property   1 91-250 Komohana 402,387 111,907 290,481 0 0 290,481         6,425,000 As Is
1.65 Property   1 91-220 Kalaeloa 556,966 189,137 367,829 4,608 3,456 359,765         6,350,000 As Is
1.66 Property   1 91-185 Kalaeloa 397,288 120,659 276,629 0 0 276,629         6,265,000 As Is
1.67 Property   1 91-300 Hanua 529,629 135,159 394,470 5,664 4,248 384,558         6,225,000 As Is
1.68 Property   1 5501 Providence Hill Drive 549,893 155,567 394,326 13,338 10,004 370,984         6,500,000 As Is
1.69 Property   1 91-259 Olai 411,617 150,755 260,862 0 0 260,862         6,435,000 As Is
1.7 Property   1 2 Tower Drive 465,086 131,662 333,424 12,478 9,359 311,588         5,690,000 As Is

 

 A-1-16 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($) Underwritten Net Cash Flow ($) Underwritten NOI DSCR (x) Underwritten NCF DSCR (x) Underwritten NOI Debt Yield (%) Underwritten NCF Debt Yield (%) Appraised Value ($) Appraised Value Type
1.71 Property   1 91-064 Kaomi Loop 401,069 121,915 279,154 0 0 279,154         5,345,000 As Is
1.72 Property   1 91-202 Kalaeloa 550,133 187,950 362,183 16,782 12,586 332,815         5,250,000 As Is
1.73 Property   1 2100 NW 82nd Avenue 422,186 201,109 221,077 7,400 5,550 208,126         7,200,000 As Is
1.74 Property   1 91-102 Kaomi Loop 472,417 105,054 367,364 0 0 367,364         5,175,000 As Is
1.75 Property   1 1230 West 171st Street 631,667 231,456 400,211 8,082 6,062 386,068         4,900,000 As Is
1.76 Property   1 91-400 Komohana 344,732 123,349 221,383 0 0 221,383         5,135,000 As Is
1.77 Property   1 91-265 Hanua 317,815 85,700 232,115 0 0 232,115         5,055,000 As Is
1.78 Property   1 91-255 Hanua 369,758 101,652 268,106 0 0 268,106         5,000,000 As Is
1.79 Property   1 1415 Industrial Drive 397,922 35,772 362,150 8,765 6,574 346,812         4,700,000 As Is
1.8 Property   1 209 South Bud Street 526,800 108,864 417,936 14,059 10,544 393,333         4,540,000 As Is
1.81 Property   1 91-110 Kaomi Loop 317,127 101,589 215,538 0 0 215,538         4,730,000 As Is
1.82 Property   1 3900 NE 6th Street 413,000 84,078 328,922 4,862 3,647 320,414         4,300,000 As Is
1.83 Property   1 91-218 Olai 293,241 108,201 185,040 0 0 185,040         4,855,000 As Is
1.84 Property   1 5795 Logistics Parkway 443,083 109,224 333,858 7,767 5,825 320,267         3,900,000 As Is
1.85 Property   1 91-210 Kauhi 349,732 94,446 255,286 3,322 2,492 249,473         3,600,000 As Is
1.86 Property   1 435 SE 70th Street 298,000 29,836 268,164 8,000 6,000 254,164         3,550,000 As Is
1.87 Property   1 2902 Gun Club Road 0 110,923 (110,923) 11,872 8,904 (131,698)         4,100,000 As Is
1.88 Property   1 91-210 Olai 246,211 57,350 188,861 0 0 188,861         3,310,000 As Is
1.89 Property   1 91-95 Hanua 196,108 54,335 141,773 0 0 141,773         3,130,000 As Is
1.9 Property   1 91-083 Hanua 191,858 59,352 132,506 0 0 132,506         3,160,000 As Is
1.91 Property   1 2401 Cram Avenue SE 211,638 27,453 184,185 4,332 3,249 176,603         3,100,000 As Is
1.92 Property   1 91-119 Olai 265,250 36,233 229,016 0 0 229,016         3,085,000 As Is
1.93 Property   1 3425 Maple Drive 291,132 107,104 184,028 5,080 3,810 175,138         2,940,000 As Is
1.94 Property   1 91-174 Olai 210,019 54,790 155,229 0 0 155,229         2,700,000 As Is
1.95 Property   1 5156 American Road 223,447 36,772 186,675 7,672 5,754 173,249         2,600,000 As Is
1.96 Property   1 91-252 Kauhi 158,251 52,894 105,357 0 0 105,357         3,205,000 As Is
1.97 Property   1 91-349 Kauhi 159,688 61,075 98,613 0 0 98,613         2,585,000 As Is
1.98 Property   1 91-175 Olai 134,075 40,828 93,247 0 0 93,247         2,205,000 As Is
1.99 Property   1 91-087 Hanua 83,049 29,997 53,052 0 0 53,052         1,195,000 As Is
1.100 Property   1 91-171 Olai 80,602 27,540 53,062 0 0 53,062         1,190,000 As Is
1.101 Property   1 91-410 Komohana 77,460 25,346 52,115 0 0 52,115         1,040,000 As Is
1.102 Property   1 91-416 Komohana 70,075 30,104 39,970 0 0 39,970         1,490,000 As Is
2 Loan 5, B 1 The Motto 9,030,914 1,759,233 7,271,681 66,000 0 7,205,681 1.35 1.34 7.6% 7.5% 155,000,000 As Is
3 Loan 5 1 The Campus at Lawson Lane 18,626,342 4,124,583 14,501,759 65,773 0 14,435,985 3.84 3.82 20.7% 20.6% 224,600,000 As Is
4 Loan 5, 6, 7, 11, 12, 13, 14, 15, C 15 The Wharf 202,966,635 94,863,741 108,102,894 1,937,297 2,469,376 103,696,220 2.73 2.62 15.0% 14.4% 1,730,000,000 As Portfolio
4.01 Property   1 670-680 Maine 44,590,549 15,917,619 28,672,930 100,196 1,001,962 27,570,772         396,000,000 As Is
4.02 Property   1 1000 Maine 23,904,488 9,389,036 14,515,453 49,850 498,502 13,967,100         197,000,000 As Is
4.03 Property   1 Phase I Retail 18,187,614 8,316,769 9,870,844 43,080 430,796 9,396,969         171,000,000 As Is
4.04 Property   1 The Channel 14,466,864 6,667,424 7,799,440 100,200 0 7,699,240         151,400,000 As Is
4.05 Property   1 Garage (Ph I) 12,214,948 3,670,839 8,544,110 0 0 8,544,110         115,400,000 As Is
4.06 Property   1 Hyatt House 19,621,169 12,728,876 6,892,293 784,847 0 6,107,446         103,000,000 As Is
4.07 Property   1 Phase II Retail 9,111,104 2,945,084 6,166,020 18,227 182,272 5,965,521         89,500,000 As Is
4.08 Property   1 Garage (Ph II) 6,690,104 2,784,410 3,905,694 0 0 3,905,694         80,400,000 As Is
4.09 Property   1 Canopy 17,416,676 12,862,149 4,554,527 696,667 0 3,857,860         77,800,000 As Is
4.10 Property   1 The Tides 6,752,961 3,930,953 2,822,008 51,000 0 2,771,008         77,700,000 As Is
4.11 Property   1 800 Maine 10,825,614 6,071,365 4,754,249 29,903 299,030 4,425,316         75,100,000 As Is
4.12 Property   1 The Anthem 6,538,560 1,915,634 4,622,926 28,046 0 4,594,880         63,800,000 As Is
4.13 Property   1 Incanto 4,504,665 2,997,522 1,507,143 29,600 0 1,477,543         40,800,000 As Is
4.14 Property   1 580 Water (Pier 4) 3,669,678 1,315,456 2,354,222 5,681 56,814 2,291,727         34,100,000 As Is
4.15 Property   1 Marina 4,471,639 3,350,604 1,121,035 0 0 1,121,035         27,400,000 As Is
5 Loan   1 The Lafayette Hotel 38,049,321 23,467,899 14,581,422 1,521,973 0 13,059,449 5.62 5.03 40.5% 36.3% 110,700,000 As Is
6 Loan 6 3 Wichita Falls Multifamily Portfolio 5,631,723 2,584,974 3,046,749 147,000 0 2,899,749 1.52 1.45 10.2% 9.7% 44,500,000 As Is
6.01 Property   1 Colony Park 2,562,613 1,181,465 1,381,147 68,000 0 1,313,147         20,000,000 As Is
6.02 Property   1 Brentwood Timberlane 2,072,385 843,495 1,228,890 54,000 0 1,174,890         15,800,000 As Is
6.03 Property   1 Park Place 996,725 560,013 436,711 25,000 0 411,711         8,700,000 As Is
7 Loan 5, 8 1 Ridgedale Center 27,832,696 10,522,662 17,310,034 112,495 1,085,575 16,111,964 1.79 1.67 14.4% 13.4% 226,000,000 As Is
8 Loan 6, 16, 17, D 2 Alabama Hotel 2 Pack Portfolio 10,788,747 6,610,507 4,178,240 431,550 0 3,746,690 2.48 2.22 17.3% 15.5% 38,985,000 As is with PIP Funded
8.01 Property   1 Hampton Inn & Suites - Montgomery 5,711,611 3,436,722 2,274,889 228,464 0 2,046,424         21,145,000 As is with PIP Funded
8.02 Property   1 Homewood Suites - Montgomery 5,077,136 3,173,785 1,903,351 203,085 0 1,700,265         17,840,000 As is with PIP Funded
9 Loan 6, 7 2 Briar Cove and Summerwind 3,571,932 1,608,304 1,963,628 60,000 0 1,903,628 1.34 1.30 8.3% 8.0% 32,350,000 As Is
9.01 Property   1 Summerwind 1,788,630 811,975 976,655 30,000 0 946,655         16,350,000 As Is
9.02 Property   1 Briar Cove 1,783,302 796,329 986,973 30,000 0 956,973         16,000,000 As Is
10 Loan 6 6 Dels Multifamily Portfolio 3.0 3,235,177 966,305 2,268,872 95,250 0 2,173,622 1.46 1.39 9.9% 9.5% 35,310,000 As Is
10.01 Property   1 White River Commons NAV NAV NAV NAV NAV NAV         11,250,000 As Is
10.02 Property   1 Silo Studios NAV NAV NAV NAV NAV NAV         5,610,000 As Is
10.03 Property   1 Blossom City Studios NAV NAV NAV NAV NAV NAV         4,850,000 As Is
10.04 Property   1 The Orchard NAV NAV NAV NAV NAV NAV         4,650,000 As Is
10.05 Property   1 Spring River Commons NAV NAV NAV NAV NAV NAV         4,550,000 As Is
10.06 Property   1 Cadron Commons NAV NAV NAV NAV NAV NAV         4,400,000 As Is
11 Loan 6 11 Fort Smith Multi Portfolio 3,353,322 1,122,625 2,230,697 114,000 0 2,116,697 1.52 1.44 10.0% 9.4% 32,350,000 As Is
11.01 Property   1 Ramsey Square Apartments 1,154,998 472,625 682,373 38,400 0 643,973         11,100,000 As Is
11.02 Property   1 Mill Creek Apartments 511,312 142,582 368,730 17,400 0 351,330         5,400,000 As Is
11.03 Property   1 The View Apartment 447,366 193,661 253,705 16,200 0 237,505         3,800,000 As Is
11.04 Property   1 The Cottonwood Apartments 283,347 69,685 213,662 9,600 0 204,062         2,950,000 As Is
11.05 Property   1 Cherry Tree Apartments 203,056 41,211 161,844 6,600 0 155,244         2,000,000 As Is
11.06 Property   1 The Dogwood Apartments 194,229 44,170 150,059 6,000 0 144,059         1,900,000 As Is
11.07 Property   1 Belle Grove Apartments 144,921 37,952 106,969 5,400 0 101,569         1,450,000 As Is

 

 A-1-17 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($) Underwritten Net Cash Flow ($) Underwritten NOI DSCR (x) Underwritten NCF DSCR (x) Underwritten NOI Debt Yield (%) Underwritten NCF Debt Yield (%) Appraised Value ($) Appraised Value Type
11.08 Property   1 The Grove Apartments 152,933 41,346 111,586 5,400 0 106,186         1,400,000 As Is
11.09 Property   1 Magnolia Place Apartments 112,937 36,460 76,476 3,600 0 72,876         950,000 As Is
11.1 Property   1 The Oak Apartments 76,653 23,412 53,241 3,000 0 50,241         750,000 As Is
11.11 Property   1 The Azalea Apartments 71,571 19,521 52,050 2,400 0 49,650         650,000 As Is
12 Loan 18, E 1 Country Club Center 4,352,723 1,790,128 2,562,595 12,906 32,266 2,517,423 1.66 1.63 12.0% 11.8% 30,600,000 As-Is - Owner-Affiliated Leases in Place
13 Loan   1 Louetta Central 3,289,384 1,083,999 2,205,385 26,999 84,996 2,093,390 1.61 1.53 10.5% 10.0% 31,600,000 As Is
14 Loan 5, 19, 20, F 1 Aman Hotel New York 113,844,952 93,013,223 20,831,730 4,050,105 0 16,781,625 2.57 2.07 18.1% 14.6% 402,000,000 As Is
15 Loan   1 Sierra Vista Shopping Center 2,537,791 613,111 1,924,680 27,368 55,223 1,842,090 1.63 1.56 10.4% 10.0% 26,500,000 As Is
16 Loan 6, G 3 SLL Portfolio 3,012,033 1,433,858 1,578,175 55,961 0 1,522,214 1.40 1.35 8.8% 8.5% 25,500,000 As Is
16.01 Property   1 Live Oak Apartments 1,129,290 488,154 641,136 19,711 0 621,425         10,100,000 As Is
16.02 Property   1 Lakewood Apartments 1,105,952 514,909 591,043 20,750 0 570,293         9,500,000 As Is
16.03 Property   1 Vintage Grove Apartments 776,791 430,795 345,996 15,500 0 330,496         5,900,000 As Is
17 Loan   1 Fairfield Inn Daytona Beach 5,473,707 3,153,126 2,320,581 218,948 0 2,101,633 1.82 1.65 13.7% 12.4% 26,700,000 As Is
18 Loan 5 1 The Roosevelt Hotel New Orleans 66,737,231 46,433,563 20,303,668 3,336,862 0 16,966,806 2.24 1.87 15.6% 13.1% 243,000,000 As Is
19 Loan   1 Deer Park Manor 1,939,679 719,230 1,220,450 29,000 0 1,191,450 1.33 1.30 8.8% 8.6% 20,110,000 As Is
20 Loan   1 TownePlace Suites Chattanooga South / East Ridge TN 2,924,816 1,656,069 1,268,747 116,993 0 1,151,754 1.63 1.48 13.1% 11.9% 16,000,000 As Is
21 Loan 5, H 1 7 Penn Plaza 20,833,081 10,584,248 10,248,833 81,134 405,672 9,762,026 3.34 3.18 19.9% 19.0% 136,400,000 As Is
22 Loan   1 Snowville Flex Industrial Portfolio 1,399,992 470,491 929,501 37,750 33,985 857,766 1.56 1.44 10.5% 9.7% 13,500,000 As Is
23 Loan   1 Home2 Suites Lexington Park 3,222,026 2,055,035 1,166,991 128,881 0 1,038,110 1.87 1.66 13.6% 12.1% 17,100,000 As Is
24 Loan 6 2 Cincinnati Self Storage Portfolio 1,174,264 359,583 814,681 18,393 0 796,288 1.53 1.50 10.3% 10.1% 11,340,000 As Is
24.01 Property   1 Hamilton County Property NAV NAV NAV NAV NAV NAV         6,740,000 As Is
24.02 Property   1 Butler County Property NAV NAV NAV NAV NAV NAV         4,600,000 As Is
25 Loan   1 Holiday Inn Roanoke Tanglewood 3,826,853 2,539,739 1,287,114 153,074 0 1,134,039 2.37 2.09 18.4% 16.2% 17,200,000 As Is
26 Loan 6, I 3 North and South Carolina 3 Pack 866,168 254,401 611,767 9,400 0 602,367 1.33 1.31 9.4% 9.3% 10,200,000 As Is
26.01 Property   1 Harmony Hills 474,597 156,680 317,917 5,450 0 312,467         5,500,000 As Is
26.02 Property   1 Bethpages Estates 276,119 74,072 202,047 2,250 0 199,797         3,300,000 As Is
26.03 Property   1 Howard Place 115,452 23,649 91,803 1,700 0 90,103         1,400,000 As Is
27 Loan 21 1 BC Storage - Camillus NY 916,727 327,137 589,590 10,301 6,436 572,853 1.44 1.40 9.7% 9.5% 9,640,000 As Is
28 Loan 5 1 150 Palmetto 6,473,294 2,369,452 4,103,842 22,190 60,952 4,020,700 1.52 1.50 11.1% 10.9% 57,300,000 As Is
29 Loan 5 1 120 Palmetto 4,179,342 1,541,342 2,637,999 18,536 16,783 2,602,680 1.52 1.50 11.1% 10.9% 42,000,000 As Is
30 Loan J 1 Carlisle Plaza MHP 637,413 168,146 469,267 3,900 0 465,367 1.31 1.30 8.0% 8.0% 9,500,000 As Is
31 Loan   1 126-130 Union Street 644,809 150,824 493,985 3,221 0 490,764 1.28 1.27 8.6% 8.5% 8,600,000 As Is
32 Loan K 1 Platos Cave Sheffield 1,273,857 669,308 604,549 37,500 0 567,049 1.67 1.57 11.2% 10.5% 8,450,000 As Is
33 Loan L 1 424 Landfair Ave 829,965 256,587 573,378 4,000 0 569,378 1.56 1.55 11.0% 10.9% 9,250,000 As Is
34 Loan   1 Wild Rose Villas 804,019 364,503 439,516 15,000 0 424,516 1.44 1.39 9.9% 9.6% 6,350,000 As Is
35 Loan 6 2 A-Safe Storage 996,015 436,460 559,554 7,759 0 551,796 1.84 1.81 14.0% 13.8% 9,700,000 As Is
35.01 Property   1 Pineville 535,286 234,171 301,115 3,777 0 297,338         5,400,000 As Is
35.02 Property   1 Ball 460,728 202,289 258,439 3,982 0 254,457         4,300,000 As Is
36 Loan   1 Ohio River Plaza 778,673 250,193 528,481 13,106 51,299 464,076 1.94 1.71 13.2% 11.6% 7,010,000 As Is
37 Loan M 1 Fair Hope Building 962,926 325,301 637,625 6,125 30,477 601,023 2.53 2.39 17.7% 16.7% 8,700,000 As Is
38 Loan   1 Grand Blanc Storage 522,796 173,671 349,124 4,117 0 345,007 1.45 1.44 9.8% 9.7% 5,110,000 As Is
39 Loan N 1 6101 18th Avenue 419,410 166,821 252,589 1,725 4,923 245,941 1.35 1.31 9.6% 9.4% 4,200,000 As Is
40 Loan O 1 Sherwood Manor MHP 246,326 76,485 169,841 1,650 0 168,191 1.33 1.32 8.6% 8.5% 3,050,000 As Is

 

 A-1-18 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Leased Occupancy (%)(2) Occupancy Date Single Tenant (Y/N)(2) Largest Tenant(2) Largest Tenant SF Largest Tenant % of NRA Largest Tenant Lease Expiration Date(4)
1 Loan 5, 6, 7, 9, 10, A 102 ILPT 2025 Portfolio 4/10/2025 43.8% 43.8% 82.9% Various          
1.01 Property   1 996 Paragon Way 4/4/2025     100.0% 8/1/2025 Yes Exel Inc. 945,023 100.00% 8/31/2029
1.02 Property   1 91-399 Kauhi 4/7/2025     0.5% 5/1/2025 No Board of Water Supply, City and County of Honolulu 10,800 0.50% 3/31/2026
1.03 Property   1 11224 Will Walker Road 4/8/2025     100.0% 8/1/2025 Yes Mercedes Benz US International, Inc. 529,568 100.00% 11/30/2031
1.04 Property   1 10450 Doral Boulevard 4/8/2025     100.0% 8/1/2025 Yes Hellmann Worldwide Logistics Inc. 240,283 100.00% 6/30/2028
1.05 Property   1 1580, 1590 & 1600 Williams Road 4/10/2025     100.0% 8/1/2025 Yes ODW Logistics, Inc. 759,950 100.00% 5/31/2026
1.06 Property   1 32150 Just Imagine Drive 4/8/2025     100.0% 8/1/2025 Yes Shurtape Technologies, LLC 644,850 100.00% 5/31/2031
1.07 Property   1 6850 Weber Boulevard 4/7/2025     100.0% 8/1/2025 Yes FedEx 265,318 100.00% 6/30/2033
1.08 Property   1 1341 N. Clyde Morris Blvd. 4/7/2025     100.0% 8/1/2025 Yes B Braun Melsungen Aktiengesellschaft 399,440 100.00% 2/28/2033
1.09 Property   1 27200 SW 127th Avenue 4/8/2025     100.0% 8/1/2025 Yes FedEx 237,756 100.00% 3/31/2032
1.1 Property   1 7410 Magi Road 4/7/2025     100.0% 8/1/2025 Yes Science Applications International Corporation 302,400 100.00% 6/30/2031
1.11 Property   1 2375 East Newlands Road 4/4/2025     100.0% 8/1/2025 Yes Trex Company, Inc. 337,500 100.00% 5/31/2035
1.12 Property   1 3800 Midlink Drive 4/7/2025     100.0% 8/1/2025 Yes General Mills Operations, LLC 158,497 100.00% 7/31/2029
1.13 Property   1 13509 Waterworks Street 4/4/2025     100.0% 8/1/2025 Yes FedEx 304,859 100.00% 12/31/2029
1.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street 4/4/2025     100.0% 8/1/2025 Yes Packaging Corp of America 393,971 100.00% 7/31/2035
1.15 Property   1 91-141 Kalaeloa 4/7/2025     100.0% 8/1/2025 Yes Par Hawaii Refining, LLC 910,491 100.00% 12/31/2029
1.16 Property   1 9860 West Buckeye Road 4/7/2025     100.0% 8/1/2025 Yes Western Container Corporation 288,045 100.00% 4/30/2027
1.17 Property   1 125 North Troy Hill Road 4/7/2025     100.0% 8/1/2025 Yes FedEx 225,198 100.00% 1/31/2031
1.18 Property   1 11900 Trolley Lane 4/7/2025     100.0% 8/1/2025 Yes FedEx 148,881 100.00% 7/31/2028
1.19 Property   1 11501 Wilkinson Drive 4/3/2025     100.0% 8/1/2025 Yes FedEx 144,199 100.00% 9/30/2028
1.2 Property   1 2300 North 33rd Avenue East 4/9/2025     100.0% 8/1/2025 Yes TPI Iowa, LLC 337,960 100.00% 1/31/2033
1.21 Property   1 5001 West Delbridge Street 4/8/2025     100.0% 8/1/2025 Yes Amesbury Truth 167,171 100.00% 2/28/2037
1.22 Property   1 91-238 Kauhi 4/7/2025     100.0% 8/1/2025 Yes Fileminders of Hawaii, LLC 85,317 100.00% 10/31/2027
1.23 Property   1 1892 Anfield Road 4/7/2025     100.0% 8/1/2025 Yes FedEx 121,683 100.00% 8/31/2032
1.24 Property   1 9215-9347 E Pendleton Pike 4/7/2025     0.0% 5/1/2025 No NAP NAP NAP NAP
1.25 Property   1 955 Aeroplaza Drive 4/7/2025     100.0% 8/1/2025 Yes American Tire Distributors, Inc. 125,060 100.00% 9/30/2033
1.26 Property   1 3155 Grissom Parkway 4/4/2025     100.0% 8/1/2025 Yes FedEx 144,138 100.00% 9/30/2029
1.27 Property   1 3502 Enterprise Avenue 4/4/2025     100.0% 8/1/2025 Yes Refresco Beverages US Inc. 231,350 100.00% 12/31/2029
1.28 Property   1 3870 Ronald Reagan Boulevard 4/7/2025     100.0% 8/1/2025 Yes FedEx 97,187 100.00% 8/31/2029
1.29 Property   1 700 Marine Drive 4/4/2025     100.0% 8/1/2025 Yes 3D Systems, Inc. 200,978 100.00% 6/30/2029
1.3 Property   1 3245 Henry Road 4/8/2025     100.0% 8/1/2025 Yes FedEx 131,152 100.00% 9/30/2029
1.31 Property   1 2701 S.W. 18TH Street 4/7/2025     100.0% 8/1/2025 Yes FedEx 158,340 100.00% 7/31/2030
1.32 Property   1 2482 Century Drive 4/4/2025     100.0% 8/1/2025 Yes Brinkley RV 250,000 100.00% 3/31/2030
1.33 Property   1 158 West Yard Road 4/7/2025     100.0% 8/1/2025 Yes Owens Corning Insulating Systems, LLC 354,000 100.00% 7/31/2029
1.34 Property   1 55 Commerce Avenue 4/7/2025     100.0% 8/1/2025 Yes American Tire Distributors, Inc. 125,000 100.00% 6/30/2033
1.35 Property   1 1415 West Commerce Way 4/9/2025     100.0% 8/1/2025 Yes American Tire Distributors, Inc. 222,000 100.00% 6/30/2030
1.36 Property   1 1095 South 4800 West 4/3/2025     0.0% 5/1/2025 No NAP NAP NAP NAP
1.37 Property   1 950 Bennett Road 4/3/2025     100.0% 8/1/2025 Yes FedEx 110,621 100.00% 11/30/2027
1.38 Property   1 985 Kershaw Street 4/3/2025     100.0% 8/1/2025 Yes FedEx 69,734 100.00% 3/31/2035
1.39 Property   1 1990 Hood Road 4/3/2025     100.0% 8/1/2025 Yes Refresco Beverages US Inc. 190,000 100.00% 6/30/2030
1.4 Property   1 17200 Manchac Park Lane 4/7/2025     100.0% 8/1/2025 Yes American Tire Distributors, Inc. 125,147 100.00% 2/28/2034
1.41 Property   1 7409 Magi Road 4/7/2025     100.0% 8/1/2025 Yes Amazon.com, Inc. 91,776 100.00% 6/30/2029
1.42 Property   1 91-329 Kauhi 4/7/2025     87.9% 5/1/2025 No GSA - Animal and Plant Health Inspection Services (GS-09B-02288) 12,300 25.70% 9/29/2028
1.43 Property   1 1985 International Way 4/9/2025     100.0% 8/1/2025 Yes Verst Group Logistics, Inc. 189,400 100.00% 8/31/2025
1.44 Property   1 200 Orange Point Drive 4/10/2025     100.0% 8/1/2025 Yes American Tire Distributors, Inc. 125,060 100.00% 12/31/2029
1.45 Property   1 91-241 Kalaeloa 4/7/2025     100.0% 5/1/2025 No The Kelleher Corporation 24,000 53.30% 4/30/2029
1.46 Property   1 2311 South Park Road 4/8/2025     100.0% 8/1/2025 Yes Challenger Lifts, Inc. 137,500 100.00% 6/7/2026
1.47 Property   1 2820 State Highway 31 4/7/2025     100.0% 8/1/2025 Yes FedEx 59,281 100.00% 8/31/2027
1.48 Property   1 8000 Mid America Blvd. 4/7/2025     100.0% 8/1/2025 Yes Bunzl 110,361 100.00% 9/30/2029
1.49 Property   1 14257 E. Easter Avenue 4/7/2025     100.0% 8/1/2025 Yes FedEx 69,865 100.00% 10/31/2028
1.5 Property   1 91-080 Hanua 4/7/2025     100.0% 8/1/2025 Yes National Industrial Tire of Hawaii Inc. 216,537 100.00% 6/30/2034
1.51 Property   1 3736 Salisbury Road 4/4/2025     100.0% 8/1/2025 Yes FedEx 95883 100.00% 5/31/2029
1.52 Property   1 91-027 Kaomi Loop 4/7/2025     100.0% 8/1/2025 Yes Simonpietri Enterprises 213575 100.00% 12/31/2025
1.53 Property   1 150 Greenhorn Drive 4/7/2025     100.0% 8/1/2025 Yes FedEx 54,199 100.00% 5/31/2030
1.54 Property   1 7130 Q Street 4/8/2025     100.0% 8/1/2025 Yes FedEx 89,115 100.00% 10/31/2028
1.55 Property   1 235 Great Pond Road 4/3/2025     100.0% 8/1/2025 Yes Central National Gottesman 113,753 100.00% 9/30/2028
1.56 Property   1 510 Production Avenue 4/8/2025     100.0% 8/1/2025 Yes FedEx 88,890 100.00% 7/31/2026
1.57 Property   1 91-150 Kaomi Loop 4/7/2025     100.0% 8/1/2025 Yes Phoenix V LLC 249,773 100.00% 8/31/2042
1.58 Property   1 4501 Industrial Drive 4/4/2025     100.0% 8/1/2025 Yes FedEx 64,211 100.00% 7/31/2030
1.59 Property   1 91-222 Olai 4/7/2025     100.0% 8/1/2025 Yes Discount Auto Parts 158,036 100.00% 12/31/2029
1.6 Property   1 2580 Technology Drive 4/8/2025     100.0% 8/1/2025 Yes Joseph T. Ryerson and Son, Inc. 89,123 100.00% 1/31/2028
1.61 Property   1 301 Commerce Drive 4/7/2025     100.0% 8/1/2025 Yes FedEx 75,262 100.00% 2/28/2027
1.62 Property   1 590 Assembly Court 4/7/2025     0.0% 5/1/2025 No NAP NAP NAP NAP
1.63 Property   1 7121 South Fifth Avenue 4/7/2025     100.0% 8/1/2025 Yes FedEx 33,394 100.00% 9/30/2026
1.64 Property   1 91-250 Komohana 4/7/2025     100.0% 8/1/2025 Yes Mendocino Forest Products Company LLC 107,288 100.00% 11/30/2028
1.65 Property   1 91-220 Kalaeloa 4/7/2025     100.0% 8/1/2025 Yes Clean Harbors Environmental Services,Inc. 23,040 100.00% 4/30/2032
1.66 Property   1 91-185 Kalaeloa 4/7/2025     100.0% 8/1/2025 Yes Lenox Metals, LLC 121,750 100.00% 2/29/2040
1.67 Property   1 91-300 Hanua 4/7/2025     100.0% 8/1/2025 Yes HPM Building Supply 28,320 100.00% 12/31/2039
1.68 Property   1 5501 Providence Hill Drive 4/4/2025     100.0% 8/1/2025 Yes FedEx 66,692 100.00% 4/30/2029
1.69 Property   1 91-259 Olai 4/7/2025     100.0% 5/1/2025 No Energetic Construction, LLC 91,758 70.20% 12/31/2027
1.7 Property   1 2 Tower Drive 4/4/2025     100.0% 8/1/2025 Yes Specialty Cable Corporation 62,390 100.00% 1/31/2034

 

 A-1-19 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Leased Occupancy (%)(2) Occupancy Date Single Tenant (Y/N)(2) Largest Tenant(2) Largest Tenant SF Largest Tenant % of NRA Largest Tenant Lease Expiration Date(4)
1.71 Property   1 91-064 Kaomi Loop 4/7/2025     100.0% 8/1/2025 Yes Kila Construction, Inc. 98,707 100.00% 10/31/2033
1.72 Property   1 91-202 Kalaeloa 4/7/2025     100.0% 5/1/2025 No Confluence Corporation 35,752 42.60% 4/30/2027
1.73 Property   1 2100 NW 82nd Avenue 4/8/2025     100.0% 8/1/2025 Yes V.A. Leasing Corporation 37,002 100.00% 7/31/2032
1.74 Property   1 91-102 Kaomi Loop 4/7/2025     100.0% 8/1/2025 Yes Airgas USA, LLC 98,707 100.00% 8/31/2034
1.75 Property   1 1230 West 171st Street 4/3/2025     100.0% 8/1/2025 Yes The American Bottling Company 40,410 100.00% 3/31/2029
1.76 Property   1 91-400 Komohana 4/7/2025     100.0% 8/1/2025 Yes Bomat Holding Company, Inc. 95,745 100.00% 12/31/2038
1.77 Property   1 91-265 Hanua 4/7/2025     100.0% 5/1/2025 No Mira Image Construction 52,316 55.00% 8/31/2028
1.78 Property   1 91-255 Hanua 4/7/2025     100.0% 8/1/2025 Yes Sunbelt Rentals, Inc. 95,095 100.00% 1/31/2037
1.79 Property   1 1415 Industrial Drive 4/7/2025     100.0% 8/1/2025 Yes FedEx 43,824 100.00% 9/30/2027
1.8 Property   1 209 South Bud Street 4/7/2025     100.0% 8/1/2025 Yes VRC Companies, LLC 70,293 100.00% 12/31/2032
1.81 Property   1 91-110 Kaomi Loop 4/7/2025     100.0% 8/1/2025 Yes Pacific Allied Products, Ltd. 98,707 100.00% 2/28/2031
1.82 Property   1 3900 NE 6th Street 4/4/2025     100.0% 8/1/2025 Yes FedEx 24,310 100.00% 5/31/2026
1.83 Property   1 91-218 Olai 4/7/2025     100.0% 8/1/2025 Yes McClone Construction 106,504 100.00% 1/31/2028
1.84 Property   1 5795 Logistics Parkway 4/8/2025     100.0% 8/1/2025 Yes BE Aerospace, Inc. 38,833 100.00% 6/30/2027
1.85 Property   1 91-210 Kauhi 4/7/2025     100.0% 8/1/2025 Yes Sunbelt Rentals, Inc. 16,610 100.00% 1/31/2037
1.86 Property   1 435 SE 70th Street 4/4/2025     100.0% 8/1/2025 Yes Heartland Coca-Cola Bottling Company, LLC 40,000 100.00% 9/30/2026
1.87 Property   1 2902 Gun Club Road 4/4/2025     0.0% 5/1/2025 No NAP NAP NAP NAP
1.88 Property   1 91-210 Olai 4/7/2025     100.0% 8/1/2025 Yes Michael Joseph Signaigo and Alicia Maria Signaigo 54,362 100.00% 8/31/2039
1.89 Property   1 91-95 Hanua 4/7/2025     100.0% 8/1/2025 Yes Michael Joseph Signaigo and Alicia Maria Signaigo 40,902 100.00% 8/31/2039
1.9 Property   1 91-083 Hanua 4/7/2025     100.0% 8/1/2025 Yes ACA Services, Inc. 47,350 100.00% 12/31/2027
1.91 Property   1 2401 Cram Avenue SE 4/7/2025     100.0% 8/1/2025 Yes FedEx 21,662 100.00% 5/31/2027
1.92 Property   1 91-119 Olai 4/7/2025     100.0% 8/1/2025 Yes Robert's Hawaii, Inc 97,923 100.00% 9/30/2030
1.93 Property   1 3425 Maple Drive 4/7/2025     100.0% 8/1/2025 Yes FedEx 25,398 100.00% 5/31/2029
1.94 Property   1 91-174 Olai 4/7/2025     91.4% 5/1/2025 No Kainoa J. Ahsing 46,067 79.30% 12/31/2025
1.95 Property   1 5156 American Road 4/8/2025     100.0% 8/1/2025 Yes FedEx 38,360 100.00% 6/30/2028
1.96 Property   1 91-252 Kauhi 4/7/2025     100.0% 8/1/2025 Yes Kila Construction, Inc. 43,473 100.00% 9/30/2045
1.97 Property   1 91-349 Kauhi 4/7/2025     100.0% 8/1/2025 Yes Bomat Holding Company, Inc. 47,872 100.00% 12/31/2038
1.98 Property   1 91-175 Olai 4/7/2025     100.0% 8/1/2025 Yes Doc Bailey Cranes & Equipment of Hawaii, Inc. 47,916 100.00% 6/30/2031
1.99 Property   1 91-087 Hanua 4/7/2025     100.0% 8/1/2025 Yes Specialty Surfacing Company, Hawaii, Inc. 22,041 100.00% 7/31/2039
1.100 Property   1 91-171 Olai 4/7/2025     100.0% 8/1/2025 Yes Windward Moving and Storage Company Inc. 23,914 100.00% 4/30/2030
1.101 Property   1 91-410 Komohana 4/7/2025     100.0% 8/1/2025 Yes CPH, LLC 20,778 100.00% 10/31/2027
1.102 Property   1 91-416 Komohana 4/7/2025     100.0% 8/1/2025 Yes CPH, LLC 26,746 100.00% 10/31/2027
2 Loan 5, B 1 The Motto 3/20/2025 61.9% 61.9% 97.3% 7/23/2025 NAP NAP NAP NAP NAP
3 Loan 5 1 The Campus at Lawson Lane 2/14/2025 31.2% 31.2% 100.0% 8/1/2025 Yes ServiceNow 328,867 100.00% 2/28/2035
4 Loan 5, 6, 7, 11, 12, 13, 14, 15, C 15 The Wharf Various 41.5% 41.5% 93.0% Various          
4.01 Property   1 670-680 Maine 2/27/2025     92.2% 2/1/2025 No Williams & Connolly LLP 313,485 62.60% 10/31/2038
4.02 Property   1 1000 Maine 2/27/2025     95.2% 2/1/2025 No Washington Gas Light Company 70,056 28.10% 10/31/2034
4.03 Property   1 Phase I Retail 2/21/2025     84.4% 2/1/2025 No Jessie Taylor Seafood 17,060 7.90% 2/28/2033
4.04 Property   1 The Channel 2/27/2025     92.0% 3/31/2025 NAP NAP NAP NAP NAP
4.05 Property   1 Garage (Ph I) 3/4/2025     NAP NAP NAP NAP NAP NAP NAP
4.06 Property   1 Hyatt House 3/4/2025     79.8% 3/31/2025 NAP NAP NAP NAP NAP
4.07 Property   1 Phase II Retail 2/21/2025     98.0% 2/1/2025 No Limani 15,348 16.80% 8/31/2033
4.08 Property   1 Garage (Ph II) 3/4/2025     NAP NAP NAP NAP NAP NAP NAP
4.09 Property   1 Canopy 3/4/2025     78.5% 3/31/2025 NAP NAP NAP NAP NAP
4.10 Property   1 The Tides 2/27/2025     87.5% 3/31/2025 NAP NAP NAP NAP NAP
4.11 Property   1 800 Maine 2/27/2025     100.0% 2/1/2025 No Cornerstone Gov Affairs Inc. 49,630 33.20% 10/31/2036
4.12 Property   1 The Anthem 2/21/2025     100.0% 2/1/2025 Yes Anthem 140,230 100.00% 9/29/2037
4.13 Property   1 Incanto 2/27/2025     92.6% 3/31/2025 NAP NAP NAP NAP NAP
4.14 Property   1 580 Water (Pier 4) 2/27/2025     63.6% 2/1/2025 No Hornblower Cruises and Events, LLC 11,675 41.10% 5/31/2033
4.15 Property   1 Marina 3/4/2025     NAP NAP NAP NAP NAP NAP NAP
5 Loan   1 The Lafayette Hotel 6/13/2025 32.5% 29.1% 63.6% 6/30/2025 NAP NAP NAP NAP NAP
6 Loan 6 3 Wichita Falls Multifamily Portfolio Various 67.4% 67.4% 92.0% 6/6/2025          
6.01 Property   1 Colony Park 4/14/2025     92.3% 6/6/2025 NAP NAP NAP NAP NAP
6.02 Property   1 Brentwood Timberlane 4/23/2025     94.9% 6/6/2025 NAP NAP NAP NAP NAP
6.03 Property   1 Park Place 4/23/2025     85.0% 6/6/2025 NAP NAP NAP NAP NAP
7 Loan 5, 8 1 Ridgedale Center 2/10/2025 53.0% 50.4% 90.1% 3/31/2025 No DICK'S SPORTING GOODS 115,262 20.50% 1/31/2033
8 Loan 6, 16, 17, D 2 Alabama Hotel 2 Pack Portfolio 7/31/2025 61.9% 61.9% 90.2% 5/31/2025          
8.01 Property   1 Hampton Inn & Suites - Montgomery 7/31/2025     87.3% 5/31/2025 NAP NAP NAP NAP NAP
8.02 Property   1 Homewood Suites - Montgomery 7/31/2025     93.4% 5/31/2025 NAP NAP NAP NAP NAP
9 Loan 6, 7 2 Briar Cove and Summerwind 5/20/2025 73.6% 73.6% 92.1% Various          
9.01 Property   1 Summerwind 5/20/2025     90.8% 6/20/2025 NAP NAP NAP NAP NAP
9.02 Property   1 Briar Cove 5/20/2025     93.3% 6/13/2025 NAP NAP NAP NAP NAP
10 Loan 6 6 Dels Multifamily Portfolio 3.0 5/20/2025 65.1% 65.1% 98.2% 6/16/2025          
10.01 Property   1 White River Commons 5/20/2025     100.0% 6/16/2025 NAP NAP NAP NAP NAP
10.02 Property   1 Silo Studios 5/20/2025     98.4% 6/16/2025 NAP NAP NAP NAP NAP
10.03 Property   1 Blossom City Studios 5/20/2025     100.0% 6/16/2025 NAP NAP NAP NAP NAP
10.04 Property   1 The Orchard 5/20/2025     98.2% 6/16/2025 NAP NAP NAP NAP NAP
10.05 Property   1 Spring River Commons 5/20/2025     95.8% 6/16/2025 NAP NAP NAP NAP NAP
10.06 Property   1 Cadron Commons 5/20/2025     94.1% 6/16/2025 NAP NAP NAP NAP NAP
11 Loan 6 11 Fort Smith Multi Portfolio 6/5/2025 69.2% 69.2% 98.7% 6/5/2025          
11.01 Property   1 Ramsey Square Apartments 6/5/2025     98.4% 6/5/2025 NAP NAP NAP NAP NAP
11.02 Property   1 Mill Creek Apartments 6/5/2025     98.3% 6/5/2025 NAP NAP NAP NAP NAP
11.03 Property   1 The View Apartment 6/5/2025     98.1% 6/5/2025 NAP NAP NAP NAP NAP
11.04 Property   1 The Cottonwood Apartments 6/5/2025     96.9% 6/5/2025 NAP NAP NAP NAP NAP
11.05 Property   1 Cherry Tree Apartments 6/5/2025     100.0% 6/5/2025 NAP NAP NAP NAP NAP
11.06 Property   1 The Dogwood Apartments 6/5/2025     100.0% 6/5/2025 NAP NAP NAP NAP NAP
11.07 Property   1 Belle Grove Apartments 6/5/2025     100.0% 6/5/2025 NAP NAP NAP NAP NAP

 

 A-1-20 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Leased Occupancy (%)(2) Occupancy Date Single Tenant (Y/N)(2) Largest Tenant(2) Largest Tenant SF Largest Tenant % of NRA Largest Tenant Lease Expiration Date(4)
11.08 Property   1 The Grove Apartments 6/5/2025     100.0% 6/5/2025 NAP NAP NAP NAP NAP
11.09 Property   1 Magnolia Place Apartments 6/5/2025     100.0% 6/5/2025 NAP NAP NAP NAP NAP
11.1 Property   1 The Oak Apartments 6/5/2025     100.0% 6/5/2025 NAP NAP NAP NAP NAP
11.11 Property   1 The Azalea Apartments 6/5/2025     100.0% 6/5/2025 NAP NAP NAP NAP NAP
12 Loan 18, E 1 Country Club Center 5/13/2025 69.9% 69.9% 91.6% 7/1/2025 No Fontainebleau Development LLC. 22,127 34.30% 6/28/2033
13 Loan   1 Louetta Central 5/19/2025 66.5% 66.5% 99.4% 5/23/2025 No Kohl's 86,584 48.10% 1/31/2028
14 Loan 5, 19, 20, F 1 Aman Hotel New York 12/18/2024 28.6% 28.6% 72.2% 4/30/2025 NAP NAP NAP NAP NAP
15 Loan   1 Sierra Vista Shopping Center 5/18/2025 69.8% 69.8% 92.3% 5/14/2025 No Hobby Lobby 60,050 32.90% 9/30/2029
16 Loan 6, G 3 SLL Portfolio Various 70.0% 70.0% 96.0% 5/30/2025          
16.01 Property   1 Live Oak Apartments 4/25/2025     96.2% 5/30/2025 NAP NAP NAP NAP NAP
16.02 Property   1 Lakewood Apartments 4/25/2025     98.8% 5/30/2025 NAP NAP NAP NAP NAP
16.03 Property   1 Vintage Grove Apartments 4/29/2025     91.9% 5/30/2025 NAP NAP NAP NAP NAP
17 Loan   1 Fairfield Inn Daytona Beach 4/29/2025 63.7% 63.7% 77.8% 5/31/2025 NAP NAP NAP NAP NAP
18 Loan 5 1 The Roosevelt Hotel New Orleans 1/31/2025 53.5% 53.5% 70.2% 3/31/2025 NAP NAP NAP NAP NAP
19 Loan   1 Deer Park Manor 4/9/2025 68.6% 68.6% 100.0% 6/10/2025 NAP NAP NAP NAP NAP
20 Loan   1 TownePlace Suites Chattanooga South / East Ridge TN 4/1/2025 60.5% 60.5% 72.0% 4/30/2025 NAP NAP NAP NAP NAP
21 Loan 5, H 1 7 Penn Plaza 4/1/2025 37.8% 37.8% 67.7% 5/23/2025 No Comscore Inc. 39,005 9.60% 8/31/2027
22 Loan   1 Snowville Flex Industrial Portfolio 4/16/2025 65.6% 65.6% 90.2% 6/1/2025 No Johnson Controls 19,355 16.40% 2/28/2030
23 Loan   1 Home2 Suites Lexington Park 6/3/2025 50.0% 50.0% 71.9% 6/30/2025 NAP NAP NAP NAP NAP
24 Loan 6 2 Cincinnati Self Storage Portfolio 6/3/2025 69.7% 69.7% 87.3% 5/31/2025          
24.01 Property   1 Hamilton County Property 6/3/2025     89.4% 5/31/2025 NAP NAP NAP NAP NAP
24.02 Property   1 Butler County Property 6/3/2025     84.8% 5/31/2025 NAP NAP NAP NAP NAP
25 Loan   1 Holiday Inn Roanoke Tanglewood 4/24/2025 40.7% 38.5% 51.7% 4/30/2025 NAP NAP NAP NAP NAP
26 Loan 6, I 3 North and South Carolina 3 Pack Various 63.6% 63.6% 92.0% 5/2/2025          
26.01 Property   1 Harmony Hills 3/19/2025     89.0% 5/2/2025 NAP NAP NAP NAP NAP
26.02 Property   1 Bethpages Estates 3/20/2025     97.8% 5/2/2025 NAP NAP NAP NAP NAP
26.03 Property   1 Howard Place 3/26/2025     94.1% 5/2/2025 NAP NAP NAP NAP NAP
27 Loan 21 1 BC Storage - Camillus NY 4/14/2025 62.9% 62.9% 93.1% 5/17/2025 NAP NAP NAP NAP NAP
28 Loan 5 1 150 Palmetto 4/17/2025 61.4% 61.4% 93.5% 4/2/2025 No Waypoint Residential Services 14,677 13.20% 7/31/2033
29 Loan 5 1 120 Palmetto 4/17/2025 61.4% 61.4% 87.3% 4/2/2025 No BB&T/Truist/CRC 14,196 21.30% 8/31/2028
30 Loan J 1 Carlisle Plaza MHP 12/2/2024 61.6% 61.6% 89.7% 4/1/2025 NAP NAP NAP NAP NAP
31 Loan   1 126-130 Union Street 5/12/2025 66.9% 66.9% 100.0% 7/1/2025 NAP NAP NAP NAP NAP
32 Loan K 1 Platos Cave Sheffield 5/27/2025 63.6% 63.6% 94.7% 5/30/2025 NAP NAP NAP NAP NAP
33 Loan L 1 424 Landfair Ave 4/8/2025 56.2% 56.2% 100.0% 4/23/2025 NAP NAP NAP NAP NAP
34 Loan   1 Wild Rose Villas 3/24/2025 70.0% 70.0% 91.7% 5/15/2025 NAP NAP NAP NAP NAP
35 Loan 6 2 A-Safe Storage 5/6/2025 41.2% 39.9% 89.0% 5/31/2025          
35.01 Property   1 Pineville 5/6/2025     88.7% 5/31/2025 NAP NAP NAP NAP NAP
35.02 Property   1 Ball 5/6/2025     89.2% 5/31/2025 NAP NAP NAP NAP NAP
36 Loan   1 Ohio River Plaza 4/8/2025 57.1% 57.1% 84.7% 12/1/2024 No Big Sandy Furniture, Inc. 17,863 20.40% 11/30/2031
37 Loan M 1 Fair Hope Building 6/9/2025 41.4% 41.4% 86.6% 7/1/2025 No Soultenders, Inc. 2,792 11.30% 1/31/2028
38 Loan   1 Grand Blanc Storage 5/15/2025 70.0% 70.0% 98.0% 4/30/2025 NAP NAP NAP NAP NAP
39 Loan N 1 6101 18th Avenue 4/21/2025 62.5% 62.5% 100.0% 6/9/2025 No Dollar Tree 9,100 79.10% 6/30/2033
40 Loan O 1 Sherwood Manor MHP 6/19/2025 64.6% 64.6% 97.0% 7/9/2025 NAP NAP NAP NAP NAP

 

 A-1-21 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Largest Tenant(2) Second Largest Tenant SF Second Largest Tenant % of NRA Second Largest Tenant Lease Expiration Date(4) Third Largest Tenant(2) Third Largest Tenant SF Third Largest Tenant % of NRA Third Largest Tenant Lease Expiration Date(4) Fourth Largest Tenant(2)
1 Loan 5, 6, 7, 9, 10, A 102 ILPT 2025 Portfolio                  
1.01 Property   1 996 Paragon Way NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.02 Property   1 91-399 Kauhi NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.03 Property   1 11224 Will Walker Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.04 Property   1 10450 Doral Boulevard NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.05 Property   1 1580, 1590 & 1600 Williams Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.06 Property   1 32150 Just Imagine Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.07 Property   1 6850 Weber Boulevard NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.08 Property   1 1341 N. Clyde Morris Blvd. NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.09 Property   1 27200 SW 127th Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.1 Property   1 7410 Magi Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.11 Property   1 2375 East Newlands Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.12 Property   1 3800 Midlink Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.13 Property   1 13509 Waterworks Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.15 Property   1 91-141 Kalaeloa NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.16 Property   1 9860 West Buckeye Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.17 Property   1 125 North Troy Hill Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.18 Property   1 11900 Trolley Lane NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.19 Property   1 11501 Wilkinson Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.2 Property   1 2300 North 33rd Avenue East NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.21 Property   1 5001 West Delbridge Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.22 Property   1 91-238 Kauhi NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.23 Property   1 1892 Anfield Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.24 Property   1 9215-9347 E Pendleton Pike NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.25 Property   1 955 Aeroplaza Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.26 Property   1 3155 Grissom Parkway NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.27 Property   1 3502 Enterprise Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.28 Property   1 3870 Ronald Reagan Boulevard NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.29 Property   1 700 Marine Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.3 Property   1 3245 Henry Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.31 Property   1 2701 S.W. 18TH Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.32 Property   1 2482 Century Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.33 Property   1 158 West Yard Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.34 Property   1 55 Commerce Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.35 Property   1 1415 West Commerce Way NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.36 Property   1 1095 South 4800 West NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.37 Property   1 950 Bennett Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.38 Property   1 985 Kershaw Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.39 Property   1 1990 Hood Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.4 Property   1 17200 Manchac Park Lane NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.41 Property   1 7409 Magi Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.42 Property   1 91-329 Kauhi Upright Fencing Hawaii LLC 7,500 15.7% 12/31/2026 The True Vine 5,400 11.3% MTM Price Enterprises, Inc.
1.43 Property   1 1985 International Way NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.44 Property   1 200 Orange Point Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.45 Property   1 91-241 Kalaeloa Strategic Building Products Hawaii, LLC 21,000 46.7% 7/31/2027 NAP NAP NAP NAP NAP
1.46 Property   1 2311 South Park Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.47 Property   1 2820 State Highway 31 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.48 Property   1 8000 Mid America Blvd. NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.49 Property   1 14257 E. Easter Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.5 Property   1 91-080 Hanua NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.51 Property   1 3736 Salisbury Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.52 Property   1 91-027 Kaomi Loop NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.53 Property   1 150 Greenhorn Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.54 Property   1 7130 Q Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.55 Property   1 235 Great Pond Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.56 Property   1 510 Production Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.57 Property   1 91-150 Kaomi Loop NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.58 Property   1 4501 Industrial Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.59 Property   1 91-222 Olai NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.6 Property   1 2580 Technology Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.61 Property   1 301 Commerce Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.62 Property   1 590 Assembly Court NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.63 Property   1 7121 South Fifth Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.64 Property   1 91-250 Komohana NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.65 Property   1 91-220 Kalaeloa NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.66 Property   1 91-185 Kalaeloa NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.67 Property   1 91-300 Hanua NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.68 Property   1 5501 Providence Hill Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.69 Property   1 91-259 Olai J&M Blasting and Painting, Inc. 38,921 29.8% 10/31/2026 NAP NAP NAP NAP NAP
1.7 Property   1 2 Tower Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

 A-1-22 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Largest Tenant(2) Second Largest Tenant SF Second Largest Tenant % of NRA Second Largest Tenant Lease Expiration Date(4) Third Largest Tenant(2) Third Largest Tenant SF Third Largest Tenant % of NRA Third Largest Tenant Lease Expiration Date(4) Fourth Largest Tenant(2)
1.71 Property   1 91-064 Kaomi Loop NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.72 Property   1 91-202 Kalaeloa IG Steel LLC 22,726 27.1% 12/31/2028 Surecan LLC 16,770 20.0% 1/8/2029 RD's Welding & Repair LLC
1.73 Property   1 2100 NW 82nd Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.74 Property   1 91-102 Kaomi Loop NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.75 Property   1 1230 West 171st Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.76 Property   1 91-400 Komohana NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.77 Property   1 91-265 Hanua Cornerstone Construction Material, LLC 42,779 45.0% 3/31/2030 NAP NAP NAP NAP NAP
1.78 Property   1 91-255 Hanua NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.79 Property   1 1415 Industrial Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.8 Property   1 209 South Bud Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.81 Property   1 91-110 Kaomi Loop NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.82 Property   1 3900 NE 6th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.83 Property   1 91-218 Olai NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.84 Property   1 5795 Logistics Parkway NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.85 Property   1 91-210 Kauhi NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.86 Property   1 435 SE 70th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.87 Property   1 2902 Gun Club Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.88 Property   1 91-210 Olai NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.89 Property   1 91-95 Hanua NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.9 Property   1 91-083 Hanua NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.91 Property   1 2401 Cram Avenue SE NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.92 Property   1 91-119 Olai NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.93 Property   1 3425 Maple Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.94 Property   1 91-174 Olai New Cingular Wireless PCS, LLC 7,057 12.1% 6/30/2027 NAP NAP NAP NAP NAP
1.95 Property   1 5156 American Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.96 Property   1 91-252 Kauhi NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.97 Property   1 91-349 Kauhi NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.98 Property   1 91-175 Olai NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.99 Property   1 91-087 Hanua NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.100 Property   1 91-171 Olai NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.101 Property   1 91-410 Komohana NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.102 Property   1 91-416 Komohana NAP NAP NAP NAP NAP NAP NAP NAP NAP
2 Loan 5, B 1 The Motto NAP NAP NAP NAP NAP NAP NAP NAP NAP
3 Loan 5 1 The Campus at Lawson Lane NAP NAP NAP NAP NAP NAP NAP NAP NAP
4 Loan 5, 6, 7, 11, 12, 13, 14, 15, C 15 The Wharf                  
4.01 Property   1 670-680 Maine PhRMA 76,470 15.3% 7/31/2041 Kelley Drye & Warren LLP 65,308 13.0% 8/31/2042 Takeda Pharmaceuticals USA
4.02 Property   1 1000 Maine Fish & Richardson, P.C. 49,801 20.0% 4/30/2034 Business Round Table 44,724 17.9% 7/31/2039 Michael Best & Friedrich LLP
4.03 Property   1 Phase I Retail Del Mar da Fabio Trabocchi 12,964 6.0% 10/31/2032 Officina 12,711 5.9% 9/30/2028 La Vie
4.04 Property   1 The Channel NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.05 Property   1 Garage (Ph I) NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.06 Property   1 Hyatt House NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.07 Property   1 Phase II Retail Gordon Ramsay Hell's Kitchen 14,802 16.2% 10/31/2032 The Goddard School 8,772 9.6% 2/28/2034 Fogo de Chao
4.08 Property   1 Garage (Ph II) NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.09 Property   1 Canopy NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.10 Property   1 The Tides NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.11 Property   1 800 Maine Regus 43,880 29.3% 3/31/2031 Media Matters for America 31,820 21.3% 5/31/2032 Van Scoyoc Associates Inc
4.12 Property   1 The Anthem NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.13 Property   1 Incanto NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.14 Property   1 580 Water (Pier 4) OTJ Architects, Inc. 6,405 22.5% 4/30/2034 NAP NAP NAP NAP NAP
4.15 Property   1 Marina NAP NAP NAP NAP NAP NAP NAP NAP NAP
5 Loan   1 The Lafayette Hotel NAP NAP NAP NAP NAP NAP NAP NAP NAP
6 Loan 6 3 Wichita Falls Multifamily Portfolio                  
6.01 Property   1 Colony Park NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.02 Property   1 Brentwood Timberlane NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.03 Property   1 Park Place NAP NAP NAP NAP NAP NAP NAP NAP NAP
7 Loan 5, 8 1 Ridgedale Center PLANET FITNESS 22,316 4.0% 11/30/2032 H&M 17,198 3.1% 1/31/2026 VICTORIA'S SECRET
8 Loan 6, 16, 17, D 2 Alabama Hotel 2 Pack Portfolio                  
8.01 Property   1 Hampton Inn & Suites - Montgomery NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.02 Property   1 Homewood Suites - Montgomery NAP NAP NAP NAP NAP NAP NAP NAP NAP
9 Loan 6, 7 2 Briar Cove and Summerwind                  
9.01 Property   1 Summerwind NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.02 Property   1 Briar Cove NAP NAP NAP NAP NAP NAP NAP NAP NAP
10 Loan 6 6 Dels Multifamily Portfolio 3.0                  
10.01 Property   1 White River Commons NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.02 Property   1 Silo Studios NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.03 Property   1 Blossom City Studios NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.04 Property   1 The Orchard NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.05 Property   1 Spring River Commons NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.06 Property   1 Cadron Commons NAP NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan 6 11 Fort Smith Multi Portfolio                  
11.01 Property   1 Ramsey Square Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.02 Property   1 Mill Creek Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.03 Property   1 The View Apartment NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.04 Property   1 The Cottonwood Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.05 Property   1 Cherry Tree Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.06 Property   1 The Dogwood Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.07 Property   1 Belle Grove Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

 A-1-23 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Largest Tenant(2) Second Largest Tenant SF Second Largest Tenant % of NRA Second Largest Tenant Lease Expiration Date(4) Third Largest Tenant(2) Third Largest Tenant SF Third Largest Tenant % of NRA Third Largest Tenant Lease Expiration Date(4) Fourth Largest Tenant(2)
11.08 Property   1 The Grove Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.09 Property   1 Magnolia Place Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.1 Property   1 The Oak Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.11 Property   1 The Azalea Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP
12 Loan 18, E 1 Country Club Center IPD Analytics 15,460 24.0% 9/30/2027 Wells Fargo Clearing Services LLC. 8,685 13.5% 12/9/2030 The South Florida Group
13 Loan   1 Louetta Central Ross Dress For Less 30,187 16.8% 1/31/2028 Michaels 23,753 13.2% 2/28/2029 Famous Footwear
14 Loan 5, 19, 20, F 1 Aman Hotel New York NAP NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan   1 Sierra Vista Shopping Center Burlington 33,969 18.6% 1/31/2033 Marshalls 30,000 16.4% 4/30/2029 Albuquerque Speech Language
16 Loan 6, G 3 SLL Portfolio                  
16.01 Property   1 Live Oak Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.02 Property   1 Lakewood Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.03 Property   1 Vintage Grove Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan   1 Fairfield Inn Daytona Beach NAP NAP NAP NAP NAP NAP NAP NAP NAP
18 Loan 5 1 The Roosevelt Hotel New Orleans NAP NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan   1 Deer Park Manor NAP NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan   1 TownePlace Suites Chattanooga South / East Ridge TN NAP NAP NAP NAP NAP NAP NAP NAP NAP
21 Loan 5, H 1 7 Penn Plaza Mulligan Security 25,254 6.2% 6/30/2036 Broadwall Management Corp. 25,075 6.2% 3/31/2027 (24,151 SF), 12/31/2030 (924 SF) Sosv NY LLC.
22 Loan   1 Snowville Flex Industrial Portfolio Howmedica Osteonics Corp. (Stryker) 12,627 10.7% 9/30/2029 Kone, Inc. 12,025 10.2% 7/31/2030 Ekso Bionics, Inc.
23 Loan   1 Home2 Suites Lexington Park NAP NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan 6 2 Cincinnati Self Storage Portfolio                  
24.01 Property   1 Hamilton County Property NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.02 Property   1 Butler County Property NAP NAP NAP NAP NAP NAP NAP NAP NAP
25 Loan   1 Holiday Inn Roanoke Tanglewood NAP NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan 6, I 3 North and South Carolina 3 Pack                  
26.01 Property   1 Harmony Hills NAP NAP NAP NAP NAP NAP NAP NAP NAP
26.02 Property   1 Bethpages Estates NAP NAP NAP NAP NAP NAP NAP NAP NAP
26.03 Property   1 Howard Place NAP NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan 21 1 BC Storage - Camillus NY NAP NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan 5 1 150 Palmetto Bank of America, N.A 14,299 12.9% 4/30/2031 Zen Offices, LLC 12,171 11.0% 8/31/2030 Charles Schwab & Co, Inc.
29 Loan 5 1 120 Palmetto Fifth Third Bank 9,890 14.8% 12/31/2030 Foundry Commercial 7,182 10.8% 8/31/2030 Glazer (Relocation Space)
30 Loan J 1 Carlisle Plaza MHP NAP NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan   1 126-130 Union Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan K 1 Platos Cave Sheffield NAP NAP NAP NAP NAP NAP NAP NAP NAP
33 Loan L 1 424 Landfair Ave NAP NAP NAP NAP NAP NAP NAP NAP NAP
34 Loan   1 Wild Rose Villas NAP NAP NAP NAP NAP NAP NAP NAP NAP
35 Loan 6 2 A-Safe Storage                  
35.01 Property   1 Pineville NAP NAP NAP NAP NAP NAP NAP NAP NAP
35.02 Property   1 Ball NAP NAP NAP NAP NAP NAP NAP NAP NAP
36 Loan   1 Ohio River Plaza Beall's Outlet Stores, Inc. 16,379 18.7% 1/31/2032 Dollar Tree 10,000 11.4% 1/31/2027 Hibbett Sporting Goods, Inc.
37 Loan M 1 Fair Hope Building Sang Moon Lee & Won Hee Lee 2,469 10.0% 11/30/2027 Dominant Creative 2,034 8.2% 8/31/2026 Half Moon Bay Capital
38 Loan   1 Grand Blanc Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP
39 Loan N 1 6101 18th Avenue Sensei Ruskin Karate School, Inc. 1,200 10.4% 3/31/2026 BK Wigs International 1,200 10.4% 3/30/2029 NAP
40 Loan O 1 Sherwood Manor MHP NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

 A-1-24 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Fourth Largest Tenant SF Fourth Largest Tenant % of NRA Fourth Largest Tenant Lease Expiration Date(4) Fifth Largest Tenant(2) Fifth Largest Tenant SF Fifth Largest Tenant % of NRA Fifth Largest Tenant Lease Expiration Date(4) Environmental Phase I Report Date Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%) Flood Zone
1 Loan 5, 6, 7, 9, 10, A 102 ILPT 2025 Portfolio                          
1.01 Property   1 996 Paragon Way NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP No
1.02 Property   1 91-399 Kauhi NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP NAP NAP NAP No
1.03 Property   1 11224 Will Walker Road NAP NAP NAP NAP NAP NAP NAP 4/22/2025 NAP 4/24/2025 NAP NAP No
1.04 Property   1 10450 Doral Boulevard NAP NAP NAP NAP NAP NAP NAP 4/17/2025 NAP 4/24/2025 NAP NAP No
1.05 Property   1 1580, 1590 & 1600 Williams Road NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP No
1.06 Property   1 32150 Just Imagine Drive NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP No
1.07 Property   1 6850 Weber Boulevard NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP No
1.08 Property   1 1341 N. Clyde Morris Blvd. NAP NAP NAP NAP NAP NAP NAP 4/16/2025 NAP 4/14/2025 NAP NAP No
1.09 Property   1 27200 SW 127th Avenue NAP NAP NAP NAP NAP NAP NAP 4/24/2025 NAP 4/22/2025 NAP NAP No
1.1 Property   1 7410 Magi Road NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP No
1.11 Property   1 2375 East Newlands Road NAP NAP NAP NAP NAP NAP NAP 4/24/2025 NAP 5/13/2025 4/18/2025 7% No
1.12 Property   1 3800 Midlink Drive NAP NAP NAP NAP NAP NAP NAP 4/24/2025 NAP 5/13/2025 NAP NAP No
1.13 Property   1 13509 Waterworks Street NAP NAP NAP NAP NAP NAP NAP 4/16/2025 NAP 4/18/2025 NAP NAP No
1.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street NAP NAP NAP NAP NAP NAP NAP 4/24/2025 NAP 4/24/2025 NAP NAP No
1.15 Property   1 91-141 Kalaeloa NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP NAP NAP NAP No
1.16 Property   1 9860 West Buckeye Road NAP NAP NAP NAP NAP NAP NAP 4/24/2025 NAP 4/24/2025 NAP NAP No
1.17 Property   1 125 North Troy Hill Road NAP NAP NAP NAP NAP NAP NAP 4/22/2025 NAP 4/21/2025 NAP NAP No
1.18 Property   1 11900 Trolley Lane NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP No
1.19 Property   1 11501 Wilkinson Drive NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP No
1.2 Property   1 2300 North 33rd Avenue East NAP NAP NAP NAP NAP NAP NAP 5/19/2025 NAP 4/24/2025 NAP NAP No
1.21 Property   1 5001 West Delbridge Street NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP No
1.22 Property   1 91-238 Kauhi NAP NAP NAP NAP NAP NAP NAP 5/19/2025 NAP 4/24/2025 NAP NAP No
1.23 Property   1 1892 Anfield Road NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP No
1.24 Property   1 9215-9347 E Pendleton Pike NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 4/24/2025 NAP NAP No
1.25 Property   1 955 Aeroplaza Drive NAP NAP NAP NAP NAP NAP NAP 4/23/2025 NAP 4/24/2025 NAP NAP No
1.26 Property   1 3155 Grissom Parkway NAP NAP NAP NAP NAP NAP NAP 4/11/2025 NAP 4/14/2025 NAP NAP No
1.27 Property   1 3502 Enterprise Avenue NAP NAP NAP NAP NAP NAP NAP 4/24/2025 NAP 5/13/2025 NAP NAP No
1.28 Property   1 3870 Ronald Reagan Boulevard NAP NAP NAP NAP NAP NAP NAP 4/17/2025 NAP 4/18/2025 NAP NAP No
1.29 Property   1 700 Marine Drive NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP No
1.3 Property   1 3245 Henry Road NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP No
1.31 Property   1 2701 S.W. 18TH Street NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP No
1.32 Property   1 2482 Century Drive NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 4/24/2025 NAP NAP No
1.33 Property   1 158 West Yard Road NAP NAP NAP NAP NAP NAP NAP 4/17/2025 NAP 5/13/2025 NAP NAP No
1.34 Property   1 55 Commerce Avenue NAP NAP NAP NAP NAP NAP NAP 4/24/2025 NAP 5/13/2025 NAP NAP No
1.35 Property   1 1415 West Commerce Way NAP NAP NAP NAP NAP NAP NAP 4/24/2025 NAP 5/13/2025 NAP NAP No
1.36 Property   1 1095 South 4800 West NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 5/13/2025 4/18/2025 7% No
1.37 Property   1 950 Bennett Road NAP NAP NAP NAP NAP NAP NAP 4/24/2025 NAP 4/14/2025 NAP NAP No
1.38 Property   1 985 Kershaw Street NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 5/13/2025 4/18/2025 7% No
1.39 Property   1 1990 Hood Road NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP No
1.4 Property   1 17200 Manchac Park Lane NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP No
1.41 Property   1 7409 Magi Road NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP No
1.42 Property   1 91-329 Kauhi 4,200 8.8% 8/31/2026 Foundations Hawaii, Inc. 4,200 8.8% 5/31/2027 5/19/2025 NAP 4/24/2025 NAP NAP No
1.43 Property   1 1985 International Way NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 4/22/2025 NAP NAP No
1.44 Property   1 200 Orange Point Drive NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP No
1.45 Property   1 91-241 Kalaeloa NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 4/24/2025 NAP NAP No
1.46 Property   1 2311 South Park Road NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 4/24/2025 NAP NAP No
1.47 Property   1 2820 State Highway 31 NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP No
1.48 Property   1 8000 Mid America Blvd. NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP No
1.49 Property   1 14257 E. Easter Avenue NAP NAP NAP NAP NAP NAP NAP 4/16/2025 NAP 4/18/2025 NAP NAP No
1.5 Property   1 91-080 Hanua NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP NAP NAP NAP No
1.51 Property   1 3736 Salisbury Road NAP NAP NAP NAP NAP NAP NAP 4/15/2025 NAP 4/18/2025 NAP NAP No
1.52 Property   1 91-027 Kaomi Loop NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP NAP NAP NAP No
1.53 Property   1 150 Greenhorn Drive NAP NAP NAP NAP NAP NAP NAP 4/22/2025 NAP 4/18/2025 NAP NAP No
1.54 Property   1 7130 Q Street NAP NAP NAP NAP NAP NAP NAP 4/24/2025 NAP 5/13/2025 NAP NAP Yes - AE
1.55 Property   1 235 Great Pond Road NAP NAP NAP NAP NAP NAP NAP 4/24/2025 NAP 4/24/2025 NAP NAP No
1.56 Property   1 510 Production Avenue NAP NAP NAP NAP NAP NAP NAP 4/23/2025 NAP 4/24/2025 NAP NAP No
1.57 Property   1 91-150 Kaomi Loop NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP NAP NAP NAP No
1.58 Property   1 4501 Industrial Drive NAP NAP NAP NAP NAP NAP NAP 4/23/2025 NAP 4/24/2025 NAP NAP No
1.59 Property   1 91-222 Olai NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP NAP NAP NAP No
1.6 Property   1 2580 Technology Drive NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 4/24/2025 NAP NAP No
1.61 Property   1 301 Commerce Drive NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP No
1.62 Property   1 590 Assembly Court NAP NAP NAP NAP NAP NAP NAP 4/24/2025 NAP 5/13/2025 NAP NAP No
1.63 Property   1 7121 South Fifth Avenue NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 4/24/2025 NAP NAP No
1.64 Property   1 91-250 Komohana NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP NAP NAP NAP No
1.65 Property   1 91-220 Kalaeloa NAP NAP NAP NAP NAP NAP NAP 5/19/2025 NAP 4/24/2025 NAP NAP No
1.66 Property   1 91-185 Kalaeloa NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP NAP NAP NAP No
1.67 Property   1 91-300 Hanua NAP NAP NAP NAP NAP NAP NAP 5/19/2025 NAP 4/24/2025 NAP NAP No
1.68 Property   1 5501 Providence Hill Drive NAP NAP NAP NAP NAP NAP NAP 4/23/2025 NAP 5/13/2025 NAP NAP No
1.69 Property   1 91-259 Olai NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP NAP NAP NAP No
1.7 Property   1 2 Tower Drive NAP NAP NAP NAP NAP NAP NAP 4/24/2025 NAP 4/24/2025 NAP NAP No

 

 A-1-25 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Fourth Largest Tenant SF Fourth Largest Tenant % of NRA Fourth Largest Tenant Lease Expiration Date(4) Fifth Largest Tenant(2) Fifth Largest Tenant SF Fifth Largest Tenant % of NRA Fifth Largest Tenant Lease Expiration Date(4) Environmental Phase I Report Date Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%) Flood Zone
1.71 Property   1 91-064 Kaomi Loop NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP NAP NAP NAP No
1.72 Property   1 91-202 Kalaeloa 8,660 10.3% 12/31/2027 NAP NAP NAP NAP 5/20/2025 NAP 4/24/2025 NAP NAP No
1.73 Property   1 2100 NW 82nd Avenue NAP NAP NAP NAP NAP NAP NAP 4/18/2025 NAP 4/22/2025 NAP NAP Yes - AH
1.74 Property   1 91-102 Kaomi Loop NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP NAP NAP NAP No
1.75 Property   1 1230 West 171st Street NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 4/24/2025 NAP NAP No
1.76 Property   1 91-400 Komohana NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP NAP NAP NAP No
1.77 Property   1 91-265 Hanua NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP NAP NAP NAP No
1.78 Property   1 91-255 Hanua NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP NAP NAP NAP No
1.79 Property   1 1415 Industrial Drive NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP No
1.8 Property   1 209 South Bud Street NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP Yes - AH
1.81 Property   1 91-110 Kaomi Loop NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP NAP NAP NAP No
1.82 Property   1 3900 NE 6th Street NAP NAP NAP NAP NAP NAP NAP 4/23/2025 NAP 5/13/2025 NAP NAP No
1.83 Property   1 91-218 Olai NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP NAP NAP NAP No
1.84 Property   1 5795 Logistics Parkway NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 4/14/2025 NAP NAP No
1.85 Property   1 91-210 Kauhi NAP NAP NAP NAP NAP NAP NAP 5/19/2025 NAP 4/24/2025 NAP NAP No
1.86 Property   1 435 SE 70th Street NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 4/24/2025 NAP NAP No
1.87 Property   1 2902 Gun Club Road NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 4/16/2025 NAP NAP No
1.88 Property   1 91-210 Olai NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP NAP NAP NAP No
1.89 Property   1 91-95 Hanua NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP NAP NAP NAP No
1.9 Property   1 91-083 Hanua NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP NAP NAP NAP No
1.91 Property   1 2401 Cram Avenue SE NAP NAP NAP NAP NAP NAP NAP 4/24/2025 NAP 5/13/2025 NAP NAP No
1.92 Property   1 91-119 Olai NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP NAP NAP NAP No
1.93 Property   1 3425 Maple Drive NAP NAP NAP NAP NAP NAP NAP 5/19/2025 NAP 4/24/2025 NAP NAP No
1.94 Property   1 91-174 Olai NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP NAP NAP NAP No
1.95 Property   1 5156 American Road NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 4/22/2025 NAP NAP No
1.96 Property   1 91-252 Kauhi NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP NAP NAP NAP No
1.97 Property   1 91-349 Kauhi NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP NAP NAP NAP No
1.98 Property   1 91-175 Olai NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP NAP NAP NAP No
1.99 Property   1 91-087 Hanua NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP NAP NAP NAP No
1.100 Property   1 91-171 Olai NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP NAP NAP NAP No
1.101 Property   1 91-410 Komohana NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP NAP NAP NAP No
1.102 Property   1 91-416 Komohana NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP NAP NAP NAP No
2 Loan 5, B 1 The Motto NAP NAP NAP NAP NAP NAP NAP 3/28/2025 NAP 3/28/2025 NAP NAP Yes - AE
3 Loan 5 1 The Campus at Lawson Lane NAP NAP NAP NAP NAP NAP NAP 2/21/2025 NAP 2/21/2025 2/20/2025 10% No
4 Loan 5, 6, 7, 11, 12, 13, 14, 15, C 15 The Wharf                          
4.01 Property   1 670-680 Maine 6,461 1.3% 10/31/2033 NAP NAP NAP NAP 9/11/2024 NAP 9/10/2024 NAP NAP No
4.02 Property   1 1000 Maine 30,404 12.2% 10/31/2035 Madison Marquette Retail Services LLC 13,172 5.3% 7/31/2029 9/12/2024 NAP 9/10/2024 NAP NAP No
4.03 Property   1 Phase I Retail 9,800 4.5% 10/31/2032 CVS 9,040 4.2% 1/31/2038 Various NAP Various NAP NAP Yes - AE
4.04 Property   1 The Channel NAP NAP NAP NAP NAP NAP NAP 9/11/2024 NAP 9/25/2024 NAP NAP No
4.05 Property   1 Garage (Ph I) NAP NAP NAP NAP NAP NAP NAP 9/12/2024 NAP 9/10/2024 NAP NAP No
4.06 Property   1 Hyatt House NAP NAP NAP NAP NAP NAP NAP 9/12/2024 NAP 9/23/2024 NAP NAP No
4.07 Property   1 Phase II Retail 7,500 8.2% 11/30/2034 Philippe 7,373 8.1% 3/31/2038 9/11/2024 NAP 9/10/2024 NAP NAP No
4.08 Property   1 Garage (Ph II) NAP NAP NAP NAP NAP NAP NAP 9/11/2024 NAP 9/17/2024 NAP NAP No
4.09 Property   1 Canopy NAP NAP NAP NAP NAP NAP NAP 9/11/2024 NAP 9/10/2024 NAP NAP No
4.10 Property   1 The Tides NAP NAP NAP NAP NAP NAP NAP 9/11/2024 NAP 9/23/2024 NAP NAP No
4.11 Property   1 800 Maine 20,932 14.0% 4/30/2028 BAE Systems, Inc 3,253 2.2% 7/31/2031 9/12/2024 NAP 9/10/2024 NAP NAP No
4.12 Property   1 The Anthem NAP NAP NAP NAP NAP NAP NAP 9/11/2024 NAP 9/25/2024 NAP NAP No
4.13 Property   1 Incanto NAP NAP NAP NAP NAP NAP NAP 9/11/2024 NAP 9/10/2024 NAP NAP No
4.14 Property   1 580 Water (Pier 4) NAP NAP NAP NAP NAP NAP NAP 9/11/2024 NAP 9/10/2024 NAP NAP No
4.15 Property   1 Marina NAP NAP NAP NAP NAP NAP NAP 9/4/2024 NAP 9/9/2024 NAP NAP No
5 Loan   1 The Lafayette Hotel NAP NAP NAP NAP NAP NAP NAP 6/9/2025 NAP 6/5/2025 6/5/2025 12% No
6 Loan 6 3 Wichita Falls Multifamily Portfolio                          
6.01 Property   1 Colony Park NAP NAP NAP NAP NAP NAP NAP 5/1/2025 NAP 4/24/2025 NAP NAP No
6.02 Property   1 Brentwood Timberlane NAP NAP NAP NAP NAP NAP NAP 5/1/2025 NAP 4/24/2025 NAP NAP Yes - AE
6.03 Property   1 Park Place NAP NAP NAP NAP NAP NAP NAP 5/28/2025 NAP 4/24/2025 NAP NAP Yes - AE
7 Loan 5, 8 1 Ridgedale Center 15,540 2.8% 1/31/2027 GAP/GAPKIDS/BABYGAP 13,765 2.4% 6/30/2026 2/19/2025 NAP 2/26/2025 NAP NAP No
8 Loan 6, 16, 17, D 2 Alabama Hotel 2 Pack Portfolio                          
8.01 Property   1 Hampton Inn & Suites - Montgomery NAP NAP NAP NAP NAP NAP NAP 4/9/2025 NAP 4/9/2025 NAP NAP No
8.02 Property   1 Homewood Suites - Montgomery NAP NAP NAP NAP NAP NAP NAP 4/9/2025 NAP 4/9/2025 NAP NAP No
9 Loan 6, 7 2 Briar Cove and Summerwind                          
9.01 Property   1 Summerwind NAP NAP NAP NAP NAP NAP NAP 6/10/2025 NAP 6/10/2025 NAP NAP No
9.02 Property   1 Briar Cove NAP NAP NAP NAP NAP NAP NAP 6/10/2025 NAP 6/10/2025 NAP NAP No
10 Loan 6 6 Dels Multifamily Portfolio 3.0                          
10.01 Property   1 White River Commons NAP NAP NAP NAP NAP NAP NAP 4/25/2025 NAP 4/25/2025 NAP NAP No
10.02 Property   1 Silo Studios NAP NAP NAP NAP NAP NAP NAP 4/25/2025 NAP 4/25/2025 NAP NAP No
10.03 Property   1 Blossom City Studios NAP NAP NAP NAP NAP NAP NAP 4/25/2025 NAP 4/25/2025 NAP NAP No
10.04 Property   1 The Orchard NAP NAP NAP NAP NAP NAP NAP 4/25/2025 NAP 4/25/2025 NAP NAP No
10.05 Property   1 Spring River Commons NAP NAP NAP NAP NAP NAP NAP 4/25/2025 NAP 4/25/2025 NAP NAP No
10.06 Property   1 Cadron Commons NAP NAP NAP NAP NAP NAP NAP 4/25/2025 NAP 4/25/2025 NAP NAP No
11 Loan 6 11 Fort Smith Multi Portfolio                          
11.01 Property   1 Ramsey Square Apartments NAP NAP NAP NAP NAP NAP NAP 6/12/2025 NAP 6/12/2025 NAP NAP No
11.02 Property   1 Mill Creek Apartments NAP NAP NAP NAP NAP NAP NAP 6/13/2025 NAP 6/13/2025 NAP NAP No
11.03 Property   1 The View Apartment NAP NAP NAP NAP NAP NAP NAP 6/12/2025 NAP 6/12/2025 NAP NAP No
11.04 Property   1 The Cottonwood Apartments NAP NAP NAP NAP NAP NAP NAP 6/13/2025 NAP 6/13/2025 NAP NAP No
11.05 Property   1 Cherry Tree Apartments NAP NAP NAP NAP NAP NAP NAP 6/13/2025 NAP 6/12/2025 NAP NAP No
11.06 Property   1 The Dogwood Apartments NAP NAP NAP NAP NAP NAP NAP 6/13/2025 NAP 6/13/2025 NAP NAP No
11.07 Property   1 Belle Grove Apartments NAP NAP NAP NAP NAP NAP NAP 6/11/2025 NAP 6/11/2025 NAP NAP No

 

 A-1-26 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Fourth Largest Tenant SF Fourth Largest Tenant % of NRA Fourth Largest Tenant Lease Expiration Date(4) Fifth Largest Tenant(2) Fifth Largest Tenant SF Fifth Largest Tenant % of NRA Fifth Largest Tenant Lease Expiration Date(4) Environmental Phase I Report Date Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%) Flood Zone
11.08 Property   1 The Grove Apartments NAP NAP NAP NAP NAP NAP NAP 6/12/2025 NAP 6/12/2025 NAP NAP No
11.09 Property   1 Magnolia Place Apartments NAP NAP NAP NAP NAP NAP NAP 6/1/2025 NAP 6/1/2025 NAP NAP No
11.1 Property   1 The Oak Apartments NAP NAP NAP NAP NAP NAP NAP 6/12/2025 NAP 6/12/2025 NAP NAP No
11.11 Property   1 The Azalea Apartments NAP NAP NAP NAP NAP NAP NAP 6/11/2025 NAP 6/1/2025 NAP NAP No
12 Loan 18, E 1 Country Club Center 7,004 10.9% 9/30/2031 ESJ Capital Partners LLC. 5,845 9.1% 3/31/2027 5/16/2025 NAP 5/19/2025 NAP NAP No
13 Loan   1 Louetta Central 8,400 4.7% 10/31/2028 Dollar Tree 8,000 4.4% 1/31/2033 6/4/2025 NAP 6/4/2025 NAP NAP No
14 Loan 5, 19, 20, F 1 Aman Hotel New York NAP NAP NAP NAP NAP NAP NAP 1/2/2025 NAP 1/3/2025 NAP NAP No
15 Loan   1 Sierra Vista Shopping Center 8,022 4.4% 9/30/2026 Samurai Grill 6,506 3.6% 4/30/2033 6/3/2025 NAP 6/3/2025 NAP NAP No
16 Loan 6, G 3 SLL Portfolio                          
16.01 Property   1 Live Oak Apartments NAP NAP NAP NAP NAP NAP NAP 5/8/2025 NAP 5/8/2025 NAP NAP No
16.02 Property   1 Lakewood Apartments NAP NAP NAP NAP NAP NAP NAP 5/8/2025 NAP 5/8/2025 NAP NAP No
16.03 Property   1 Vintage Grove Apartments NAP NAP NAP NAP NAP NAP NAP 5/8/2025 NAP 5/8/2025 NAP NAP No
17 Loan   1 Fairfield Inn Daytona Beach NAP NAP NAP NAP NAP NAP NAP 4/30/2025 NAP 4/30/2025 NAP NAP Yes - AH
18 Loan 5 1 The Roosevelt Hotel New Orleans NAP NAP NAP NAP NAP NAP NAP 2/13/2025 NAP 2/13/2025 NAP NAP No
19 Loan   1 Deer Park Manor NAP NAP NAP NAP NAP NAP NAP 5/1/2025 NAP 4/23/2025 NAP NAP No
20 Loan   1 TownePlace Suites Chattanooga South / East Ridge TN NAP NAP NAP NAP NAP NAP NAP 4/9/2025 NAP 4/9/2025 NAP NAP No
21 Loan 5, H 1 7 Penn Plaza 24,813 6.1% 3/31/2033 RWDSU 23,241 5.7% 2/28/2031 3/31/2025 NAP 3/31/2025 NAP NAP No
22 Loan   1 Snowville Flex Industrial Portfolio 7,775 6.6% 7/31/2027 Physicians Ambulance 7,775 6.6% 12/31/2025 4/11/2025 NAP 4/10/2025 NAP NAP No
23 Loan   1 Home2 Suites Lexington Park NAP NAP NAP NAP NAP NAP NAP 6/17/2025 NAP 6/17/2025 NAP NAP No
24 Loan 6 2 Cincinnati Self Storage Portfolio                          
24.01 Property   1 Hamilton County Property NAP NAP NAP NAP NAP NAP NAP 6/18/2025 NAP 6/18/2025 NAP NAP No
24.02 Property   1 Butler County Property NAP NAP NAP NAP NAP NAP NAP 6/18/2025 NAP 6/18/2025 NAP NAP No
25 Loan   1 Holiday Inn Roanoke Tanglewood NAP NAP NAP NAP NAP NAP NAP 5/1/2025 NAP 5/1/2025 NAP NAP No
26 Loan 6, I 3 North and South Carolina 3 Pack                          
26.01 Property   1 Harmony Hills NAP NAP NAP NAP NAP NAP NAP 3/24/2025 NAP 3/25/2025 NAP NAP No
26.02 Property   1 Bethpages Estates NAP NAP NAP NAP NAP NAP NAP 3/24/2025 NAP 3/25/2025 NAP NAP Yes - AE
26.03 Property   1 Howard Place NAP NAP NAP NAP NAP NAP NAP 3/24/2025 NAP 3/24/2025 NAP NAP No
27 Loan 21 1 BC Storage - Camillus NY NAP NAP NAP NAP NAP NAP NAP 4/23/2025 NAP 4/23/2025 NAP NAP No
28 Loan 5 1 150 Palmetto 7,951 7.2% 10/31/2026 Medify Air, Inc. 7,555 6.8% 12/31/2028 4/22/2025 NAP 4/22/2025 NAP NAP No
29 Loan 5 1 120 Palmetto 5,309 7.9% 7/31/2032 Gen II Fund Services 4,279 6.4% 4/30/2030 4/22/2025 NAP 4/22/2025 NAP NAP No
30 Loan J 1 Carlisle Plaza MHP NAP NAP NAP NAP NAP NAP NAP 12/3/2024 NAP 12/2/2024 NAP NAP No
31 Loan   1 126-130 Union Street NAP NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 5/20/2025 NAP NAP No
32 Loan K 1 Platos Cave Sheffield NAP NAP NAP NAP NAP NAP NAP 5/1/2025 NAP 5/1/2025 NAP NAP No
33 Loan L 1 424 Landfair Ave NAP NAP NAP NAP NAP NAP NAP 4/15/2025 NAP 4/15/2025 4/15/2025 15% No
34 Loan   1 Wild Rose Villas NAP NAP NAP NAP NAP NAP NAP 4/2/2025 NAP 4/2/2025 NAP NAP No
35 Loan 6 2 A-Safe Storage                          
35.01 Property   1 Pineville NAP NAP NAP NAP NAP NAP NAP 5/19/2025 NAP 5/19/2025 NAP NAP No
35.02 Property   1 Ball NAP NAP NAP NAP NAP NAP NAP 5/19/2025 NAP 5/19/2025 NAP NAP No
36 Loan   1 Ohio River Plaza 7,000 8.0% 1/31/2026 O'Reilly Auto Parts 6,000 6.9% 8/31/2028 4/14/2025 NAP 4/14/2025 NAP NAP Yes - AE
37 Loan M 1 Fair Hope Building 2,020 8.2% 2/28/2033 Formation Environmental LLC 1,552 6.3% 2/28/2030 7/3/2025 NAP 6/23/2025 6/12/2025 18% No
38 Loan   1 Grand Blanc Storage NAP NAP NAP NAP NAP NAP NAP 4/21/2025 NAP 5/14/2025 NAP NAP No
39 Loan N 1 6101 18th Avenue NAP NAP NAP NAP NAP NAP NAP 5/1/2025 NAP 5/1/2025 NAP NAP No
40 Loan O 1 Sherwood Manor MHP NAP NAP NAP NAP NAP NAP NAP 6/17/2025 NAP 10/28/2024 NAP NAP No

 

 A-1-27 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 ($) Upfront Replacement / PIP Reserve ($)
1 Loan 5, 6, 7, 9, 10, A 102 ILPT 2025 Portfolio           0 Springing 0 Springing 0
1.01 Property   1 996 Paragon Way Fee NAP NAP NAP NAP          
1.02 Property   1 91-399 Kauhi Fee NAP NAP NAP NAP          
1.03 Property   1 11224 Will Walker Road Fee NAP NAP NAP NAP          
1.04 Property   1 10450 Doral Boulevard Fee NAP NAP NAP NAP          
1.05 Property   1 1580, 1590 & 1600 Williams Road Fee NAP NAP NAP NAP          
1.06 Property   1 32150 Just Imagine Drive Fee NAP NAP NAP NAP          
1.07 Property   1 6850 Weber Boulevard Fee NAP NAP NAP NAP          
1.08 Property   1 1341 N. Clyde Morris Blvd. Fee NAP NAP NAP NAP          
1.09 Property   1 27200 SW 127th Avenue Fee NAP NAP NAP NAP          
1.1 Property   1 7410 Magi Road Fee NAP NAP NAP NAP          
1.11 Property   1 2375 East Newlands Road Fee NAP NAP NAP NAP          
1.12 Property   1 3800 Midlink Drive Fee NAP NAP NAP NAP          
1.13 Property   1 13509 Waterworks Street Fee NAP NAP NAP NAP          
1.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street Fee NAP NAP NAP NAP          
1.15 Property   1 91-141 Kalaeloa Fee NAP NAP NAP NAP          
1.16 Property   1 9860 West Buckeye Road Fee NAP NAP NAP NAP          
1.17 Property   1 125 North Troy Hill Road Fee NAP NAP NAP NAP          
1.18 Property   1 11900 Trolley Lane Fee NAP NAP NAP NAP          
1.19 Property   1 11501 Wilkinson Drive Fee NAP NAP NAP NAP          
1.2 Property   1 2300 North 33rd Avenue East Fee NAP NAP NAP NAP          
1.21 Property   1 5001 West Delbridge Street Fee NAP NAP NAP NAP          
1.22 Property   1 91-238 Kauhi Fee NAP NAP NAP NAP          
1.23 Property   1 1892 Anfield Road Fee NAP NAP NAP NAP          
1.24 Property   1 9215-9347 E Pendleton Pike Fee NAP NAP NAP NAP          
1.25 Property   1 955 Aeroplaza Drive Fee NAP NAP NAP NAP          
1.26 Property   1 3155 Grissom Parkway Fee NAP NAP NAP NAP          
1.27 Property   1 3502 Enterprise Avenue Fee NAP NAP NAP NAP          
1.28 Property   1 3870 Ronald Reagan Boulevard Fee NAP NAP NAP NAP          
1.29 Property   1 700 Marine Drive Fee NAP NAP NAP NAP          
1.3 Property   1 3245 Henry Road Fee NAP NAP NAP NAP          
1.31 Property   1 2701 S.W. 18TH Street Fee NAP NAP NAP NAP          
1.32 Property   1 2482 Century Drive Fee NAP NAP NAP NAP          
1.33 Property   1 158 West Yard Road Fee NAP NAP NAP NAP          
1.34 Property   1 55 Commerce Avenue Fee NAP NAP NAP NAP          
1.35 Property   1 1415 West Commerce Way Fee NAP NAP NAP NAP          
1.36 Property   1 1095 South 4800 West Fee NAP NAP NAP NAP          
1.37 Property   1 950 Bennett Road Fee NAP NAP NAP NAP          
1.38 Property   1 985 Kershaw Street Fee NAP NAP NAP NAP          
1.39 Property   1 1990 Hood Road Fee NAP NAP NAP NAP          
1.4 Property   1 17200 Manchac Park Lane Fee NAP NAP NAP NAP          
1.41 Property   1 7409 Magi Road Fee NAP NAP NAP NAP          
1.42 Property   1 91-329 Kauhi Fee NAP NAP NAP NAP          
1.43 Property   1 1985 International Way Fee NAP NAP NAP NAP          
1.44 Property   1 200 Orange Point Drive Fee NAP NAP NAP NAP          
1.45 Property   1 91-241 Kalaeloa Fee NAP NAP NAP NAP          
1.46 Property   1 2311 South Park Road Fee NAP NAP NAP NAP          
1.47 Property   1 2820 State Highway 31 Fee NAP NAP NAP NAP          
1.48 Property   1 8000 Mid America Blvd. Fee NAP NAP NAP NAP          
1.49 Property   1 14257 E. Easter Avenue Fee NAP NAP NAP NAP          
1.5 Property   1 91-080 Hanua Fee NAP NAP NAP NAP          
1.51 Property   1 3736 Salisbury Road Fee NAP NAP NAP NAP          
1.52 Property   1 91-027 Kaomi Loop Fee NAP NAP NAP NAP          
1.53 Property   1 150 Greenhorn Drive Fee NAP NAP NAP NAP          
1.54 Property   1 7130 Q Street Fee NAP NAP NAP NAP          
1.55 Property   1 235 Great Pond Road Fee NAP NAP NAP NAP          
1.56 Property   1 510 Production Avenue Fee NAP NAP NAP NAP          
1.57 Property   1 91-150 Kaomi Loop Fee NAP NAP NAP NAP          
1.58 Property   1 4501 Industrial Drive Fee NAP NAP NAP NAP          
1.59 Property   1 91-222 Olai Fee NAP NAP NAP NAP          
1.6 Property   1 2580 Technology Drive Fee NAP NAP NAP NAP          
1.61 Property   1 301 Commerce Drive Fee NAP NAP NAP NAP          
1.62 Property   1 590 Assembly Court Fee NAP NAP NAP NAP          
1.63 Property   1 7121 South Fifth Avenue Fee NAP NAP NAP NAP          
1.64 Property   1 91-250 Komohana Fee NAP NAP NAP NAP          
1.65 Property   1 91-220 Kalaeloa Fee NAP NAP NAP NAP          
1.66 Property   1 91-185 Kalaeloa Fee NAP NAP NAP NAP          
1.67 Property   1 91-300 Hanua Fee NAP NAP NAP NAP          
1.68 Property   1 5501 Providence Hill Drive Fee NAP NAP NAP NAP          
1.69 Property   1 91-259 Olai Fee NAP NAP NAP NAP          
1.7 Property   1 2 Tower Drive Fee NAP NAP NAP NAP          

 

 A-1-28 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 ($) Upfront Replacement / PIP Reserve ($)
1.71 Property   1 91-064 Kaomi Loop Fee NAP NAP NAP NAP          
1.72 Property   1 91-202 Kalaeloa Fee NAP NAP NAP NAP          
1.73 Property   1 2100 NW 82nd Avenue Fee NAP NAP NAP NAP          
1.74 Property   1 91-102 Kaomi Loop Fee NAP NAP NAP NAP          
1.75 Property   1 1230 West 171st Street Fee NAP NAP NAP NAP          
1.76 Property   1 91-400 Komohana Fee NAP NAP NAP NAP          
1.77 Property   1 91-265 Hanua Fee NAP NAP NAP NAP          
1.78 Property   1 91-255 Hanua Fee NAP NAP NAP NAP          
1.79 Property   1 1415 Industrial Drive Fee NAP NAP NAP NAP          
1.8 Property   1 209 South Bud Street Fee NAP NAP NAP NAP          
1.81 Property   1 91-110 Kaomi Loop Fee NAP NAP NAP NAP          
1.82 Property   1 3900 NE 6th Street Fee NAP NAP NAP NAP          
1.83 Property   1 91-218 Olai Fee NAP NAP NAP NAP          
1.84 Property   1 5795 Logistics Parkway Fee NAP NAP NAP NAP          
1.85 Property   1 91-210 Kauhi Fee NAP NAP NAP NAP          
1.86 Property   1 435 SE 70th Street Leasehold 9/30/2027 8, 5-year options and 1, 1-year option 30,205 Yes          
1.87 Property   1 2902 Gun Club Road Fee NAP NAP NAP NAP          
1.88 Property   1 91-210 Olai Fee NAP NAP NAP NAP          
1.89 Property   1 91-95 Hanua Fee NAP NAP NAP NAP          
1.9 Property   1 91-083 Hanua Fee NAP NAP NAP NAP          
1.91 Property   1 2401 Cram Avenue SE Fee NAP NAP NAP NAP          
1.92 Property   1 91-119 Olai Fee NAP NAP NAP NAP          
1.93 Property   1 3425 Maple Drive Fee NAP NAP NAP NAP          
1.94 Property   1 91-174 Olai Fee NAP NAP NAP NAP          
1.95 Property   1 5156 American Road Fee NAP NAP NAP NAP          
1.96 Property   1 91-252 Kauhi Fee NAP NAP NAP NAP          
1.97 Property   1 91-349 Kauhi Fee NAP NAP NAP NAP          
1.98 Property   1 91-175 Olai Fee NAP NAP NAP NAP          
1.99 Property   1 91-087 Hanua Fee NAP NAP NAP NAP          
1.100 Property   1 91-171 Olai Fee NAP NAP NAP NAP          
1.101 Property   1 91-410 Komohana Fee NAP NAP NAP NAP          
1.102 Property   1 91-416 Komohana Fee NAP NAP NAP NAP          
2 Loan 5, B 1 The Motto Fee NAP NAP NAP NAP 13,544 6,772 257,035 28,560 0
3 Loan 5 1 The Campus at Lawson Lane Fee NAP NAP NAP NAP 0 Springing 0 Springing 0
4 Loan 5, 6, 7, 11, 12, 13, 14, 15, C 15 The Wharf           0 Springing 0 Springing 0
4.01 Property   1 670-680 Maine Leasehold 4/24/2113 NAP 1 N          
4.02 Property   1 1000 Maine Leasehold 4/24/2113 NAP 1 N          
4.03 Property   1 Phase I Retail Leasehold 4/23/2064 (Fish Market); 4/24/2113 1, 49-year (Fish Market) 1 N          
4.04 Property   1 The Channel Leasehold 4/24/2113 NAP 1 N          
4.05 Property   1 Garage (Ph I) Leasehold 4/24/2113 NAP 1 N          
4.06 Property   1 Hyatt House Leasehold 4/24/2113 NAP 1 N          
4.07 Property   1 Phase II Retail Leasehold 4/24/2113 NAP 1 N          
4.08 Property   1 Garage (Ph II) Leasehold 4/24/2113 NAP 1 N          
4.09 Property   1 Canopy Leasehold 4/24/2113 NAP 1 N          
4.10 Property   1 The Tides Leasehold 4/24/2113 NAP 1 N          
4.11 Property   1 800 Maine Leasehold 4/24/2113 NAP 1 N          
4.12 Property   1 The Anthem Leasehold 4/24/2113 NAP 1 N          
4.13 Property   1 Incanto Leasehold 4/24/2113 NAP 1 N          
4.14 Property   1 580 Water (Pier 4) Leasehold 4/24/2113 NAP 1 N          
4.15 Property   1 Marina Leasehold 4/24/2113 NAP 1 N          
5 Loan   1 The Lafayette Hotel Fee NAP NAP NAP NAP 74,523 27,623 0 Springing 0
6 Loan 6 3 Wichita Falls Multifamily Portfolio           270,740 38,678 0 Springing 0
6.01 Property   1 Colony Park Fee NAP NAP NAP NAP          
6.02 Property   1 Brentwood Timberlane Fee NAP NAP NAP NAP          
6.03 Property   1 Park Place Fee NAP NAP NAP NAP          
7 Loan 5, 8 1 Ridgedale Center Fee NAP NAP NAP NAP 0 307,619 0 Springing 0
8 Loan 6, 16, 17, D 2 Alabama Hotel 2 Pack Portfolio           262,496 23,834 36,111 Springing 11,970
8.01 Property   1 Hampton Inn & Suites - Montgomery Fee NAP NAP NAP NAP          
8.02 Property   1 Homewood Suites - Montgomery Fee NAP NAP NAP NAP          
9 Loan 6, 7 2 Briar Cove and Summerwind           256,728 32,091 0 Springing 0
9.01 Property   1 Summerwind Fee NAP NAP NAP NAP          
9.02 Property   1 Briar Cove Fee NAP NAP NAP NAP          
10 Loan 6 6 Dels Multifamily Portfolio 3.0           55,298 8,617 20,336 20,336 0
10.01 Property   1 White River Commons Fee NAP NAP NAP NAP          
10.02 Property   1 Silo Studios Fee NAP NAP NAP NAP          
10.03 Property   1 Blossom City Studios Fee NAP NAP NAP NAP          
10.04 Property   1 The Orchard Fee NAP NAP NAP NAP          
10.05 Property   1 Spring River Commons Fee NAP NAP NAP NAP          
10.06 Property   1 Cadron Commons Fee NAP NAP NAP NAP          
11 Loan 6 11 Fort Smith Multi Portfolio           0 10,169 36,575 18,288 70,000
11.01 Property   1 Ramsey Square Apartments Fee NAP NAP NAP NAP          
11.02 Property   1 Mill Creek Apartments Fee NAP NAP NAP NAP          
11.03 Property   1 The View Apartment Fee NAP NAP NAP NAP          
11.04 Property   1 The Cottonwood Apartments Fee NAP NAP NAP NAP          
11.05 Property   1 Cherry Tree Apartments Fee NAP NAP NAP NAP          
11.06 Property   1 The Dogwood Apartments Fee NAP NAP NAP NAP          
11.07 Property   1 Belle Grove Apartments Fee NAP NAP NAP NAP          

 

 A-1-29 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 ($) Upfront Replacement / PIP Reserve ($)
11.08 Property   1 The Grove Apartments Fee NAP NAP NAP NAP          
11.09 Property   1 Magnolia Place Apartments Fee NAP NAP NAP NAP          
11.1 Property   1 The Oak Apartments Fee NAP NAP NAP NAP          
11.11 Property   1 The Azalea Apartments Fee NAP NAP NAP NAP          
12 Loan 18, E 1 Country Club Center Fee NAP NAP NAP NAP 83,512 27,837 0 Springing 12,906
13 Loan   1 Louetta Central Fee NAP NAP NAP NAP 214,360 26,795 0 Springing 200,000
14 Loan 5, 19, 20, F 1 Aman Hotel New York Fee NAP NAP NAP NAP 0 544,368 0 Springing 172,283
15 Loan   1 Sierra Vista Shopping Center Fee NAP NAP NAP NAP 65,835 16,459 0 Springing 58,458
16 Loan 6, G 3 SLL Portfolio           72,925 18,231 0 Springing 275,000
16.01 Property   1 Live Oak Apartments Fee NAP NAP NAP NAP          
16.02 Property   1 Lakewood Apartments Fee NAP NAP NAP NAP          
16.03 Property   1 Vintage Grove Apartments Fee NAP NAP NAP NAP          
17 Loan   1 Fairfield Inn Daytona Beach Fee NAP NAP NAP NAP 166,044 18,449 0 Springing 0
18 Loan 5 1 The Roosevelt Hotel New Orleans Fee/Leasehold 9/30/2049 None 322,055 No 0 Springing 0 Springing 0
19 Loan   1 Deer Park Manor Fee NAP NAP NAP NAP 46,187 15,395 52,630 4,785 0
20 Loan   1 TownePlace Suites Chattanooga South / East Ridge TN Fee NAP NAP NAP NAP 71,814 11,969 27,750 5,550 0
21 Loan 5, H 1 7 Penn Plaza Fee NAP NAP NAP NAP 0 Springing 0 Springing 6,761
22 Loan   1 Snowville Flex Industrial Portfolio Fee NAP NAP NAP NAP 17,317 17,317 0 Springing 0
23 Loan   1 Home2 Suites Lexington Park Fee NAP NAP NAP NAP 66,003 7,148 0 Springing 0
24 Loan 6 2 Cincinnati Self Storage Portfolio           6,027 6,027 10,935 1,562 0
24.01 Property   1 Hamilton County Property Fee NAP NAP NAP NAP          
24.02 Property   1 Butler County Property Fee NAP NAP NAP NAP          
25 Loan   1 Holiday Inn Roanoke Tanglewood Fee NAP NAP NAP NAP 8,445 8,445 63,814 5,318 0
26 Loan 6, I 3 North and South Carolina 3 Pack           30,947 4,421 12,131 4,044 0
26.01 Property   1 Harmony Hills Fee NAP NAP NAP NAP          
26.02 Property   1 Bethpages Estates Fee NAP NAP NAP NAP          
26.03 Property   1 Howard Place Fee NAP NAP NAP NAP          
27 Loan 21 1 BC Storage - Camillus NY Fee NAP NAP NAP NAP 116,547 14,568 0 Springing 0
28 Loan 5 1 150 Palmetto Fee NAP NAP NAP NAP 177,162 59,054 179,244 29,874 0
29 Loan 5 1 120 Palmetto Fee NAP NAP NAP NAP 97,653 32,551 154,812 25,802 0
30 Loan J 1 Carlisle Plaza MHP Fee NAP NAP NAP NAP 5,481 1,827 10,401 1,156 0
31 Loan   1 126-130 Union Street Fee NAP NAP NAP NAP 11,052 5,526 6,750 2,250 0
32 Loan K 1 Platos Cave Sheffield Fee NAP NAP NAP NAP 31,030 3,103 32,409 3,601 0
33 Loan L 1 424 Landfair Ave Fee NAP NAP NAP NAP 38,015 7,603 43,637 3,967 0
34 Loan   1 Wild Rose Villas Fee NAP NAP NAP NAP 83,782 8,378 44,733 5,592 0
35 Loan 6 2 A-Safe Storage           40,726 5,818 4,732 2,366 0
35.01 Property   1 Pineville Fee NAP NAP NAP NAP          
35.02 Property   1 Ball Fee NAP NAP NAP NAP          
36 Loan   1 Ohio River Plaza Fee NAP NAP NAP NAP 5,827 5,827 0 Springing 0
37 Loan M 1 Fair Hope Building Fee NAP NAP NAP NAP 35,722 5,954 0 Springing 62,750
38 Loan   1 Grand Blanc Storage Fee NAP NAP NAP NAP 33,996 2,972 2,257 1,128 50,000
39 Loan N 1 6101 18th Avenue Fee NAP NAP NAP NAP 9,738 9,738 0 Springing 144
40 Loan O 1 Sherwood Manor MHP Fee NAP NAP NAP NAP 4,102 684 2,442 488 3,325

 

 A-1-30 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

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 ($)
1 Loan 5, 6, 7, 9, 10, A 102 ILPT 2025 Portfolio Springing 0 0 Springing 0 0 0 0 0 2,476,942 Springing
1.01 Property   1 996 Paragon Way                      
1.02 Property   1 91-399 Kauhi                      
1.03 Property   1 11224 Will Walker Road                      
1.04 Property   1 10450 Doral Boulevard                      
1.05 Property   1 1580, 1590 & 1600 Williams Road                      
1.06 Property   1 32150 Just Imagine Drive                      
1.07 Property   1 6850 Weber Boulevard                      
1.08 Property   1 1341 N. Clyde Morris Blvd.                      
1.09 Property   1 27200 SW 127th Avenue                      
1.1 Property   1 7410 Magi Road                      
1.11 Property   1 2375 East Newlands Road                      
1.12 Property   1 3800 Midlink Drive                      
1.13 Property   1 13509 Waterworks Street                      
1.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street                      
1.15 Property   1 91-141 Kalaeloa                      
1.16 Property   1 9860 West Buckeye Road                      
1.17 Property   1 125 North Troy Hill Road                      
1.18 Property   1 11900 Trolley Lane                      
1.19 Property   1 11501 Wilkinson Drive                      
1.2 Property   1 2300 North 33rd Avenue East                      
1.21 Property   1 5001 West Delbridge Street                      
1.22 Property   1 91-238 Kauhi                      
1.23 Property   1 1892 Anfield Road                      
1.24 Property   1 9215-9347 E Pendleton Pike                      
1.25 Property   1 955 Aeroplaza Drive                      
1.26 Property   1 3155 Grissom Parkway                      
1.27 Property   1 3502 Enterprise Avenue                      
1.28 Property   1 3870 Ronald Reagan Boulevard                      
1.29 Property   1 700 Marine Drive                      
1.3 Property   1 3245 Henry Road                      
1.31 Property   1 2701 S.W. 18TH Street                      
1.32 Property   1 2482 Century Drive                      
1.33 Property   1 158 West Yard Road                      
1.34 Property   1 55 Commerce Avenue                      
1.35 Property   1 1415 West Commerce Way                      
1.36 Property   1 1095 South 4800 West                      
1.37 Property   1 950 Bennett Road                      
1.38 Property   1 985 Kershaw Street                      
1.39 Property   1 1990 Hood Road                      
1.4 Property   1 17200 Manchac Park Lane                      
1.41 Property   1 7409 Magi Road                      
1.42 Property   1 91-329 Kauhi                      
1.43 Property   1 1985 International Way                      
1.44 Property   1 200 Orange Point Drive                      
1.45 Property   1 91-241 Kalaeloa                      
1.46 Property   1 2311 South Park Road                      
1.47 Property   1 2820 State Highway 31                      
1.48 Property   1 8000 Mid America Blvd.                      
1.49 Property   1 14257 E. Easter Avenue                      
1.5 Property   1 91-080 Hanua                      
1.51 Property   1 3736 Salisbury Road                      
1.52 Property   1 91-027 Kaomi Loop                      
1.53 Property   1 150 Greenhorn Drive                      
1.54 Property   1 7130 Q Street                      
1.55 Property   1 235 Great Pond Road                      
1.56 Property   1 510 Production Avenue                      
1.57 Property   1 91-150 Kaomi Loop                      
1.58 Property   1 4501 Industrial Drive                      
1.59 Property   1 91-222 Olai                      
1.6 Property   1 2580 Technology Drive                      
1.61 Property   1 301 Commerce Drive                      
1.62 Property   1 590 Assembly Court                      
1.63 Property   1 7121 South Fifth Avenue                      
1.64 Property   1 91-250 Komohana                      
1.65 Property   1 91-220 Kalaeloa                      
1.66 Property   1 91-185 Kalaeloa                      
1.67 Property   1 91-300 Hanua                      
1.68 Property   1 5501 Providence Hill Drive                      
1.69 Property   1 91-259 Olai                      
1.7 Property   1 2 Tower Drive                      

 

 A-1-31 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

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 ($)
1.71 Property   1 91-064 Kaomi Loop                      
1.72 Property   1 91-202 Kalaeloa                      
1.73 Property   1 2100 NW 82nd Avenue                      
1.74 Property   1 91-102 Kaomi Loop                      
1.75 Property   1 1230 West 171st Street                      
1.76 Property   1 91-400 Komohana                      
1.77 Property   1 91-265 Hanua                      
1.78 Property   1 91-255 Hanua                      
1.79 Property   1 1415 Industrial Drive                      
1.8 Property   1 209 South Bud Street                      
1.81 Property   1 91-110 Kaomi Loop                      
1.82 Property   1 3900 NE 6th Street                      
1.83 Property   1 91-218 Olai                      
1.84 Property   1 5795 Logistics Parkway                      
1.85 Property   1 91-210 Kauhi                      
1.86 Property   1 435 SE 70th Street                      
1.87 Property   1 2902 Gun Club Road                      
1.88 Property   1 91-210 Olai                      
1.89 Property   1 91-95 Hanua                      
1.9 Property   1 91-083 Hanua                      
1.91 Property   1 2401 Cram Avenue SE                      
1.92 Property   1 91-119 Olai                      
1.93 Property   1 3425 Maple Drive                      
1.94 Property   1 91-174 Olai                      
1.95 Property   1 5156 American Road                      
1.96 Property   1 91-252 Kauhi                      
1.97 Property   1 91-349 Kauhi                      
1.98 Property   1 91-175 Olai                      
1.99 Property   1 91-087 Hanua                      
1.100 Property   1 91-171 Olai                      
1.101 Property   1 91-410 Komohana                      
1.102 Property   1 91-416 Komohana                      
2 Loan 5, B 1 The Motto 5,500 0 0 0 0 0 0 0 0 349,509 0
3 Loan 5 1 The Campus at Lawson Lane Springing 131,547 0 Springing 986,601 0 0 0 0 0 0
4 Loan 5, 6, 7, 11, 12, 13, 14, 15, C 15 The Wharf Springing 0 18,758,819 Springing 0 0 0 0 0 26,973,955 Springing
4.01 Property   1 670-680 Maine                      
4.02 Property   1 1000 Maine                      
4.03 Property   1 Phase I Retail                      
4.04 Property   1 The Channel                      
4.05 Property   1 Garage (Ph I)                      
4.06 Property   1 Hyatt House                      
4.07 Property   1 Phase II Retail                      
4.08 Property   1 Garage (Ph II)                      
4.09 Property   1 Canopy                      
4.10 Property   1 The Tides                      
4.11 Property   1 800 Maine                      
4.12 Property   1 The Anthem                      
4.13 Property   1 Incanto                      
4.14 Property   1 580 Water (Pier 4)                      
4.15 Property   1 Marina                      
5 Loan   1 The Lafayette Hotel Springing 0 0 0 0 0 0 0 0 0 0
6 Loan 6 3 Wichita Falls Multifamily Portfolio 12,250 0 0 0 0 0 0 0 610,063 0 0
6.01 Property   1 Colony Park                      
6.02 Property   1 Brentwood Timberlane                      
6.03 Property   1 Park Place                      
7 Loan 5, 8 1 Ridgedale Center 11,718 281,237 2,782,540 46,873 1,124,948 0 0 0 0 527,683 Springing
8 Loan 6, 16, 17, D 2 Alabama Hotel 2 Pack Portfolio 4.0% of Gross Income 0 0 0 0 0 0 0 0 2,300,000 60,000
8.01 Property   1 Hampton Inn & Suites - Montgomery                      
8.02 Property   1 Homewood Suites - Montgomery                      
9 Loan 6, 7 2 Briar Cove and Summerwind 5,000 0 0 0 0 0 0 0 0 162,000 0
9.01 Property   1 Summerwind                      
9.02 Property   1 Briar Cove                      
10 Loan 6 6 Dels Multifamily Portfolio 3.0 7,938 0 0 0 0 0 0 0 49,063 0 0
10.01 Property   1 White River Commons                      
10.02 Property   1 Silo Studios                      
10.03 Property   1 Blossom City Studios                      
10.04 Property   1 The Orchard                      
10.05 Property   1 Spring River Commons                      
10.06 Property   1 Cadron Commons                      
11 Loan 6 11 Fort Smith Multi Portfolio 9,500 0 0 0 0 0 0 0 92,656 0 0
11.01 Property   1 Ramsey Square Apartments                      
11.02 Property   1 Mill Creek Apartments                      
11.03 Property   1 The View Apartment                      
11.04 Property   1 The Cottonwood Apartments                      
11.05 Property   1 Cherry Tree Apartments                      
11.06 Property   1 The Dogwood Apartments                      
11.07 Property   1 Belle Grove Apartments                      

 

 A-1-32 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

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 ($)
11.08 Property   1 The Grove Apartments                      
11.09 Property   1 Magnolia Place Apartments                      
11.1 Property   1 The Oak Apartments                      
11.11 Property   1 The Azalea Apartments                      
12 Loan 18, E 1 Country Club Center 1,076 0 8,066 8,066 0 0 0 0 0 30,000 0
13 Loan   1 Louetta Central 2,150 0 500,000 Springing 500,000 0 0 0 3,750 0 0
14 Loan 5, 19, 20, F 1 Aman Hotel New York 2.0% of Gross Rents 0 0 0 0 0 0 0 0 18,582,531 Springing
15 Loan   1 Sierra Vista Shopping Center 2,281 0 1,000,000 Springing 500,000 0 0 0 0 13,311 0
16 Loan 6, G 3 SLL Portfolio 4,664 0 0 0 0 0 0 0 94,250 0 0
16.01 Property   1 Live Oak Apartments                      
16.02 Property   1 Lakewood Apartments                      
16.03 Property   1 Vintage Grove Apartments                      
17 Loan   1 Fairfield Inn Daytona Beach 18,306 0 0 0 0 0 0 0 0 0 0
18 Loan 5 1 The Roosevelt Hotel New Orleans Springing 0 0 0 0 0 0 0 0 322,055 Springing
19 Loan   1 Deer Park Manor 2,417 0 0 0 0 0 0 0 10,782 0 0
20 Loan   1 TownePlace Suites Chattanooga South / East Ridge TN 9,750 0 0 0 0 0 0 0 0 0 Springing
21 Loan 5, H 1 7 Penn Plaza 6,761 0 0 Springing 0 0 0 0 0 1,568,551 0
22 Loan   1 Snowville Flex Industrial Portfolio 3,146 0 250,000 4,916 0 0 0 0 0 615,000 0
23 Loan   1 Home2 Suites Lexington Park 10,556 0 0 0 0 0 0 0 0 11,025 0
24 Loan 6 2 Cincinnati Self Storage Portfolio 1,533 36,786 0 0 0 0 0 0 70,438 0 0
24.01 Property   1 Hamilton County Property                      
24.02 Property   1 Butler County Property                      
25 Loan   1 Holiday Inn Roanoke Tanglewood 12,756 0 0 0 0 0 0 0 25,000 0 0
26 Loan 6, I 3 North and South Carolina 3 Pack 783 0 0 0 0 0 0 0 54,300 0 0
26.01 Property   1 Harmony Hills                      
26.02 Property   1 Bethpages Estates                      
26.03 Property   1 Howard Place                      
27 Loan 21 1 BC Storage - Camillus NY 833 20,003 0 0 0 0 0 0 1,063 0 0
28 Loan 5 1 150 Palmetto 1,850 0 650,000 9,246 0 0 0 0 0 125,844 0
29 Loan 5 1 120 Palmetto 1,545 0 350,000 5,566 0 0 0 0 0 1,493,055 0
30 Loan J 1 Carlisle Plaza MHP 325 0 0 0 0 0 0 0 26,840 0 0
31 Loan   1 126-130 Union Street 269 0 0 0 0 0 0 0 1,125 4,688 0
32 Loan K 1 Platos Cave Sheffield 3,125 0 0 0 0 0 0 0 9,500 5,300 0
33 Loan L 1 424 Landfair Ave 333 0 0 0 0 0 0 0 38,938 0 0
34 Loan   1 Wild Rose Villas 1,250 0 0 0 0 0 0 0 0 0 0
35 Loan 6 2 A-Safe Storage 647 23,276 0 0 0 0 0 0 0 0 0
35.01 Property   1 Pineville                      
35.02 Property   1 Ball                      
36 Loan   1 Ohio River Plaza 1,092 13,106 100,000 10,922 100,000 0 0 0 105,500 125,000 Springing
37 Loan M 1 Fair Hope Building 510 0 0 2,100 0 0 0 0 0 18,764 0
38 Loan   1 Grand Blanc Storage 343 0 0 0 0 0 0 0 0 0 0
39 Loan N 1 6101 18th Avenue 144 5,175 958 958 34,500 0 0 0 0 0 0
40 Loan O 1 Sherwood Manor MHP 142 0 0 0 0 0 0 0 13,915 0 0

 

 A-1-33 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Other Reserve Description Other Reserve Cap ($) Holdback/ Earnout Amount ($) Holdback/ Earnout Description
1 Loan 5, 6, 7, 9, 10, A 102 ILPT 2025 Portfolio Ground Lease Reserve (Monthly: Springing), Unfunded Obligations Reserve (Upfront: 2,476,941.61) 0 0 NAP
1.01 Property   1 996 Paragon Way        
1.02 Property   1 91-399 Kauhi        
1.03 Property   1 11224 Will Walker Road        
1.04 Property   1 10450 Doral Boulevard        
1.05 Property   1 1580, 1590 & 1600 Williams Road        
1.06 Property   1 32150 Just Imagine Drive        
1.07 Property   1 6850 Weber Boulevard        
1.08 Property   1 1341 N. Clyde Morris Blvd.        
1.09 Property   1 27200 SW 127th Avenue        
1.1 Property   1 7410 Magi Road        
1.11 Property   1 2375 East Newlands Road        
1.12 Property   1 3800 Midlink Drive        
1.13 Property   1 13509 Waterworks Street        
1.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street        
1.15 Property   1 91-141 Kalaeloa        
1.16 Property   1 9860 West Buckeye Road        
1.17 Property   1 125 North Troy Hill Road        
1.18 Property   1 11900 Trolley Lane        
1.19 Property   1 11501 Wilkinson Drive        
1.2 Property   1 2300 North 33rd Avenue East        
1.21 Property   1 5001 West Delbridge Street        
1.22 Property   1 91-238 Kauhi        
1.23 Property   1 1892 Anfield Road        
1.24 Property   1 9215-9347 E Pendleton Pike        
1.25 Property   1 955 Aeroplaza Drive        
1.26 Property   1 3155 Grissom Parkway        
1.27 Property   1 3502 Enterprise Avenue        
1.28 Property   1 3870 Ronald Reagan Boulevard        
1.29 Property   1 700 Marine Drive        
1.3 Property   1 3245 Henry Road        
1.31 Property   1 2701 S.W. 18TH Street        
1.32 Property   1 2482 Century Drive        
1.33 Property   1 158 West Yard Road        
1.34 Property   1 55 Commerce Avenue        
1.35 Property   1 1415 West Commerce Way        
1.36 Property   1 1095 South 4800 West        
1.37 Property   1 950 Bennett Road        
1.38 Property   1 985 Kershaw Street        
1.39 Property   1 1990 Hood Road        
1.4 Property   1 17200 Manchac Park Lane        
1.41 Property   1 7409 Magi Road        
1.42 Property   1 91-329 Kauhi        
1.43 Property   1 1985 International Way        
1.44 Property   1 200 Orange Point Drive        
1.45 Property   1 91-241 Kalaeloa        
1.46 Property   1 2311 South Park Road        
1.47 Property   1 2820 State Highway 31        
1.48 Property   1 8000 Mid America Blvd.        
1.49 Property   1 14257 E. Easter Avenue        
1.5 Property   1 91-080 Hanua        
1.51 Property   1 3736 Salisbury Road        
1.52 Property   1 91-027 Kaomi Loop        
1.53 Property   1 150 Greenhorn Drive        
1.54 Property   1 7130 Q Street        
1.55 Property   1 235 Great Pond Road        
1.56 Property   1 510 Production Avenue        
1.57 Property   1 91-150 Kaomi Loop        
1.58 Property   1 4501 Industrial Drive        
1.59 Property   1 91-222 Olai        
1.6 Property   1 2580 Technology Drive        
1.61 Property   1 301 Commerce Drive        
1.62 Property   1 590 Assembly Court        
1.63 Property   1 7121 South Fifth Avenue        
1.64 Property   1 91-250 Komohana        
1.65 Property   1 91-220 Kalaeloa        
1.66 Property   1 91-185 Kalaeloa        
1.67 Property   1 91-300 Hanua        
1.68 Property   1 5501 Providence Hill Drive        
1.69 Property   1 91-259 Olai        
1.7 Property   1 2 Tower Drive        

 

 A-1-34 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Other Reserve Description Other Reserve Cap ($) Holdback/ Earnout Amount ($) Holdback/ Earnout Description
1.71 Property   1 91-064 Kaomi Loop        
1.72 Property   1 91-202 Kalaeloa        
1.73 Property   1 2100 NW 82nd Avenue        
1.74 Property   1 91-102 Kaomi Loop        
1.75 Property   1 1230 West 171st Street        
1.76 Property   1 91-400 Komohana        
1.77 Property   1 91-265 Hanua        
1.78 Property   1 91-255 Hanua        
1.79 Property   1 1415 Industrial Drive        
1.8 Property   1 209 South Bud Street        
1.81 Property   1 91-110 Kaomi Loop        
1.82 Property   1 3900 NE 6th Street        
1.83 Property   1 91-218 Olai        
1.84 Property   1 5795 Logistics Parkway        
1.85 Property   1 91-210 Kauhi        
1.86 Property   1 435 SE 70th Street        
1.87 Property   1 2902 Gun Club Road        
1.88 Property   1 91-210 Olai        
1.89 Property   1 91-95 Hanua        
1.9 Property   1 91-083 Hanua        
1.91 Property   1 2401 Cram Avenue SE        
1.92 Property   1 91-119 Olai        
1.93 Property   1 3425 Maple Drive        
1.94 Property   1 91-174 Olai        
1.95 Property   1 5156 American Road        
1.96 Property   1 91-252 Kauhi        
1.97 Property   1 91-349 Kauhi        
1.98 Property   1 91-175 Olai        
1.99 Property   1 91-087 Hanua        
1.100 Property   1 91-171 Olai        
1.101 Property   1 91-410 Komohana        
1.102 Property   1 91-416 Komohana        
2 Loan 5, B 1 The Motto Parking Escrow ($62,500); Rent Concession Funds ($287,008.50) 0 0 NAP
3 Loan 5 1 The Campus at Lawson Lane NAP 0 0 NAP
4 Loan 5, 6, 7, 11, 12, 13, 14, 15, C 15 The Wharf Rent Concession Reserve (Upfront:$26,973,955); FF&E Reserve (Monthly: Springing) 0 0 NAP
4.01 Property   1 670-680 Maine        
4.02 Property   1 1000 Maine        
4.03 Property   1 Phase I Retail        
4.04 Property   1 The Channel        
4.05 Property   1 Garage (Ph I)        
4.06 Property   1 Hyatt House        
4.07 Property   1 Phase II Retail        
4.08 Property   1 Garage (Ph II)        
4.09 Property   1 Canopy        
4.10 Property   1 The Tides        
4.11 Property   1 800 Maine        
4.12 Property   1 The Anthem        
4.13 Property   1 Incanto        
4.14 Property   1 580 Water (Pier 4)        
4.15 Property   1 Marina        
5 Loan   1 The Lafayette Hotel NAP 0 0 NAP
6 Loan 6 3 Wichita Falls Multifamily Portfolio   0 0 NAP
6.01 Property   1 Colony Park        
6.02 Property   1 Brentwood Timberlane        
6.03 Property   1 Park Place        
7 Loan 5, 8 1 Ridgedale Center Gap Rent Reserve ($527,683.22); Anchor Tenant Reserve Funds (Monthly: Springing) 0 0 NAP
8 Loan 6, 16, 17, D 2 Alabama Hotel 2 Pack Portfolio PIP Reserve 0 0 NAP
8.01 Property   1 Hampton Inn & Suites - Montgomery        
8.02 Property   1 Homewood Suites - Montgomery        
9 Loan 6, 7 2 Briar Cove and Summerwind Parking Lot Funds 0 0 NAP
9.01 Property   1 Summerwind        
9.02 Property   1 Briar Cove        
10 Loan 6 6 Dels Multifamily Portfolio 3.0 NAP 0 0 NAP
10.01 Property   1 White River Commons        
10.02 Property   1 Silo Studios        
10.03 Property   1 Blossom City Studios        
10.04 Property   1 The Orchard        
10.05 Property   1 Spring River Commons        
10.06 Property   1 Cadron Commons        
11 Loan 6 11 Fort Smith Multi Portfolio NAP 0 0 NAP
11.01 Property   1 Ramsey Square Apartments        
11.02 Property   1 Mill Creek Apartments        
11.03 Property   1 The View Apartment        
11.04 Property   1 The Cottonwood Apartments        
11.05 Property   1 Cherry Tree Apartments        
11.06 Property   1 The Dogwood Apartments        
11.07 Property   1 Belle Grove Apartments        

 

 A-1-35 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Other Reserve Description Other Reserve Cap ($) Holdback/ Earnout Amount ($) Holdback/ Earnout Description
11.08 Property   1 The Grove Apartments        
11.09 Property   1 Magnolia Place Apartments        
11.1 Property   1 The Oak Apartments        
11.11 Property   1 The Azalea Apartments        
12 Loan 18, E 1 Country Club Center Outstanding TI Reserve 0 0 NAP
13 Loan   1 Louetta Central NAP 0 0 NAP
14 Loan 5, 19, 20, F 1 Aman Hotel New York Condominium Reserve (Upfront: $330,773.76; Monthly: Springing); Remaining ICAP Items Reserve (Upfront: $422,978.00); ICAP Reserve (Upfront: $6,675,006.00); RE Tax Installment Reserve
(Upfront: $11,153,772.92)
0 0 NAP
15 Loan   1 Sierra Vista Shopping Center Unfunded Obligations Reserve 0 0 NAP
16 Loan 6, G 3 SLL Portfolio NAP 0 0 NAP
16.01 Property   1 Live Oak Apartments        
16.02 Property   1 Lakewood Apartments        
16.03 Property   1 Vintage Grove Apartments        
17 Loan   1 Fairfield Inn Daytona Beach NAP 0 0 NAP
18 Loan 5 1 The Roosevelt Hotel New Orleans Ground Subleases Reserve (Upfront: $322,055); PIP Reserve Funds (Springing) 0 0 NAP
19 Loan   1 Deer Park Manor NAP 0 0 NAP
20 Loan   1 TownePlace Suites Chattanooga South / East Ridge TN PIP Funds 0 0 NAP
21 Loan 5, H 1 7 Penn Plaza Free Rent Reserve (Upfront: $1,214,675.76), Outstanding TI Reserve (Upfront: $353,875) 0 0 NAP
22 Loan   1 Snowville Flex Industrial Portfolio Roof Replacement Reserve Funds 0 0 NAP
23 Loan   1 Home2 Suites Lexington Park PIP Reserve 0 0 NAP
24 Loan 6 2 Cincinnati Self Storage Portfolio NAP 0 0 NAP
24.01 Property   1 Hamilton County Property        
24.02 Property   1 Butler County Property        
25 Loan   1 Holiday Inn Roanoke Tanglewood NAP 0 0 NAP
26 Loan 6, I 3 North and South Carolina 3 Pack NAP 0 0 NAP
26.01 Property   1 Harmony Hills        
26.02 Property   1 Bethpages Estates        
26.03 Property   1 Howard Place        
27 Loan 21 1 BC Storage - Camillus NY NAP 0 0 NAP
28 Loan 5 1 150 Palmetto Existing TI/LC Reserve Funds ($59,853.00), Rent Concession Reserve Funds ($65,991.00) 0 0 NAP
29 Loan 5 1 120 Palmetto Existing TI/LC Reserve Funds ($1,005,941), Rent Concession Reserve Funds ($487,114) 0 0 NAP
30 Loan J 1 Carlisle Plaza MHP NAP 0 0 NAP
31 Loan   1 126-130 Union Street Code Violation Reserve Funds 0 0 NAP
32 Loan K 1 Platos Cave Sheffield Radon Mitigation 0 0 NAP
33 Loan L 1 424 Landfair Ave NAP 0 0 NAP
34 Loan   1 Wild Rose Villas NAP 0 0 NAP
35 Loan 6 2 A-Safe Storage NAP 0 0 NAP
35.01 Property   1 Pineville        
35.02 Property   1 Ball        
36 Loan   1 Ohio River Plaza Environmental Reserve ($125,000); Bealls Rollover Reserve (Springing) 0 0 NAP
37 Loan M 1 Fair Hope Building Free Rent Reserve 0 0 NAP
38 Loan   1 Grand Blanc Storage NAP 0 0 NAP
39 Loan N 1 6101 18th Avenue NAP 0 0 NAP
40 Loan O 1 Sherwood Manor MHP NAP 0 0 NAP

 

 A-1-36 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Lockbox Type Cash Management Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)  Tenant Specific Excess Cash Trap Trigger (Y/N)  Pari Passu (Y/N) Pari Passu in Trust Controlling (Y/N) 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 ($)
1 Loan 5, 6, 7, 9, 10, A 102 ILPT 2025 Portfolio Hard Springing Yes No Yes No 64,000,000 683,200,000 3,103,098.94
1.01 Property   1 996 Paragon Way                  
1.02 Property   1 91-399 Kauhi                  
1.03 Property   1 11224 Will Walker Road                  
1.04 Property   1 10450 Doral Boulevard                  
1.05 Property   1 1580, 1590 & 1600 Williams Road                  
1.06 Property   1 32150 Just Imagine Drive                  
1.07 Property   1 6850 Weber Boulevard                  
1.08 Property   1 1341 N. Clyde Morris Blvd.                  
1.09 Property   1 27200 SW 127th Avenue                  
1.1 Property   1 7410 Magi Road                  
1.11 Property   1 2375 East Newlands Road                  
1.12 Property   1 3800 Midlink Drive                  
1.13 Property   1 13509 Waterworks Street                  
1.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street                  
1.15 Property   1 91-141 Kalaeloa                  
1.16 Property   1 9860 West Buckeye Road                  
1.17 Property   1 125 North Troy Hill Road                  
1.18 Property   1 11900 Trolley Lane                  
1.19 Property   1 11501 Wilkinson Drive                  
1.2 Property   1 2300 North 33rd Avenue East                  
1.21 Property   1 5001 West Delbridge Street                  
1.22 Property   1 91-238 Kauhi                  
1.23 Property   1 1892 Anfield Road                  
1.24 Property   1 9215-9347 E Pendleton Pike                  
1.25 Property   1 955 Aeroplaza Drive                  
1.26 Property   1 3155 Grissom Parkway                  
1.27 Property   1 3502 Enterprise Avenue                  
1.28 Property   1 3870 Ronald Reagan Boulevard                  
1.29 Property   1 700 Marine Drive                  
1.3 Property   1 3245 Henry Road                  
1.31 Property   1 2701 S.W. 18TH Street                  
1.32 Property   1 2482 Century Drive                  
1.33 Property   1 158 West Yard Road                  
1.34 Property   1 55 Commerce Avenue                  
1.35 Property   1 1415 West Commerce Way                  
1.36 Property   1 1095 South 4800 West                  
1.37 Property   1 950 Bennett Road                  
1.38 Property   1 985 Kershaw Street                  
1.39 Property   1 1990 Hood Road                  
1.4 Property   1 17200 Manchac Park Lane                  
1.41 Property   1 7409 Magi Road                  
1.42 Property   1 91-329 Kauhi                  
1.43 Property   1 1985 International Way                  
1.44 Property   1 200 Orange Point Drive                  
1.45 Property   1 91-241 Kalaeloa                  
1.46 Property   1 2311 South Park Road                  
1.47 Property   1 2820 State Highway 31                  
1.48 Property   1 8000 Mid America Blvd.                  
1.49 Property   1 14257 E. Easter Avenue                  
1.5 Property   1 91-080 Hanua                  
1.51 Property   1 3736 Salisbury Road                  
1.52 Property   1 91-027 Kaomi Loop                  
1.53 Property   1 150 Greenhorn Drive                  
1.54 Property   1 7130 Q Street                  
1.55 Property   1 235 Great Pond Road                  
1.56 Property   1 510 Production Avenue                  
1.57 Property   1 91-150 Kaomi Loop                  
1.58 Property   1 4501 Industrial Drive                  
1.59 Property   1 91-222 Olai                  
1.6 Property   1 2580 Technology Drive                  
1.61 Property   1 301 Commerce Drive                  
1.62 Property   1 590 Assembly Court                  
1.63 Property   1 7121 South Fifth Avenue                  
1.64 Property   1 91-250 Komohana                  
1.65 Property   1 91-220 Kalaeloa                  
1.66 Property   1 91-185 Kalaeloa                  
1.67 Property   1 91-300 Hanua                  
1.68 Property   1 5501 Providence Hill Drive                  
1.69 Property   1 91-259 Olai                  
1.7 Property   1 2 Tower Drive                  

 

 A-1-37 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Lockbox Type Cash Management Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)  Tenant Specific Excess Cash Trap Trigger (Y/N)  Pari Passu (Y/N) Pari Passu in Trust Controlling (Y/N) 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 ($)
1.71 Property   1 91-064 Kaomi Loop                  
1.72 Property   1 91-202 Kalaeloa                  
1.73 Property   1 2100 NW 82nd Avenue                  
1.74 Property   1 91-102 Kaomi Loop                  
1.75 Property   1 1230 West 171st Street                  
1.76 Property   1 91-400 Komohana                  
1.77 Property   1 91-265 Hanua                  
1.78 Property   1 91-255 Hanua                  
1.79 Property   1 1415 Industrial Drive                  
1.8 Property   1 209 South Bud Street                  
1.81 Property   1 91-110 Kaomi Loop                  
1.82 Property   1 3900 NE 6th Street                  
1.83 Property   1 91-218 Olai                  
1.84 Property   1 5795 Logistics Parkway                  
1.85 Property   1 91-210 Kauhi                  
1.86 Property   1 435 SE 70th Street                  
1.87 Property   1 2902 Gun Club Road                  
1.88 Property   1 91-210 Olai                  
1.89 Property   1 91-95 Hanua                  
1.9 Property   1 91-083 Hanua                  
1.91 Property   1 2401 Cram Avenue SE                  
1.92 Property   1 91-119 Olai                  
1.93 Property   1 3425 Maple Drive                  
1.94 Property   1 91-174 Olai                  
1.95 Property   1 5156 American Road                  
1.96 Property   1 91-252 Kauhi                  
1.97 Property   1 91-349 Kauhi                  
1.98 Property   1 91-175 Olai                  
1.99 Property   1 91-087 Hanua                  
1.100 Property   1 91-171 Olai                  
1.101 Property   1 91-410 Komohana                  
1.102 Property   1 91-416 Komohana                  
2 Loan 5, B 1 The Motto Soft Springing Yes No Yes Yes 60,000,000 36,000,000 168,508.34
3 Loan 5 1 The Campus at Lawson Lane Hard Springing Yes Yes Yes No 45,500,000 24,500,000 110,270.13
4 Loan 5, 6, 7, 11, 12, 13, 14, 15, C 15 The Wharf Hard (Office and Retail); Soft (Remaining Collateral) Springing Yes Yes Yes No 41,000,000 677,600,000 3,113,798.43
4.01 Property   1 670-680 Maine                  
4.02 Property   1 1000 Maine                  
4.03 Property   1 Phase I Retail                  
4.04 Property   1 The Channel                  
4.05 Property   1 Garage (Ph I)                  
4.06 Property   1 Hyatt House                  
4.07 Property   1 Phase II Retail                  
4.08 Property   1 Garage (Ph II)                  
4.09 Property   1 Canopy                  
4.10 Property   1 The Tides                  
4.11 Property   1 800 Maine                  
4.12 Property   1 The Anthem                  
4.13 Property   1 Incanto                  
4.14 Property   1 580 Water (Pier 4)                  
4.15 Property   1 Marina                  
5 Loan   1 The Lafayette Hotel Hard Springing Yes No No NAP NAP NAP NAP
6 Loan 6 3 Wichita Falls Multifamily Portfolio Soft Springing Yes No No No NAP NAP NAP
6.01 Property   1 Colony Park                  
6.02 Property   1 Brentwood Timberlane                  
6.03 Property   1 Park Place                  
7 Loan 5, 8 1 Ridgedale Center Hard In Place Yes Yes Yes No 24,964,573 94,865,378 638,046.06
8 Loan 6, 16, 17, D 2 Alabama Hotel 2 Pack Portfolio Hard Springing Yes No No NAP NAP NAP NAP
8.01 Property   1 Hampton Inn & Suites - Montgomery                  
8.02 Property   1 Homewood Suites - Montgomery                  
9 Loan 6, 7 2 Briar Cove and Summerwind Springing Springing Yes No No NAP NAP NAP NAP
9.01 Property   1 Summerwind                  
9.02 Property   1 Briar Cove                  
10 Loan 6 6 Dels Multifamily Portfolio 3.0 Springing Springing Yes No No NAP NAP NAP NAP
10.01 Property   1 White River Commons                  
10.02 Property   1 Silo Studios                  
10.03 Property   1 Blossom City Studios                  
10.04 Property   1 The Orchard                  
10.05 Property   1 Spring River Commons                  
10.06 Property   1 Cadron Commons                  
11 Loan 6 11 Fort Smith Multi Portfolio Springing Springing Yes No No NAP NAP NAP NAP
11.01 Property   1 Ramsey Square Apartments                  
11.02 Property   1 Mill Creek Apartments                  
11.03 Property   1 The View Apartment                  
11.04 Property   1 The Cottonwood Apartments                  
11.05 Property   1 Cherry Tree Apartments                  
11.06 Property   1 The Dogwood Apartments                  
11.07 Property   1 Belle Grove Apartments                  

 

 A-1-38 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Lockbox Type Cash Management Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)  Tenant Specific Excess Cash Trap Trigger (Y/N)  Pari Passu (Y/N) Pari Passu in Trust Controlling (Y/N) 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 ($)
11.08 Property   1 The Grove Apartments                  
11.09 Property   1 Magnolia Place Apartments                  
11.1 Property   1 The Oak Apartments                  
11.11 Property   1 The Azalea Apartments                  
12 Loan 18, E 1 Country Club Center Hard Springing Yes No No NAP NAP NAP NAP
13 Loan   1 Louetta Central Hard Springing Yes Yes No NAP NAP NAP NAP
14 Loan 5, 19, 20, F 1 Aman Hotel New York Soft Springing Yes No Yes No 20,000,000 95,000,000 558,652.78
15 Loan   1 Sierra Vista Shopping Center Hard Springing Yes Yes No NAP NAP NAP NAP
16 Loan 6, G 3 SLL Portfolio Springing Springing Yes No No NAP NAP NAP NAP
16.01 Property   1 Live Oak Apartments                  
16.02 Property   1 Lakewood Apartments                  
16.03 Property   1 Vintage Grove Apartments                  
17 Loan   1 Fairfield Inn Daytona Beach Springing Springing Yes No No NAP NAP NAP NAP
18 Loan 5 1 The Roosevelt Hotel New Orleans Soft Springing Yes No Yes No 15,800,000 114,200,000 662,875.49
19 Loan   1 Deer Park Manor Springing Springing Yes No No NAP NAP NAP NAP
20 Loan   1 TownePlace Suites Chattanooga South / East Ridge TN Hard Springing Yes No No NAP NAP NAP NAP
21 Loan 5, H 1 7 Penn Plaza Hard Springing Yes No Yes No 9,000,000 42,500,000 210,819.18
22 Loan   1 Snowville Flex Industrial Portfolio Springing Springing Yes Yes No NAP NAP NAP NAP
23 Loan   1 Home2 Suites Lexington Park Hard Springing Yes No No NAP NAP NAP NAP
24 Loan 6 2 Cincinnati Self Storage Portfolio Springing Springing Yes No No NAP NAP NAP NAP
24.01 Property   1 Hamilton County Property                  
24.02 Property   1 Butler County Property                  
25 Loan   1 Holiday Inn Roanoke Tanglewood Springing Springing Yes No No NAP NAP NAP NAP
26 Loan 6, I 3 North and South Carolina 3 Pack Springing Springing Yes No No NAP NAP NAP NAP
26.01 Property   1 Harmony Hills                  
26.02 Property   1 Bethpages Estates                  
26.03 Property   1 Howard Place                  
27 Loan 21 1 BC Storage - Camillus NY Springing Springing Yes No No NAP NAP NAP NAP
28 Loan 5 1 150 Palmetto Hard Springing Yes Yes Yes No 3,500,000 32,000,000 193,314.81
29 Loan 5 1 120 Palmetto Hard Springing Yes No Yes No 2,500,000 23,000,000 138,945.02
30 Loan J 1 Carlisle Plaza MHP Springing Springing Yes No No NAP NAP NAP NAP
31 Loan   1 126-130 Union Street Springing Springing Yes No No NAP NAP NAP NAP
32 Loan K 1 Platos Cave Sheffield Springing Springing Yes No No NAP NAP NAP NAP
33 Loan L 1 424 Landfair Ave Springing Springing Yes No No NAP NAP NAP NAP
34 Loan   1 Wild Rose Villas Springing Springing Yes No No NAP NAP NAP NAP
35 Loan 6 2 A-Safe Storage Springing Springing Yes No No NAP NAP NAP NAP
35.01 Property   1 Pineville                  
35.02 Property   1 Ball                  
36 Loan   1 Ohio River Plaza Hard Springing Yes Yes No NAP NAP NAP NAP
37 Loan M 1 Fair Hope Building Springing Springing Yes No No NAP NAP NAP NAP
38 Loan   1 Grand Blanc Storage Springing Springing Yes No No NAP NAP NAP NAP
39 Loan N 1 6101 18th Avenue Hard Springing Yes Yes No NAP NAP NAP NAP
40 Loan O 1 Sherwood Manor MHP Springing Springing Yes No No NAP NAP NAP NAP

 

 A-1-39 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 ($) Whole Loan Monthly Debt Service ($) 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 (%)
1 Loan 5, 6, 7, 9, 10, A 102 ILPT 2025 Portfolio 3,393,787.37 412,800,000 8.25105097298450% 1,160,000,000 6,271,570.59 68.0% 1.06 7.3% NAP NAP NAP NAP NAP
1.01 Property   1 996 Paragon Way                          
1.02 Property   1 91-399 Kauhi                          
1.03 Property   1 11224 Will Walker Road                          
1.04 Property   1 10450 Doral Boulevard                          
1.05 Property   1 1580, 1590 & 1600 Williams Road                          
1.06 Property   1 32150 Just Imagine Drive                          
1.07 Property   1 6850 Weber Boulevard                          
1.08 Property   1 1341 N. Clyde Morris Blvd.                          
1.09 Property   1 27200 SW 127th Avenue                          
1.1 Property   1 7410 Magi Road                          
1.11 Property   1 2375 East Newlands Road                          
1.12 Property   1 3800 Midlink Drive                          
1.13 Property   1 13509 Waterworks Street                          
1.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street                          
1.15 Property   1 91-141 Kalaeloa                          
1.16 Property   1 9860 West Buckeye Road                          
1.17 Property   1 125 North Troy Hill Road                          
1.18 Property   1 11900 Trolley Lane                          
1.19 Property   1 11501 Wilkinson Drive                          
1.2 Property   1 2300 North 33rd Avenue East                          
1.21 Property   1 5001 West Delbridge Street                          
1.22 Property   1 91-238 Kauhi                          
1.23 Property   1 1892 Anfield Road                          
1.24 Property   1 9215-9347 E Pendleton Pike                          
1.25 Property   1 955 Aeroplaza Drive                          
1.26 Property   1 3155 Grissom Parkway                          
1.27 Property   1 3502 Enterprise Avenue                          
1.28 Property   1 3870 Ronald Reagan Boulevard                          
1.29 Property   1 700 Marine Drive                          
1.3 Property   1 3245 Henry Road                          
1.31 Property   1 2701 S.W. 18TH Street                          
1.32 Property   1 2482 Century Drive                          
1.33 Property   1 158 West Yard Road                          
1.34 Property   1 55 Commerce Avenue                          
1.35 Property   1 1415 West Commerce Way                          
1.36 Property   1 1095 South 4800 West                          
1.37 Property   1 950 Bennett Road                          
1.38 Property   1 985 Kershaw Street                          
1.39 Property   1 1990 Hood Road                          
1.4 Property   1 17200 Manchac Park Lane                          
1.41 Property   1 7409 Magi Road                          
1.42 Property   1 91-329 Kauhi                          
1.43 Property   1 1985 International Way                          
1.44 Property   1 200 Orange Point Drive                          
1.45 Property   1 91-241 Kalaeloa                          
1.46 Property   1 2311 South Park Road                          
1.47 Property   1 2820 State Highway 31                          
1.48 Property   1 8000 Mid America Blvd.                          
1.49 Property   1 14257 E. Easter Avenue                          
1.5 Property   1 91-080 Hanua                          
1.51 Property   1 3736 Salisbury Road                          
1.52 Property   1 91-027 Kaomi Loop                          
1.53 Property   1 150 Greenhorn Drive                          
1.54 Property   1 7130 Q Street                          
1.55 Property   1 235 Great Pond Road                          
1.56 Property   1 510 Production Avenue                          
1.57 Property   1 91-150 Kaomi Loop                          
1.58 Property   1 4501 Industrial Drive                          
1.59 Property   1 91-222 Olai                          
1.6 Property   1 2580 Technology Drive                          
1.61 Property   1 301 Commerce Drive                          
1.62 Property   1 590 Assembly Court                          
1.63 Property   1 7121 South Fifth Avenue                          
1.64 Property   1 91-250 Komohana                          
1.65 Property   1 91-220 Kalaeloa                          
1.66 Property   1 91-185 Kalaeloa                          
1.67 Property   1 91-300 Hanua                          
1.68 Property   1 5501 Providence Hill Drive                          
1.69 Property   1 91-259 Olai                          
1.7 Property   1 2 Tower Drive                          

 

 A-1-40 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 ($) Whole Loan Monthly Debt Service ($) 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 (%)
1.71 Property   1 91-064 Kaomi Loop                          
1.72 Property   1 91-202 Kalaeloa                          
1.73 Property   1 2100 NW 82nd Avenue                          
1.74 Property   1 91-102 Kaomi Loop                          
1.75 Property   1 1230 West 171st Street                          
1.76 Property   1 91-400 Komohana                          
1.77 Property   1 91-265 Hanua                          
1.78 Property   1 91-255 Hanua                          
1.79 Property   1 1415 Industrial Drive                          
1.8 Property   1 209 South Bud Street                          
1.81 Property   1 91-110 Kaomi Loop                          
1.82 Property   1 3900 NE 6th Street                          
1.83 Property   1 91-218 Olai                          
1.84 Property   1 5795 Logistics Parkway                          
1.85 Property   1 91-210 Kauhi                          
1.86 Property   1 435 SE 70th Street                          
1.87 Property   1 2902 Gun Club Road                          
1.88 Property   1 91-210 Olai                          
1.89 Property   1 91-95 Hanua                          
1.9 Property   1 91-083 Hanua                          
1.91 Property   1 2401 Cram Avenue SE                          
1.92 Property   1 91-119 Olai                          
1.93 Property   1 3425 Maple Drive                          
1.94 Property   1 91-174 Olai                          
1.95 Property   1 5156 American Road                          
1.96 Property   1 91-252 Kauhi                          
1.97 Property   1 91-349 Kauhi                          
1.98 Property   1 91-175 Olai                          
1.99 Property   1 91-087 Hanua                          
1.100 Property   1 91-171 Olai                          
1.101 Property   1 91-410 Komohana                          
1.102 Property   1 91-416 Komohana                          
2 Loan 5, B 1 The Motto 449,355.56 NAP NAP 96,000,000 449,355.56 61.9% 1.34 7.6% NAP NAP NAP NAP NAP
3 Loan 5 1 The Campus at Lawson Lane 315,057.52 70,000,000 8.75000% 140,000,000 832,563.31 62.3% 1.44x 10.4% NAP NAP NAP NAP NAP
4 Loan 5, 6, 7, 11, 12, 13, 14, 15, C 15 The Wharf 3,302,207.13 306,400,000 7.444159390% 1,025,000,000 5,229,348.36 59.2% 1.65 10.5% 125,000,000 10.00000% ########### 6,285,482.62 66.5%
4.01 Property   1 670-680 Maine                          
4.02 Property   1 1000 Maine                          
4.03 Property   1 Phase I Retail                          
4.04 Property   1 The Channel                          
4.05 Property   1 Garage (Ph I)                          
4.06 Property   1 Hyatt House                          
4.07 Property   1 Phase II Retail                          
4.08 Property   1 Garage (Ph II)                          
4.09 Property   1 Canopy                          
4.10 Property   1 The Tides                          
4.11 Property   1 800 Maine                          
4.12 Property   1 The Anthem                          
4.13 Property   1 Incanto                          
4.14 Property   1 580 Water (Pier 4)                          
4.15 Property   1 Marina                          
5 Loan   1 The Lafayette Hotel NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6 Loan 6 3 Wichita Falls Multifamily Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.01 Property   1 Colony Park                          
6.02 Property   1 Brentwood Timberlane                          
6.03 Property   1 Park Place                          
7 Loan 5, 8 1 Ridgedale Center 805,952.92 NAP NAP 119,829,951 805,952.92 53.0% 1.67 14.4% NAP NAP NAP NAP NAP
8 Loan 6, 16, 17, D 2 Alabama Hotel 2 Pack Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8.01 Property   1 Hampton Inn & Suites - Montgomery                          
8.02 Property   1 Homewood Suites - Montgomery                          
9 Loan 6, 7 2 Briar Cove and Summerwind NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.01 Property   1 Summerwind                          
9.02 Property   1 Briar Cove                          
10 Loan 6 6 Dels Multifamily Portfolio 3.0 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.01 Property   1 White River Commons                          
10.02 Property   1 Silo Studios                          
10.03 Property   1 Blossom City Studios                          
10.04 Property   1 The Orchard                          
10.05 Property   1 Spring River Commons                          
10.06 Property   1 Cadron Commons                          
11 Loan 6 11 Fort Smith Multi Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.01 Property   1 Ramsey Square Apartments                          
11.02 Property   1 Mill Creek Apartments                          
11.03 Property   1 The View Apartment                          
11.04 Property   1 The Cottonwood Apartments                          
11.05 Property   1 Cherry Tree Apartments                          
11.06 Property   1 The Dogwood Apartments                          
11.07 Property   1 Belle Grove Apartments                          

 

 A-1-41 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 ($) Whole Loan Monthly Debt Service ($) 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 (%)
11.08 Property   1 The Grove Apartments                          
11.09 Property   1 Magnolia Place Apartments                          
11.1 Property   1 The Oak Apartments                          
11.11 Property   1 The Azalea Apartments                          
12 Loan 18, E 1 Country Club Center NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan   1 Louetta Central NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
14 Loan 5, 19, 20, F 1 Aman Hotel New York 676,263.89 NAP NAP 115,000,000 676,263.89 28.6% 2.07 18.1% NAP NAP NAP NAP NAP
15 Loan   1 Sierra Vista Shopping Center NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
16 Loan 6, G 3 SLL Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.01 Property   1 Live Oak Apartments                          
16.02 Property   1 Lakewood Apartments                          
16.03 Property   1 Vintage Grove Apartments                          
17 Loan   1 Fairfield Inn Daytona Beach NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18 Loan 5 1 The Roosevelt Hotel New Orleans 754,586.81 NAP NAP 130,000,000 754,586.81 53.5% 1.87 15.6% NAP NAP NAP NAP NAP
19 Loan   1 Deer Park Manor NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan   1 TownePlace Suites Chattanooga South / East Ridge TN NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
21 Loan 5, H 1 7 Penn Plaza 255,463.25 NAP NAP 51,500,000 255,463.25 37.8% 3.18 19.9% NAP NAP NAP NAP NAP
22 Loan   1 Snowville Flex Industrial Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan   1 Home2 Suites Lexington Park NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan 6 2 Cincinnati Self Storage Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.01 Property   1 Hamilton County Property                          
24.02 Property   1 Butler County Property                          
25 Loan   1 Holiday Inn Roanoke Tanglewood NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan 6, I 3 North and South Carolina 3 Pack NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
26.01 Property   1 Harmony Hills                          
26.02 Property   1 Bethpages Estates                          
26.03 Property   1 Howard Place                          
27 Loan 21 1 BC Storage - Camillus NY NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan 5 1 150 Palmetto 214,458.62 NAP NAP 35,500,000 214,458.62 61.4% 1.50 11.1% NAP NAP NAP NAP NAP
29 Loan 5 1 120 Palmetto 154,047.74 NAP NAP 25,500,000 154,047.74 61.4% 1.50 11.1% NAP NAP NAP NAP NAP
30 Loan J 1 Carlisle Plaza MHP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan   1 126-130 Union Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan K 1 Platos Cave Sheffield NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
33 Loan L 1 424 Landfair Ave NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34 Loan   1 Wild Rose Villas NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
35 Loan 6 2 A-Safe Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
35.01 Property   1 Pineville                          
35.02 Property   1 Ball                          
36 Loan   1 Ohio River Plaza NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
37 Loan M 1 Fair Hope Building NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
38 Loan   1 Grand Blanc Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
39 Loan N 1 6101 18th Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
40 Loan O 1 Sherwood Manor MHP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

 A-1-42 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Total Debt Underwritten NCF DSCR (x) Total Debt Underwritten NOI Debt Yield (%) Future Additional Debt Permitted (Y/N) Future Debt Permitted Type Sponsor
1 Loan 5, 6, 7, 9, 10, A 102 ILPT 2025 Portfolio NAP NAP No NAP Industrial Logistics Properties Trust
1.01 Property   1 996 Paragon Way          
1.02 Property   1 91-399 Kauhi          
1.03 Property   1 11224 Will Walker Road          
1.04 Property   1 10450 Doral Boulevard          
1.05 Property   1 1580, 1590 & 1600 Williams Road          
1.06 Property   1 32150 Just Imagine Drive          
1.07 Property   1 6850 Weber Boulevard          
1.08 Property   1 1341 N. Clyde Morris Blvd.          
1.09 Property   1 27200 SW 127th Avenue          
1.1 Property   1 7410 Magi Road          
1.11 Property   1 2375 East Newlands Road          
1.12 Property   1 3800 Midlink Drive          
1.13 Property   1 13509 Waterworks Street          
1.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street          
1.15 Property   1 91-141 Kalaeloa          
1.16 Property   1 9860 West Buckeye Road          
1.17 Property   1 125 North Troy Hill Road          
1.18 Property   1 11900 Trolley Lane          
1.19 Property   1 11501 Wilkinson Drive          
1.2 Property   1 2300 North 33rd Avenue East          
1.21 Property   1 5001 West Delbridge Street          
1.22 Property   1 91-238 Kauhi          
1.23 Property   1 1892 Anfield Road          
1.24 Property   1 9215-9347 E Pendleton Pike          
1.25 Property   1 955 Aeroplaza Drive          
1.26 Property   1 3155 Grissom Parkway          
1.27 Property   1 3502 Enterprise Avenue          
1.28 Property   1 3870 Ronald Reagan Boulevard          
1.29 Property   1 700 Marine Drive          
1.3 Property   1 3245 Henry Road          
1.31 Property   1 2701 S.W. 18TH Street          
1.32 Property   1 2482 Century Drive          
1.33 Property   1 158 West Yard Road          
1.34 Property   1 55 Commerce Avenue          
1.35 Property   1 1415 West Commerce Way          
1.36 Property   1 1095 South 4800 West          
1.37 Property   1 950 Bennett Road          
1.38 Property   1 985 Kershaw Street          
1.39 Property   1 1990 Hood Road          
1.4 Property   1 17200 Manchac Park Lane          
1.41 Property   1 7409 Magi Road          
1.42 Property   1 91-329 Kauhi          
1.43 Property   1 1985 International Way          
1.44 Property   1 200 Orange Point Drive          
1.45 Property   1 91-241 Kalaeloa          
1.46 Property   1 2311 South Park Road          
1.47 Property   1 2820 State Highway 31          
1.48 Property   1 8000 Mid America Blvd.          
1.49 Property   1 14257 E. Easter Avenue          
1.5 Property   1 91-080 Hanua          
1.51 Property   1 3736 Salisbury Road          
1.52 Property   1 91-027 Kaomi Loop          
1.53 Property   1 150 Greenhorn Drive          
1.54 Property   1 7130 Q Street          
1.55 Property   1 235 Great Pond Road          
1.56 Property   1 510 Production Avenue          
1.57 Property   1 91-150 Kaomi Loop          
1.58 Property   1 4501 Industrial Drive          
1.59 Property   1 91-222 Olai          
1.6 Property   1 2580 Technology Drive          
1.61 Property   1 301 Commerce Drive          
1.62 Property   1 590 Assembly Court          
1.63 Property   1 7121 South Fifth Avenue          
1.64 Property   1 91-250 Komohana          
1.65 Property   1 91-220 Kalaeloa          
1.66 Property   1 91-185 Kalaeloa          
1.67 Property   1 91-300 Hanua          
1.68 Property   1 5501 Providence Hill Drive          
1.69 Property   1 91-259 Olai          
1.7 Property   1 2 Tower Drive          

 

 A-1-43 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Total Debt Underwritten NCF DSCR (x) Total Debt Underwritten NOI Debt Yield (%) Future Additional Debt Permitted (Y/N) Future Debt Permitted Type Sponsor
1.71 Property   1 91-064 Kaomi Loop          
1.72 Property   1 91-202 Kalaeloa          
1.73 Property   1 2100 NW 82nd Avenue          
1.74 Property   1 91-102 Kaomi Loop          
1.75 Property   1 1230 West 171st Street          
1.76 Property   1 91-400 Komohana          
1.77 Property   1 91-265 Hanua          
1.78 Property   1 91-255 Hanua          
1.79 Property   1 1415 Industrial Drive          
1.8 Property   1 209 South Bud Street          
1.81 Property   1 91-110 Kaomi Loop          
1.82 Property   1 3900 NE 6th Street          
1.83 Property   1 91-218 Olai          
1.84 Property   1 5795 Logistics Parkway          
1.85 Property   1 91-210 Kauhi          
1.86 Property   1 435 SE 70th Street          
1.87 Property   1 2902 Gun Club Road          
1.88 Property   1 91-210 Olai          
1.89 Property   1 91-95 Hanua          
1.9 Property   1 91-083 Hanua          
1.91 Property   1 2401 Cram Avenue SE          
1.92 Property   1 91-119 Olai          
1.93 Property   1 3425 Maple Drive          
1.94 Property   1 91-174 Olai          
1.95 Property   1 5156 American Road          
1.96 Property   1 91-252 Kauhi          
1.97 Property   1 91-349 Kauhi          
1.98 Property   1 91-175 Olai          
1.99 Property   1 91-087 Hanua          
1.100 Property   1 91-171 Olai          
1.101 Property   1 91-410 Komohana          
1.102 Property   1 91-416 Komohana          
2 Loan 5, B 1 The Motto NAP NAP No NAP Altmark Realty Trust, Aileen Altmark F/B/O Moshe Altmark 2020 Trust and Altmark Capital LLC
3 Loan 5 1 The Campus at Lawson Lane NAP NAP No NAP Northridge Capital, LLC and Kamco Investment Company, K.S.C.
4 Loan 5, 6, 7, 11, 12, 13, 14, 15, C 15 The Wharf 1.37 9.4% No NAP Public Sector Pension Investment Board
4.01 Property   1 670-680 Maine          
4.02 Property   1 1000 Maine          
4.03 Property   1 Phase I Retail          
4.04 Property   1 The Channel          
4.05 Property   1 Garage (Ph I)          
4.06 Property   1 Hyatt House          
4.07 Property   1 Phase II Retail          
4.08 Property   1 Garage (Ph II)          
4.09 Property   1 Canopy          
4.10 Property   1 The Tides          
4.11 Property   1 800 Maine          
4.12 Property   1 The Anthem          
4.13 Property   1 Incanto          
4.14 Property   1 580 Water (Pier 4)          
4.15 Property   1 Marina          
5 Loan   1 The Lafayette Hotel NAP NAP Yes Mezzanine CH Projects, Inc.
6 Loan 6 3 Wichita Falls Multifamily Portfolio NAP NAP No NAP Vinod K. Gupta and Chanresh Gupta
6.01 Property   1 Colony Park          
6.02 Property   1 Brentwood Timberlane          
6.03 Property   1 Park Place          
7 Loan 5, 8 1 Ridgedale Center NAP NAP No NAP Brookfield Properties Retail Holding LLC and CBRE
8 Loan 6, 16, 17, D 2 Alabama Hotel 2 Pack Portfolio NAP NAP No NAP Thomas O'Malley, Jr.
8.01 Property   1 Hampton Inn & Suites - Montgomery          
8.02 Property   1 Homewood Suites - Montgomery          
9 Loan 6, 7 2 Briar Cove and Summerwind NAP NAP No NAP Godrej Khambatta, Edward Sittler, Christopher Sasso, Danielle Albro and Jeffrey Klonoski
9.01 Property   1 Summerwind          
9.02 Property   1 Briar Cove          
10 Loan 6 6 Dels Multifamily Portfolio 3.0 NAP NAP No NAP Mark J. Bertel, Jr.
10.01 Property   1 White River Commons          
10.02 Property   1 Silo Studios          
10.03 Property   1 Blossom City Studios          
10.04 Property   1 The Orchard          
10.05 Property   1 Spring River Commons          
10.06 Property   1 Cadron Commons          
11 Loan 6 11 Fort Smith Multi Portfolio NAP NAP No NAP Collective Capital Partners, LLC
11.01 Property   1 Ramsey Square Apartments          
11.02 Property   1 Mill Creek Apartments          
11.03 Property   1 The View Apartment          
11.04 Property   1 The Cottonwood Apartments          
11.05 Property   1 Cherry Tree Apartments          
11.06 Property   1 The Dogwood Apartments          
11.07 Property   1 Belle Grove Apartments          

 

 A-1-44 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Total Debt Underwritten NCF DSCR (x) Total Debt Underwritten NOI Debt Yield (%) Future Additional Debt Permitted (Y/N) Future Debt Permitted Type Sponsor
11.08 Property   1 The Grove Apartments          
11.09 Property   1 Magnolia Place Apartments          
11.1 Property   1 The Oak Apartments          
11.11 Property   1 The Azalea Apartments          
12 Loan 18, E 1 Country Club Center NAP NAP No NAP Fontainebleau Development LLC and Cabi Corporation
13 Loan   1 Louetta Central NAP NAP No NAP Property Commerce Dividend Fund, LP
14 Loan 5, 19, 20, F 1 Aman Hotel New York NAP NAP No NAP OKO Group
15 Loan   1 Sierra Vista Shopping Center NAP NAP No NAP Richard A. Margolis and Brian A. Shirken
16 Loan 6, G 3 SLL Portfolio NAP NAP No NAP The Styles Group
16.01 Property   1 Live Oak Apartments          
16.02 Property   1 Lakewood Apartments          
16.03 Property   1 Vintage Grove Apartments          
17 Loan   1 Fairfield Inn Daytona Beach NAP NAP No NAP Prime Group
18 Loan 5 1 The Roosevelt Hotel New Orleans NAP NAP No NAP AVR Enterprises LLC
19 Loan   1 Deer Park Manor NAP NAP No NAP Hillel Hertz and Moishe Hirsch
20 Loan   1 TownePlace Suites Chattanooga South / East Ridge TN NAP NAP No NAP Dynamic Group
21 Loan 5, H 1 7 Penn Plaza NAP NAP No NAP The Feil Organization
22 Loan   1 Snowville Flex Industrial Portfolio NAP NAP No NAP Yaron Kandelker
23 Loan   1 Home2 Suites Lexington Park NAP NAP No NAP KBC Investors, LLC and Cherry Cove Group, LLC
24 Loan 6 2 Cincinnati Self Storage Portfolio NAP NAP No NAP Zhiyong Zhao
24.01 Property   1 Hamilton County Property          
24.02 Property   1 Butler County Property          
25 Loan   1 Holiday Inn Roanoke Tanglewood NAP NAP No NAP Tanglewood Hospitality
26 Loan 6, I 3 North and South Carolina 3 Pack NAP NAP No NAP Six Rock Properties
26.01 Property   1 Harmony Hills          
26.02 Property   1 Bethpages Estates          
26.03 Property   1 Howard Place          
27 Loan 21 1 BC Storage - Camillus NY NAP NAP No NAP Bruce T. Pollock
28 Loan 5 1 150 Palmetto NAP NAP No NAP Anuj Grover and Mark Corlew
29 Loan 5 1 120 Palmetto NAP NAP No NAP Anuj Grover and Mark Corlew
30 Loan J 1 Carlisle Plaza MHP NAP NAP No NAP COARE Communities
31 Loan   1 126-130 Union Street NAP NAP No NAP Davud Sjauw and Mark Gold
32 Loan K 1 Platos Cave Sheffield NAP NAP No NAP PK Companies, LLC
33 Loan L 1 424 Landfair Ave NAP NAP No NAP Melissa Appelbaum Schwartz and Steven J. Schwartz
34 Loan   1 Wild Rose Villas NAP NAP No NAP Juan Benito Garcia
35 Loan 6 2 A-Safe Storage NAP NAP No NAP Mathew Preston Drennan and Karen Criswell Drennan
35.01 Property   1 Pineville          
35.02 Property   1 Ball          
36 Loan   1 Ohio River Plaza NAP NAP No NAP Time Equities
37 Loan M 1 Fair Hope Building NAP NAP No NAP John S. Kutzer
38 Loan   1 Grand Blanc Storage NAP NAP No NAP Citizen Storage
39 Loan N 1 6101 18th Avenue NAP NAP No NAP Rockfeld Group
40 Loan O 1 Sherwood Manor MHP NAP NAP No NAP COARE Communities

 

 A-1-45 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

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)
Loan Purpose Property Located Within a Qualified Opportunity Zone (Y/N) Sources: Loan Amount ($) Sources: Principal's New Cash Contribution ($) Sources: Subordinate Debt ($) Sources: Other Sources ($)
1 Loan 5, 6, 7, 9, 10, A 102 ILPT 2025 Portfolio Industrial Logistics Properties Trust No No Refinance   747,200,000 90,355,934 412,800,000 0
1.01 Property   1 996 Paragon Way                  
1.02 Property   1 91-399 Kauhi                  
1.03 Property   1 11224 Will Walker Road                  
1.04 Property   1 10450 Doral Boulevard                  
1.05 Property   1 1580, 1590 & 1600 Williams Road                  
1.06 Property   1 32150 Just Imagine Drive                  
1.07 Property   1 6850 Weber Boulevard                  
1.08 Property   1 1341 N. Clyde Morris Blvd.                  
1.09 Property   1 27200 SW 127th Avenue                  
1.1 Property   1 7410 Magi Road                  
1.11 Property   1 2375 East Newlands Road                  
1.12 Property   1 3800 Midlink Drive                  
1.13 Property   1 13509 Waterworks Street                  
1.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street                  
1.15 Property   1 91-141 Kalaeloa                  
1.16 Property   1 9860 West Buckeye Road                  
1.17 Property   1 125 North Troy Hill Road                  
1.18 Property   1 11900 Trolley Lane                  
1.19 Property   1 11501 Wilkinson Drive                  
1.2 Property   1 2300 North 33rd Avenue East                  
1.21 Property   1 5001 West Delbridge Street                  
1.22 Property   1 91-238 Kauhi                  
1.23 Property   1 1892 Anfield Road                  
1.24 Property   1 9215-9347 E Pendleton Pike                  
1.25 Property   1 955 Aeroplaza Drive                  
1.26 Property   1 3155 Grissom Parkway                  
1.27 Property   1 3502 Enterprise Avenue                  
1.28 Property   1 3870 Ronald Reagan Boulevard                  
1.29 Property   1 700 Marine Drive                  
1.3 Property   1 3245 Henry Road                  
1.31 Property   1 2701 S.W. 18TH Street                  
1.32 Property   1 2482 Century Drive                  
1.33 Property   1 158 West Yard Road                  
1.34 Property   1 55 Commerce Avenue                  
1.35 Property   1 1415 West Commerce Way                  
1.36 Property   1 1095 South 4800 West                  
1.37 Property   1 950 Bennett Road                  
1.38 Property   1 985 Kershaw Street                  
1.39 Property   1 1990 Hood Road                  
1.4 Property   1 17200 Manchac Park Lane                  
1.41 Property   1 7409 Magi Road                  
1.42 Property   1 91-329 Kauhi                  
1.43 Property   1 1985 International Way                  
1.44 Property   1 200 Orange Point Drive                  
1.45 Property   1 91-241 Kalaeloa                  
1.46 Property   1 2311 South Park Road                  
1.47 Property   1 2820 State Highway 31                  
1.48 Property   1 8000 Mid America Blvd.                  
1.49 Property   1 14257 E. Easter Avenue                  
1.5 Property   1 91-080 Hanua                  
1.51 Property   1 3736 Salisbury Road                  
1.52 Property   1 91-027 Kaomi Loop                  
1.53 Property   1 150 Greenhorn Drive                  
1.54 Property   1 7130 Q Street                  
1.55 Property   1 235 Great Pond Road                  
1.56 Property   1 510 Production Avenue                  
1.57 Property   1 91-150 Kaomi Loop                  
1.58 Property   1 4501 Industrial Drive                  
1.59 Property   1 91-222 Olai                  
1.6 Property   1 2580 Technology Drive                  
1.61 Property   1 301 Commerce Drive                  
1.62 Property   1 590 Assembly Court                  
1.63 Property   1 7121 South Fifth Avenue                  
1.64 Property   1 91-250 Komohana                  
1.65 Property   1 91-220 Kalaeloa                  
1.66 Property   1 91-185 Kalaeloa                  
1.67 Property   1 91-300 Hanua                  
1.68 Property   1 5501 Providence Hill Drive                  
1.69 Property   1 91-259 Olai                  
1.7 Property   1 2 Tower Drive                  

 

 A-1-46 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

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)
Loan Purpose Property Located Within a Qualified Opportunity Zone (Y/N) Sources: Loan Amount ($) Sources: Principal's New Cash Contribution ($) Sources: Subordinate Debt ($) Sources: Other Sources ($)
1.71 Property   1 91-064 Kaomi Loop                  
1.72 Property   1 91-202 Kalaeloa                  
1.73 Property   1 2100 NW 82nd Avenue                  
1.74 Property   1 91-102 Kaomi Loop                  
1.75 Property   1 1230 West 171st Street                  
1.76 Property   1 91-400 Komohana                  
1.77 Property   1 91-265 Hanua                  
1.78 Property   1 91-255 Hanua                  
1.79 Property   1 1415 Industrial Drive                  
1.8 Property   1 209 South Bud Street                  
1.81 Property   1 91-110 Kaomi Loop                  
1.82 Property   1 3900 NE 6th Street                  
1.83 Property   1 91-218 Olai                  
1.84 Property   1 5795 Logistics Parkway                  
1.85 Property   1 91-210 Kauhi                  
1.86 Property   1 435 SE 70th Street                  
1.87 Property   1 2902 Gun Club Road                  
1.88 Property   1 91-210 Olai                  
1.89 Property   1 91-95 Hanua                  
1.9 Property   1 91-083 Hanua                  
1.91 Property   1 2401 Cram Avenue SE                  
1.92 Property   1 91-119 Olai                  
1.93 Property   1 3425 Maple Drive                  
1.94 Property   1 91-174 Olai                  
1.95 Property   1 5156 American Road                  
1.96 Property   1 91-252 Kauhi                  
1.97 Property   1 91-349 Kauhi                  
1.98 Property   1 91-175 Olai                  
1.99 Property   1 91-087 Hanua                  
1.100 Property   1 91-171 Olai                  
1.101 Property   1 91-410 Komohana                  
1.102 Property   1 91-416 Komohana                  
2 Loan 5, B 1 The Motto Altmark Realty Trust, Aileen Altmark F/B/O Moshe Altmark 2020 Trust and Altmark Capital LLC No No Refinance   96,000,000 0 0 0
3 Loan 5 1 The Campus at Lawson Lane Northridge Capital, LLC and NCA Holdings, LLC No No Refinance   70,000,000 33,322,906 70,000,000 0
4 Loan 5, 6, 7, 11, 12, 13, 14, 15, C 15 The Wharf PSPIB-RE Finance II Inc. No No Refinance   718,600,000 63,891,594 306,400,000 125,000,000
4.01 Property   1 670-680 Maine                  
4.02 Property   1 1000 Maine                  
4.03 Property   1 Phase I Retail                  
4.04 Property   1 The Channel                  
4.05 Property   1 Garage (Ph I)                  
4.06 Property   1 Hyatt House                  
4.07 Property   1 Phase II Retail                  
4.08 Property   1 Garage (Ph II)                  
4.09 Property   1 Canopy                  
4.10 Property   1 The Tides                  
4.11 Property   1 800 Maine                  
4.12 Property   1 The Anthem                  
4.13 Property   1 Incanto                  
4.14 Property   1 580 Water (Pier 4)                  
4.15 Property   1 Marina                  
5 Loan   1 The Lafayette Hotel Arsalun Tafazoli and Boris Shekhter No No Refinance   36,000,000 0 0 0
6 Loan 6 3 Wichita Falls Multifamily Portfolio The Vinod and Chanresh Gupta Trust, dated as of July 8, 1994, Vinod K. Gupta and Chanresh Gupta No No Refinance   29,975,000 0 0 0
6.01 Property   1 Colony Park                  
6.02 Property   1 Brentwood Timberlane                  
6.03 Property   1 Park Place                  
7 Loan 5, 8 1 Ridgedale Center BPR Nimbus LLC No No Refinance   120,000,000 32,125,969 0 0
8 Loan 6, 16, 17, D 2 Alabama Hotel 2 Pack Portfolio Horse Island Partners, LLC No No Acquisition   24,150,000 13,708,750 0 0
8.01 Property   1 Hampton Inn & Suites - Montgomery                  
8.02 Property   1 Homewood Suites - Montgomery                  
9 Loan 6, 7 2 Briar Cove and Summerwind Godrej Khambatta, Edward Sittler, Christopher Sasso, Danielle Albro and Jeffrey Klonoski No Yes Refinance   23,800,000 2,384,414 0 0
9.01 Property   1 Summerwind                  
9.02 Property   1 Briar Cove                  
10 Loan 6 6 Dels Multifamily Portfolio 3.0 Mark J. Bertel, Jr. No No Refinance   23,000,000 0 0 0
10.01 Property   1 White River Commons                  
10.02 Property   1 Silo Studios                  
10.03 Property   1 Blossom City Studios                  
10.04 Property   1 The Orchard                  
10.05 Property   1 Spring River Commons                  
10.06 Property   1 Cadron Commons                  
11 Loan 6 11 Fort Smith Multi Portfolio Aaron D. Dale and Benjamin H. Shipley, IV No No Refinance   22,400,000 0 0 0
11.01 Property   1 Ramsey Square Apartments                  
11.02 Property   1 Mill Creek Apartments                  
11.03 Property   1 The View Apartment                  
11.04 Property   1 The Cottonwood Apartments                  
11.05 Property   1 Cherry Tree Apartments                  
11.06 Property   1 The Dogwood Apartments                  
11.07 Property   1 Belle Grove Apartments                  

 

 A-1-47 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

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)
Loan Purpose Property Located Within a Qualified Opportunity Zone (Y/N) Sources: Loan Amount ($) Sources: Principal's New Cash Contribution ($) Sources: Subordinate Debt ($) Sources: Other Sources ($)
11.08 Property   1 The Grove Apartments                  
11.09 Property   1 Magnolia Place Apartments                  
11.1 Property   1 The Oak Apartments                  
11.11 Property   1 The Azalea Apartments                  
12 Loan 18, E 1 Country Club Center Jeffrey Soffer No No Refinance   21,400,000 1,217,633 0 0
13 Loan   1 Louetta Central Stanley Jay Williams, Jr., Property Commerce Dividend Fund, LP and Kevin Robins No No Refinance   21,000,000 582,230 0 0
14 Loan 5, 19, 20, F 1 Aman Hotel New York Rock Investment U.S. Realty Holdings LLC No No Refinance   115,000,000 18,163,993 0 0
15 Loan   1 Sierra Vista Shopping Center Richard A. Margolis, Brian A. Shirken, and Brian A. Shirken, as Trustee of the Shirken Family Trust U/T/D dated December 4, 1997 No No Refinance   18,500,000 458,656 0 0
16 Loan 6, G 3 SLL Portfolio Paul R. Steinfurth and Marcia Fordyce No No Refinance          
16.01 Property   1 Live Oak Apartments                  
16.02 Property   1 Lakewood Apartments                  
16.03 Property   1 Vintage Grove Apartments                  
17 Loan   1 Fairfield Inn Daytona Beach Prime Hospitality Group, LLC, Lance T. Shaner and Lance T. Shaner, as Trustee of the Lance T. Shaner Revocable Trust No No Refinance          
18 Loan 5 1 The Roosevelt Hotel New Orleans AVR Enterprises LLC No No Refinance          
19 Loan   1 Deer Park Manor Hillel Hertz and Moishe Hirsch No No Refinance          
20 Loan   1 TownePlace Suites Chattanooga South / East Ridge TN Bhupendra Bhagat and Roshan Amin No No Refinance          
21 Loan 5, H 1 7 Penn Plaza Jeffrey J. Feil No No Refinance          
22 Loan   1 Snowville Flex Industrial Portfolio Yaron Kandelker No No Refinance          
23 Loan   1 Home2 Suites Lexington Park KBC Investors, LLC and Cherry Cove Group, LLC No No Refinance          
24 Loan 6 2 Cincinnati Self Storage Portfolio  Zhiyong Zhao and Jie Lin No No Refinance          
24.01 Property   1 Hamilton County Property                  
24.02 Property   1 Butler County Property                  
25 Loan   1 Holiday Inn Roanoke Tanglewood Prashant Patel, Raj Patel and Rohan Patel No No Refinance          
26 Loan 6, I 3 North and South Carolina 3 Pack Christopher K. Ebert and Christopher K. Ebert, as Trustee of the Chrisopher K. Ebert Revocable Living Trust Dated June 5, 2023 No No Refinance          
26.01 Property   1 Harmony Hills                  
26.02 Property   1 Bethpages Estates                  
26.03 Property   1 Howard Place                  
27 Loan 21 1 BC Storage - Camillus NY Bruce T. Pollock, Chad Keehfus and Todd Keehfus No No Refinance          
28 Loan 5 1 150 Palmetto Anuj Grover and Mark Corlew No No Refinance          
29 Loan 5 1 120 Palmetto Anuj Grover and Mark Corlew No No Refinance          
30 Loan J 1 Carlisle Plaza MHP Hansel Rodriguez No No Refinance          
31 Loan   1 126-130 Union Street Mark Gold No No Refinance          
32 Loan K 1 Platos Cave Sheffield PK Companies, LLC No No Refinance          
33 Loan L 1 424 Landfair Ave Melissa Appelbaum Schwartz and Steven J. Schwartz No No Refinance          
34 Loan   1 Wild Rose Villas Juan Benito Garcia No No Refinance          
35 Loan 6 2 A-Safe Storage Mathew Preston Drennan and Karen Criswell Drennan No No Refinance          
35.01 Property   1 Pineville                  
35.02 Property   1 Ball                  
36 Loan   1 Ohio River Plaza TEI LLC No No Refinance          
37 Loan M 1 Fair Hope Building John S. Kutzer No No Refinance          
38 Loan   1 Grand Blanc Storage Peter Spickenagel and Jeff Addison No No Acquisition          
39 Loan N 1 6101 18th Avenue Steven Feldman, Gary Feldman, and Irving Feldman No No Refinance          
40 Loan O 1 Sherwood Manor MHP Hansel Rodriguez No No Refinance          

 

 A-1-48 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Sources: Total Sources ($) Uses: Loan Payoff ($) Uses: Purchase Price ($) Uses: Closing Costs ($) Uses: Reserves ($) Uses: Principal Equity Distribution ($) 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 ($) Second Most Recent RevPAR ($)
1 Loan 5, 6, 7, 9, 10, A 102 ILPT 2025 Portfolio 1,250,355,934 1,224,370,000 0 23,508,992 2,476,942 0 0 1,250,355,934 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.01 Property   1 996 Paragon Way                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.02 Property   1 91-399 Kauhi                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.03 Property   1 11224 Will Walker Road                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.04 Property   1 10450 Doral Boulevard                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.05 Property   1 1580, 1590 & 1600 Williams Road                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.06 Property   1 32150 Just Imagine Drive                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.07 Property   1 6850 Weber Boulevard                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.08 Property   1 1341 N. Clyde Morris Blvd.                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.09 Property   1 27200 SW 127th Avenue                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.1 Property   1 7410 Magi Road                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.11 Property   1 2375 East Newlands Road                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.12 Property   1 3800 Midlink Drive                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.13 Property   1 13509 Waterworks Street                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.15 Property   1 91-141 Kalaeloa                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.16 Property   1 9860 West Buckeye Road                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.17 Property   1 125 North Troy Hill Road                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.18 Property   1 11900 Trolley Lane                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.19 Property   1 11501 Wilkinson Drive                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.2 Property   1 2300 North 33rd Avenue East                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.21 Property   1 5001 West Delbridge Street                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.22 Property   1 91-238 Kauhi                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.23 Property   1 1892 Anfield Road                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.24 Property   1 9215-9347 E Pendleton Pike                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.25 Property   1 955 Aeroplaza Drive                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.26 Property   1 3155 Grissom Parkway                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.27 Property   1 3502 Enterprise Avenue                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.28 Property   1 3870 Ronald Reagan Boulevard                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.29 Property   1 700 Marine Drive                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.3 Property   1 3245 Henry Road                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.31 Property   1 2701 S.W. 18TH Street                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.32 Property   1 2482 Century Drive                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.33 Property   1 158 West Yard Road                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.34 Property   1 55 Commerce Avenue                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.35 Property   1 1415 West Commerce Way                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.36 Property   1 1095 South 4800 West                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.37 Property   1 950 Bennett Road                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.38 Property   1 985 Kershaw Street                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.39 Property   1 1990 Hood Road                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.4 Property   1 17200 Manchac Park Lane                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.41 Property   1 7409 Magi Road                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.42 Property   1 91-329 Kauhi                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.43 Property   1 1985 International Way                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.44 Property   1 200 Orange Point Drive                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.45 Property   1 91-241 Kalaeloa                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.46 Property   1 2311 South Park Road                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.47 Property   1 2820 State Highway 31                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.48 Property   1 8000 Mid America Blvd.                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.49 Property   1 14257 E. Easter Avenue                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.5 Property   1 91-080 Hanua                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.51 Property   1 3736 Salisbury Road                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.52 Property   1 91-027 Kaomi Loop                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.53 Property   1 150 Greenhorn Drive                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.54 Property   1 7130 Q Street                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.55 Property   1 235 Great Pond Road                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.56 Property   1 510 Production Avenue                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.57 Property   1 91-150 Kaomi Loop                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.58 Property   1 4501 Industrial Drive                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.59 Property   1 91-222 Olai                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.6 Property   1 2580 Technology Drive                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.61 Property   1 301 Commerce Drive                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.62 Property   1 590 Assembly Court                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.63 Property   1 7121 South Fifth Avenue                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.64 Property   1 91-250 Komohana                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.65 Property   1 91-220 Kalaeloa                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.66 Property   1 91-185 Kalaeloa                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.67 Property   1 91-300 Hanua                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.68 Property   1 5501 Providence Hill Drive                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.69 Property   1 91-259 Olai                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.7 Property   1 2 Tower Drive                 NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

 A-1-49 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Sources: Total Sources ($) Uses: Loan Payoff ($) Uses: Purchase Price ($) Uses: Closing Costs ($) Uses: Reserves ($) Uses: Principal Equity Distribution ($) 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 ($) Second Most Recent RevPAR ($)
1.71 Property   1 91-064 Kaomi Loop                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.72 Property   1 91-202 Kalaeloa                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.73 Property   1 2100 NW 82nd Avenue                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.74 Property   1 91-102 Kaomi Loop                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.75 Property   1 1230 West 171st Street                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.76 Property   1 91-400 Komohana                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.77 Property   1 91-265 Hanua                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.78 Property   1 91-255 Hanua                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.79 Property   1 1415 Industrial Drive                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.8 Property   1 209 South Bud Street                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.81 Property   1 91-110 Kaomi Loop                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.82 Property   1 3900 NE 6th Street                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.83 Property   1 91-218 Olai                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.84 Property   1 5795 Logistics Parkway                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.85 Property   1 91-210 Kauhi                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.86 Property   1 435 SE 70th Street                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.87 Property   1 2902 Gun Club Road                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.88 Property   1 91-210 Olai                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.89 Property   1 91-95 Hanua                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.9 Property   1 91-083 Hanua                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.91 Property   1 2401 Cram Avenue SE                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.92 Property   1 91-119 Olai                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.93 Property   1 3425 Maple Drive                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.94 Property   1 91-174 Olai                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.95 Property   1 5156 American Road                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.96 Property   1 91-252 Kauhi                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.97 Property   1 91-349 Kauhi                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.98 Property   1 91-175 Olai                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.99 Property   1 91-087 Hanua                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.100 Property   1 91-171 Olai                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.101 Property   1 91-410 Komohana                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.102 Property   1 91-416 Komohana                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
2 Loan 5, B 1 The Motto 96,000,000 90,477,169 0 4,215,857 620,088 686,886 0 96,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP
3 Loan 5 1 The Campus at Lawson Lane 173,322,906 171,241,494 0 2,081,412 0 0 0 173,322,906 NAP NAP NAP NAP NAP NAP NAP NAP NAP
4 Loan 5, 6, 7, 11, 12, 13, 14, 15, C 15 The Wharf 1,213,891,594 1,150,975,365 0 17,183,454 45,732,775 0 0 1,213,891,594 Various 275.98 218.81 79.3% 275.98 218.81 79.3% 271.03 214.68
4.01 Property   1 670-680 Maine                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.02 Property   1 1000 Maine                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.03 Property   1 Phase I Retail                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.04 Property   1 The Channel                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.05 Property   1 Garage (Ph I)                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.06 Property   1 Hyatt House                 10/31/2042 272.75 217.75 79.8% 272.75 217.75 79.8% 269.99 213.75
4.07 Property   1 Phase II Retail                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.08 Property   1 Garage (Ph II)                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.09 Property   1 Canopy                 10/31/2037 280.43 220.24 78.5% 280.43 220.24 78.5% 272.44 215.96
4.10 Property   1 The Tides                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.11 Property   1 800 Maine                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.12 Property   1 The Anthem                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.13 Property   1 Incanto                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.14 Property   1 580 Water (Pier 4)                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.15 Property   1 Marina                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
5 Loan   1 The Lafayette Hotel 36,000,000 35,000,000 0 905,437 74,523 20,040 0 36,000,000 NAP 325.84 207.13 63.6% 325.84 207.13 63.6% 323.24 180.46
6 Loan 6 3 Wichita Falls Multifamily Portfolio 29,975,000 18,633,229 0 757,163 880,803 9,703,805 0 29,975,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.01 Property   1 Colony Park                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.02 Property   1 Brentwood Timberlane                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.03 Property   1 Park Place                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
7 Loan 5, 8 1 Ridgedale Center 152,125,969 147,380,257 0 1,435,489 3,310,223 0 0 152,125,969 NAP NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan 6, 16, 17, D 2 Alabama Hotel 2 Pack Portfolio 37,858,750 0 34,500,000 748,173 2,610,577 0 0 37,858,750 7/31/2040 164.79 148.61 90.2% 164.79 148.61 90.2% 163.71 148.06
8.01 Property   1 Hampton Inn & Suites - Montgomery                 7/31/2040 171.10 149.30 87.3% 171.10 149.30 87.3% 168.33 148.60
8.02 Property   1 Homewood Suites - Montgomery                 7/31/2040 158.25 147.86 93.4% 158.25 147.86 93.4% 158.84 147.46
9 Loan 6, 7 2 Briar Cove and Summerwind 26,184,414 24,641,420 0 1,124,266 418,728 0 0 26,184,414 NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.01 Property   1 Summerwind                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
9.02 Property   1 Briar Cove                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
10 Loan 6 6 Dels Multifamily Portfolio 3.0 23,000,000 14,690,672 0 2,917,404 124,697 5,267,228 0 23,000,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.01 Property   1 White River Commons                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.02 Property   1 Silo Studios                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.03 Property   1 Blossom City Studios                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.04 Property   1 The Orchard                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.05 Property   1 Spring River Commons                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.06 Property   1 Cadron Commons                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan 6 11 Fort Smith Multi Portfolio 22,400,000 21,294,566 0 838,112 199,231 68,091 0 22,400,000 NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.01 Property   1 Ramsey Square Apartments                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.02 Property   1 Mill Creek Apartments                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.03 Property   1 The View Apartment                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.04 Property   1 The Cottonwood Apartments                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.05 Property   1 Cherry Tree Apartments                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.06 Property   1 The Dogwood Apartments                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.07 Property   1 Belle Grove Apartments                 NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

 A-1-50 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Sources: Total Sources ($) Uses: Loan Payoff ($) Uses: Purchase Price ($) Uses: Closing Costs ($) Uses: Reserves ($) Uses: Principal Equity Distribution ($) 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 ($) Second Most Recent RevPAR ($)
11.08 Property   1 The Grove Apartments                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.09 Property   1 Magnolia Place Apartments                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.1 Property   1 The Oak Apartments                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
11.11 Property   1 The Azalea Apartments                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
12 Loan 18, E 1 Country Club Center 22,617,633 21,960,420 0 522,729 134,484 0 0 22,617,633 NAP NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan   1 Louetta Central 21,582,230 20,275,832 0 388,288 918,110 0 0 21,582,230 NAP NAP NAP NAP NAP NAP NAP NAP NAP
14 Loan 5, 19, 20, F 1 Aman Hotel New York 133,163,993 108,243,157 0 6,166,022 18,754,814 0 0 133,163,993 12/31/2052 3056.12 2206.21 72.2% 3056.12 2206.21 72.2% 3057.58 2148.40
15 Loan   1 Sierra Vista Shopping Center 18,958,656 16,952,436 0 868,615 1,137,604 0 0 18,958,656 NAP NAP NAP NAP NAP NAP NAP NAP NAP
16 Loan 6, G 3 SLL Portfolio                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.01 Property   1 Live Oak Apartments                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.02 Property   1 Lakewood Apartments                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.03 Property   1 Vintage Grove Apartments                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan   1 Fairfield Inn Daytona Beach                 12/7/2047 171.56 133.47 77.8% 171.56 133.47 77.8% 165.60 132.31
18 Loan 5 1 The Roosevelt Hotel New Orleans                 NAP 313.68 220.14 70.2% 313.68 220.14 70.2% 297.26 206.00
19 Loan   1 Deer Park Manor                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan   1 TownePlace Suites Chattanooga South / East Ridge TN                 9/7/2042 120.98 87.77 72.5% 119.96 86.38 72.0% 119.52 83.04
21 Loan 5, H 1 7 Penn Plaza                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan   1 Snowville Flex Industrial Portfolio                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan   1 Home2 Suites Lexington Park                 6/30/2040 131.31 87.40 66.6% 131.31 94.41 71.9% 128.27 92.89
24 Loan 6 2 Cincinnati Self Storage Portfolio                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.01 Property   1 Hamilton County Property                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
24.02 Property   1 Butler County Property                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
25 Loan   1 Holiday Inn Roanoke Tanglewood                 2/28/2037 97.88 50.57 51.7% 97.88 50.57 51.7% 97.15 46.86
26 Loan 6, I 3 North and South Carolina 3 Pack                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
26.01 Property   1 Harmony Hills                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
26.02 Property   1 Bethpages Estates                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
26.03 Property   1 Howard Place                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan 21 1 BC Storage - Camillus NY                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan 5 1 150 Palmetto                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan 5 1 120 Palmetto                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan J 1 Carlisle Plaza MHP                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan   1 126-130 Union Street                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan K 1 Platos Cave Sheffield                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
33 Loan L 1 424 Landfair Ave                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
34 Loan   1 Wild Rose Villas                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
35 Loan 6 2 A-Safe Storage                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
35.01 Property   1 Pineville                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
35.02 Property   1 Ball                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
36 Loan   1 Ohio River Plaza                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
37 Loan M 1 Fair Hope Building                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
38 Loan   1 Grand Blanc Storage                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
39 Loan N 1 6101 18th Avenue                 NAP NAP NAP NAP NAP NAP NAP NAP NAP
40 Loan O 1 Sherwood Manor MHP                 NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

 A-1-51 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Most Recent Hotel Occupancy (%) Third Most Recent ADR ($) Third Most Recent RevPAR ($) Third Most Recent Hotel Occupancy (%) Coop - Committed Secondary Debt Coop - Rental Value Coop - LTV as Rental  Coop - Unsold Percent Coop - Sponsor Units Coop - Investor Units Coop - Coop Units Coop - Sponsor/
Investor Carry
1 Loan 5, 6, 7, 9, 10, A 102 ILPT 2025 Portfolio NAP NAP NAP NAP                
1.01 Property   1 996 Paragon Way NAP NAP NAP NAP                
1.02 Property   1 91-399 Kauhi NAP NAP NAP NAP                
1.03 Property   1 11224 Will Walker Road NAP NAP NAP NAP                
1.04 Property   1 10450 Doral Boulevard NAP NAP NAP NAP                
1.05 Property   1 1580, 1590 & 1600 Williams Road NAP NAP NAP NAP                
1.06 Property   1 32150 Just Imagine Drive NAP NAP NAP NAP                
1.07 Property   1 6850 Weber Boulevard NAP NAP NAP NAP                
1.08 Property   1 1341 N. Clyde Morris Blvd. NAP NAP NAP NAP                
1.09 Property   1 27200 SW 127th Avenue NAP NAP NAP NAP                
1.1 Property   1 7410 Magi Road NAP NAP NAP NAP                
1.11 Property   1 2375 East Newlands Road NAP NAP NAP NAP                
1.12 Property   1 3800 Midlink Drive NAP NAP NAP NAP                
1.13 Property   1 13509 Waterworks Street NAP NAP NAP NAP                
1.14 Property   1 13400 East 39th Avenue and 3800 Wheeling Street NAP NAP NAP NAP                
1.15 Property   1 91-141 Kalaeloa NAP NAP NAP NAP                
1.16 Property   1 9860 West Buckeye Road NAP NAP NAP NAP                
1.17 Property   1 125 North Troy Hill Road NAP NAP NAP NAP                
1.18 Property   1 11900 Trolley Lane NAP NAP NAP NAP                
1.19 Property   1 11501 Wilkinson Drive NAP NAP NAP NAP                
1.2 Property   1 2300 North 33rd Avenue East NAP NAP NAP NAP                
1.21 Property   1 5001 West Delbridge Street NAP NAP NAP NAP                
1.22 Property   1 91-238 Kauhi NAP NAP NAP NAP                
1.23 Property   1 1892 Anfield Road NAP NAP NAP NAP                
1.24 Property   1 9215-9347 E Pendleton Pike NAP NAP NAP NAP                
1.25 Property   1 955 Aeroplaza Drive NAP NAP NAP NAP                
1.26 Property   1 3155 Grissom Parkway NAP NAP NAP NAP                
1.27 Property   1 3502 Enterprise Avenue NAP NAP NAP NAP                
1.28 Property   1 3870 Ronald Reagan Boulevard NAP NAP NAP NAP                
1.29 Property   1 700 Marine Drive NAP NAP NAP NAP                
1.3 Property   1 3245 Henry Road NAP NAP NAP NAP                
1.31 Property   1 2701 S.W. 18TH Street NAP NAP NAP NAP                
1.32 Property   1 2482 Century Drive NAP NAP NAP NAP                
1.33 Property   1 158 West Yard Road NAP NAP NAP NAP                
1.34 Property   1 55 Commerce Avenue NAP NAP NAP NAP                
1.35 Property   1 1415 West Commerce Way NAP NAP NAP NAP                
1.36 Property   1 1095 South 4800 West NAP NAP NAP NAP                
1.37 Property   1 950 Bennett Road NAP NAP NAP NAP                
1.38 Property   1 985 Kershaw Street NAP NAP NAP NAP                
1.39 Property   1 1990 Hood Road NAP NAP NAP NAP                
1.4 Property   1 17200 Manchac Park Lane NAP NAP NAP NAP                
1.41 Property   1 7409 Magi Road NAP NAP NAP NAP                
1.42 Property   1 91-329 Kauhi NAP NAP NAP NAP                
1.43 Property   1 1985 International Way NAP NAP NAP NAP                
1.44 Property   1 200 Orange Point Drive NAP NAP NAP NAP                
1.45 Property   1 91-241 Kalaeloa NAP NAP NAP NAP                
1.46 Property   1 2311 South Park Road NAP NAP NAP NAP                
1.47 Property   1 2820 State Highway 31 NAP NAP NAP NAP                
1.48 Property   1 8000 Mid America Blvd. NAP NAP NAP NAP                
1.49 Property   1 14257 E. Easter Avenue NAP NAP NAP NAP                
1.5 Property   1 91-080 Hanua NAP NAP NAP NAP                
1.51 Property   1 3736 Salisbury Road NAP NAP NAP NAP                
1.52 Property   1 91-027 Kaomi Loop NAP NAP NAP NAP                
1.53 Property   1 150 Greenhorn Drive NAP NAP NAP NAP                
1.54 Property   1 7130 Q Street NAP NAP NAP NAP                
1.55 Property   1 235 Great Pond Road NAP NAP NAP NAP                
1.56 Property   1 510 Production Avenue NAP NAP NAP NAP                
1.57 Property   1 91-150 Kaomi Loop NAP NAP NAP NAP                
1.58 Property   1 4501 Industrial Drive NAP NAP NAP NAP                
1.59 Property   1 91-222 Olai NAP NAP NAP NAP                
1.6 Property   1 2580 Technology Drive NAP NAP NAP NAP                
1.61 Property   1 301 Commerce Drive NAP NAP NAP NAP                
1.62 Property   1 590 Assembly Court NAP NAP NAP NAP                
1.63 Property   1 7121 South Fifth Avenue NAP NAP NAP NAP                
1.64 Property   1 91-250 Komohana NAP NAP NAP NAP                
1.65 Property   1 91-220 Kalaeloa NAP NAP NAP NAP                
1.66 Property   1 91-185 Kalaeloa NAP NAP NAP NAP                
1.67 Property   1 91-300 Hanua NAP NAP NAP NAP                
1.68 Property   1 5501 Providence Hill Drive NAP NAP NAP NAP                
1.69 Property   1 91-259 Olai NAP NAP NAP NAP                
1.7 Property   1 2 Tower Drive NAP NAP NAP NAP                

 

 A-1-52 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Most Recent Hotel Occupancy (%) Third Most Recent ADR ($) Third Most Recent RevPAR ($) Third Most Recent Hotel Occupancy (%) Coop - Committed Secondary Debt Coop - Rental Value Coop - LTV as Rental  Coop - Unsold Percent Coop - Sponsor Units Coop - Investor Units Coop - Coop Units Coop - Sponsor/
Investor Carry
1.71 Property   1 91-064 Kaomi Loop NAP NAP NAP NAP                
1.72 Property   1 91-202 Kalaeloa NAP NAP NAP NAP                
1.73 Property   1 2100 NW 82nd Avenue NAP NAP NAP NAP                
1.74 Property   1 91-102 Kaomi Loop NAP NAP NAP NAP                
1.75 Property   1 1230 West 171st Street NAP NAP NAP NAP                
1.76 Property   1 91-400 Komohana NAP NAP NAP NAP                
1.77 Property   1 91-265 Hanua NAP NAP NAP NAP                
1.78 Property   1 91-255 Hanua NAP NAP NAP NAP                
1.79 Property   1 1415 Industrial Drive NAP NAP NAP NAP                
1.8 Property   1 209 South Bud Street NAP NAP NAP NAP                
1.81 Property   1 91-110 Kaomi Loop NAP NAP NAP NAP                
1.82 Property   1 3900 NE 6th Street NAP NAP NAP NAP                
1.83 Property   1 91-218 Olai NAP NAP NAP NAP                
1.84 Property   1 5795 Logistics Parkway NAP NAP NAP NAP                
1.85 Property   1 91-210 Kauhi NAP NAP NAP NAP                
1.86 Property   1 435 SE 70th Street NAP NAP NAP NAP                
1.87 Property   1 2902 Gun Club Road NAP NAP NAP NAP                
1.88 Property   1 91-210 Olai NAP NAP NAP NAP                
1.89 Property   1 91-95 Hanua NAP NAP NAP NAP                
1.9 Property   1 91-083 Hanua NAP NAP NAP NAP                
1.91 Property   1 2401 Cram Avenue SE NAP NAP NAP NAP                
1.92 Property   1 91-119 Olai NAP NAP NAP NAP                
1.93 Property   1 3425 Maple Drive NAP NAP NAP NAP                
1.94 Property   1 91-174 Olai NAP NAP NAP NAP                
1.95 Property   1 5156 American Road NAP NAP NAP NAP                
1.96 Property   1 91-252 Kauhi NAP NAP NAP NAP                
1.97 Property   1 91-349 Kauhi NAP NAP NAP NAP                
1.98 Property   1 91-175 Olai NAP NAP NAP NAP                
1.99 Property   1 91-087 Hanua NAP NAP NAP NAP                
1.100 Property   1 91-171 Olai NAP NAP NAP NAP                
1.101 Property   1 91-410 Komohana NAP NAP NAP NAP                
1.102 Property   1 91-416 Komohana NAP NAP NAP NAP                
2 Loan 5, B 1 The Motto NAP NAP NAP NAP                
3 Loan 5 1 The Campus at Lawson Lane NAP NAP NAP NAP                
4 Loan 5, 6, 7, 11, 12, 13, 14, 15, C 15 The Wharf 79.2% 269.05 205.55 76.4%                
4.01 Property   1 670-680 Maine NAP NAP NAP NAP                
4.02 Property   1 1000 Maine NAP NAP NAP NAP                
4.03 Property   1 Phase I Retail NAP NAP NAP NAP                
4.04 Property   1 The Channel NAP NAP NAP NAP                
4.05 Property   1 Garage (Ph I) NAP NAP NAP NAP                
4.06 Property   1 Hyatt House 79.2% 263.18 201.25 76.5%                
4.07 Property   1 Phase II Retail NAP NAP NAP NAP                
4.08 Property   1 Garage (Ph II) NAP NAP NAP NAP                
4.09 Property   1 Canopy 79.3% 277.02 211.37 76.3%                
4.10 Property   1 The Tides NAP NAP NAP NAP                
4.11 Property   1 800 Maine NAP NAP NAP NAP                
4.12 Property   1 The Anthem NAP NAP NAP NAP                
4.13 Property   1 Incanto NAP NAP NAP NAP                
4.14 Property   1 580 Water (Pier 4) NAP NAP NAP NAP                
4.15 Property   1 Marina NAP NAP NAP NAP                
5 Loan   1 The Lafayette Hotel 55.8% NAP NAP NAP                
6 Loan 6 3 Wichita Falls Multifamily Portfolio NAP NAP NAP NAP                
6.01 Property   1 Colony Park NAP NAP NAP NAP                
6.02 Property   1 Brentwood Timberlane NAP NAP NAP NAP                
6.03 Property   1 Park Place NAP NAP NAP NAP                
7 Loan 5, 8 1 Ridgedale Center NAP NAP NAP NAP                
8 Loan 6, 16, 17, D 2 Alabama Hotel 2 Pack Portfolio 90.4% 155.51 142.46 91.6%                
8.01 Property   1 Hampton Inn & Suites - Montgomery 88.3% 160.81 143.84 89.4%                
8.02 Property   1 Homewood Suites - Montgomery 92.8% 149.91 140.93 94.0%                
9 Loan 6, 7 2 Briar Cove and Summerwind NAP NAP NAP NAP                
9.01 Property   1 Summerwind NAP NAP NAP NAP                
9.02 Property   1 Briar Cove NAP NAP NAP NAP                
10 Loan 6 6 Dels Multifamily Portfolio 3.0 NAP NAP NAP NAP                
10.01 Property   1 White River Commons NAP NAP NAP NAP                
10.02 Property   1 Silo Studios NAP NAP NAP NAP                
10.03 Property   1 Blossom City Studios NAP NAP NAP NAP                
10.04 Property   1 The Orchard NAP NAP NAP NAP                
10.05 Property   1 Spring River Commons NAP NAP NAP NAP                
10.06 Property   1 Cadron Commons NAP NAP NAP NAP                
11 Loan 6 11 Fort Smith Multi Portfolio NAP NAP NAP NAP                
11.01 Property   1 Ramsey Square Apartments NAP NAP NAP NAP                
11.02 Property   1 Mill Creek Apartments NAP NAP NAP NAP                
11.03 Property   1 The View Apartment NAP NAP NAP NAP                
11.04 Property   1 The Cottonwood Apartments NAP NAP NAP NAP                
11.05 Property   1 Cherry Tree Apartments NAP NAP NAP NAP                
11.06 Property   1 The Dogwood Apartments NAP NAP NAP NAP                
11.07 Property   1 Belle Grove Apartments NAP NAP NAP NAP                

 

 A-1-53 

 

Annex A-1 - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Most Recent Hotel Occupancy (%) Third Most Recent ADR ($) Third Most Recent RevPAR ($) Third Most Recent Hotel Occupancy (%) Coop - Committed Secondary Debt Coop - Rental Value Coop - LTV as Rental  Coop - Unsold Percent Coop - Sponsor Units Coop - Investor Units Coop - Coop Units Coop - Sponsor/
Investor Carry
11.08 Property   1 The Grove Apartments NAP NAP NAP NAP                
11.09 Property   1 Magnolia Place Apartments NAP NAP NAP NAP                
11.1 Property   1 The Oak Apartments NAP NAP NAP NAP                
11.11 Property   1 The Azalea Apartments NAP NAP NAP NAP                
12 Loan 18, E 1 Country Club Center NAP NAP NAP NAP                
13 Loan   1 Louetta Central NAP NAP NAP NAP                
14 Loan 5, 19, 20, F 1 Aman Hotel New York 70.3% 3060.21 1625.36 53.1%                
15 Loan   1 Sierra Vista Shopping Center NAP NAP NAP NAP                
16 Loan 6, G 3 SLL Portfolio NAP NAP NAP NAP                
16.01 Property   1 Live Oak Apartments NAP NAP NAP NAP                
16.02 Property   1 Lakewood Apartments NAP NAP NAP NAP                
16.03 Property   1 Vintage Grove Apartments NAP NAP NAP NAP                
17 Loan   1 Fairfield Inn Daytona Beach 79.9% 164.82 128.23 77.8%                
18 Loan 5 1 The Roosevelt Hotel New Orleans 69.3% 282.75 193.85 68.6%                
19 Loan   1 Deer Park Manor NAP NAP NAP NAP                
20 Loan   1 TownePlace Suites Chattanooga South / East Ridge TN 69.5% 108.27 68.21 63.0%                
21 Loan 5, H 1 7 Penn Plaza NAP NAP NAP NAP                
22 Loan   1 Snowville Flex Industrial Portfolio NAP NAP NAP NAP                
23 Loan   1 Home2 Suites Lexington Park 72.4% 118.91 94.01 79.1%                
24 Loan 6 2 Cincinnati Self Storage Portfolio NAP NAP NAP NAP                
24.01 Property   1 Hamilton County Property NAP NAP NAP NAP                
24.02 Property   1 Butler County Property NAP NAP NAP NAP                
25 Loan   1 Holiday Inn Roanoke Tanglewood 48.2% 94.86 46.70 49.2%                
26 Loan 6, I 3 North and South Carolina 3 Pack NAP NAP NAP NAP                
26.01 Property   1 Harmony Hills NAP NAP NAP NAP                
26.02 Property   1 Bethpages Estates NAP NAP NAP NAP                
26.03 Property   1 Howard Place NAP NAP NAP NAP                
27 Loan 21 1 BC Storage - Camillus NY NAP NAP NAP NAP                
28 Loan 5 1 150 Palmetto NAP NAP NAP NAP                
29 Loan 5 1 120 Palmetto NAP NAP NAP NAP                
30 Loan J 1 Carlisle Plaza MHP NAP NAP NAP NAP                
31 Loan   1 126-130 Union Street NAP NAP NAP NAP                
32 Loan K 1 Platos Cave Sheffield NAP NAP NAP NAP                
33 Loan L 1 424 Landfair Ave NAP NAP NAP NAP                
34 Loan   1 Wild Rose Villas NAP NAP NAP NAP                
35 Loan 6 2 A-Safe Storage NAP NAP NAP NAP                
35.01 Property   1 Pineville NAP NAP NAP NAP                
35.02 Property   1 Ball NAP NAP NAP NAP                
36 Loan   1 Ohio River Plaza NAP NAP NAP NAP                
37 Loan M 1 Fair Hope Building NAP NAP NAP NAP                
38 Loan   1 Grand Blanc Storage NAP NAP NAP NAP                
39 Loan N 1 6101 18th Avenue NAP NAP NAP NAP                
40 Loan O 1 Sherwood Manor MHP NAP NAP NAP NAP                

 

 A-1-54 

 

  BANK5 2025-5YR16

  Footnotes to Annex A-1

   

 

(1) BANA—Bank of America, N.A.; WFB—Wells Fargo Bank, National Association; MSBNA—Morgan Stanley Bank, N.A.; MSMCH—Morgan Stanley Mortgage Capital Holdings LLC;  JPMCB—JPMorgan Chase Bank, National Association.
   
(2) Certain tenants may not be in occupancy or may be in free rent periods. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other” in this prospectus for information regarding (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 Mortgage Loans or groups of cross-collateralized Mortgage Loans and (iii) tenants that individually or together with their affiliates occupy 50% or more of the net rentable area of related mortgaged properties, which, in each case, are not in occupancy, are in free rent periods or have subleased their space.
   
(3) The Administrative Fee Rate % includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Certificate Administrator/Trustee Fee Rate, the Asset Representations Reviewer Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan.
   
(4) Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” for information regarding certain lease termination options affecting (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 Mortgage Loans or groups of cross-collateralized Mortgage Loans and (iii) tenants that occupy 50% or more of the net rentable area of the related mortgaged properties.
   
(5) With respect to Mortgage Loan No. 1, ILPT 2025 Portfolio, Mortgage Loan No. 2, The Motto, Mortgage Loan No. 3, The Campus at Lawson Lane, Mortgage Loan No. 4, The Wharf, Mortgage Loan No. 7, Ridgedale Center, Mortgage Loan No. 14, Aman Hotel New York, Mortgage Loan No. 18, The Roosevelt Hotel New Orleans, Mortgage Loan No. 21, 7 Penn Plaza, Mortgage Loan No. 28, 150 Palmetto, and Mortgage Loan No. 29, 120 Palmetto, each such Mortgage Loan is part of a whole loan related to the Issuing Entity. For further information, with respect to each serviced whole loan, see “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans”, “Pooling and Servicing Agreement” “Description of the Mortgage Pool—The Whole Loans— The ILPT 2025 Pari Passu-A/B Whole Loan”, “— The Campus at Lawson Lane Pari Passu-A/B Whole Loan” and “— The Wharf Pari Passu-A/B Whole Loan” and with respect to each non-serviced whole loan, see “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans”, “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”, “—Servicing of the Servicing Shift Mortgage Loans and Other Specified Mortgage Loans” and “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu A/B Whole Loans”, in this prospectus.
   
(6) With respect to Mortgage Loan No. 1, ILPT 2025 Portfolio, Mortgage Loan No. 4, The Wharf, Mortgage Loan No. 6, Wichita Falls Multifamily Portfolio, Mortgage Loan No. 8, Alabama Hotel 2 Pack Portfolio, Mortgage Loan No. 9, Briar Cove and Summerwind, Mortgage Loan No. 10, Dels Multifamily Portfolio 3.0, Mortgage Loan No. 11, Fort Smith Multi Portfolio, Mortgage Loan No. 16, SLL Portfolio, Mortgage Loan No. 24, Cincinnati Self Storage Portfolio, Mortgage Loan No. 26, North and South Carolina 3 Pack, and Mortgage Loan No. 35, A-Safe Storage, such Mortgage Loans are secured by multiple mortgaged properties. For purposes of the statistical information set forth in this prospectus as to such mortgage loans, all LTV, DSCR, Debt Yield and Cut-off Date Balance per SF/Units/Rooms/Pads/Spaces calculations are shown on an aggregate basis, and a portion of the Cut-off Date Balance has been allocated to each mortgaged property based on the respective Appraised Values and/or UW NCF, among other methods.
   
(7) With respect to Mortgage Loan No. 1, ILPT 2025 Portfolio, Mortgage Loan No. 4, The Wharf, and Mortgage Loan No. 9, Briar Cove and Summerwind, the related loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, and/or other release conditions, in connection with a partial defeasance or prepayment of the related mortgage loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance” and “—Releases; Partial Releases; Property Additions” in this prospectus.
   
(8) With respect to Mortgage Loan No. 7, Ridgedale Center, the related loan documents permit one or more outparcel or other releases without prepayment or defeasance. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Releases; Partial Releases; Property Additions” in this prospectus.
   
(9) With respect to Mortgage Loan No. 1, ILPT 2025 Portfolio, the portfolio appraised value of $1,706,541,600 as of April 10, 2025, is inclusive of an approximately 2.0% portfolio premium and reflects the “as-is” value of the mortgaged properties as a whole if sold in their entirety to a single buyer. Based on the aggregate “as-is” appraised values of the individual mortgaged properties (exclusive of the portfolio premium) of $1,673,080,000, the Cut-off Date LTV and the Maturity Date LTV for the ILPT 2025 Portfolio Senior Loan are both equal to 44.7% and for the ILPT 2025 Portfolio Whole Loan are both equal to 69.3%.
   
(10) With respect Mortgage Loan No. 1, ILPT 2025 Portfolio, certain improvements at the 3502 Enterprise Avenue Property (the “PILOT Improvements”) were not pledged as collateral for the ILPT 2025 Portfolio Whole Loan as they are owned by the municipality in which the 3502 Enterprise Avenue Property is located and leased to the tenant at the 3502 Enterprise Avenue Property pursuant to a PILOT lease pursuant to which the tenant, which contractually assumed a portion of the related borrower’s tax liability, is entitled to certain tax abatements. The (x) underlying fee simple interest in the 3502 Enterprise Avenue Property

 

 A-1-55 

 

 

which is owned by the applicable borrower, (y) improvements on the 3502 Enterprise Avenue Property that are owned by the applicable borrower (which excludes the PILOT Improvements), and (z) the reversionary interest in the PILOT Improvements were each pledged by the related borrower as collateral for the ILPT 2025 Portfolio Whole Loan. Certain rights of the tenant in the borrower’s reversionary interest were assigned by the tenant to the related borrower, and collaterally assigned by the related borrower to the lender, which collateral assignment was consented to by the applicable municipality that is the lessor under the PILOT lease.
   
(11) With respect to Mortgage Loan No. 4, The Wharf, the total Units/SF totaling 2,241,794 includes 928,154 SF of office space, 446,764 SF of retail space, 603,232 SF of multifamily space (904 units), and 263,644 SF of hospitality space (412 keys). The collateral also includes two parking garages totaling 1,175 spaces and a marina totaling 220 docks, neither of which are included in the square footage.
   
(12) With respect to Mortgage Loan No. 4, The Wharf, the Phase I Retail property includes seven parcels and the Phase II Retail includes five parcels.
   
(13) With respect to Mortgage Loan No. 4, The Wharf, the total Percent Leased represents the weighted average of the square footage for the office and retail component. The Percent Leased is calculated based on square footage for retail and office properties, number of units for multifamily properties, and TTM March 2025 occupancy for hotel properties.
   
(14) With respect to Mortgage Loan No. 4, The Wharf, the appraised value represents the “As Portfolio” Appraised Value for The Wharf Properties of $1,730,000,000, which reflects a portfolio premium of 1.7%, as of dates ranging from February 21, 2025 to March 4, 2025. The sum of the individual appraised values is $1,700,400,000, which equates to a Cut-off Date LTV Ratio and LTV Ratio at Maturity of 42.3% and 42.3%, respectively.
   
(15) With respect to Mortgage Loan No. 4, The Wharf, the loan is structured with a hard lockbox for office and retail tenants, a soft lockbox for the remaining collateral, and springing cash management. The borrower is required to direct tenants to pay rent directly into such lockbox account; however, the borrower is permitted to collect rents received from any of the Hotel Component, Multifamily Component, Parking Garage and Wharf Marina subject to certain conditions.
   
(16) With respect to Mortgage Loan No. 8, Alabama Hotel 2 Pack Portfolio, the related Mortgage Loan documents permit Debt Service Grace Period to Call a Default of five days one time during any 12-month period.
   
(17) With respect to Mortgage Loan No. 8, Alabama Hotel 2 Pack Portfolio, the aggregate Appraised Value of $38,985,000 represents the “As is with PIP Funded” appraised value based on the hypothetical assumption that the required change of control PIP is fully funded and that such funds would transfer with title to a potential future buyer. The borrower (a) deposited at loan origination $2,300,000 and (b) is required to make a monthly deposit of $60,000 on each month from February through November of the first 24 months of the loan term into a PIP reserve to fund a franchise required change of control PIP. Based on the “As-Is” appraised value of $35,500,000, the Mortgage Loan results in a Cut-Off Date LTV Ratio and Maturity Date LTV Ratio of 68.0%.
   
(18) With respect to Mortgage Loan No. 12, Country Club Center, the Appraised Value of $30,600,000 represents the appraisal’s concluded “As Is – Owner Affiliated Leases in Place” value as of May 13, 2025, which results in the Cut-off Date LTV Ratio and Maturity Date LTV Ratio of 69.9%. The appraisal’s concluded “As Is” value as of May 13, 2025 for the Country Club Center Property is $30,200,000, which results in a Cut-off Date LTV ratio and Maturity Date LTV ratio of 70.9%.
   
(19) With respect to Mortgage Loan No. 14, Aman Hotel New York, the “As-is” Appraised Value includes the Industrial and Commercial Abatement Program (“ICAP”), for which the borrower sponsor has submitted an application but has yet to obtain approval, accounting for approximately $33.3 million added to the Appraised Value. Excluding any value attributed to the ICAP, the Aman Hotel New York Whole Loan would result in a 31.2% Cut-off Date LTV Ratio and Maturity Date LTV Ratio.
   
(20) With respect to Mortgage Loan No. 14, Aman Hotel New York, to the extent the Hotel Manager CM Conditions are satisfied, the borrower is required to, cause the hotel manager to (i) first collect all revenue derived from the Mortgaged Property and hold the same in hotel manager’s operating account established at loan origination and pledged to the lender as additional security for the Whole Loan (each such account, a “Hotel Operating Account”), (ii) apply such revenue solely to the payment of management fees and reimbursement of expenses relating to the operation of the hotel as expressly contemplated by the related hotel management agreement, and (iii) deposit any excess revenue after the payment of the costs contemplated by the foregoing clause (ii) into the lockbox account (the foregoing clauses (i), (ii) and (iii), collectively, the “Hotel Management Cash Flow Provision”). To the extent the Hotel Manager CM Conditions at any time fail to be satisfied, the borrower is required to cause all revenue from the Mortgaged Property to be deposited directly into the lockbox account. As used herein, “Hotel Manager CM Conditions” means that either (x) the hotel management agreement in place as of the loan origination date remains unmodified and in full force and effect and all revenue from the Mortgaged Property is being collected and applied by the hotel manager in all material respects with the Hotel Management Cash Flow Provision or (y) (i) a replacement hotel management agreement with a qualified hotel manager is in full force and effect, (ii) such replacement hotel management agreement includes a Hotel Management Cash Flow Provision, and (iii) all revenue from the Mortgaged Property is being collected by such qualified hotel manager and applied in all material respects with the applicable Hotel Management Cash Flow Provision.
   

 

 A-1-56 

 

 

(21) With respect to Mortgage Loan No. 27, BC Storage - Camillus NY, Percent Leased represents the occupancy pertaining to the self-storage component of the BC Storage - Camillus NY Property which totals 55,675 SF. There is an additional 13,000 square feet of industrial, warehouse, and office space which was 100.0% occupied as of April 1, 2025.
   
A. “Yield Maintenance Premium” shall mean, with respect to any Component, an amount equal to the greater of (a) an amount equal to 0.5% of the amount of such Component being prepaid; or (b) an amount equal to the present value as of the date on which the prepayment is made of the Calculated Payments (as defined below) from the date on which the prepayment is made through the Open Prepayment Date determined by discounting such payments at the Discount Rate (as defined below). As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Component being prepaid on the date on which prepayment is made and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate for the related Component and (z) the Yield Maintenance Treasury Rate (as defined below). As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading “U.S. Government Securities/Treasury Constant Maturities” for the week ending prior to the date on which prepayment is made, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Open Prepayment Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise. Lender shall notify Borrower of the amount and the basis of determination of the required prepayment consideration. Lender’s calculation of the Yield Maintenance Premium shall be conclusive absent manifest error. All Yield Maintenance Premium payable with respect to Component A, Component B and Component C shall be allocated to the Notes comprising Note A on a pro rata and pari passu basis, and all Yield Maintenance Premium payable with respect to Component D, Component E, Component F and Component HRR shall be allocated to the Notes comprising Note B on a pro rata and pari passu basis.
    
B. “Yield Maintenance Premium” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Stated Maturity Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Stated Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
   
C. "Yield Maintenance Premium" shall mean, with respect to each Component, an amount equal to the greater of the following two amounts: (a) an amount equal to one percent (1%) of the amount prepaid; or (b) an amount equal to (i) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder with respect to the applicable Component, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Open Period Start Date (assuming the outstanding principal balance of such Component is due on the Open Period Start Date), from the Open Period Start Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield, exceeds the outstanding principal balance of the Component being prepaid as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of such Component as of the prepayment date. Lender’s calculation of the Yield Maintenance Premium, and all component calculations, shall be conclusive and binding on Borrower absent manifest error.
   
D. “Yield Maintenance Premium” shall mean, with respect to any repayment of the outstanding principal balance of the Loan, an amount equal to the greater of (a) one percent (1%) of the outstanding principal of the portion of the Loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the Note to be made with respect to the portion of the Loan under the Note assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the portion of the Loan being prepaid is paid on the Maturity Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semi-annually and deducting from the sum of such present values any shortterm interest paid from the date of prepayment to the next succeeding Payment Date in the event such payment is not made on a Payment Date), over (ii) the principal amount being prepaid.
   
E. “Yield Maintenance Premium” shall mean, with respect to any repayment of the outstanding principal balance of the Loan, an amount equal to the greater of (a) one percent (1%) of the outstanding principal of the portion of the Loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the Note to be made with respect to the portion of the Loan under the Note assuming that all scheduled payments are

 

 A-1-57 

 

 

made timely and that the remaining outstanding principal and interest on the portion of the Loan being prepaid is paid on the Maturity Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semi-annually and deducting from the sum of such present values any short-term interest paid from the date of prepayment to the next succeeding Payment Date in the event such payment is not made on a Payment Date), over (ii) the principal amount being prepaid.
   
F. “Yield Maintenance Premium” shall mean, with respect to any repayment of the outstanding principal balance of the Loan, an amount equal to the greater of (a) one percent (1%) of the outstanding principal of the portion of the Loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the Note to be made with respect to the portion of the Loan under the Note assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the portion of the Loan being prepaid is paid on the Maturity Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semi-annually and deducting from the sum of such present values any shortterm interest paid from the date of prepayment to the next succeeding Payment Date in the event such payment is not made on a Payment Date), over (ii) the principal amount being prepaid.
   
G. “Yield Maintenance Premium” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Permitted Prepayment Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Stated Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
   
H. “Yield Maintenance Premium” shall mean, with respect to any repayment of the outstanding principal balance of the Loan, an amount equal to the greater of (a) one percent (1%) of the outstanding principal of the portion of the Loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the Note to be made with respect to the portion of the Loan under the Note assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the portion of the Loan being prepaid is paid on the Maturity Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semi-annually and deducting from the sum of such present values any shortterm interest paid from the date of prepayment to the next succeeding Payment Date in the event such payment is not made on a Payment Date), over (ii) the principal amount being prepaid.
   
I. "Yield Maintenance Premium" shall mean an amount equal to the greater of: (x) one percent (1%) of the principal amount of this Note being prepaid or (y) the present value as of the Prepayment Date (defined below) of the Calculated Payments (defined below) from the Prepayment Date through the Maturity Date determined by discounting such payments at the Discount Rate (defined below). As used in this definition, the term "Prepayment Date" shall mean the date on which prepayment is made. As used in this definition, the term "Calculated Payments" shall mean the monthly payments of interest only which would be due based on the principal amount of this Note being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (1) the Applicable Interest Rate and (2) the Yield Maintenance Treasury Rate (defined below). As used in this definition, the term "Discount Rate" shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term "Yield Maintenance Treasury Rate" shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
   
J. “Yield Maintenance Premium” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Permitted Prepayment Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve

 

 A-1-58 

 

 

Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Stated Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
   
K. "Yield Maintenance Premium” shall mean an amount equal to the greater of: (a) an amount equal to 1.0% of the amount prepaid; or (b) an amount equal to (i) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Maturity Date (assuming the outstanding principal balance of the Loan is due on the Maturity Date), from the Maturity Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds the outstanding principal balance of the Loan as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of the Loan as of the prepayment date. For purposes of the foregoing, “Periodic Treasury Yield” shall mean (y) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the Maturity Date (or if two or more such securities have maturity dates equally close to the Maturity Date, the average annual yield to maturity of all such securities), as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth Business Day preceding the prepayment date, divided by (z) 12. Lender’s calculation of the Yield Maintenance Premium, and all component calculations, shall be conclusive and binding on Borrower absent manifest error.
   
L. “Yield Maintenance Premium” shall mean an amount equal to the greater of: (x) one percent (1%) of the principal amount of this Note being prepaid or (y) the present value as of the Prepayment Date (defined below) of the Calculated Payments (defined below) from the Prepayment Date through the Maturity Date determined by discounting such payments at the Discount Rate (defined below). As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of this Note being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (1) the Applicable Interest Rate and (2) the Yield Maintenance Treasury Rate (defined below). As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semiannually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
   
M. “Yield Maintenance” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the Loan through and including the Maturity Date each equal to the amount of interest which would be due on the principal amount of the Loan being prepaid assuming a per annum interest rate equal to the excess of the Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, “Reinvestment Yield” means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading “U.S. government securities” and the sub-heading “Treasury constant maturities” for the week ending prior to the date of prepayment, of the U.S. Treasury constant maturities with maturity dates (one longer and one equal to or shorter) most nearly approximating the Maturity Date, and converted to a monthly compounded nominal yield. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Reinvestment Yield. The “Prepayment Calculation Date” shall mean, as applicable, the Payment Date on which Lender applies any prepayment to the reduction of the outstanding principal amount of the Note. Lender’s calculation of Yield Maintenance shall be conclusive and binding absent manifest error.
   
N. "Yield Maintenance Premium" shall mean, with respect to any repayment of the outstanding principal balance of the Loan, an amount equal to the greater of (a) one percent (1%) of the outstanding principal of the portion of the Loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the Note to be made with respect to the portion of the Loan under the Note assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the portion of the Loan being prepaid is paid on the Permitted Par Prepayment Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semi-annually and deducting from the sum of such present values any short-term interest paid from the date of prepayment to the next succeeding Payment Date in the event such payment is not made on a Payment Date), over (ii) the principal amount being prepaid.
   
O. “Yield Maintenance Premium” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Loan being prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Permitted Prepayment Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the

 

 A-1-59 

 

 

principal amount of the Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Stated Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.

 

 

 

 

 

 A-1-60