FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-286968-03
     

 

BBCMS 2025-5C37 Disclaimer

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

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

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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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

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

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

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

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES

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

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

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

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

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS

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

   

 

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

 

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance % of Loan Balance Mortgage Loan Originator Mortgage Loan Seller Related Group Crossed Group Address City County State Zip Code
                1 25            
1 Loan 1, 3, 4, 7, 16, 19, 26 1 Dunbar Apartments 9.98% 100.0% SGFC, 3650 Capital SGFC, 3650 Capital NAP NAP 2802 Frederick Douglas Boulevard New York  New York  NY 10039
2 Loan 1, 5, 7, 12, 13, 19, 24 1 Vertex HQ 9.4% 100.0% GSBI, BMO, MSBNA, JPMCB GSMC, BMO NAP NAP 11 Fan Pier Boulevard and 50 Northern Avenue Boston  Suffolk  MA 02210
3 Loan 2, 6, 29 5 Mendlowits NYC Collection 8.4%   CREFI CREFI NAP NAP Various New York  New York  NY Various
3.01 Property   1 676, 790, 796, 798 9th Avenue 2.9% 34.4%         676, 790, 796, 798 9th Avenue New York  New York  NY 10036
3.02 Property   1 593-597 10th Avenue 2.5% 29.7%         593-597 10th Avenue New York  New York  NY 10036
3.03 Property   1 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard 1.2% 14.7%         2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard New York  New York  NY 10039
3.04 Property   1 706-708 Amsterdam Avenue 1.1% 12.7%         706-708 Amsterdam Avenue New York  New York  NY 10025
3.05 Property   1 1697-1705, 1707-1717 Amsterdam Avenue 0.7% 8.4%         1697-1705, 1707-1717 Amsterdam Avenue New York  New York  NY 10031
4 Loan 19 1 The Daxton Hotel 6.7% 100.0% CREFI CREFI NAP NAP 298 South Old Woodward Avenue Birmingham  Oakland  MI 48009
5 Loan 1, 7, 12, 17 1 Springfield Town Center 6.2% 100.0% GSBI, Barclays GSMC, Barclays NAP NAP 6500 Springfield Mall Springfield  Fairfax  VA 22150
6 Loan 6, 13, 19, 27 2 Shaner Philadelphia Airport Portfolio 4.5%   Barclays Barclays NAP NAP Various Various  Various  PA Various
6.01 Property   1 Residence Inn Philadelphia Airport 3.0% 67.1%         3701 Island Avenue Philadelphia  Philadelphia  PA 19153
6.02 Property   1 SpringHill Suites Philadelphia Airport 1.5% 32.9%         201 Industrial Highway Ridley Park  Delaware  PA 19078
7 Loan 6, 19 3 Hunter Michigan & Indiana Portfolio 4.0%   Barclays Barclays NAP NAP Various Various  Various  Various Various
7.01 Property   1 Regency Court 1.6% 40.6%         1616 South Henderson Street Bloomington  Monroe  IN 47401
7.02 Property   1 River Walk 1.4% 35.8%         1714 North 9th Street Lafayette  Tippecanoe  IN 47904
7.03 Property   1 College Towne 0.9% 23.6%         4915 Belle Chase Boulevard Lansing  Ingham  MI 48910
8 Loan 17, 19 1 Home Depot Jamaica 3.9% 100.0% Barclays Barclays NAP NAP 92-30 168th Street Jamaica  Queens  NY 11433
9 Loan 5, 7, 16 1 Poinciana Lakes Plaza 3.8% 100.0% GSBI GSMC NAP NAP 4690 Marigold Avenue Poinciana  Osceola  FL 34758
10 Loan 1, 7, 19, 21 1 Shaw Park Plaza 3.7% 100.0% BMO, 3650 Capital 3650 Capital NAP NAP 1 North Brentwood Boulevard Clayton  St. Louis  MO 63105
11 Loan 2, 19 1 16542 & 16550 Ventura Blvd 3.5% 100.0% 3650 Capital 3650 Capital NAP NAP 16542-16550 Ventura Boulevard Encino  Los Angeles  CA 91436
12 Loan 5, 6, 19, 30 2 Residence Inn Chesapeake & Springhill Suites Norfolk 3.5%   BSPRT  BSPRT NAP NAP Various Various  Various  VA Various
12.01 Property   1 Residence Inn Chesapeake 2.2% 64.0%         1500 Crossways Boulevard Chesapeake  Chesapeake City  VA 23320
12.02 Property   1 Springhill Suites Norfolk 1.3% 36.0%         6350 Newtown Road Norfolk  Norfolk  VA 23502
13 Loan 1, 7, 10, 12, 17, 19, 26 1 The Roosevelt New Orleans 3.3% 100.0% Barclays, WFBNA Barclays NAP NAP 130 Roosevelt Way New Orleans  Orleans  LA 70112
14 Loan 6, 16, 26, 28 4 Blue Sky Portfolio - Pool B 2.8%   Barclays Barclays Group A NAP Various Various  Various  Various Various
14.01 Property   1 Conway 0.9% 32.9%         2505 Salem Road Conway  Faulkner  AR 72032
14.02 Property   1 Billings 0.8% 28.6%         4740 Underpass Avenue Billings  Yellowstone  MT 59101
14.03 Property   1 Laramie 0.7% 23.4%         1161 Evans Street Laramie  Albany  WY 82070
14.04 Property   1 Bennett 0.4% 15.0%         915 Sharis Court Bennett  Adams  CO 80102
15 Loan 2, 10, 18, 19, 20, 26, 31 1 Park at Sugar Creek 2.6% 100.0% SGFC SGFC NAP NAP 14019-14033 Southwest Freeway Sugar Land  Fort Bend  TX 77478
16 Loan 2, 6, 16, 19 1 Sunbeam & Bowden Portfolio 2.5% 100.0% 3650 Capital 3650 Capital NAP NAP 4949 and 5151 Sunbeam Road and 5121 Bowden Road Jacksonville  Duval  FL 32257, 32216
17 Loan 19 1 Suburban Square 2.5% 100.0% 3650 Capital 3650 Capital NAP NAP 25 Scotch Road Ewing  Mercer  NJ 08628
18 Loan 2, 19 1 16260 Ventura Blvd 2.4% 100.0% 3650 Capital 3650 Capital NAP NAP 16260 Ventura Boulevard Encino  Los Angeles  CA 91436
19 Loan 15, 21, 30 1 Decatur Crossing III 2.2% 100.0% BSPRT  BSPRT NAP NAP 4675 and 4775 West Teco Avenue Las Vegas  Clark  NV 89118
20 Loan 1, 5, 13 1 Courtyard Fayetteville 1.9% 100.0% 3650 Capital BMO NAP NAP 600 Van Asche Drive Fayetteville  Washington  AR 72703
21 Loan 13, 19 1 Hampton Inn & Suites El Paso Airport 1.9% 100.0% Barclays Barclays NAP NAP 6635 Gateway Boulevard West El Paso  El Paso  TX 79925
22 Loan 19 1 Hannaford Plaza 1.4% 100.0% UBS AG UBS AG NAP NAP 598 Columbia Turnpike East Greenbush  Rensselaer  NY 12061
23 Loan 1, 5, 6, 7, 13, 17, 27, 29 102 ILPT 2025 Portfolio 1.4%   CREFI, BANA, MSMCH, BMO, RBC, UBS AG BMO, UBS AG NAP NAP Various Various  Various  Various Various
23.001 Property   1 996 Paragon Way 0.1% 5.6%         996 Paragon Way Rock Hill  York  SC 29730
23.002 Property   1 91-399 Kauhi 0.1% 4.2%         91-399 Kauhi Street Kapolei  Honolulu  HI 96707
23.003 Property   1 11224 Will Walker Road 0.0% 3.5%         11224 Will Walker Road Vance  Tuscaloosa  AL 35490
23.004 Property   1 10450 Doral Boulevard 0.0% 3.4%         10450 Doral Boulevard Doral  Miami-Dade  FL 33178
23.005 Property   1 1580, 1590 & 1600 Williams Road 0.0% 3.1%         1580, 1590 and 1600 Williams Road Columbus  Franklin  OH 43207
23.006 Property   1 32150 Just Imagine Drive 0.0% 3.1%         32150 Just Imagine Drive Avon  Lorain  OH 44011
23.007 Property   1 6850 Weber Boulevard 0.0% 2.9%         6850 Weber Boulevard Charleston  Charleston  SC 29456
23.008 Property   1 1341 N. Clyde Morris Blvd. 0.0% 2.8%         1341 North Clyde Morris Boulevard Daytona Beach  Volusia  FL 32117
23.009 Property   1 27200 SW 127th Avenue 0.0% 2.7%         27200 Southwest 127th Avenue Homestead  Miami-Dade  FL 33032
23.010 Property   1 7410 Magi Road 0.0% 2.6%         7410 Magi Road Hanahan  Berkeley  SC 29410
23.011 Property   1 2375 East Newlands Road 0.0% 2.5%         2375 East Newlands Road Fernley  Lyon  NV 89408
23.012 Property   1 3800 Midlink Drive 0.0% 2.4%         3800 Midlink Drive Kalamazoo  Kalamazoo  MI 49048
23.013 Property   1 13509 Waterworks Street 0.0% 2.3%         13509 Waterworks Street Jacksonville  Duval  FL 32221
23.014 Property   1 13400 East 39th Avenue and 3800 Wheeling Street 0.0% 2.3%         13400 East 39th Avenue and 3800 Wheeling Street Denver  Denver  CO 80239
23.015 Property   1 91-141 Kalaeloa 0.0% 2.2%         91-141 Kalaeloa Boulevard Kapolei  Honolulu  HI 96707
23.016 Property   1 9860 West Buckeye Road 0.0% 2.1%         9860 West Buckeye Road Tolleson  Maricopa  AZ 85353
23.017 Property   1 125 North Troy Hill Road 0.0% 2.0%         125 North Troy Hill Road Colorado Springs  El Paso  CO 80916
23.018 Property   1 11900 Trolley Lane 0.0% 1.5%         11900 Trolley Lane Beltsville  Prince George's  MD 20705
23.019 Property   1 11501 Wilkinson Drive 0.0% 1.5%         11501 Wilkinson Drive El Paso  El Paso  TX 79936
23.020 Property   1 2300 North 33rd Avenue East 0.0% 1.5%         2300 North 33rd Avenue East Newton  Jasper  IA 50208
23.021 Property   1 5001 West Delbridge Street 0.0% 1.4%         5001 West Delbridge Street Sioux Falls  Minnehaha  SD 57107
23.022 Property   1 91-238 Kauhi 0.0% 1.4%         91-238 Kauhi Street Kapolei  Honolulu  HI 96707
23.023 Property   1 1892 Anfield Road 0.0% 1.3%         1892 Anfield Road North Charleston  Charleston  SC 29406
23.024 Property   1 9215-9347 E Pendleton Pike 0.0% 1.3%         9215-9347 East Pendleton Pike Lawrence  Marion  IN 46236
23.025 Property   1 955 Aeroplaza Drive 0.0% 1.3%         955 Aeroplaza Drive Colorado Springs  El Paso  CO 80916
23.026 Property   1 3155 Grissom Parkway 0.0% 1.2%         3155 Grissom Parkway Cocoa  Brevard  FL 32926
23.027 Property   1 3502 Enterprise Avenue 0.0% 1.2%         3502 Enterprise Avenue Joplin  Jasper  MO 64801
23.028 Property   1 3870 Ronald Reagan Boulevard 0.0% 1.1%         3870 Ronald Reagan Boulevard Johnstown  Larimer  CO 80534
23.029 Property   1 700 Marine Drive 0.0% 1.1%         700 Marine Drive Rock Hill  York  SC 29730
23.030 Property   1 3245 Henry Road 0.0% 1.1%         3245 Henry Road and 3185 Columbia Road Richfield  Summit  OH 44286
23.031 Property   1 2701 S.W. 18th Street 0.0% 1.0%         2701 Southwest 18th Street Oklahoma City  Oklahoma  OK 73108
23.032 Property   1 2482 Century Drive 0.0% 1.0%         2482 Century Drive Goshen  Elkhart  IN 46528
23.033 Property   1 158 West Yard Road 0.0% 1.0%         158 West Yard Road Feura Bush  Albany  NY 12067
23.034 Property   1 55 Commerce Avenue 0.0% 1.0%         55 Commerce Avenue Albany  Albany  NY 12206
23.035 Property   1 1415 West Commerce Way 0.0% 1.0%         1415 West Commerce Way Lincoln  Lancaster  NE 68521
23.036 Property   1 1095 South 4800 West 0.0% 1.0%         1095 South 4800 West Salt Lake City  Salt Lake  UT 84104
23.037 Property   1 950 Bennett Road 0.0% 0.9%         950 Bennett Road Orlando  Orange  FL 32803
23.038 Property   1 985 Kershaw Street 0.0% 0.9%         985 West Kershaw Street Ogden  Weber  UT 84401
23.039 Property   1 1990 Hood Road 0.0% 0.9%         1980 Hood Road Greer  Greenville  SC 29650
23.040 Property   1 17200 Manchac Park Lane 0.0% 0.9%         17200 Manchac Park Lane Baton Rouge  East Baton Rouge  LA 70817
23.041 Property   1 7409 Magi Road 0.0% 0.8%         7409 Magi Road Hanahan  Berkeley  SC 29410
23.042 Property   1 91-329 Kauhi 0.0% 0.8%         91-329 Kauhi Street Kapolei  Honolulu  HI 96707
23.043 Property   1 1985 International Way 0.0% 0.8%         1985 International Way Hebron  Boone  KY 41048
23.044 Property   1 200 Orange Point Drive 0.0% 0.8%         200 Orange Point Drive Lewis Center  Delaware  OH 43035
23.045 Property   1 91-241 Kalaeloa 0.0% 0.8%         91-241 Kalaeloa Boulevard Kapolei  Honolulu  HI 96707

 

 A-1-1 

 

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

 

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance % of Loan Balance Mortgage Loan Originator Mortgage Loan Seller Related Group Crossed Group Address City County State Zip Code
                1 25            
23.046 Property   1 2311 South Park Road 0.0% 0.7%         2311 South Park Road Louisville  Jefferson  KY 40219
23.047 Property   1 2820 State Highway 31 0.0% 0.7%         2820 State Highway 31 McAlester  Pittsburg  OK 74501
23.048 Property   1 8000 Mid America Blvd. 0.0% 0.7%         8000 Mid America Boulevard Oklahoma City  Oklahoma  OK 73135
23.049 Property   1 14257 E. Easter Avenue 0.0% 0.7%         14257 East Easter Avenue Centennial  Arapahoe  CO 80112
23.050 Property   1 91-080 Hanua 0.0% 0.7%         91-080 Hanua Street Kapolei  Honolulu  HI 96707
23.051 Property   1 3736 Salisbury Road 0.0% 0.6%         3736 Salisbury Road Jacksonville  Duval  FL 32216
23.052 Property   1 91-027 Kaomi Loop 0.0% 0.6%         91-027 Kaomi Loop Kapolei  Honolulu  HI 96707
23.053 Property   1 150 Greenhorn Drive 0.0% 0.6%         150 Greenhorn Drive Pueblo  Pueblo  CO 81004
23.054 Property   1 7130 Q Street 0.0% 0.6%         7130 Q Street Omaha  Douglas  NE 68117
23.055 Property   1 235 Great Pond Road 0.0% 0.6%         235 Great Pond Road Windsor  Hartford  CT 06095
23.056 Property   1 510 Production Avenue 0.0% 0.6%         510 Production Avenue Madison  Madison  AL 35758
23.057 Property   1 91-150 Kaomi Loop 0.0% 0.5%         91-150 Kaomi Loop Kapolei  Honolulu  HI 96707
23.058 Property   1 4501 Industrial Drive 0.0% 0.5%         4501 Industrial Drive Fort Smith  Sebastian  AR 72916
23.059 Property   1 91-222 Olai 0.0% 0.5%         91-222 Olai Street Kapolei  Honolulu  HI 96707
23.060 Property   1 2580 Technology Drive 0.0% 0.5%         2580 Technology Drive Elgin  Kane  IL 60124
23.061 Property   1 301 Commerce Drive 0.0% 0.4%         301 Commerce Drive South Point  Lawrence  OH 45680
23.062 Property   1 7121 South Fifth Avenue 0.0% 0.4%         7121 South 5th Avenue Pocatello  Bannock  ID 83204
23.063 Property   1 590 Assembly Court 0.0% 0.4%         590 Assembly Court Fayetteville  Cumberland  NC 28306
23.064 Property   1 91-250 Komohana 0.0% 0.4%         91-250 Komohana Street Kapolei  Honolulu  HI 96707
23.065 Property   1 91-220 Kalaeloa 0.0% 0.4%         91-220 Kalaeloa Boulevard Kapolei  Honolulu  HI 96707
23.066 Property   1 91-185 Kalaeloa 0.0% 0.4%         91-185 Kalaeloa Boulevard Kapolei  Honolulu  HI 96707
23.067 Property   1 91-300 Hanua 0.0% 0.4%         91-300 Hanua Street Kapolei  Honolulu  HI 96707
23.068 Property   1 5501 Providence Hill Drive 0.0% 0.4%         5501 Providence Hill Drive Saint Joseph  Buchanan  MO 64507
23.069 Property   1 91-259 Olai 0.0% 0.4%         91-259 Olai Street Kapolei  Honolulu  HI 96707
23.070 Property   1 2 Tower Drive 0.0% 0.3%         2 Tower Drive Wallingford  New Haven  CT 06492
23.071 Property   1 91-064 Kaomi Loop 0.0% 0.3%         91-064 Kaomi Loop Kapolei  Honolulu  HI 96707
23.072 Property   1 91-202 Kalaeloa 0.0% 0.3%         91-202 Kalaeloa Boulevard Kapolei  Honolulu  HI 96707
23.073 Property   1 2100 NW 82nd Avenue 0.0% 0.3%         2100 Northwest 82nd Avenue Miami  Miami-Dade  FL 33122
23.074 Property   1 91-102 Kaomi Loop 0.0% 0.3%         91-102 Kaomi Loop Kapolei  Honolulu  HI 96707
23.075 Property   1 1230 West 171st Street 0.0% 0.3%         1230 West 171st Street Harvey  Cook  IL 60426
23.076 Property   1 91-400 Komohana 0.0% 0.3%         91-400 Komohana Street Kapolei  Honolulu  HI 96707
23.077 Property   1 91-265 Hanua 0.0% 0.3%         91-265 Hanua Street Kapolei  Honolulu  HI 96707
23.078 Property   1 91-255 Hanua 0.0% 0.3%         91-255 Hanua Street Kapolei  Honolulu  HI 96707
23.079 Property   1 1415 Industrial Drive 0.0% 0.3%         1415 Industrial Drive Chillicothe  Ross  OH 45601
23.080 Property   1 209 South Bud Street 0.0% 0.3%         209 South Bud Street Lafayette  Lafayette  LA 70583
23.081 Property   1 91-110 Kaomi Loop 0.0% 0.3%         91-110 Kaomi Loop Kapolei  Honolulu  HI 96707
23.082 Property   1 3900 NE 6th Street 0.0% 0.3%         3900 6th Street Northeast Minot  Ward  ND 58703
23.083 Property   1 91-218 Olai 0.0% 0.3%         91-218 Olai Street Kapolei  Honolulu  HI 96707
23.084 Property   1 5795 Logistics Parkway 0.0% 0.3%         5795 Logistics Parkway Rockford  Winnebago  IL 61109
23.085 Property   1 91-210 Kauhi 0.0% 0.2%         91-210 Kauhi Street Kapolei  Honolulu  HI 96707
23.086 Property   1 435 SE 70th Street 0.0% 0.2%         435 Southeast 70th Street Topeka  Shawnee  KS 66619
23.087 Property   1 2902 Gun Club Road 0.0% 0.2%         2902 Gun Club Road Augusta  Richmond  GA 30907
23.088 Property   1 91-210 Olai 0.0% 0.2%         91-210 Olai Street Kapolei  Honolulu  HI 96707
23.089 Property   1 91-95 Hanua 0.0% 0.2%         91-95 Hanua Street Kapolei  Honolulu  HI 96707
23.090 Property   1 2401 Cram Avenue SE 0.0% 0.2%         2401 Cram Avenue Southeast Bemidji  Beltrami  MN 56601
23.091 Property   1 91-083 Hanua 0.0% 0.2%         91-083 Hanua Street Kapolei  Honolulu  HI 96707
23.092 Property   1 91-119 Olai 0.0% 0.2%         91-119 Olai Street Kapolei  Honolulu  HI 96707
23.093 Property   1 3425 Maple Drive 0.0% 0.2%         3425 Maple Drive Fort Dodge  Webster  IA 50501
23.094 Property   1 91-174 Olai 0.0% 0.2%         91-174 Olai Street Kapolei  Honolulu  HI 96707
23.095 Property   1 5156 American Road 0.0% 0.2%         5156 American Road Rockford  Winnebago  IL 61109
23.096 Property   1 91-252 Kauhi 0.0% 0.2%         91-252 Kauhi Street Kapolei  Honolulu  HI 96707
23.097 Property   1 91-349 Kauhi 0.0% 0.1%         91-349 Kauhi Street Kapolei  Honolulu  HI 96707
23.098 Property   1 91-175 Olai 0.0% 0.1%         91-175 Olai Street Kapolei  Honolulu  HI 96707
23.099 Property   1 91-087 Hanua 0.0% 0.1%         91-087 Hanua Street Kapolei  Honolulu  HI 96707
23.100 Property   1 91-171 Olai 0.0% 0.1%         91-171 Olai Street Kapolei  Honolulu  HI 96707
23.101 Property   1 91-410 Komohana 0.0% 0.1%         91-410 Komohana Street Kapolei  Honolulu  HI 96707
23.102 Property   1 91-416 Komohana 0.0% 0.1%         91-416 Komohana Street Kapolei  Honolulu  HI 96707
24 Loan 7, 12, 23 1 500 Delaware 1.3% 100.0% 3650 REIT 2 3650 Capital NAP NAP 500 Delaware Avenue Wilmington  New Castle  DE 19801
25 Loan 7, 12, 16 1 1000 Portside Drive 1.3% 100.0% BMO BMO NAP NAP 1000 Portside Drive Edgewater  Bergen  NJ 07020
26 Loan 10 1 Oak Ridge Apartments 1.3% 100.0% SGFC SGFC NAP NAP 3463 Wingood Circle Memphis  Shelby  TN 38118
27 Loan 16 1 Lubbock Heights 1.1% 100.0% UBS AG UBS AG NAP NAP 5401 and 5430 50th Street and 4902, 4906, 4908 and 4910 Belmont Avenue Lubbock  Lubbock  TX 79414
28 Loan 16, 26 1 Blue Sky Hot Springs 0.9% 100.0% Barclays Barclays Group A NAP 170 Temperance Hill Road and 156 Stanage Drive Hot Springs  Garland  AR 71901, 71913
29 Loan 19 1 Hampton Inn Scottsburg 0.8% 100.0% UBS AG UBS AG NAP NAP 1535 West McClain Avenue Scottsburg  Scott  IN 47170
30 Loan 6, 16, 26 2 Blue Sky MN & WI Portfolio 0.6%   Barclays Barclays Group A NAP Various Various  Various  Various Various
30.01 Property   1 Hager City 0.5% 77.5%         1563 US-63 Hager City  Pierce  WI 54014
30.02 Property   1 Red Wing 0.1% 22.5%         790 Tile Drive Red Wing  Goodhue  MN 55066

 

 A-1-2 

 

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

 

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 ($) Maturity/ARD Balance ($) Interest Rate % Administrative Fee Rate % Net Mortgage Rate % Monthly Debt Service (P&I) ($) Monthly Debt Service (IO) ($)
2 2 3 6, 7 6, 7 6, 7 8 9 9
1 Loan 1, 3, 4, 7, 16, 19, 26 1 Dunbar Apartments Multifamily Mid Rise 1928 2024 537 Units 186,219.74 74,000,000 74,000,000 74,000,000 6.78000% 0.01791% 6.76209% NAP 423,906.94
2 Loan 1, 5, 7, 12, 13, 19, 24 1 Vertex HQ Mixed Use Lab/Office 2013 NAP 1,134,479 SF 492.56 70,000,000 70,000,000 70,000,000 4.93554% 0.01674% 4.91880% NAP 291,905.20
3 Loan 2, 6, 29 5 Mendlowits NYC Collection Multifamily Mid Rise Various Various 182 Units 342,032.97 62,250,000 62,250,000 62,250,000 6.38000% 0.01791% 6.36209% NAP 335,559.20
3.01 Property 1 676, 790, 796, 798 9th Avenue Multifamily Mid Rise 1900, 1920 NAP 49 Units 21,425,000 21,425,000 21,425,000
3.02 Property 1 593-597 10th Avenue Multifamily Mid Rise 1900 NAP 40 Units 18,500,000 18,500,000 18,500,000
3.03 Property 1 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard Multifamily Mid Rise 1920 2018 43 Units 9,150,000 9,150,000 9,150,000
3.04 Property 1 706-708 Amsterdam Avenue Multifamily Mid Rise 1920 NAP 18 Units 7,925,000 7,925,000 7,925,000
3.05 Property 1 1697-1705, 1707-1717 Amsterdam Avenue Multifamily Mid Rise 1926 1983 32 Units 5,250,000 5,250,000 5,250,000
4 Loan 19 1 The Daxton Hotel Hospitality Full Service 2021 NAP 151 Rooms 331,125.83 50,000,000 50,000,000 50,000,000 6.82000% 0.01791% 6.80209% NAP 288,113.43
5 Loan 1, 7, 12, 17 1 Springfield Town Center Retail Super Regional Mall 1972, 1975, 1979, 1996 2014 981,463 SF 152.83 46,000,000 46,000,000 46,000,000 7.11500% 0.01791% 7.09709% NAP 276,529.75
6 Loan 6, 13, 19, 27 2 Shaner Philadelphia Airport Portfolio Hospitality Various Various Various 251 Rooms 131,474.10 33,000,000 33,000,000 33,000,000 7.60550% 0.01791% 7.58759% NAP 212,056.13
6.01 Property 1 Residence Inn Philadelphia Airport Hospitality Extended Stay 2016 2022-2024 121 Rooms 22,152,249 22,152,249 22,152,249
6.02 Property 1 SpringHill Suites Philadelphia Airport Hospitality Select Service 2010 2019-2020 130 Rooms 10,847,751 10,847,751 10,847,751
7 Loan 6, 19 3 Hunter Michigan & Indiana Portfolio Multifamily Various Various NAP 452 Units 65,597.35 29,650,000 29,650,000 29,650,000 6.80000% 0.01791% 6.78209% NAP 170,350.23
7.01 Property 1 Regency Court Multifamily Student Housing 1997 NAP 124 Units 12,050,000 12,050,000 12,050,000
7.02 Property 1 River Walk Multifamily Student Housing 2000 NAP 192 Units 10,600,000 10,600,000 10,600,000
7.03 Property 1 College Towne Multifamily Garden 2002 NAP 136 Units 7,000,000 7,000,000 7,000,000
8 Loan 17, 19 1 Home Depot Jamaica Retail Single Tenant 2007 NAP 105,196 SF 275.68 29,000,000 29,000,000 29,000,000 6.60500% 0.04666% 6.55834% NAP 161,837.79
9 Loan 5, 7, 16 1 Poinciana Lakes Plaza Retail Anchored 2024 NAP 209,088 SF 230.52 28,200,000 28,200,000 28,200,000 6.66500% 0.01791% 6.64709% NAP 158,802.88
10 Loan 1, 7, 19, 21 1 Shaw Park Plaza Office Suburban 2000 2023 277,927 SF 197.34 27,500,000 27,423,159 26,019,572 6.90000% 0.01791% 6.88209% 181,115.04 NAP
11 Loan 2, 19 1 16542 & 16550 Ventura Blvd Office Medical 1959, 1966 2019 100,038 SF 260.00 26,010,000 26,010,000 26,010,000 6.34000% 0.01791% 6.32209% NAP 139,328.10
12 Loan 5, 6, 19, 30 2 Residence Inn Chesapeake & Springhill Suites Norfolk Hospitality Various Various 2019-2024 252 Rooms 103,174.60 26,000,000 26,000,000 26,000,000 7.52000% 0.01791% 7.50209% NAP 165,196.30
12.01 Property 1 Residence Inn Chesapeake Hospitality Extended Stay 2005 2019-2024 121 Rooms 16,640,000 16,640,000 16,640,000
12.02 Property 1 Springhill Suites Norfolk Hospitality Limited Service 2004 2019-2024 131 Rooms 9,360,000 9,360,000 9,360,000
13 Loan 1, 7, 10, 12, 17, 19, 26 1 The Roosevelt New Orleans Hospitality Full Service 1893 2019 504 Rooms 257,936.51 24,500,000 24,500,000 24,500,000 6.87000% 0.01791% 6.85209% NAP 142,210.59
14 Loan 6, 16, 26, 28 4 Blue Sky Portfolio - Pool B Self Storage Self Storage Various Various 254,225 SF 82.41 20,950,000 20,950,000 20,950,000 6.60500% 0.01791% 6.58709% NAP 116,913.85
14.01 Property 1 Conway Self Storage Self Storage 2021 NAP 93,222 SF 6,900,000 6,900,000 6,900,000
14.02 Property 1 Billings Self Storage Self Storage 1972 2004 60,825 SF 6,000,000 6,000,000 6,000,000
14.03 Property 1 Laramie Self Storage Self Storage 2020 NAP 56,500 SF 4,900,000 4,900,000 4,900,000
14.04 Property 1 Bennett Self Storage Self Storage 1994 NAP 43,678 SF 3,150,000 3,150,000 3,150,000
15 Loan 2, 10, 18, 19, 20, 26, 31 1 Park at Sugar Creek Mixed Use Office / Medical Office / Retail 1985 2022-2025 140,532 SF 136.62 19,200,000 19,200,000 19,200,000 6.70000% 0.01791% 6.68209% NAP 108,688.89
16 Loan 2, 6, 16, 19 1 Sunbeam & Bowden Portfolio Industrial Flex 1984-1986 2024 177,832 SF 104.03 18,500,000 18,500,000 18,500,000 6.87500% 0.01791% 6.85709% NAP 107,461.66
17 Loan 19 1 Suburban Square Retail Anchored 1960 2007 119,546 SF 154.75 18,500,000 18,500,000 18,500,000 6.87000% 0.01791% 6.85209% NAP 107,383.51
18 Loan 2, 19 1 16260 Ventura Blvd Office Medical 1964 2015 62,367 SF 288.61 18,000,000 18,000,000 18,000,000 6.34000% 0.01791% 6.32209% NAP 96,420.83
19 Loan 15, 21, 30 1 Decatur Crossing III Mixed Use Office / Industrial 2007 NAP 112,299 SF 144.70 16,250,000 16,250,000 16,250,000 7.19500% 0.01791% 7.17709% NAP 98,785.52
20 Loan 1, 5, 13 1 Courtyard Fayetteville Hospitality Select Service 2007 NAP 114 Rooms 125,000.00 14,250,000 14,250,000 13,870,363 7.42500% 0.01791% 7.40709% 98,907.26 89,396.48
21 Loan 13, 19 1 Hampton Inn & Suites El Paso Airport Hospitality Limited Service 1995 2023 139 Rooms 100,000.00 13,900,000 13,900,000 13,684,691 7.86500% 0.01791% 7.84709% 100,688.18 92,368.23
22 Loan 19 1 Hannaford Plaza Retail Anchored 1961 2014 111,028 SF 93.67 10,400,000 10,400,000 10,400,000 7.16000% 0.01791% 7.14209% NAP 62,915.19
23 Loan 1, 5, 6, 7, 13, 17, 27, 29 102 ILPT 2025 Portfolio Various Various Various Various 18,271,519 SF 40.89 10,285,500 10,285,500 10,285,500 5.37574485896279% 0.01691% 5.35883485896279% NAP 46,716.81
23.001 Property 1 996 Paragon Way Industrial Warehouse / Distribution 2014 NAP 945,023 SF 576,077 576,077 576,077
23.002 Property 1 91-399 Kauhi Other Leased Fee NAP NAP 2,237,547 SF 429,544 429,544 429,544
23.003 Property 1 11224 Will Walker Road Industrial Warehouse / Distribution 2021 NAP 529,568 SF 359,771 359,771 359,771
23.004 Property 1 10450 Doral Boulevard Industrial Warehouse / Distribution 1996 2001 240,283 SF 345,274 345,274 345,274
23.005 Property 1 1580, 1590 & 1600 Williams Road Industrial Warehouse / Distribution 1992 1999 759,950 SF 318,540 318,540 318,540
23.006 Property 1 32150 Just Imagine Drive Industrial Warehouse / Distribution 1995 2007 644,850 SF 316,545 316,545 316,545
23.007 Property 1 6850 Weber Boulevard Industrial Warehouse / Distribution 2018 NAP 265,318 SF 297,925 297,925 297,925
23.008 Property 1 1341 N. Clyde Morris Blvd. Industrial Warehouse / Distribution 2018 NAP 399,440 SF 284,004 284,004 284,004
23.009 Property 1 27200 SW 127th Avenue Industrial Warehouse / Distribution 2017 NAP 237,756 SF 275,758 275,758 275,758
23.010 Property 1 7410 Magi Road Industrial Warehouse / Distribution 2003 2019, 2024 302,400 SF 268,842 268,842 268,842
23.011 Property 1 2375 East Newlands Road Industrial Warehouse / Distribution 2007 NAP 337,500 SF 261,305 261,305 261,305
23.012 Property 1 3800 Midlink Drive Industrial Cold Storage 2014 NAP 158,497 SF 251,374 251,374 251,374
23.013 Property 1 13509 Waterworks Street Industrial Warehouse / Distribution 2014 NAP 304,859 SF 234,261 234,261 234,261
23.014 Property 1 13400 East 39th Avenue and 3800 Wheeling Street Industrial Warehouse / Distribution 1974 NAP 393,971 SF 233,640 233,640 233,640
23.015 Property 1 91-141 Kalaeloa Other Leased Fee NAP NAP 910,491 SF 229,828 229,828 229,828
23.016 Property 1 9860 West Buckeye Road Industrial Warehouse / Distribution 2002 NAP 288,045 SF 212,005 212,005 212,005
23.017 Property 1 125 North Troy Hill Road Industrial Warehouse / Distribution 2015 NAP 225,198 SF 207,129 207,129 207,129
23.018 Property 1 11900 Trolley Lane Industrial Warehouse / Distribution 2000 NAP 148,881 SF 159,337 159,337 159,337
23.019 Property 1 11501 Wilkinson Drive Industrial Warehouse / Distribution 2005 2013 144,199 SF 157,386 157,386 157,386
23.020 Property 1 2300 North 33rd Avenue East Industrial Manufacturing 2008 NAP 337,960 SF 152,598 152,598 152,598
23.021 Property 1 5001 West Delbridge Street Industrial Warehouse / Distribution 2016 NAP 167,171 SF 144,972 144,972 144,972
23.022 Property 1 91-238 Kauhi Industrial Warehouse / Distribution 1981 NAP 85,317 SF 144,529 144,529 144,529
23.023 Property 1 1892 Anfield Road Industrial Warehouse / Distribution 2017 NAP 121,683 SF 135,396 135,396 135,396
23.024 Property 1 9215-9347 E Pendleton Pike Industrial Warehouse / Distribution 2009 NAP 534,769 SF 134,066 134,066 134,066
23.025 Property 1 955 Aeroplaza Drive Industrial Warehouse / Distribution 2012 NAP 125,060 SF 129,101 129,101 129,101
23.026 Property 1 3155 Grissom Parkway Industrial Warehouse / Distribution 2006 2014 144,138 SF 124,667 124,667 124,667
23.027 Property 1 3502 Enterprise Avenue Industrial Warehouse / Distribution 2014 NAP 231,350 SF 124,047 124,047 124,047
23.028 Property 1 3870 Ronald Reagan Boulevard Industrial Warehouse / Distribution 2007 2014 97,187 SF 116,510 116,510 116,510
23.029 Property 1 700 Marine Drive Industrial Warehouse / Distribution 1987 2018 200,978 SF 113,141 113,141 113,141
23.030 Property 1 3245 Henry Road Industrial Warehouse / Distribution 2005 2014 131,152 SF 111,810 111,810 111,810
23.031 Property 1 2701 S.W. 18th Street Industrial Warehouse / Distribution 2011 NAP 158,340 SF 107,022 107,022 107,022
23.032 Property 1 2482 Century Drive Industrial Warehouse / Distribution 2005 2025 250,000 SF 104,407 104,407 104,407
23.033 Property 1 158 West Yard Road Industrial Warehouse / Distribution 1989 2002 354,000 SF 103,077 103,077 103,077
23.034 Property 1 55 Commerce Avenue Industrial Warehouse / Distribution 2013 NAP 125,000 SF 102,412 102,412 102,412
23.035 Property 1 1415 West Commerce Way Industrial Warehouse / Distribution 1971 1997, 1999, 2006 222,000 SF 98,688 98,688 98,688
23.036 Property 1 1095 South 4800 West Industrial Warehouse / Distribution 2012 NAP 150,300 SF 98,422 98,422 98,422
23.037 Property 1 950 Bennett Road Industrial Warehouse / Distribution 1997 NAP 110,621 SF 94,520 94,520 94,520
23.038 Property 1 985 Kershaw Street Industrial Warehouse / Distribution 2019 NAP 69,734 SF 92,570 92,570 92,570
23.039 Property 1 1990 Hood Road Industrial Warehouse / Distribution 2015 NAP 190,000 SF 88,136 88,136 88,136
23.040 Property 1 17200 Manchac Park Lane Industrial Warehouse / Distribution 2014 NAP 125,147 SF 88,047 88,047 88,047
23.041 Property 1 7409 Magi Road Industrial Warehouse / Distribution 2004 2024 91,776 SF 86,895 86,895 86,895
23.042 Property 1 91-329 Kauhi Industrial Warehouse / Distribution 1980 NAP 47,769 SF 83,791 83,791 83,791
23.043 Property 1 1985 International Way Industrial Warehouse / Distribution 1999 NAP 189,400 SF 83,171 83,171 83,171
23.044 Property 1 200 Orange Point Drive Industrial Warehouse / Distribution 2013 NAP 125,060 SF 81,575 81,575 81,575
23.045 Property 1 91-241 Kalaeloa Industrial Warehouse / Distribution 1981 NAP 45,000 SF 78,117 78,117 78,117

 

 A-1-3 

 

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

 

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 ($) Maturity/ARD Balance ($) Interest Rate % Administrative Fee Rate % Net Mortgage Rate % Monthly Debt Service (P&I) ($) Monthly Debt Service (IO) ($)
2 2 3 6, 7 6, 7 6, 7 8 9 9
23.046 Property 1 2311 South Park Road Industrial Warehouse / Distribution 2016 2023 137,500 SF 74,925 74,925 74,925
23.047 Property 1 2820 State Highway 31 Industrial Warehouse / Distribution 2013 2017 59,281 SF 73,683 73,683 73,683
23.048 Property 1 8000 Mid America Blvd. Industrial Warehouse / Distribution 2017 NAP 110,361 SF 73,337 73,337 73,337
23.049 Property 1 14257 E. Easter Avenue Industrial Warehouse / Distribution 2004 NAP 69,865 SF 68,629 68,629 68,629
23.050 Property 1 91-080 Hanua Other Leased Fee NAP NAP 216,537 SF 67,565 67,565 67,565
23.051 Property 1 3736 Salisbury Road Industrial Warehouse / Distribution 1998 2023, 2024 95,883 SF 66,146 66,146 66,146
23.052 Property 1 91-027 Kaomi Loop Other Leased Fee NAP NAP 213,575 SF 63,575 63,575 63,575
23.053 Property 1 150 Greenhorn Drive Industrial Warehouse / Distribution 2013 NAP 54,199 SF 60,472 60,472 60,472
23.054 Property 1 7130 Q Street Industrial Warehouse / Distribution 1998 NAP 89,115 SF 59,585 59,585 59,585
23.055 Property 1 235 Great Pond Road Industrial Warehouse / Distribution 2004 NAP 113,753 SF 58,787 58,787 58,787
23.056 Property 1 510 Production Avenue Industrial Warehouse / Distribution 2004 NAP 88,890 SF 58,610 58,610 58,610
23.057 Property 1 91-150 Kaomi Loop Other Leased Fee NAP NAP 249,773 SF 50,009 50,009 50,009
23.058 Property 1 4501 Industrial Drive Industrial Warehouse / Distribution 2013 NAP 64,211 SF 48,501 48,501 48,501
23.059 Property 1 91-222 Olai Other Leased Fee NAP NAP 158,036 SF 48,324 48,324 48,324
23.060 Property 1 2580 Technology Drive Industrial Warehouse / Distribution 2002 2020 89,123 SF 47,881 47,881 47,881
23.061 Property 1 301 Commerce Drive Industrial Warehouse / Distribution 2013 NAP 75,262 SF 43,447 43,447 43,447
23.062 Property 1 7121 South Fifth Avenue Industrial Warehouse / Distribution 2005 2012 33,394 SF 42,827 42,827 42,827
23.063 Property 1 590 Assembly Court Industrial Warehouse / Distribution 1996 NAP 148,000 SF 42,827 42,827 42,827
23.064 Property 1 91-250 Komohana Other Leased Fee NAP NAP 107,288 SF 40,521 40,521 40,521
23.065 Property 1 91-220 Kalaeloa Industrial Warehouse / Distribution 1991 NAP 23,040 SF 39,989 39,989 39,989
23.066 Property 1 91-185 Kalaeloa Other Leased Fee NAP NAP 121,750 SF 39,457 39,457 39,457
23.067 Property 1 91-300 Hanua Industrial Warehouse / Distribution 1994 NAP 28,320 SF 39,191 39,191 39,191
23.068 Property 1 5501 Providence Hill Drive Industrial Warehouse / Distribution 2014 NAP 66,692 SF 39,103 39,103 39,103
23.069 Property 1 91-259 Olai Other Leased Fee NAP NAP 130,679 SF 38,571 38,571 38,571
23.070 Property 1 2 Tower Drive Industrial Warehouse / Distribution 1978 2005 62,390 SF 35,822 35,822 35,822
23.071 Property 1 91-064 Kaomi Loop Other Leased Fee NAP NAP 98,707 SF 33,694 33,694 33,694
23.072 Property 1 91-202 Kalaeloa Industrial Storage Yard 1964 NAP 83,908 SF 33,073 33,073 33,073
23.073 Property 1 2100 NW 82nd Avenue Industrial Warehouse / Distribution 1987 NAP 37,002 SF 32,719 32,719 32,719
23.074 Property 1 91-102 Kaomi Loop Other Leased Fee NAP NAP 98,707 SF 32,630 32,630 32,630
23.075 Property 1 1230 West 171st Street Industrial Warehouse / Distribution 2004 NAP 40,410 SF 32,586 32,586 32,586
23.076 Property 1 91-400 Komohana Other Leased Fee NAP NAP 95,745 SF 32,364 32,364 32,364
23.077 Property 1 91-265 Hanua Other Leased Fee NAP NAP 95,095 SF 31,832 31,832 31,832
23.078 Property 1 91-255 Hanua Other Leased Fee NAP NAP 95,095 SF 31,477 31,477 31,477
23.079 Property 1 1415 Industrial Drive Industrial Warehouse / Distribution 2006 2012 43,824 SF 31,256 31,256 31,256
23.080 Property 1 209 South Bud Street Industrial Warehouse / Distribution 2010 2014 70,293 SF 30,191 30,191 30,191
23.081 Property 1 91-110 Kaomi Loop Other Leased Fee NAP NAP 98,707 SF 29,792 29,792 29,792
23.082 Property 1 3900 NE 6th Street Industrial Warehouse / Distribution 2013 NAP 24,310 SF 28,595 28,595 28,595
23.083 Property 1 91-218 Olai Other Leased Fee NAP NAP 106,504 SF 27,398 27,398 27,398
23.084 Property 1 5795 Logistics Parkway Industrial Warehouse / Distribution 1998 NAP 38,833 SF 25,935 25,935 25,935
23.085 Property 1 91-210 Kauhi Industrial Warehouse / Distribution 1993 NAP 16,610 SF 22,699 22,699 22,699
23.086 Property 1 435 SE 70th Street Industrial Warehouse / Distribution 2006 NAP 40,000 SF 22,433 22,433 22,433
23.087 Property 1 2902 Gun Club Road Industrial Warehouse / Distribution 2004 NAP 59,358 SF 21,812 21,812 21,812
23.088 Property 1 91-210 Olai Other Leased Fee NAP NAP 54,362 SF 20,926 20,926 20,926
23.089 Property 1 91-95 Hanua Other Leased Fee NAP NAP 40,902 SF 19,773 19,773 19,773
23.090 Property 1 2401 Cram Avenue SE Industrial Warehouse / Distribution 2013 NAP 21,662 SF 19,596 19,596 19,596
23.091 Property 1 91-083 Hanua Other Leased Fee NAP NAP 47,350 SF 19,596 19,596 19,596
23.092 Property 1 91-119 Olai Other Leased Fee NAP NAP 97,923 SF 19,507 19,507 19,507
23.093 Property 1 3425 Maple Drive Industrial Warehouse / Distribution 2014 NAP 25,398 SF 18,532 18,532 18,532
23.094 Property 1 91-174 Olai Other Leased Fee NAP NAP 58,109 SF 17,024 17,024 17,024
23.095 Property 1 5156 American Road Industrial Warehouse / Distribution 1996 NAP 38,360 SF 16,404 16,404 16,404
23.096 Property 1 91-252 Kauhi Other Leased Fee NAP NAP 43,473 SF 15,606 15,606 15,606
23.097 Property 1 91-349 Kauhi Other Leased Fee NAP NAP 47,872 SF 14,630 14,630 14,630
23.098 Property 1 91-175 Olai Other Leased Fee NAP NAP 47,916 SF 13,832 13,832 13,832
23.099 Property 1 91-087 Hanua Other Leased Fee NAP NAP 22,041 SF 7,537 7,537 7,537
23.100 Property 1 91-171 Olai Other Leased Fee NAP NAP 23,914 SF 7,537 7,537 7,537
23.101 Property 1 91-410 Komohana Other Leased Fee NAP NAP 20,778 SF 6,561 6,561 6,561
23.102 Property 1 91-416 Komohana Other Leased Fee NAP NAP 26,746 SF 5,941 5,941 5,941
24 Loan 7, 12, 23 1 500 Delaware Office CBD 2006 2020 371,222 SF 228.97 10,000,000 10,000,000 10,000,000 4.84000% 0.01791% 4.82209% NAP 40,893.52
25 Loan 7, 12, 16 1 1000 Portside Drive Multifamily High Rise 2024 NAP 86 Units 418,604.65 10,000,000 10,000,000 10,000,000 6.23500% 0.01791% 6.21709% NAP 52,679.98
26 Loan 10 1 Oak Ridge Apartments Multifamily Garden 1974 2021-2025 216 Units 46,296.30 10,000,000 10,000,000 10,000,000 6.30800% 0.01791% 6.29009% NAP 53,296.76
27 Loan 16 1 Lubbock Heights Multifamily Garden 1973 2024 163 Units 49,079.75 8,000,000 8,000,000 8,000,000 6.68700% 0.01791% 6.66909% NAP 45,199.17
28 Loan 16, 26 1 Blue Sky Hot Springs Self Storage Self Storage 1996 NAP 99,825 SF 66.62 6,650,000 6,650,000 6,650,000 6.64500% 0.01791% 6.62709% NAP 37,335.82
29 Loan 19 1 Hampton Inn Scottsburg Hospitality Select Service 2000 2021-2024 86 Rooms 71,511.63 6,150,000 6,150,000 6,150,000 7.91200% 0.01791% 7.89409% NAP 41,112.18
30 Loan 6, 16, 26 2 Blue Sky MN & WI Portfolio Self Storage Self Storage Various NAP 77,500 SF 57.42 4,450,000 4,450,000 4,450,000 6.71000% 0.01791% 6.69209% NAP 25,228.51
30.01 Property 1 Hager City Self Storage Self Storage 2021 NAP 55,200 SF 3,450,000 3,450,000 3,450,000
30.02 Property 1 Red Wing Self Storage Self Storage 2020 NAP 22,300 SF 1,000,000 1,000,000 1,000,000

 

 A-1-4 

 

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

 

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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.) 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
9 9 11
1 Loan 1, 3, 4, 7, 16, 19, 26 1 Dunbar Apartments NAP 5,086,883.28 Interest Only No Actual/360 60 59 60 59 0 0 8/6/2025 1 6 9/6/2025 NAP 8/6/2030
2 Loan 1, 5, 7, 12, 13, 19, 24 1 Vertex HQ NAP 3,502,862.40 Interest Only No Actual/360 60 60 60 60 0 0 8/6/2025 0 1 10/1/2025 NAP 9/1/2030
3 Loan 2, 6, 29 5 Mendlowits NYC Collection NAP 4,026,710.40 Interest Only No Actual/360 60 60 60 60 0 0 8/7/2025 0 6 10/6/2025 NAP 9/6/2030
3.01 Property 1 676, 790, 796, 798 9th Avenue
3.02 Property 1 593-597 10th Avenue
3.03 Property 1 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard
3.04 Property 1 706-708 Amsterdam Avenue
3.05 Property 1 1697-1705, 1707-1717 Amsterdam Avenue
4 Loan 19 1 The Daxton Hotel NAP 3,457,361.16 Interest Only No Actual/360 60 59 60 59 0 0 7/31/2025 1 6 9/6/2025 NAP 8/6/2030
5 Loan 1, 7, 12, 17 1 Springfield Town Center NAP 3,318,357.00 Interest Only No Actual/360 60 58 60 58 0 0 6/20/2025 2 6 8/6/2025 NAP 7/6/2030
6 Loan 6, 13, 19, 27 2 Shaner Philadelphia Airport Portfolio NAP 2,544,673.56 Interest Only No Actual/360 60 59 60 59 0 0 7/17/2025 1 6 9/6/2025 NAP 8/6/2030
6.01 Property 1 Residence Inn Philadelphia Airport
6.02 Property 1 SpringHill Suites Philadelphia Airport
7 Loan 6, 19 3 Hunter Michigan & Indiana Portfolio NAP 2,044,202.76 Interest Only No Actual/360 60 58 60 58 0 0 6/24/2025 2 6 8/6/2025 NAP 7/6/2030
7.01 Property 1 Regency Court
7.02 Property 1 River Walk
7.03 Property 1 College Towne
8 Loan 17, 19 1 Home Depot Jamaica NAP 1,942,053.48 Interest Only No Actual/360 60 59 60 59 0 0 7/29/2025 1 6 9/6/2025 NAP 8/6/2030
9 Loan 5, 7, 16 1 Poinciana Lakes Plaza NAP 1,905,634.56 Interest Only No Actual/360 60 57 60 57 0 0 6/3/2025 3 6 7/6/2025 NAP 6/6/2030
10 Loan 1, 7, 19, 21 1 Shaw Park Plaza 2,173,380.48 NAP Amortizing Balloon No Actual/360 0 0 60 56 360 356 5/5/2025 4 5 6/5/2025 6/5/2025 5/5/2030
11 Loan 2, 19 1 16542 & 16550 Ventura Blvd NAP 1,671,937.20 Interest Only No Actual/360 60 59 60 59 0 0 8/5/2025 1 5 9/5/2025 NAP 8/5/2030
12 Loan 5, 6, 19, 30 2 Residence Inn Chesapeake & Springhill Suites Norfolk NAP 1,982,355.60 Interest Only No Actual/360 60 59 60 59 0 0 7/23/2025 1 6 9/6/2025 NAP 8/6/2030
12.01 Property 1 Residence Inn Chesapeake
12.02 Property 1 Springhill Suites Norfolk
13 Loan 1, 7, 10, 12, 17, 19, 26 1 The Roosevelt New Orleans NAP 1,706,527.08 Interest Only No Actual/360 60 58 60 58 0 0 6/30/2025 2 6 8/6/2025 NAP 7/6/2030
14 Loan 6, 16, 26, 28 4 Blue Sky Portfolio - Pool B NAP 1,402,966.20 Interest Only No Actual/360 60 58 60 58 0 0 6/27/2025 2 6 8/6/2025 NAP 7/6/2030
14.01 Property 1 Conway
14.02 Property 1 Billings
14.03 Property 1 Laramie
14.04 Property 1 Bennett
15 Loan 2, 10, 18, 19, 20, 26, 31 1 Park at Sugar Creek NAP 1,304,266.68 Interest Only No Actual/360 60 60 60 60 0 0 8/5/2025 0 1 10/1/2025 NAP 9/1/2030
16 Loan 2, 6, 16, 19 1 Sunbeam & Bowden Portfolio NAP 1,289,539.92 Interest Only No Actual/360 60 57 60 57 0 0 5/15/2025 3 5 7/5/2025 NAP 6/5/2030
17 Loan 19 1 Suburban Square NAP 1,288,602.12 Interest Only No Actual/360 60 58 60 58 0 0 6/26/2025 2 5 8/5/2025 NAP 7/5/2030
18 Loan 2, 19 1 16260 Ventura Blvd NAP 1,157,049.96 Interest Only No Actual/360 60 59 60 59 0 0 8/5/2025 1 5 9/5/2025 NAP 8/5/2030
19 Loan 15, 21, 30 1 Decatur Crossing III NAP 1,185,426.24 Interest Only No Actual/360 60 59 60 59 0 0 7/31/2025 1 6 9/6/2025 NAP 8/6/2030
20 Loan 1, 5, 13 1 Courtyard Fayetteville 1,186,887.12 1,072,757.76 Interest Only, Amortizing Balloon No Actual/360 24 24 60 60 360 360 8/20/2025 0 6 10/6/2025 10/6/2027 9/6/2030
21 Loan 13, 19 1 Hampton Inn & Suites El Paso Airport 1,208,258.16 1,108,418.76 Interest Only, Amortizing Balloon No Actual/360 36 34 60 58 360 360 6/25/2025 2 6 8/6/2025 8/6/2028 7/6/2030
22 Loan 19 1 Hannaford Plaza NAP 754,982.28 Interest Only No Actual/360 60 59 60 59 0 0 7/23/2025 1 6 9/6/2025 NAP 8/6/2030
23 Loan 1, 5, 6, 7, 13, 17, 27, 29 102 ILPT 2025 Portfolio NAP 560,601.72 Interest Only No Actual/360 60 58 60 58 0 0 6/26/2025 2 9 8/9/2025 NAP 7/9/2030
23.001 Property 1 996 Paragon Way
23.002 Property 1 91-399 Kauhi
23.003 Property 1 11224 Will Walker Road
23.004 Property 1 10450 Doral Boulevard
23.005 Property 1 1580, 1590 & 1600 Williams Road
23.006 Property 1 32150 Just Imagine Drive
23.007 Property 1 6850 Weber Boulevard
23.008 Property 1 1341 N. Clyde Morris Blvd.
23.009 Property 1 27200 SW 127th Avenue
23.010 Property 1 7410 Magi Road
23.011 Property 1 2375 East Newlands Road
23.012 Property 1 3800 Midlink Drive
23.013 Property 1 13509 Waterworks Street
23.014 Property 1 13400 East 39th Avenue and 3800 Wheeling Street
23.015 Property 1 91-141 Kalaeloa
23.016 Property 1 9860 West Buckeye Road
23.017 Property 1 125 North Troy Hill Road
23.018 Property 1 11900 Trolley Lane
23.019 Property 1 11501 Wilkinson Drive
23.020 Property 1 2300 North 33rd Avenue East
23.021 Property 1 5001 West Delbridge Street
23.022 Property 1 91-238 Kauhi
23.023 Property 1 1892 Anfield Road
23.024 Property 1 9215-9347 E Pendleton Pike
23.025 Property 1 955 Aeroplaza Drive
23.026 Property 1 3155 Grissom Parkway
23.027 Property 1 3502 Enterprise Avenue
23.028 Property 1 3870 Ronald Reagan Boulevard
23.029 Property 1 700 Marine Drive
23.030 Property 1 3245 Henry Road
23.031 Property 1 2701 S.W. 18th Street
23.032 Property 1 2482 Century Drive
23.033 Property 1 158 West Yard Road
23.034 Property 1 55 Commerce Avenue
23.035 Property 1 1415 West Commerce Way
23.036 Property 1 1095 South 4800 West
23.037 Property 1 950 Bennett Road
23.038 Property 1 985 Kershaw Street
23.039 Property 1 1990 Hood Road
23.040 Property 1 17200 Manchac Park Lane
23.041 Property 1 7409 Magi Road
23.042 Property 1 91-329 Kauhi
23.043 Property 1 1985 International Way
23.044 Property 1 200 Orange Point Drive
23.045 Property 1 91-241 Kalaeloa

 

 A-1-5 

 

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

 

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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.) 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
9 9 11
23.046 Property 1 2311 South Park Road
23.047 Property 1 2820 State Highway 31
23.048 Property 1 8000 Mid America Blvd.
23.049 Property 1 14257 E. Easter Avenue
23.050 Property 1 91-080 Hanua
23.051 Property 1 3736 Salisbury Road
23.052 Property 1 91-027 Kaomi Loop
23.053 Property 1 150 Greenhorn Drive
23.054 Property 1 7130 Q Street
23.055 Property 1 235 Great Pond Road
23.056 Property 1 510 Production Avenue
23.057 Property 1 91-150 Kaomi Loop
23.058 Property 1 4501 Industrial Drive
23.059 Property 1 91-222 Olai
23.060 Property 1 2580 Technology Drive
23.061 Property 1 301 Commerce Drive
23.062 Property 1 7121 South Fifth Avenue
23.063 Property 1 590 Assembly Court
23.064 Property 1 91-250 Komohana
23.065 Property 1 91-220 Kalaeloa
23.066 Property 1 91-185 Kalaeloa
23.067 Property 1 91-300 Hanua
23.068 Property 1 5501 Providence Hill Drive
23.069 Property 1 91-259 Olai
23.070 Property 1 2 Tower Drive
23.071 Property 1 91-064 Kaomi Loop
23.072 Property 1 91-202 Kalaeloa
23.073 Property 1 2100 NW 82nd Avenue
23.074 Property 1 91-102 Kaomi Loop
23.075 Property 1 1230 West 171st Street
23.076 Property 1 91-400 Komohana
23.077 Property 1 91-265 Hanua
23.078 Property 1 91-255 Hanua
23.079 Property 1 1415 Industrial Drive
23.080 Property 1 209 South Bud Street
23.081 Property 1 91-110 Kaomi Loop
23.082 Property 1 3900 NE 6th Street
23.083 Property 1 91-218 Olai
23.084 Property 1 5795 Logistics Parkway
23.085 Property 1 91-210 Kauhi
23.086 Property 1 435 SE 70th Street
23.087 Property 1 2902 Gun Club Road
23.088 Property 1 91-210 Olai
23.089 Property 1 91-95 Hanua
23.090 Property 1 2401 Cram Avenue SE
23.091 Property 1 91-083 Hanua
23.092 Property 1 91-119 Olai
23.093 Property 1 3425 Maple Drive
23.094 Property 1 91-174 Olai
23.095 Property 1 5156 American Road
23.096 Property 1 91-252 Kauhi
23.097 Property 1 91-349 Kauhi
23.098 Property 1 91-175 Olai
23.099 Property 1 91-087 Hanua
23.100 Property 1 91-171 Olai
23.101 Property 1 91-410 Komohana
23.102 Property 1 91-416 Komohana
24 Loan 7, 12, 23 1 500 Delaware NAP 490,722.24 Interest Only No Actual/360 120 80 120 80 0 0 4/7/2022 40 5 6/5/2022 NAP 5/5/2032
25 Loan 7, 12, 16 1 1000 Portside Drive NAP 632,159.76 Interest Only No Actual/360 60 60 60 60 0 0 8/21/2025 0 6 10/6/2025 NAP 9/6/2030
26 Loan 10 1 Oak Ridge Apartments NAP 639,561.12 Interest Only No Actual/360 60 60 60 60 0 0 8/6/2025 0 1 10/1/2025 NAP 9/1/2030
27 Loan 16 1 Lubbock Heights NAP 542,390.04 Interest Only No Actual/360 60 59 60 59 0 0 7/29/2025 1 6 9/6/2025 NAP 8/6/2030
28 Loan 16, 26 1 Blue Sky Hot Springs NAP 448,029.84 Interest Only No Actual/360 60 58 60 58 0 0 6/27/2025 2 6 8/6/2025 NAP 7/6/2030
29 Loan 19 1 Hampton Inn Scottsburg NAP 493,346.16 Interest Only No Actual/360 60 58 60 58 0 0 7/10/2025 2 6 8/6/2025 NAP 7/6/2030
30 Loan 6, 16, 26 2 Blue Sky MN & WI Portfolio NAP 302,742.12 Interest Only No Actual/360 60 59 60 59 0 0 7/22/2025 1 6 9/6/2025 NAP 8/6/2030
30.01 Property 1 Hager City
30.02 Property 1 Red Wing

 

 A-1-6 

 

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

 

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Final Maturity Date Grace Period - Late Fee (Days) Grace Period - Default (Days) Prepayment Provision Most Recent EGI ($) Most Recent Expenses ($) Most Recent NOI ($) Most Recent NOI Date Most Recent Description Second Most Recent EGI ($) Second Most Recent Expenses ($) Second Most Recent NOI ($) Second Most Recent NOI Date Second Most Recent Description Third Most Recent EGI ($) Third Most Recent Expenses ($)
10 10 12 16 16
1 Loan 1, 3, 4, 7, 16, 19, 26 1 Dunbar Apartments 8/6/2030 0 0 L(13),YM1(40),O(7) 9,684,574 3,259,813 6,424,760 5/31/2025 T-12 8,758,527 3,233,825 5,524,702 12/31/2024 T-12 NAV NAV
2 Loan 1, 5, 7, 12, 13, 19, 24 1 Vertex HQ 9/1/2030 0 0 L(24),D(30),O(6) 95,879,656 32,761,422 63,118,234 5/31/2025 T-12 95,871,378 32,799,316 63,072,063 12/31/2024 T-12 109,672,924 32,467,786
3 Loan 2, 6, 29 5 Mendlowits NYC Collection 9/6/2030 0 0 L(24),YM1(29),O(7) 8,247,751 3,506,196 4,741,554 6/30/2025 T-12 8,492,241 3,391,078 5,101,163 12/31/2024 T-12 7,919,594 3,138,575
3.01 Property 1 676, 790, 796, 798 9th Avenue 2,837,693 1,082,076 1,755,617 6/30/2025 T-12 3,062,497 1,048,631 2,013,866 12/31/2024 T-12 2,605,335 999,605
3.02 Property 1 593-597 10th Avenue 2,421,576 964,225 1,457,351 6/30/2025 T-12 2,395,499 952,836 1,442,663 12/31/2024 T-12 2,321,288 826,689
3.03 Property 1 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard 1,254,299 619,672 634,627 6/30/2025 T-12 1,310,416 608,984 701,432 12/31/2024 T-12 1,321,623 535,132
3.04 Property 1 706-708 Amsterdam Avenue 943,677 410,817 532,860 6/30/2025 T-12 928,270 395,609 532,661 12/31/2024 T-12 864,851 365,210
3.05 Property 1 1697-1705, 1707-1717 Amsterdam Avenue 790,504 429,405 361,099 6/30/2025 T-12 795,559 385,018 410,541 12/31/2024 T-12 806,496 411,938
4 Loan 19 1 The Daxton Hotel 8/6/2030 0 0 L(25),DorYM1(28),O(7) 23,694,047 15,186,045 8,508,002 6/30/2025 T-12 23,028,007 15,974,556 7,053,451 12/31/2024 T-12 22,957,383 18,127,517
5 Loan 1, 7, 12, 17 1 Springfield Town Center 7/6/2030 5 0 L(26),DorYM1(27),O(7) 34,097,281 13,632,895 20,464,386 2/28/2025 T-12 34,246,200 13,315,983 20,930,217 12/31/2024 T-12 33,913,899 13,329,546
6 Loan 6, 13, 19, 27 2 Shaner Philadelphia Airport Portfolio 8/6/2030 0 0 L(25),D(28),O(7) 12,722,316 7,899,450 4,822,866 6/30/2025 T-12 12,457,591 7,655,656 4,801,936 12/31/2024 T-12 12,583,393 7,699,443
6.01 Property 1 Residence Inn Philadelphia Airport 6,986,097 3,684,351 3,301,746 6/30/2025 T-12 6,949,943 3,664,059 3,285,884 12/31/2024 T-12 6,982,341 3,841,297
6.02 Property 1 SpringHill Suites Philadelphia Airport 5,736,219 4,215,099 1,521,121 6/30/2025 T-12 5,507,648 3,991,597 1,516,052 12/31/2024 T-12 5,601,052 3,858,146
7 Loan 6, 19 3 Hunter Michigan & Indiana Portfolio 7/6/2030 0 0 L(26),D(27),O(7) 5,808,520 3,219,799 2,588,721 3/31/2025 T-12 5,746,890 3,191,102 2,555,789 12/31/2024 T-12 5,715,694 3,195,431
7.01 Property 1 Regency Court 1,890,902 727,782 1,163,120 3/31/2025 T-12 1,889,098 719,610 1,169,489 12/31/2024 T-12 1,857,197 723,277
7.02 Property 1 River Walk 2,131,854 998,057 1,133,797 3/31/2025 T-12 2,101,889 1,002,923 1,098,966 12/31/2024 T-12 1,988,248 966,050
7.03 Property 1 College Towne 1,785,764 1,493,960 291,804 3/31/2025 T-12 1,755,903 1,468,569 287,334 12/31/2024 T-12 1,870,249 1,506,103
8 Loan 17, 19 1 Home Depot Jamaica 8/6/2030 0 0 L(25),D(28),O(7) 3,200,106 752,346 2,447,759 5/30/2025 T-12 3,200,915 722,134 2,478,781 12/31/2024 T-12 3,202,011 712,493
9 Loan 5, 7, 16 1 Poinciana Lakes Plaza 6/6/2030 0 0 L(12),YM1(41),O(7) NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
10 Loan 1, 7, 19, 21 1 Shaw Park Plaza 5/5/2030 0 0 L(28),DorYM1(25),O(7) 9,363,902 3,453,626 5,910,276 1/31/2025 T-12 9,227,803 3,426,659 5,801,145 12/31/2024 T-12 8,496,059 3,661,095
11 Loan 2, 19 1 16542 & 16550 Ventura Blvd 8/5/2030 0 0 L(25),DorYM3(28),O(7) 3,858,689 1,590,159 2,268,530 5/31/2025 T-12 3,764,200 1,678,127 2,086,073 12/31/2024 T-12 3,659,461 1,583,407
12 Loan 5, 6, 19, 30 2 Residence Inn Chesapeake & Springhill Suites Norfolk 8/6/2030 0 0 L(25),D(30),O(5) 10,615,466 6,710,568 3,904,897 4/30/2025 T-12 10,587,990 6,622,169 3,965,820 12/31/2024 T-12 9,955,764 6,496,796
12.01 Property 1 Residence Inn Chesapeake 5,978,563 3,311,554 2,667,009 4/30/2025 T-12 6,022,092 3,275,217 2,746,875 12/31/2024 T-12 5,336,369 3,148,627
12.02 Property 1 Springhill Suites Norfolk 4,636,903 3,399,014 1,237,889 4/30/2025 T-12 4,565,898 3,346,952 1,218,946 12/31/2024 T-12 4,619,394 3,348,169
13 Loan 1, 7, 10, 12, 17, 19, 26 1 The Roosevelt New Orleans 7/6/2030 0 0 L(26),D(27),O(7) 66,737,231 46,506,993 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
14 Loan 6, 16, 26, 28 4 Blue Sky Portfolio - Pool B 7/6/2030 0 0 L(26),D(27),O(7) 2,933,362 1,098,732 1,834,630 4/30/2025 T-12 3,003,587 1,051,326 1,952,261 12/31/2024 T-12 2,869,498 938,217
14.01 Property 1 Conway 872,489 249,529 622,960 4/30/2025 T-12 855,643 250,872 604,771 12/31/2024 T-12 755,931 235,829
14.02 Property 1 Billings 822,722 309,664 513,059 4/30/2025 T-12 828,432 288,622 539,810 12/31/2024 T-12 819,930 282,196
14.03 Property 1 Laramie 645,258 225,440 419,818 4/30/2025 T-12 667,281 205,632 461,649 12/31/2024 T-12 648,729 208,350
14.04 Property 1 Bennett 592,892 314,099 278,793 4/30/2025 T-12 652,232 306,201 346,032 12/31/2024 T-12 644,908 211,841
15 Loan 2, 10, 18, 19, 20, 26, 31 1 Park at Sugar Creek 9/1/2030 5 5 L(24),D(29),O(7) 3,086,114 838,012 2,248,102 6/30/2025 T-12 3,100,447 974,546 2,125,901 12/31/2024 T-12 2,957,016 1,014,948
16 Loan 2, 6, 16, 19 1 Sunbeam & Bowden Portfolio 6/5/2030 0 0 L(27),D(26),O(7) 2,130,096 637,557 1,492,539 3/31/2025 T-12 1,905,688 628,842 1,276,846 12/31/2024 T-12 NAV NAV
17 Loan 19 1 Suburban Square 7/5/2030 0 0 L(26),D(30),O(4) 2,311,914 876,578 1,435,336 4/30/2025 T-12 2,330,734 767,577 1,563,157 12/31/2024 T-12 1,943,742 788,280
18 Loan 2, 19 1 16260 Ventura Blvd 8/5/2030 0 0 L(25),DorYM3(28),O(7) 2,803,193 935,538 1,867,655 5/31/2025 T-12 3,004,488 907,059 2,097,429 12/31/2024 T-12 2,791,919 926,424
19 Loan 15, 21, 30 1 Decatur Crossing III 8/6/2030 0 0 L(25),D(31),O(4) 2,358,604 421,193 1,937,411 6/30/2025 T-12 2,191,409 439,540 1,751,869 12/31/2024 T-12 2,043,197 418,354
20 Loan 1, 5, 13 1 Courtyard Fayetteville 9/6/2030 0 0 L(24),D(31),O(5) 5,310,338 3,035,373 2,274,965 6/30/2025 T-12 5,640,711 3,147,057 2,493,654 12/31/2024 T-12 4,841,838 3,186,306
21 Loan 13, 19 1 Hampton Inn & Suites El Paso Airport 7/6/2030 0 0 L(26),D(27),O(7) 5,536,695 3,127,445 2,409,250 4/30/2025 T-12 5,566,932 3,292,108 2,274,824 12/31/2024 T-12 5,020,704 2,795,216
22 Loan 19 1 Hannaford Plaza 8/6/2030 0 0 L(25),D(31),O(4) 1,973,301 696,077 1,277,224 12/31/2024 T-12 1,882,499 789,387 1,093,112 12/31/2023 T-12 1,956,670 793,936
23 Loan 1, 5, 6, 7, 13, 17, 27, 29 102 ILPT 2025 Portfolio 7/9/2030 0 0 YM0.5(53),O(7) 103,218,908 23,277,304 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
23.001 Property 1 996 Paragon Way 4,860,778 286,429 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
23.002 Property 1 91-399 Kauhi 23,454 659,919 (636,465) 4/30/2025 T-12 754,153 653,402 100,751 12/31/2024 T-12 2,905,835 658,666
23.003 Property 1 11224 Will Walker Road 3,745,803 619,914 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
23.004 Property 1 10450 Doral Boulevard 2,362,787 104,712 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
23.005 Property 1 1580, 1590 & 1600 Williams Road 3,282,351 189,738 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
23.006 Property 1 32150 Just Imagine Drive 2,966,310 135,202 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
23.007 Property 1 6850 Weber Boulevard 3,566,981 993,435 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
23.008 Property 1 1341 N. Clyde Morris Blvd. 3,139,400 926,449 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
23.009 Property 1 27200 SW 127th Avenue 2,790,192 520,416 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
23.010 Property 1 7410 Magi Road 2,123,341 15,377 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
23.011 Property 1 2375 East Newlands Road 1,778,111 378,359 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
23.012 Property 1 3800 Midlink Drive 2,453,356 109,897 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
23.013 Property 1 13509 Waterworks Street 2,725,923 846,625 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
23.014 Property 1 13400 East 39th Avenue and 3800 Wheeling Street 1,586,563 198,511 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
23.015 Property 1 91-141 Kalaeloa 2,244,189 519,696 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
23.016 Property 1 9860 West Buckeye Road 1,752,642 447,041 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
23.017 Property 1 125 North Troy Hill Road 2,218,583 488,124 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
23.018 Property 1 11900 Trolley Lane 1,762,534 408,126 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
23.019 Property 1 11501 Wilkinson Drive 1,852,857 452,869 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
23.020 Property 1 2300 North 33rd Avenue East 1,718,477 96,261 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
23.021 Property 1 5001 West Delbridge Street 1,476,539 110,857 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
23.022 Property 1 91-238 Kauhi 1,603,139 345,008 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
23.023 Property 1 1892 Anfield Road 1,711,149 478,818 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
23.024 Property 1 9215-9347 E Pendleton Pike 1,232,658 1,353,699 (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
23.025 Property 1 955 Aeroplaza Drive 1,386,117 296,643 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
23.026 Property 1 3155 Grissom Parkway 1,327,652 236,862 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
23.027 Property 1 3502 Enterprise Avenue 1,527,866 295,514 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
23.028 Property 1 3870 Ronald Reagan Boulevard 1,577,373 537,899 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
23.029 Property 1 700 Marine Drive 1,089,645 77,661 1,011,984 4/30/2025 T-12 992,153 75,615 916,538 12/31/2024 T-12 842,547 71,497
23.030 Property 1 3245 Henry Road 1,550,676 239,719 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
23.031 Property 1 2701 S.W. 18th Street 1,302,000 316,890 985,110 4/30/2025 T-12 1,294,458 314,900 979,558 12/31/2024 T-12 1,272,418 293,067
23.032 Property 1 2482 Century Drive 1,177,435 424,395 753,040 4/30/2025 T-12 1,249,216 438,693 810,523 12/31/2024 T-12 1,222,255 418,599
23.033 Property 1 158 West Yard Road 1,758,992 585,503 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
23.034 Property 1 55 Commerce Avenue 1,480,222 364,572 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
23.035 Property 1 1415 West Commerce Way 1,323,546 273,629 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
23.036 Property 1 1095 South 4800 West (13,278) 366,861 (380,140) 4/30/2025 T-12 (13,278) 407,520 (420,798) 12/31/2024 T-12 1,106,860 306,814
23.037 Property 1 950 Bennett Road 857,645 245,993 611,651 4/30/2025 T-12 856,634 244,129 612,505 12/31/2024 T-12 852,711 292,443
23.038 Property 1 985 Kershaw Street 771,816 49,334 722,482 4/30/2025 T-12 771,816 50,606 721,210 12/31/2024 T-12 771,765 52,821
23.039 Property 1 1990 Hood Road 1,308,500 345,318 963,182 4/30/2025 T-12 1,303,278 344,161 959,117 12/31/2024 T-12 1,285,197 344,311
23.040 Property 1 17200 Manchac Park Lane 1,128,456 150,160 978,296 4/30/2025 T-12 1,071,165 148,336 922,829 12/31/2024 T-12 964,995 142,145
23.041 Property 1 7409 Magi Road 1,119,029 324,075 794,954 4/30/2025 T-12 1,088,748 374,664 714,085 12/31/2024 T-12 1,093,392 365,490
23.042 Property 1 91-329 Kauhi 967,555 385,453 582,101 4/30/2025 T-12 930,603 378,026 552,577 12/31/2024 T-12 983,331 365,109
23.043 Property 1 1985 International Way 1,310,583 186,925 1,123,658 4/30/2025 T-12 919,515 188,370 731,146 12/31/2024 T-12 927,174 200,854
23.044 Property 1 200 Orange Point Drive 1,196,709 380,054 816,655 4/30/2025 T-12 1,198,016 407,888 790,128 12/31/2024 T-12 1,119,470 354,129
23.045 Property 1 91-241 Kalaeloa 946,328 226,293 720,035 4/30/2025 T-12 951,595 229,019 722,576 12/31/2024 T-12 932,662 218,476

 

 A-1-7 

 

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

 

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Final Maturity Date Grace Period - Late Fee (Days) Grace Period - Default (Days) Prepayment Provision Most Recent EGI ($) Most Recent Expenses ($) Most Recent NOI ($) Most Recent NOI Date Most Recent Description Second Most Recent EGI ($) Second Most Recent Expenses ($) Second Most Recent NOI ($) Second Most Recent NOI Date Second Most Recent Description Third Most Recent EGI ($) Third Most Recent Expenses ($)
10 10 12 16 16
23.046 Property 1 2311 South Park Road 892,504 61,886 830,619 4/30/2025 T-12 886,661 60,743 825,918 12/31/2024 T-12 867,483 63,120
23.047 Property 1 2820 State Highway 31 833,174 102,115 731,059 4/30/2025 T-12 814,290 102,341 711,950 12/31/2024 T-12 824,317 92,578
23.048 Property 1 8000 Mid America Blvd. 830,579 89,665 740,913 4/30/2025 T-12 807,586 84,013 723,573 12/31/2024 T-12 774,934 63,939
23.049 Property 1 14257 E. Easter Avenue 861,594 308,896 552,699 4/30/2025 T-12 835,255 277,721 557,534 12/31/2024 T-12 826,674 275,571
23.050 Property 1 91-080 Hanua 627,449 207,553 419,897 4/30/2025 T-12 633,903 207,247 426,656 12/31/2024 T-12 581,888 414,411
23.051 Property 1 3736 Salisbury Road 537,693 46,637 491,056 4/30/2025 T-12 538,173 47,924 490,249 12/31/2024 T-12 755,235 284,517
23.052 Property 1 91-027 Kaomi Loop 133,104 154,570 (21,466) 4/30/2025 T-12 129,025 149,641 (20,616) 12/31/2024 T-12 84,049 231,898
23.053 Property 1 150 Greenhorn Drive 669,160 148,200 520,960 4/30/2025 T-12 669,497 157,771 511,726 12/31/2024 T-12 603,081 123,886
23.054 Property 1 7130 Q Street 574,723 47,273 527,450 4/30/2025 T-12 586,622 49,883 536,738 12/31/2024 T-12 541,460 122,197
23.055 Property 1 235 Great Pond Road 1,396,522 1,054,872 341,650 4/30/2025 T-12 1,531,718 1,023,658 508,060 12/31/2024 T-12 1,301,312 91,292
23.056 Property 1 510 Production Avenue 657,822 97,294 560,527 4/30/2025 T-12 657,822 98,223 559,599 12/31/2024 T-12 657,822 102,264
23.057 Property 1 91-150 Kaomi Loop 476,811 150,650 326,161 4/30/2025 T-12 478,746 149,977 328,769 12/31/2024 T-12 470,508 149,881
23.058 Property 1 4501 Industrial Drive 527,373 88,268 439,104 4/30/2025 T-12 529,440 91,219 438,221 12/31/2024 T-12 501,923 95,434
23.059 Property 1 91-222 Olai 516,528 134,989 381,539 4/30/2025 T-12 515,572 137,540 378,032 12/31/2024 T-12 496,692 141,402
23.060 Property 1 2580 Technology Drive 561,933 65,063 496,870 4/30/2025 T-12 558,145 66,046 492,099 12/31/2024 T-12 545,188 63,445
23.061 Property 1 301 Commerce Drive 594,407 118,086 476,322 4/30/2025 T-12 585,379 112,696 472,682 12/31/2024 T-12 571,834 109,807
23.062 Property 1 7121 South Fifth Avenue 481,411 59,339 422,072 4/30/2025 T-12 480,959 61,247 419,712 12/31/2024 T-12 479,612 73,219
23.063 Property 1 590 Assembly Court 525,602 57,795 467,806 4/30/2025 T-12 523,050 83,619 439,431 12/31/2024 T-12 507,816 60,836
23.064 Property 1 91-250 Komohana 364,635 96,171 268,464 4/30/2025 T-12 360,820 94,093 266,727 12/31/2024 T-12 345,504 95,470
23.065 Property 1 91-220 Kalaeloa 398,531 204,474 194,056 4/30/2025 T-12 390,493 206,261 184,232 12/31/2024 T-12 422,762 184,276
23.066 Property 1 91-185 Kalaeloa 355,379 101,118 254,261 4/30/2025 T-12 350,899 97,777 253,121 12/31/2024 T-12 338,159 98,807
23.067 Property 1 91-300 Hanua 502,739 125,791 376,948 4/30/2025 T-12 492,591 131,494 361,097 12/31/2024 T-12 480,299 124,265
23.068 Property 1 5501 Providence Hill Drive 533,669 165,947 367,722 4/30/2025 T-12 498,729 163,161 335,568 12/31/2024 T-12 480,766 166,408
23.069 Property 1 91-259 Olai 407,772 166,153 241,619 4/30/2025 T-12 380,182 164,921 215,261 12/31/2024 T-12 371,867 160,974
23.070 Property 1 2 Tower Drive 463,143 129,298 333,845 4/30/2025 T-12 461,484 130,850 330,635 12/31/2024 T-12 442,396 137,619
23.071 Property 1 91-064 Kaomi Loop 348,418 92,457 255,961 4/30/2025 T-12 348,278 92,976 255,302 12/31/2024 T-12 335,807 94,717
23.072 Property 1 91-202 Kalaeloa 459,771 166,571 293,200 4/30/2025 T-12 452,752 165,798 286,954 12/31/2024 T-12 501,342 174,375
23.073 Property 1 2100 NW 82nd Avenue 335,009 188,936 146,073 4/30/2025 T-12 331,791 190,987 140,804 12/31/2024 T-12 323,340 192,329
23.074 Property 1 91-102 Kaomi Loop 405,078 88,399 316,679 4/30/2025 T-12 399,988 86,148 313,840 12/31/2024 T-12 387,540 89,557
23.075 Property 1 1230 West 171st Street 413,739 47,424 366,316 4/30/2025 T-12 453,257 126,010 327,248 12/31/2024 T-12 556,497 213,507
23.076 Property 1 91-400 Komohana 290,086 102,706 187,380 4/30/2025 T-12 285,368 99,600 185,768 12/31/2024 T-12 272,834 102,048
23.077 Property 1 91-265 Hanua 284,018 79,998 204,021 4/30/2025 T-12 281,493 81,420 200,074 12/31/2024 T-12 299,938 85,369
23.078 Property 1 91-255 Hanua 289,208 81,892 207,316 4/30/2025 T-12 284,565 78,688 205,877 12/31/2024 T-12 273,866 80,497
23.079 Property 1 1415 Industrial Drive 398,115 39,250 358,865 4/30/2025 T-12 398,115 40,140 357,976 12/31/2024 T-12 398,115 50,481
23.080 Property 1 209 South Bud Street 493,220 110,731 382,489 4/30/2025 T-12 491,753 110,277 381,476 12/31/2024 T-12 479,971 108,286
23.081 Property 1 91-110 Kaomi Loop 297,048 91,184 205,864 4/30/2025 T-12 295,917 90,280 205,637 12/31/2024 T-12 290,785 93,103
23.082 Property 1 3900 NE 6th Street 376,991 79,766 297,225 4/30/2025 T-12 376,306 79,012 297,294 12/31/2024 T-12 366,235 83,109
23.083 Property 1 91-218 Olai 254,906 86,415 168,492 4/30/2025 T-12 250,248 82,552 167,696 12/31/2024 T-12 239,566 83,246
23.084 Property 1 5795 Logistics Parkway 590,096 111,737 478,359 4/30/2025 T-12 433,542 109,391 324,151 12/31/2024 T-12 436,861 110,350
23.085 Property 1 91-210 Kauhi 291,980 92,112 199,868 4/30/2025 T-12 292,176 92,161 200,015 12/31/2024 T-12 282,168 91,658
23.086 Property 1 435 SE 70th Street 287,806 35,627 252,178 4/30/2025 T-12 285,442 38,652 246,789 12/31/2024 T-12 278,480 41,168
23.087 Property 1 2902 Gun Club Road 159,657 108,918 50,739 4/30/2025 T-12 243,878 89,521 154,356 12/31/2024 T-12 836,989 113,436
23.088 Property 1 91-210 Olai 225,085 55,069 170,016 4/30/2025 T-12 222,460 55,246 167,214 12/31/2024 T-12 212,813 60,562
23.089 Property 1 91-95 Hanua 176,657 51,734 124,922 4/30/2025 T-12 174,793 52,180 122,613 12/31/2024 T-12 166,726 57,023
23.090 Property 1 2401 Cram Avenue SE 211,638 34,043 177,595 4/30/2025 T-12 211,638 37,119 174,519 12/31/2024 T-12 199,735 37,978
23.091 Property 1 91-083 Hanua 174,094 56,891 117,203 4/30/2025 T-12 172,568 57,171 115,397 12/31/2024 T-12 165,847 60,953
23.092 Property 1 91-119 Olai 248,093 34,151 213,942 4/30/2025 T-12 247,960 34,348 213,612 12/31/2024 T-12 247,377 39,787
23.093 Property 1 3425 Maple Drive 291,071 109,155 181,916 4/30/2025 T-12 279,112 110,698 168,414 12/31/2024 T-12 268,090 101,143
23.094 Property 1 91-174 Olai 201,211 52,599 148,612 4/30/2025 T-12 197,974 53,079 144,895 12/31/2024 T-12 188,162 57,375
23.095 Property 1 5156 American Road 206,965 45,881 161,084 4/30/2025 T-12 204,951 43,421 161,530 12/31/2024 T-12 187,215 32,288
23.096 Property 1 91-252 Kauhi 150,693 50,760 99,932 4/30/2025 T-12 149,100 51,079 98,021 12/31/2024 T-12 142,171 54,850
23.097 Property 1 91-349 Kauhi 148,450 58,649 89,801 4/30/2025 T-12 147,443 59,305 88,138 12/31/2024 T-12 141,811 62,254
23.098 Property 1 91-175 Olai 120,024 38,608 81,416 4/30/2025 T-12 119,022 38,983 80,039 12/31/2024 T-12 114,305 42,364
23.099 Property 1 91-087 Hanua 73,303 28,726 44,576 4/30/2025 T-12 72,876 28,968 43,908 12/31/2024 T-12 69,308 33,675
23.100 Property 1 91-171 Olai 68,712 26,139 42,573 4/30/2025 T-12 68,194 26,434 41,760 12/31/2024 T-12 65,471 31,042
23.101 Property 1 91-410 Komohana 65,404 24,048 41,356 4/30/2025 T-12 64,890 24,320 40,570 12/31/2024 T-12 62,359 29,222
23.102 Property 1 91-416 Komohana 85,122 29,391 55,731 4/30/2025 T-12 84,446 29,679 54,766 12/31/2024 T-12 81,147 34,228
24 Loan 7, 12, 23 1 500 Delaware 5/5/2032 0 0 L(35),D(78),O(7) 12,776,355 4,914,460 7,861,895 6/30/2025 T-12 12,566,170 4,712,188 7,853,982 12/31/2023 T-12 11,996,082 4,131,135
25 Loan 7, 12, 16 1 1000 Portside Drive 9/6/2030 0 0 L(24),D(29),O(7) 3,757,431 866,814 2,890,617 6/30/2025 T-3 Ann. NAV NAV NAV NAV NAV NAV NAV
26 Loan 10 1 Oak Ridge Apartments 9/1/2030 5 5 L(24),D(29),O(7) 2,165,148 633,091 1,532,057 6/30/2025 T-12 2,094,994 640,975 1,454,019 12/31/2024 T-12 1,646,563 630,760
27 Loan 16 1 Lubbock Heights 8/6/2030 0 0 L(25),D(31),O(4) 1,619,197 925,177 694,020 6/30/2025 T-12 NAV NAV NAV NAV NAV NAV NAV
28 Loan 16, 26 1 Blue Sky Hot Springs 7/6/2030 0 0 L(26),D(27),O(7) 994,054 377,056 616,998 4/30/2025 T-12 1,010,879 365,699 645,180 12/31/2024 T-12 1,086,821 365,215
29 Loan 19 1 Hampton Inn Scottsburg 7/6/2030 0 0 L(26),D(30),O(4) 2,798,786 1,923,733 875,054 4/30/2025 T-12 2,914,247 1,943,165 971,082 12/31/2024 T-12 2,279,919 1,804,833
30 Loan 6, 16, 26 2 Blue Sky MN & WI Portfolio 8/6/2030 0 0 L(25),D(28),O(7) 745,493 330,650 414,843 6/30/2025 T-12 734,693 310,028 424,666 12/31/2024 T-12 751,446 326,501
30.01 Property 1 Hager City 509,088 194,032 315,055 6/30/2025 T-12 500,286 184,385 315,901 12/31/2024 T-12 494,849 190,983
30.02 Property 1 Red Wing 236,406 136,617 99,788 6/30/2025 T-12 234,407 125,643 108,765 12/31/2024 T-12 256,597 135,519

 

 A-1-8 

 

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

 

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Third Most Recent NOI ($) Third Most Recent NOI Date Third Most Recent Description Underwritten Economic Occupancy (%) Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($) Underwritten Net Cash Flow ($) Underwritten NOI DSCR (x) Underwritten NCF DSCR (x) Underwritten NOI Debt Yield (%) Underwritten NCF Debt Yield (%) Appraised Value ($)
16 15 15 7, 14 7, 14 7 7 5
1 Loan 1, 3, 4, 7, 16, 19, 26 1 Dunbar Apartments NAV NAV NAV 94.2% 12,568,844 3,519,376 9,049,469 179,716 0 8,869,753 1.32 1.29 9.0% 8.9% 181,000,000
2 Loan 1, 5, 7, 12, 13, 19, 24 1 Vertex HQ 77,205,139 12/31/2023 T-12 95.0% 124,653,510 32,447,856 92,205,654 283,620 0 91,922,034 3.30 3.29 16.5% 16.4% 1,644,000,000
3 Loan 2, 6, 29 5 Mendlowits NYC Collection 4,781,018 12/31/2023 T-12 94.0% 8,828,460 3,462,188 5,366,272 71,925 101,525 5,192,822 1.33 1.29 8.6% 8.3% 93,350,000
3.01 Property 1 676, 790, 796, 798 9th Avenue 1,605,730 12/31/2023 T-12 97.9% 3,014,473 1,086,363 1,928,111 20,804 36,526 1,870,780 30,350,000
3.02 Property 1 593-597 10th Avenue 1,494,599 12/31/2023 T-12 95.6% 2,471,993 907,505 1,564,488 16,429 31,848 1,516,211 25,700,000
3.03 Property 1 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard 786,491 12/31/2023 T-12 85.7% 1,396,213 632,770 763,443 18,660 12,940 731,842 17,100,000
3.04 Property 1 706-708 Amsterdam Avenue 499,641 12/31/2023 T-12 98.7% 1,043,330 394,363 648,967 6,919 8,052 633,997 11,300,000
3.05 Property 1 1697-1705, 1707-1717 Amsterdam Avenue 394,558 12/31/2023 T-12 86.9% 902,451 441,188 461,264 9,113 12,159 439,992 8,900,000
4 Loan 19 1 The Daxton Hotel 4,829,866 12/31/2023 T-12 66.6% 23,694,047 15,754,032 7,940,014 947,762 0 6,992,252 2.30 2.02 15.9% 14.0% 92,100,000
5 Loan 1, 7, 12, 17 1 Springfield Town Center 20,584,353 12/31/2023 T-12 93.7% 34,303,091 13,313,358 20,989,733 196,293 712,570 20,080,870 1.94 1.86 14.0% 13.4% 274,600,000
6 Loan 6, 13, 19, 27 2 Shaner Philadelphia Airport Portfolio 4,883,950 12/31/2023 T-12 83.0% 12,722,316 7,965,065 4,757,251 508,893 0 4,248,358 1.87 1.67 14.4% 12.9% 57,800,000
6.01 Property 1 Residence Inn Philadelphia Airport 3,141,044 12/31/2023 T-12 86.8% 6,986,097 3,781,385 3,204,712 279,444 0 2,925,268 38,800,000
6.02 Property 1 SpringHill Suites Philadelphia Airport 1,742,906 12/31/2023 T-12 78.8% 5,736,219 4,183,680 1,552,539 229,449 0 1,323,090 19,000,000
7 Loan 6, 19 3 Hunter Michigan & Indiana Portfolio 2,520,263 12/31/2023 T-12 88.2% 6,208,484 3,212,237 2,996,248 114,660 0 2,881,588 1.47 1.41 10.1% 9.7% 49,600,000
7.01 Property 1 Regency Court 1,133,920 12/31/2023 T-12 95.0% 1,890,601 714,672 1,175,930 31,124 0 1,144,806 20,400,000
7.02 Property 1 River Walk 1,022,197 12/31/2023 T-12 95.0% 2,076,591 944,620 1,131,971 49,536 0 1,082,435 18,200,000
7.03 Property 1 College Towne 364,146 12/31/2023 T-12 78.4% 2,241,292 1,552,945 688,347 34,000 0 654,347 11,000,000
8 Loan 17, 19 1 Home Depot Jamaica 2,489,518 12/31/2023 T-12 100.0% 3,516,123 801,454 2,714,669 0 0 2,714,669 1.40 1.40 9.4% 9.4% 48,100,000
9 Loan 5, 7, 16 1 Poinciana Lakes Plaza NAV NAV NAV 95.3% 5,658,192 1,390,067 4,268,126 19,989 85,537 4,162,599 1.31 1.28 8.9% 8.6% 69,500,000
10 Loan 1, 7, 19, 21 1 Shaw Park Plaza 4,834,964 12/31/2023 T-12 95.0% 10,987,592 3,536,705 7,450,887 88,937 277,927 7,084,024 1.71 1.63 13.6% 12.9% 83,800,000
11 Loan 2, 19 1 16542 & 16550 Ventura Blvd 2,076,054 12/31/2023 T-12 92.0% 4,701,008 1,642,511 3,058,497 20,008 60,038 2,978,451 1.83 1.78 11.8% 11.5% 40,250,000
12 Loan 5, 6, 19, 30 2 Residence Inn Chesapeake & Springhill Suites Norfolk 3,458,968 12/31/2023 T-12 80.6% 10,603,441 6,845,792 3,757,649 424,138 0 3,333,511 1.90 1.68 14.5% 12.8% 45,000,000
12.01 Property 1 Residence Inn Chesapeake 2,187,743 12/31/2023 T-12 86.7% 5,978,563 3,397,174 2,581,389 239,143 0 2,342,246 29,500,000
12.02 Property 1 Springhill Suites Norfolk 1,271,225 12/31/2023 T-12 75.0% 4,624,878 3,448,618 1,176,260 184,995 0 991,265 15,500,000
13 Loan 1, 7, 10, 12, 17, 19, 26 1 The Roosevelt New Orleans 19,034,524 12/31/2023 T-12 70.2% 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
14 Loan 6, 16, 26, 28 4 Blue Sky Portfolio - Pool B 1,931,280 12/31/2023 T-12 83.9% 2,943,735 1,140,010 1,803,725 24,245 0 1,779,480 1.29 1.27 8.6% 8.5% 30,720,000
14.01 Property 1 Conway 520,102 12/31/2023 T-12 91.1% 872,489 264,677 607,812 8,145 0 599,667 9,720,000
14.02 Property 1 Billings 537,733 12/31/2023 T-12 85.0% 833,095 320,719 512,376 6,083 0 506,294 8,360,000
14.03 Property 1 Laramie 440,379 12/31/2023 T-12 86.8% 645,258 234,002 411,257 5,650 0 405,607 7,670,000
14.04 Property 1 Bennett 433,067 12/31/2023 T-12 71.8% 592,892 320,612 272,280 4,368 0 267,913 4,970,000
15 Loan 2, 10, 18, 19, 20, 26, 31 1 Park at Sugar Creek 1,942,068 12/31/2023 T-12 81.2% 3,190,892 1,228,392 1,962,500 28,106 105,124 1,829,270 1.50 1.40 10.2% 9.5% 31,200,000
16 Loan 2, 6, 16, 19 1 Sunbeam & Bowden Portfolio NAV NAV NAV 94.4% 2,641,570 632,724 2,008,845 26,675 37,241 1,944,929 1.56 1.51 10.9% 10.5% 29,600,000
17 Loan 19 1 Suburban Square 1,155,462 12/31/2023 T-12 93.2% 3,056,113 904,334 2,151,779 26,300 119,546 2,005,933 1.67 1.56 11.6% 10.8% 28,500,000
18 Loan 2, 19 1 16260 Ventura Blvd 1,865,494 12/31/2023 T-12 89.1% 3,185,180 973,199 2,211,980 16,839 37,367 2,157,774 1.91 1.86 12.3% 12.0% 29,750,000
19 Loan 15, 21, 30 1 Decatur Crossing III 1,624,843 12/31/2023 T-12 95.0% 2,333,722 439,462 1,894,261 22,460 0 1,871,800 1.60 1.58 11.7% 11.5% 25,150,000
20 Loan 1, 5, 13 1 Courtyard Fayetteville 1,655,532 12/31/2023 T-12 71.0% 5,310,338 3,064,900 2,245,438 212,414 0 2,033,025 1.89 1.71 15.8% 14.3% 24,000,000
21 Loan 13, 19 1 Hampton Inn & Suites El Paso Airport 2,225,488 12/31/2023 T-12 82.2% 5,536,695 3,293,096 2,243,599 221,468 0 2,022,131 1.86 1.67 16.1% 14.5% 19,900,000
22 Loan 19 1 Hannaford Plaza 1,162,734 12/31/2022 T-12 94.8% 2,093,347 809,463 1,283,885 22,206 92,866 1,168,813 1.70 1.55 12.3% 11.2% 17,300,000
23 Loan 1, 5, 6, 7, 13, 17, 27, 29 102 ILPT 2025 Portfolio 82,653,662 12/31/2023 T-12 82.9% 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
23.001 Property 1 996 Paragon Way 3,035,770 12/31/2023 T-12 100.0% 5,869,214 344,439 5,524,775 189,005 141,753 5,194,017 91,500,000
23.002 Property 1 91-399 Kauhi 2,247,170 12/31/2023 T-12 0.5% 20,532 666,448 (645,916) 0 0 (645,916) 80,740,000
23.003 Property 1 11224 Will Walker Road 3,047,315 12/31/2023 T-12 100.0% 3,954,274 613,308 3,340,965 105,914 79,435 3,155,617 54,100,000
23.004 Property 1 10450 Doral Boulevard 2,157,977 12/31/2023 T-12 100.0% 2,438,872 102,706 2,336,166 48,057 36,042 2,252,067 70,600,000
23.005 Property 1 1580, 1590 & 1600 Williams Road 2,683,604 12/31/2023 T-12 100.0% 3,463,099 177,615 3,285,484 151,990 113,993 3,019,502 47,900,000
23.006 Property 1 32150 Just Imagine Drive 2,785,100 12/31/2023 T-12 100.0% 3,030,795 128,555 2,902,240 128,970 96,728 2,676,543 47,600,000
23.007 Property 1 6850 Weber Boulevard 2,547,388 12/31/2023 T-12 100.0% 3,581,948 977,856 2,604,092 53,064 39,798 2,511,230 44,800,000
23.008 Property 1 1341 N. Clyde Morris Blvd. 2,157,199 12/31/2023 T-12 100.0% 3,188,164 889,027 2,299,137 79,888 59,916 2,159,333 45,100,000
23.009 Property 1 27200 SW 127th Avenue 1,995,188 12/31/2023 T-12 100.0% 2,773,877 762,963 2,010,913 47,551 35,663 1,927,699 43,800,000
23.010 Property 1 7410 Magi Road 1,667,844 12/31/2023 T-12 100.0% 2,517,764 253,922 2,263,842 60,480 45,360 2,158,002 42,700,000
23.011 Property 1 2375 East Newlands Road 1,342,346 12/31/2023 T-12 100.0% 2,415,904 392,307 2,023,597 67,500 50,625 1,905,472 41,500,000
23.012 Property 1 3800 Midlink Drive 2,176,860 12/31/2023 T-12 100.0% 2,510,592 110,897 2,399,696 31,699 23,775 2,344,222 37,800,000
23.013 Property 1 13509 Waterworks Street 1,873,749 12/31/2023 T-12 100.0% 2,691,349 813,412 1,877,937 60,972 45,729 1,771,236 37,200,000
23.014 Property 1 13400 East 39th Avenue and 3800 Wheeling Street 1,371,383 12/31/2023 T-12 100.0% 2,814,543 231,358 2,583,185 78,794 59,096 2,445,295 37,100,000
23.015 Property 1 91-141 Kalaeloa 1,685,775 12/31/2023 T-12 100.0% 2,384,076 579,987 1,804,089 0 0 1,804,089 36,500,000
23.016 Property 1 9860 West Buckeye Road 1,303,946 12/31/2023 T-12 100.0% 1,925,372 491,060 1,434,312 57,609 43,207 1,333,496 41,800,000
23.017 Property 1 125 North Troy Hill Road 1,724,996 12/31/2023 T-12 100.0% 2,465,056 496,502 1,968,554 45,040 33,780 1,889,735 32,900,000
23.018 Property 1 11900 Trolley Lane 1,357,177 12/31/2023 T-12 100.0% 1,801,638 401,120 1,400,518 29,776 22,332 1,348,410 25,300,000
23.019 Property 1 11501 Wilkinson Drive 1,297,508 12/31/2023 T-12 100.0% 2,032,496 634,058 1,398,438 28,840 21,630 1,347,968 25,000,000
23.020 Property 1 2300 North 33rd Avenue East 1,569,560 12/31/2023 T-12 100.0% 1,808,086 106,693 1,701,393 67,592 50,694 1,583,107 24,230,000
23.021 Property 1 5001 West Delbridge Street 1,331,156 12/31/2023 T-12 100.0% 1,517,778 107,988 1,409,790 33,434 25,076 1,351,280 23,020,000
23.022 Property 1 91-238 Kauhi 1,220,714 12/31/2023 T-12 100.0% 1,665,010 354,752 1,310,258 17,063 12,798 1,280,397 22,950,000
23.023 Property 1 1892 Anfield Road 1,206,215 12/31/2023 T-12 100.0% 1,715,916 476,992 1,238,924 24,337 18,252 1,196,335 21,500,000
23.024 Property 1 9215-9347 E Pendleton Pike 3,168,913 12/31/2023 T-12 0.0% 0 1,230,119 (1,230,119) 106,954 80,215 (1,417,288) 25,200,000
23.025 Property 1 955 Aeroplaza Drive 806,594 12/31/2023 T-12 100.0% 1,417,930 274,899 1,143,031 25,012 18,759 1,099,260 20,500,000
23.026 Property 1 3155 Grissom Parkway 1,063,141 12/31/2023 T-12 100.0% 1,390,856 208,850 1,182,006 28,828 21,621 1,131,558 19,800,000
23.027 Property 1 3502 Enterprise Avenue 1,108,139 12/31/2023 T-12 100.0% 1,466,281 257,694 1,208,587 46,270 34,703 1,127,614 19,700,000
23.028 Property 1 3870 Ronald Reagan Boulevard 969,488 12/31/2023 T-12 100.0% 1,554,429 533,346 1,021,084 19,437 14,578 987,068 18,500,000
23.029 Property 1 700 Marine Drive 771,050 12/31/2023 T-12 100.0% 1,204,613 81,108 1,123,505 40,196 30,147 1,053,162 17,960,000
23.030 Property 1 3245 Henry Road 1,643,308 12/31/2023 T-12 100.0% 1,460,632 239,921 1,220,711 26,230 19,673 1,174,808 17,750,000
23.031 Property 1 2701 S.W. 18th Street 979,351 12/31/2023 T-12 100.0% 1,406,998 317,077 1,089,921 31,668 23,751 1,034,502 17,000,000
23.032 Property 1 2482 Century Drive 803,656 12/31/2023 T-12 100.0% 1,779,223 485,100 1,294,123 50,000 37,500 1,206,623 15,700,000
23.033 Property 1 158 West Yard Road 1,078,087 12/31/2023 T-12 100.0% 1,738,587 558,993 1,179,595 70,800 53,100 1,055,695 15,500,000
23.034 Property 1 55 Commerce Avenue 958,747 12/31/2023 T-12 100.0% 1,576,348 407,388 1,168,960 25,000 18,750 1,125,210 15,400,000
23.035 Property 1 1415 West Commerce Way 1,045,325 12/31/2023 T-12 100.0% 1,330,665 276,453 1,054,212 44,400 33,300 976,512 15,670,000
23.036 Property 1 1095 South 4800 West 800,046 12/31/2023 T-12 0.0% 0 414,083 (414,083) 30,060 22,545 (466,688) 18,500,000
23.037 Property 1 950 Bennett Road 560,267 12/31/2023 T-12 100.0% 893,514 254,381 639,133 22,124 16,593 600,416 15,900,000
23.038 Property 1 985 Kershaw Street 718,945 12/31/2023 T-12 100.0% 771,955 44,761 727,195 13,947 10,460 702,788 14,700,000
23.039 Property 1 1990 Hood Road 940,886 12/31/2023 T-12 100.0% 1,348,863 348,927 999,936 38,000 28,500 933,436 14,000,000
23.040 Property 1 17200 Manchac Park Lane 822,851 12/31/2023 T-12 100.0% 1,141,925 139,966 1,001,959 25,029 18,772 958,158 13,980,000
23.041 Property 1 7409 Magi Road 727,902 12/31/2023 T-12 100.0% 1,232,228 385,054 847,174 18,355 13,766 815,052 13,800,000
23.042 Property 1 91-329 Kauhi 618,221 12/31/2023 T-12 87.9% 991,014 384,760 606,254 9,554 7,165 589,534 13,300,000
23.043 Property 1 1985 International Way 726,320 12/31/2023 T-12 100.0% 944,739 192,195 752,544 37,880 28,410 686,254 13,200,000
23.044 Property 1 200 Orange Point Drive 765,341 12/31/2023 T-12 100.0% 1,300,769 396,840 903,929 25,012 18,759 860,158 12,950,000
23.045 Property 1 91-241 Kalaeloa 714,186 12/31/2023 T-12 100.0% 945,967 233,734 712,233 9,000 6,750 696,483 12,400,000

 

 A-1-9 

 

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

 

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Third Most Recent NOI ($) Third Most Recent NOI Date Third Most Recent Description Underwritten Economic Occupancy (%) Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($) Underwritten Net Cash Flow ($) Underwritten NOI DSCR (x) Underwritten NCF DSCR (x) Underwritten NOI Debt Yield (%) Underwritten NCF Debt Yield (%) Appraised Value ($)
16 15 15 7, 14 7, 14 7 7 5
23.046 Property 1 2311 South Park Road 804,364 12/31/2023 T-12 100.0% 911,625 57,355 854,270 27,500 20,625 806,145 11,900,000
23.047 Property 1 2820 State Highway 31 731,739 12/31/2023 T-12 100.0% 855,007 101,942 753,065 11,856 8,892 732,316 11,700,000
23.048 Property 1 8000 Mid America Blvd. 710,995 12/31/2023 T-12 100.0% 966,125 95,115 871,010 22,072 16,554 832,384 11,000,000
23.049 Property 1 14257 E. Easter Avenue 551,103 12/31/2023 T-12 100.0% 878,903 276,485 602,418 13,973 10,480 577,965 10,900,000
23.050 Property 1 91-080 Hanua 167,477 12/31/2023 T-12 100.0% 696,385 236,432 459,954 0 0 459,954 10,720,000
23.051 Property 1 3736 Salisbury Road 470,718 12/31/2023 T-12 100.0% 535,986 43,752 492,234 19,177 14,382 458,675 10,500,000
23.052 Property 1 91-027 Kaomi Loop (147,849) 12/31/2023 T-12 100.0% 180,994 186,424 (5,430) 0 0 (5,430) 11,950,000
23.053 Property 1 150 Greenhorn Drive 479,195 12/31/2023 T-12 100.0% 685,272 142,702 542,569 10,840 8,130 523,600 9,600,000
23.054 Property 1 7130 Q Street 419,263 12/31/2023 T-12 100.0% 647,420 42,021 605,400 17,823 13,367 574,210 9,460,000
23.055 Property 1 235 Great Pond Road 1,210,020 12/31/2023 T-12 100.0% 1,715,189 1,317,519 397,670 22,751 17,063 357,857 13,180,000
23.056 Property 1 510 Production Avenue 555,558 12/31/2023 T-12 100.0% 681,228 97,213 584,015 17,778 13,334 552,904 9,300,000
23.057 Property 1 91-150 Kaomi Loop 320,627 12/31/2023 T-12 100.0% 548,697 210,480 338,217 0 0 338,217 8,940,000
23.058 Property 1 4501 Industrial Drive 406,489 12/31/2023 T-12 100.0% 557,490 95,846 461,645 12,842 9,632 439,171 7,700,000
23.059 Property 1 91-222 Olai 355,290 12/31/2023 T-12 100.0% 596,191 169,996 426,195 0 0 426,195 7,670,000
23.060 Property 1 2580 Technology Drive 481,743 12/31/2023 T-12 100.0% 587,427 58,769 528,658 17,825 13,368 497,465 7,600,000
23.061 Property 1 301 Commerce Drive 462,027 12/31/2023 T-12 100.0% 626,100 126,328 499,772 15,052 11,289 473,430 6,900,000
23.062 Property 1 7121 South Fifth Avenue 406,393 12/31/2023 T-12 100.0% 508,270 61,679 446,591 6,679 5,009 434,903 6,800,000
23.063 Property 1 590 Assembly Court 446,980 12/31/2023 T-12 0.0% 0 36,439 (36,439) 29,600 22,200 (88,239) 8,050,000
23.064 Property 1 91-250 Komohana 250,034 12/31/2023 T-12 100.0% 402,387 111,907 290,481 0 0 290,481 6,425,000
23.065 Property 1 91-220 Kalaeloa 238,487 12/31/2023 T-12 100.0% 556,966 189,137 367,829 4,608 3,456 359,765 6,350,000
23.066 Property 1 91-185 Kalaeloa 239,351 12/31/2023 T-12 100.0% 397,288 120,659 276,629 0 0 276,629 6,265,000
23.067 Property 1 91-300 Hanua 356,034 12/31/2023 T-12 100.0% 529,629 135,159 394,470 5,664 4,248 384,558 6,225,000
23.068 Property 1 5501 Providence Hill Drive 314,358 12/31/2023 T-12 100.0% 549,893 155,567 394,326 13,338 10,004 370,984 6,500,000
23.069 Property 1 91-259 Olai 210,893 12/31/2023 T-12 100.0% 411,617 150,755 260,862 0 0 260,862 6,435,000
23.070 Property 1 2 Tower Drive 304,776 12/31/2023 T-12 100.0% 465,086 131,662 333,424 12,478 9,359 311,588 5,690,000
23.071 Property 1 91-064 Kaomi Loop 241,090 12/31/2023 T-12 100.0% 401,069 121,915 279,154 0 0 279,154 5,345,000
23.072 Property 1 91-202 Kalaeloa 326,967 12/31/2023 T-12 100.0% 550,133 187,950 362,183 16,782 12,586 332,815 5,250,000
23.073 Property 1 2100 NW 82nd Avenue 131,012 12/31/2023 T-12 100.0% 422,186 201,109 221,077 7,400 5,550 208,126 7,200,000
23.074 Property 1 91-102 Kaomi Loop 297,982 12/31/2023 T-12 100.0% 472,417 105,054 367,364 0 0 367,364 5,175,000
23.075 Property 1 1230 West 171st Street 342,991 12/31/2023 T-12 100.0% 631,667 231,456 400,211 8,082 6,062 386,068 4,900,000
23.076 Property 1 91-400 Komohana 170,786 12/31/2023 T-12 100.0% 344,732 123,349 221,383 0 0 221,383 5,135,000
23.077 Property 1 91-265 Hanua 214,569 12/31/2023 T-12 100.0% 317,815 85,700 232,115 0 0 232,115 5,055,000
23.078 Property 1 91-255 Hanua 193,369 12/31/2023 T-12 100.0% 369,758 101,652 268,106 0 0 268,106 5,000,000
23.079 Property 1 1415 Industrial Drive 347,634 12/31/2023 T-12 100.0% 397,922 35,772 362,150 8,765 6,574 346,812 4,700,000
23.080 Property 1 209 South Bud Street 371,684 12/31/2023 T-12 100.0% 526,800 108,864 417,936 14,059 10,544 393,333 4,540,000
23.081 Property 1 91-110 Kaomi Loop 197,683 12/31/2023 T-12 100.0% 317,127 101,589 215,538 0 0 215,538 4,730,000
23.082 Property 1 3900 NE 6th Street 283,126 12/31/2023 T-12 100.0% 413,000 84,078 328,922 4,862 3,647 320,414 4,300,000
23.083 Property 1 91-218 Olai 156,320 12/31/2023 T-12 100.0% 293,241 108,201 185,040 0 0 185,040 4,855,000
23.084 Property 1 5795 Logistics Parkway 326,511 12/31/2023 T-12 100.0% 443,083 109,224 333,858 7,767 5,825 320,267 3,900,000
23.085 Property 1 91-210 Kauhi 190,511 12/31/2023 T-12 100.0% 349,732 94,446 255,286 3,322 2,492 249,473 3,600,000
23.086 Property 1 435 SE 70th Street 237,311 12/31/2023 T-12 100.0% 298,000 29,836 268,164 8,000 6,000 254,164 3,550,000
23.087 Property 1 2902 Gun Club Road 723,553 12/31/2023 T-12 0.0% 0 110,923 (110,923) 11,872 8,904 (131,698) 4,100,000
23.088 Property 1 91-210 Olai 152,251 12/31/2023 T-12 100.0% 246,211 57,350 188,860 0 0 188,860 3,310,000
23.089 Property 1 91-95 Hanua 109,703 12/31/2023 T-12 100.0% 196,108 54,335 141,773 0 0 141,773 3,130,000
23.090 Property 1 2401 Cram Avenue SE 161,758 12/31/2023 T-12 100.0% 211,638 27,453 184,185 4,332 3,249 176,603 3,100,000
23.091 Property 1 91-083 Hanua 104,894 12/31/2023 T-12 100.0% 191,858 59,352 132,506 0 0 132,506 3,160,000
23.092 Property 1 91-119 Olai 207,590 12/31/2023 T-12 100.0% 265,250 36,233 229,016 0 0 229,016 3,085,000
23.093 Property 1 3425 Maple Drive 166,946 12/31/2023 T-12 100.0% 291,132 107,104 184,028 5,080 3,810 175,138 2,940,000
23.094 Property 1 91-174 Olai 130,788 12/31/2023 T-12 91.4% 210,019 54,790 155,229 0 0 155,229 2,700,000
23.095 Property 1 5156 American Road 154,927 12/31/2023 T-12 100.0% 223,447 36,772 186,675 7,672 5,754 173,249 2,600,000
23.096 Property 1 91-252 Kauhi 87,321 12/31/2023 T-12 100.0% 158,251 52,894 105,357 0 0 105,357 3,205,000
23.097 Property 1 91-349 Kauhi 79,557 12/31/2023 T-12 100.0% 159,688 61,075 98,613 0 0 98,613 2,585,000
23.098 Property 1 91-175 Olai 71,941 12/31/2023 T-12 100.0% 134,075 40,828 93,247 0 0 93,247 2,205,000
23.099 Property 1 91-087 Hanua 35,633 12/31/2023 T-12 100.0% 83,049 29,997 53,052 0 0 53,052 1,195,000
23.100 Property 1 91-171 Olai 34,429 12/31/2023 T-12 100.0% 80,602 27,540 53,062 0 0 53,062 1,190,000
23.101 Property 1 91-410 Komohana 33,137 12/31/2023 T-12 100.0% 77,460 25,346 52,115 0 0 52,115 1,040,000
23.102 Property 1 91-416 Komohana 46,919 12/31/2023 T-12 100.0% 70,075 30,104 39,970 0 0 39,970 1,490,000
24 Loan 7, 12, 23 1 500 Delaware 7,864,947 12/31/2022 T-12 94.0% 13,373,046 4,217,589 9,155,457 74,244 108,995 8,972,217 2.19 2.15 10.8% 10.6% 125,700,000
25 Loan 7, 12, 16 1 1000 Portside Drive NAV NAV NAV 95.0% 4,337,155 1,293,246 3,043,910 22,250 0 3,021,660 1.34 1.33 8.5% 8.4% 59,100,000
26 Loan 10 1 Oak Ridge Apartments 1,015,803 12/31/2023 T-12 95.2% 2,116,521 734,174 1,382,347 64,800 0 1,317,547 2.16 2.06 13.8% 13.2% 19,900,000
27 Loan 16 1 Lubbock Heights NAV NAV NAV 88.8% 1,970,967 963,567 1,007,400 40,750 0 966,650 1.86 1.78 12.6% 12.1% 13,000,000
28 Loan 16, 26 1 Blue Sky Hot Springs 721,606 12/31/2023 T-12 88.3% 983,497 392,608 590,889 9,983 0 580,906 1.32 1.30 8.9% 8.7% 10,220,000
29 Loan 19 1 Hampton Inn Scottsburg 475,086 12/31/2023 T-12 75.5% 2,798,786 1,864,605 934,181 100,756 0 833,425 1.89 1.69 15.2% 13.6% 9,000,000
30 Loan 6, 16, 26 2 Blue Sky MN & WI Portfolio 424,944 12/31/2023 T-12 86.7% 734,003 341,350 392,653 7,750 0 384,903 1.30 1.27 8.8% 8.6% 6,550,000
30.01 Property 1 Hager City 303,866 12/31/2023 T-12 83.4% 497,598 203,936 293,662 5,520 0 288,142 5,140,000
30.02 Property 1 Red Wing 121,078 12/31/2023 T-12 94.7% 236,406 137,414 98,991 2,230 0 96,761 1,410,000

 

 A-1-10 

 

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

 

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Appraised Value Type  Appraisal Date   Cut-off Date LTV Ratio (%)   LTV Ratio at Maturity / ARD (%)   Leased Occupancy (%)   Occupancy Date   Single Tenant (Y/N)   Largest Tenant   Largest Tenant SF   Largest Tenant % of NRA  Largest Tenant Lease Expiration Date
          5    5, 7   5, 7   3, 4      21, 22     21
1 Loan 1, 3, 4, 7, 16, 19, 26 1 Dunbar Apartments As Is 4/1/2025 55.2% 55.2% 97.4% 7/1/2025 NAP NAP NAP NAP NAP
2 Loan 1, 5, 7, 12, 13, 19, 24 1 Vertex HQ As Is with Escrow Reserve 6/10/2025 34.0% 34.0% 99.6% 7/1/2025 No Vertex Pharmaceuticals Incorporated 1,082,417 95.4% 6/30/2044
3 Loan 2, 6, 29 5 Mendlowits NYC Collection As Is 6/24/2025 66.7% 66.7% 92.3% 7/31/2025          
3.01 Property   1 676, 790, 796, 798 9th Avenue As Is 6/24/2025     100.0% 7/31/2025 NAP NAP NAP NAP NAP
3.02 Property   1 593-597 10th Avenue As Is 6/24/2025     92.5% 7/31/2025 NAP NAP NAP NAP NAP
3.03 Property   1 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard As Is 6/24/2025     86.0% 7/31/2025 NAP NAP NAP NAP NAP
3.04 Property   1 706-708 Amsterdam Avenue As Is 6/24/2025     100.0% 7/31/2025 NAP NAP NAP NAP NAP
3.05 Property   1 1697-1705, 1707-1717 Amsterdam Avenue As Is 6/24/2025     84.4% 7/31/2025 NAP NAP NAP NAP NAP
4 Loan 19 1 The Daxton Hotel As Is 7/1/2025 54.3% 54.3% 66.6% 6/30/2025 NAP NAP NAP NAP NAP
5 Loan 1, 7, 12, 17 1 Springfield Town Center As Is 4/1/2025 54.6% 54.6% 93.2% 5/31/2025 No Macy's 252,245 25.7% 2/28/2035
6 Loan 6, 13, 19, 27 2 Shaner Philadelphia Airport Portfolio As Is 5/19/2025 57.1% 57.1% 83.0% 6/30/2025          
6.01 Property   1 Residence Inn Philadelphia Airport As Is 5/19/2025     86.8% 6/30/2025 NAP NAP NAP NAP NAP
6.02 Property   1 SpringHill Suites Philadelphia Airport As Is 5/19/2025     78.8% 6/30/2025 NAP NAP NAP NAP NAP
7 Loan 6, 19 3 Hunter Michigan & Indiana Portfolio As Is Various 59.8% 59.8% 93.6% 5/29/2025          
7.01 Property   1 Regency Court As Is 5/12/2025     97.6% 5/29/2025 NAP NAP NAP NAP NAP
7.02 Property   1 River Walk As Is 5/12/2025     96.9% 5/29/2025 NAP NAP NAP NAP NAP
7.03 Property   1 College Towne As Is 5/8/2025     85.3% 5/29/2025 NAP NAP NAP NAP NAP
8 Loan 17, 19 1 Home Depot Jamaica As Is 6/11/2025 60.3% 60.3% 100.0% 7/29/2025 Yes Home Depot U.S.A., Inc. 105,196 100.0% 6/28/2030
9 Loan 5, 7, 16 1 Poinciana Lakes Plaza As Stabilized 10/19/2025 69.4% 69.4% 98.5% 6/1/2025 No Crunch 35,000 16.7% 10/31/2034
10 Loan 1, 7, 19, 21 1 Shaw Park Plaza As Is 2/6/2025 65.4% 62.1% 96.3% 3/12/2025 No Benjamin F. Edwards & Co. Inc. 47,844 17.2% 1/31/2033
11 Loan 2, 19 1 16542 & 16550 Ventura Blvd As Is 5/19/2025 64.6% 64.6% 91.2% 5/1/2025 No Victor Alexandroff, A Professional Law Corporation 6,416 6.4% 1/31/2030
12 Loan 5, 6, 19, 30 2 Residence Inn Chesapeake & Springhill Suites Norfolk Prospective Market Value Upon Completion 5/1/2026 57.8% 57.8% 80.6% 4/30/2025          
12.01 Property   1 Residence Inn Chesapeake Prospective Market Value Upon Completion 5/1/2026     86.7% 4/30/2025 NAP NAP NAP NAP NAP
12.02 Property   1 Springhill Suites Norfolk Prospective Market Value Upon Completion 5/1/2026     75.0% 4/30/2025 NAP NAP NAP NAP NAP
13 Loan 1, 7, 10, 12, 17, 19, 26 1 The Roosevelt New Orleans As Is 1/31/2025 53.5% 53.5% 70.2% 3/31/2025 NAP NAP NAP NAP NAP
14 Loan 6, 16, 26, 28 4 Blue Sky Portfolio - Pool B As Is 5/15/2025 68.2% 68.2% 89.2% 4/30/2025          
14.01 Property   1 Conway As Is 5/15/2025     91.1% 4/30/2025 NAP NAP NAP NAP NAP
14.02 Property   1 Billings As Is 5/15/2025     92.9% 4/30/2025 NAP NAP NAP NAP NAP
14.03 Property   1 Laramie As Is 5/15/2025     88.8% 4/30/2025 NAP NAP NAP NAP NAP
14.04 Property   1 Bennett As Is 5/15/2025     80.6% 4/30/2025 NAP NAP NAP NAP NAP
15 Loan 2, 10, 18, 19, 20, 26, 31 1 Park at Sugar Creek As Is 4/23/2025 61.5% 61.5% 79.3% 6/1/2025 No Memorial Hermann Hospital Systems 40,283 28.7% 8/31/2037
16 Loan 2, 6, 16, 19 1 Sunbeam & Bowden Portfolio As Is 4/8/2025 62.5% 62.5% 92.6% 4/2/2025 No Rearden Manufacturing 11,500 6.5% 5/31/2029
17 Loan 19 1 Suburban Square As Is 4/15/2025 64.9% 64.9% 93.0% 6/1/2025 No Capital Health System 23,022 19.3% 6/22/2035
18 Loan 2, 19 1 16260 Ventura Blvd As Is 5/19/2025 60.5% 60.5% 89.7% 5/1/2025 No Ashim Kumar 6,968 11.2% 3/31/2027
19 Loan 15, 21, 30 1 Decatur Crossing III As Is  5/28/2025 64.6% 64.6% 99.0% 5/27/2025 No Synova Partners, LLC 25,559 22.8% 8/31/2028
20 Loan 1, 5, 13 1 Courtyard Fayetteville As Complete 6/1/2026 59.4% 57.8% 71.0% 6/30/2025 NAP NAP NAP NAP NAP
21 Loan 13, 19 1 Hampton Inn & Suites El Paso Airport As Is 5/19/2025 69.8% 68.8% 82.2% 4/30/2025 NAP NAP NAP NAP NAP
22 Loan 19 1 Hannaford Plaza As Is 3/20/2025 60.1% 60.1% 95.3% 7/9/2025 No Hannaford 50,000 45.0% 7/31/2033
23 Loan 1, 5, 6, 7, 13, 17, 27, 29 102 ILPT 2025 Portfolio As Portfolio 4/10/2025 43.8% 43.8% 82.9% Various          
23.001 Property   1 996 Paragon Way As Is 4/4/2025     100.0% 6/26/2025 Yes Exel Inc. 945,023 100.0% 8/31/2029
23.002 Property   1 91-399 Kauhi As Is 4/7/2025     0.5% 5/1/2025 No Board of Water Supply, City and County of Honolulu 10,800 0.5% 3/31/2026
23.003 Property   1 11224 Will Walker Road As Is 4/8/2025     100.0% 6/26/2025 Yes Mercedes Benz US International, Inc. 529,568 100.0% 11/30/2031
23.004 Property   1 10450 Doral Boulevard As Is 4/8/2025     100.0% 6/26/2025 Yes Hellmann Worldwide Logistics Inc. 240,283 100.0% 6/30/2028
23.005 Property   1 1580, 1590 & 1600 Williams Road As Is 4/10/2025     100.0% 6/26/2025 Yes ODW Logistics, Inc. 759,950 100.0% 5/31/2026
23.006 Property   1 32150 Just Imagine Drive As Is 4/8/2025     100.0% 6/26/2025 Yes Shurtape Technologies, LLC 644,850 100.0% 5/31/2031
23.007 Property   1 6850 Weber Boulevard As Is 4/7/2025     100.0% 6/26/2025 Yes FedEx 265,318 100.0% 6/30/2033
23.008 Property   1 1341 N. Clyde Morris Blvd. As Is 4/7/2025     100.0% 6/26/2025 Yes B Braun Melsungen Aktiengesellschaft 399,440 100.0% 2/28/2033
23.009 Property   1 27200 SW 127th Avenue As Is 4/8/2025     100.0% 6/26/2025 Yes FedEx 237,756 100.0% 3/31/2032
23.010 Property   1 7410 Magi Road As Is 4/7/2025     100.0% 6/26/2025 Yes Science Applications International Corporation 302,400 100.0% 6/30/2031
23.011 Property   1 2375 East Newlands Road As Is 4/4/2025     100.0% 6/26/2025 Yes Trex Company, Inc. 337,500 100.0% 5/31/2035
23.012 Property   1 3800 Midlink Drive As Is 4/7/2025     100.0% 6/26/2025 Yes General Mills Operations, LLC 158,497 100.0% 7/31/2029
23.013 Property   1 13509 Waterworks Street As Is 4/4/2025     100.0% 6/26/2025 Yes FedEx 304,859 100.0% 12/31/2029
23.014 Property   1 13400 East 39th Avenue and 3800 Wheeling Street As Is 4/4/2025     100.0% 6/26/2025 Yes Packaging Corp of America 393,971 100.0% 7/31/2035
23.015 Property   1 91-141 Kalaeloa As Is 4/7/2025     100.0% 6/26/2025 Yes Par Hawaii Refining, LLC 910,491 100.0% 12/31/2029
23.016 Property   1 9860 West Buckeye Road As Is 4/7/2025     100.0% 6/26/2025 Yes Western Container Corporation 288,045 100.0% 4/30/2027
23.017 Property   1 125 North Troy Hill Road As Is 4/7/2025     100.0% 6/26/2025 Yes FedEx 225,198 100.0% 1/31/2031
23.018 Property   1 11900 Trolley Lane As Is 4/7/2025     100.0% 6/26/2025 Yes FedEx 148,881 100.0% 7/31/2028
23.019 Property   1 11501 Wilkinson Drive As Is 4/3/2025     100.0% 6/26/2025 Yes FedEx 144,199 100.0% 9/30/2028
23.020 Property   1 2300 North 33rd Avenue East As Is 4/9/2025     100.0% 6/26/2025 Yes TPI Iowa, LLC 337,960 100.0% 1/31/2033
23.021 Property   1 5001 West Delbridge Street As Is 4/8/2025     100.0% 6/26/2025 Yes Amesbury Truth 167,171 100.0% 2/28/2037
23.022 Property   1 91-238 Kauhi As Is 4/7/2025     100.0% 6/26/2025 Yes Fileminders of Hawaii, LLC 85,317 100.0% 10/31/2027
23.023 Property   1 1892 Anfield Road As Is 4/7/2025     100.0% 6/26/2025 Yes FedEx 121,683 100.0% 8/31/2032
23.024 Property   1 9215-9347 E Pendleton Pike As Is 4/7/2025     0.0% 5/1/2025 No NAP NAP NAP NAP
23.025 Property   1 955 Aeroplaza Drive As Is 4/7/2025     100.0% 6/26/2025 Yes American Tire Distributors, Inc. 125,060 100.0% 9/30/2033
23.026 Property   1 3155 Grissom Parkway As Is 4/4/2025     100.0% 6/26/2025 Yes FedEx 144,138 100.0% 9/30/2029
23.027 Property   1 3502 Enterprise Avenue As Is 4/4/2025     100.0% 6/26/2025 Yes Refresco Beverages US Inc. 231,350 100.0% 12/31/2029
23.028 Property   1 3870 Ronald Reagan Boulevard As Is 4/7/2025     100.0% 6/26/2025 Yes FedEx 97,187 100.0% 8/31/2029
23.029 Property   1 700 Marine Drive As Is 4/4/2025     100.0% 6/26/2025 Yes 3D Systems, Inc. 200,978 100.0% 6/30/2029
23.030 Property   1 3245 Henry Road As Is 4/8/2025     100.0% 6/26/2025 Yes FedEx 131,152 100.0% 9/30/2029
23.031 Property   1 2701 S.W. 18th Street As Is 4/7/2025     100.0% 6/26/2025 Yes FedEx 158,340 100.0% 7/31/2030
23.032 Property   1 2482 Century Drive As Is 4/4/2025     100.0% 6/26/2025 Yes Brinkley RV 250,000 100.0% 3/31/2030
23.033 Property   1 158 West Yard Road As Is 4/7/2025     100.0% 6/26/2025 Yes Owens Corning Insulating Systems, LLC 354,000 100.0% 7/31/2029
23.034 Property   1 55 Commerce Avenue As Is 4/7/2025     100.0% 6/26/2025 Yes American Tire Distributors, Inc. 125,000 100.0% 6/30/2033
23.035 Property   1 1415 West Commerce Way As Is 4/9/2025     100.0% 6/26/2025 Yes American Tire Distributors, Inc. 222,000 100.0% 6/30/2030
23.036 Property   1 1095 South 4800 West As Is 4/3/2025     0.0% 5/1/2025 No NAP NAP NAP NAP
23.037 Property   1 950 Bennett Road As Is 4/3/2025     100.0% 6/26/2025 Yes FedEx 110,621 100.0% 11/30/2027
23.038 Property   1 985 Kershaw Street As Is 4/3/2025     100.0% 6/26/2025 Yes FedEx 69,734 100.0% 3/31/2035
23.039 Property   1 1990 Hood Road As Is 4/3/2025     100.0% 6/26/2025 Yes Refresco Beverages US Inc. 190,000 100.0% 6/30/2030
23.040 Property   1 17200 Manchac Park Lane As Is 4/7/2025     100.0% 6/26/2025 Yes American Tire Distributors, Inc. 125,147 100.0% 2/28/2034
23.041 Property   1 7409 Magi Road As Is 4/7/2025     100.0% 6/26/2025 Yes Amazon.com, Inc. 91,776 100.0% 6/30/2029
23.042 Property   1 91-329 Kauhi As Is 4/7/2025     87.9% 5/1/2025 No GSA - Animal and Plant Health Inspection Services (GS-09B-02288) 12,300 25.7% 9/29/2028
23.043 Property   1 1985 International Way As Is 4/9/2025     100.0% 6/26/2025 Yes Verst Group Logistics, Inc. 189,400 100.0% MTM
23.044 Property   1 200 Orange Point Drive As Is 4/10/2025     100.0% 6/26/2025 Yes American Tire Distributors, Inc. 125,060 100.0% 12/31/2029
23.045 Property   1 91-241 Kalaeloa As Is 4/7/2025     100.0% 5/1/2025 No The Kelleher Corporation 24,000 53.3% 4/30/2029

 

 A-1-11 

 

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

 

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Appraised Value Type  Appraisal Date   Cut-off Date LTV Ratio (%)   LTV Ratio at Maturity / ARD (%)   Leased Occupancy (%)   Occupancy Date   Single Tenant (Y/N)   Largest Tenant   Largest Tenant SF   Largest Tenant % of NRA  Largest Tenant Lease Expiration Date
          5    5, 7   5, 7   3, 4      21, 22     21
23.046 Property   1 2311 South Park Road As Is 4/8/2025     100.0% 6/26/2025 Yes Challenger Lifts, Inc. 137,500 100.0% 6/7/2026
23.047 Property   1 2820 State Highway 31 As Is 4/7/2025     100.0% 6/26/2025 Yes FedEx 59,281 100.0% 8/31/2027
23.048 Property   1 8000 Mid America Blvd. As Is 4/7/2025     100.0% 6/26/2025 Yes Bunzl 110,361 100.0% 9/30/2029
23.049 Property   1 14257 E. Easter Avenue As Is 4/7/2025     100.0% 6/26/2025 Yes FedEx 69,865 100.0% 10/31/2028
23.050 Property   1 91-080 Hanua As Is 4/7/2025     100.0% 6/26/2025 Yes National Industrial Tire of Hawaii Inc. 216,537 100.0% 6/30/2034
23.051 Property   1 3736 Salisbury Road As Is 4/4/2025     100.0% 6/26/2025 Yes FedEx 95,883 100.0% 5/31/2029
23.052 Property   1 91-027 Kaomi Loop As Is 4/7/2025     100.0% 6/26/2025 Yes Simonpietri Enterprises 213,575 100.0% 12/31/2025
23.053 Property   1 150 Greenhorn Drive As Is 4/7/2025     100.0% 6/26/2025 Yes FedEx 54,199 100.0% 5/31/2030
23.054 Property   1 7130 Q Street As Is 4/8/2025     100.0% 6/26/2025 Yes FedEx 89,115 100.0% 10/31/2028
23.055 Property   1 235 Great Pond Road As Is 4/3/2025     100.0% 6/26/2025 Yes Central National Gottesman 113,753 100.0% 9/30/2028
23.056 Property   1 510 Production Avenue As Is 4/8/2025     100.0% 6/26/2025 Yes FedEx 88,890 100.0% 7/31/2026
23.057 Property   1 91-150 Kaomi Loop As Is 4/7/2025     100.0% 6/26/2025 Yes Phoenix V LLC 249,773 100.0% 8/31/2042
23.058 Property   1 4501 Industrial Drive As Is 4/4/2025     100.0% 6/26/2025 Yes FedEx 64,211 100.0% 7/31/2030
23.059 Property   1 91-222 Olai As Is 4/7/2025     100.0% 6/26/2025 Yes Discount Auto Parts 158,036 100.0% 12/31/2029
23.060 Property   1 2580 Technology Drive As Is 4/8/2025     100.0% 6/26/2025 Yes Joseph T. Ryerson and Son, Inc. 89,123 100.0% 1/31/2028
23.061 Property   1 301 Commerce Drive As Is 4/7/2025     100.0% 6/26/2025 Yes FedEx 75,262 100.0% 2/28/2027
23.062 Property   1 7121 South Fifth Avenue As Is 4/7/2025     100.0% 6/26/2025 Yes FedEx 33,394 100.0% 9/30/2026
23.063 Property   1 590 Assembly Court As Is 4/7/2025     0.0% 5/1/2025 No NAP NAP NAP NAP
23.064 Property   1 91-250 Komohana As Is 4/7/2025     100.0% 6/26/2025 Yes Mendocino Forest Products Company LLC 107,288 100.0% 11/30/2028
23.065 Property   1 91-220 Kalaeloa As Is 4/7/2025     100.0% 6/26/2025 Yes Clean Harbors Environmental Services, Inc. 23,040 100.0% 4/30/2032
23.066 Property   1 91-185 Kalaeloa As Is 4/7/2025     100.0% 6/26/2025 Yes Lenox Metals, LLC 121,750 100.0% 2/29/2040
23.067 Property   1 91-300 Hanua As Is 4/7/2025     100.0% 6/26/2025 Yes HPM Building Supply 28,320 100.0% 12/31/2039
23.068 Property   1 5501 Providence Hill Drive As Is 4/4/2025     100.0% 6/26/2025 Yes FedEx 66,692 100.0% 4/30/2029
23.069 Property   1 91-259 Olai As Is 4/7/2025     100.0% 5/1/2025 No Energetic Construction, LLC 91,758 70.2% 12/31/2027
23.070 Property   1 2 Tower Drive As Is 4/4/2025     100.0% 6/26/2025 Yes Specialty Cable Corporation 62,390 100.0% 1/31/2034
23.071 Property   1 91-064 Kaomi Loop As Is 4/7/2025     100.0% 6/26/2025 Yes Kila Construction, Inc. 98,707 100.0% 10/31/2033
23.072 Property   1 91-202 Kalaeloa As Is 4/7/2025     100.0% 5/1/2025 No Confluence Corporation 35,752 42.6% 4/30/2027
23.073 Property   1 2100 NW 82nd Avenue As Is 4/8/2025     100.0% 6/26/2025 Yes V.A. Leasing Corporation 37,002 100.0% 7/31/2032
23.074 Property   1 91-102 Kaomi Loop As Is 4/7/2025     100.0% 6/26/2025 Yes Airgas USA, LLC 98,707 100.0% 8/31/2034
23.075 Property   1 1230 West 171st Street As Is 4/3/2025     100.0% 6/26/2025 Yes The American Bottling Company 40,410 100.0% 3/31/2029
23.076 Property   1 91-400 Komohana As Is 4/7/2025     100.0% 6/26/2025 Yes Bomat Holding Company, Inc. 95,745 100.0% 12/31/2038
23.077 Property   1 91-265 Hanua As Is 4/7/2025     100.0% 5/1/2025 No Mira Image Construction 52,316 55.0% 8/31/2028
23.078 Property   1 91-255 Hanua As Is 4/7/2025     100.0% 6/26/2025 Yes Sunbelt Rentals, Inc. 95,095 100.0% 1/31/2037
23.079 Property   1 1415 Industrial Drive As Is 4/7/2025     100.0% 6/26/2025 Yes FedEx 43,824 100.0% 9/30/2027
23.080 Property   1 209 South Bud Street As Is 4/7/2025     100.0% 6/26/2025 Yes VRC Companies, LLC 70,293 100.0% 12/31/2032
23.081 Property   1 91-110 Kaomi Loop As Is 4/7/2025     100.0% 6/26/2025 Yes Pacific Allied Products, Ltd. 98,707 100.0% 2/28/2031
23.082 Property   1 3900 NE 6th Street As Is 4/4/2025     100.0% 6/26/2025 Yes FedEx 24,310 100.0% 5/31/2026
23.083 Property   1 91-218 Olai As Is 4/7/2025     100.0% 6/26/2025 Yes McClone Construction 106,504 100.0% 1/31/2028
23.084 Property   1 5795 Logistics Parkway As Is 4/8/2025     100.0% 6/26/2025 Yes BE Aerospace, Inc. 38,833 100.0% 6/30/2027
23.085 Property   1 91-210 Kauhi As Is 4/7/2025     100.0% 6/26/2025 Yes Sunbelt Rentals, Inc. 16,610 100.0% 1/31/2037
23.086 Property   1 435 SE 70th Street As Is 4/4/2025     100.0% 6/26/2025 Yes Heartland Coca-Cola Bottling Company, LLC 40,000 100.0% 9/30/2026
23.087 Property   1 2902 Gun Club Road As Is 4/4/2025     0.0% 5/1/2025 No NAP NAP NAP NAP
23.088 Property   1 91-210 Olai As Is 4/7/2025     100.0% 6/26/2025 Yes Michael Joseph Signaigo and Alicia Maria Signaigo 54,362 100.0% 8/31/2039
23.089 Property   1 91-95 Hanua As Is 4/7/2025     100.0% 6/26/2025 Yes Michael Joseph Signaigo and Alicia Maria Signaigo 40,902 100.0% 8/31/2039
23.090 Property   1 2401 Cram Avenue SE As Is 4/7/2025     100.0% 6/26/2025 Yes FedEx 21,662 100.0% 5/31/2027
23.091 Property   1 91-083 Hanua As Is 4/7/2025     100.0% 6/26/2025 Yes ACA Services, Inc. 47,350 100.0% 12/31/2027
23.092 Property   1 91-119 Olai As Is 4/7/2025     100.0% 6/26/2025 Yes Robert's Hawaii, Inc 97,923 100.0% 9/30/2030
23.093 Property   1 3425 Maple Drive As Is 4/7/2025     100.0% 6/26/2025 Yes FedEx 25,398 100.0% 5/31/2029
23.094 Property   1 91-174 Olai As Is 4/7/2025     91.4% 5/1/2025 No Kainoa J. Ahsing 46,067 79.3% 12/31/2025
23.095 Property   1 5156 American Road As Is 4/8/2025     100.0% 6/26/2025 Yes FedEx 38,360 100.0% 6/30/2028
23.096 Property   1 91-252 Kauhi As Is 4/7/2025     100.0% 6/26/2025 Yes Kila Construction, Inc. 43,473 100.0% 9/30/2045
23.097 Property   1 91-349 Kauhi As Is 4/7/2025     100.0% 6/26/2025 Yes Bomat Holding Company, Inc. 47,872 100.0% 12/31/2038
23.098 Property   1 91-175 Olai As Is 4/7/2025     100.0% 6/26/2025 Yes Doc Bailey Cranes & Equipment of Hawaii, Inc. 47,916 100.0% 6/30/2031
23.099 Property   1 91-087 Hanua As Is 4/7/2025     100.0% 6/26/2025 Yes Specialty Surfacing Company, Hawaii, Inc. 22,041 100.0% 7/31/2039
23.100 Property   1 91-171 Olai As Is 4/7/2025     100.0% 6/26/2025 Yes Windward Moving and Storage Company Inc. 23,914 100.0% 4/30/2030
23.101 Property   1 91-410 Komohana As Is 4/7/2025     100.0% 6/26/2025 Yes CPH, LLC 20,778 100.0% 10/31/2027
23.102 Property   1 91-416 Komohana As Is 4/7/2025     100.0% 6/26/2025 Yes CPH, LLC 26,746 100.0% 10/31/2027
24 Loan 7, 12, 23 1 500 Delaware As Is 3/3/2022 67.6% 67.6% 93.4% 5/31/2025 No Wilmington Savings Fund Society, FSB 78,534 21.2% 12/31/2039
25 Loan 7, 12, 16 1 1000 Portside Drive As Is 6/18/2025 60.9% 60.9% 95.3% 8/1/2025 NAP NAP NAP NAP NAP
26 Loan 10 1 Oak Ridge Apartments As Is 3/26/2025 50.3% 50.3% 95.4% 8/1/2025 NAP NAP NAP NAP NAP
27 Loan 16 1 Lubbock Heights As Is 4/25/2025 61.5% 61.5% 89.6% 7/7/2025 NAP NAP NAP NAP NAP
28 Loan 16, 26 1 Blue Sky Hot Springs As Is 5/15/2025 65.1% 65.1% 85.2% 4/30/2025 NAP NAP NAP NAP NAP
29 Loan 19 1 Hampton Inn Scottsburg As Is 5/5/2025 68.3% 68.3% 75.5% 4/30/2025 NAP NAP NAP NAP NAP
30 Loan 6, 16, 26 2 Blue Sky MN & WI Portfolio As Is 5/14/2025 67.9% 67.9% 88.1% 6/30/2025          
30.01 Property   1 Hager City As Is 5/14/2025     85.2% 6/30/2025 NAP NAP NAP NAP NAP
30.02 Property   1 Red Wing As Is 5/14/2025     95.3% 6/30/2025 NAP NAP NAP NAP NAP

 

 A-1-12 

 

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

 

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Largest Tenant Second Largest Tenant SF Second Largest Tenant % of NRA Second Largest Tenant Lease Expiration Date Third Largest Tenant Third Largest Tenant SF Third Largest Tenant % of NRA Third Largest Tenant Lease Expiration Date Fourth Largest Tenant
21 21
1 Loan 1, 3, 4, 7, 16, 19, 26 1 Dunbar Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP
2 Loan 1, 5, 7, 12, 13, 19, 24 1 Vertex HQ Bright Horizons Children's Centers LLC 12,665 1.1% 5/31/2035 11 Fan Pier Restaurant, LLC (dba Serafina) 8,747 0.8% 6/30/2032 Pier 50, LLC (dba Committee)
3 Loan 2, 6, 29 5 Mendlowits NYC Collection
3.01 Property 1 676, 790, 796, 798 9th Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.02 Property 1 593-597 10th Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.03 Property 1 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.04 Property 1 706-708 Amsterdam Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.05 Property 1 1697-1705, 1707-1717 Amsterdam Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
4 Loan 19 1 The Daxton Hotel NAP NAP NAP NAP NAP NAP NAP NAP NAP
5 Loan 1, 7, 12, 17 1 Springfield Town Center Dick's Sporting Goods 53,891 5.5% 1/31/2030 Regal Cinemas 49,788 5.1% 10/31/2031 LA Fitness
6 Loan 6, 13, 19, 27 2 Shaner Philadelphia Airport Portfolio
6.01 Property 1 Residence Inn Philadelphia Airport NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.02 Property 1 SpringHill Suites Philadelphia Airport NAP NAP NAP NAP NAP NAP NAP NAP NAP
7 Loan 6, 19 3 Hunter Michigan & Indiana Portfolio
7.01 Property 1 Regency Court NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.02 Property 1 River Walk NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.03 Property 1 College Towne NAP NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan 17, 19 1 Home Depot Jamaica NAP NAP NAP NAP NAP NAP NAP NAP NAP
9 Loan 5, 7, 16 1 Poinciana Lakes Plaza Burlington 25,000 12.0% 2/28/2035 TJ Maxx 24,000 11.5% 5/31/2034 Sprouts
10 Loan 1, 7, 19, 21 1 Shaw Park Plaza Moneta Group, LLC 47,140 17.0% 12/31/2027 Spencer Fane LLP 39,250 14.1% 11/30/2034 Belden Inc
11 Loan 2, 19 1 16542 & 16550 Ventura Blvd Cardiovascular Consultants Med 5,815 5.8% 7/31/2030 Family Urgent Care and Industrial Medical Clinic 5,388 5.4% 4/30/2032 Hashemi Ophthalmology, PC
12 Loan 5, 6, 19, 30 2 Residence Inn Chesapeake & Springhill Suites Norfolk
12.01 Property 1 Residence Inn Chesapeake NAP NAP NAP NAP NAP NAP NAP NAP NAP
12.02 Property 1 Springhill Suites Norfolk NAP NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan 1, 7, 10, 12, 17, 19, 26 1 The Roosevelt New Orleans NAP NAP NAP NAP NAP NAP NAP NAP NAP
14 Loan 6, 16, 26, 28 4 Blue Sky Portfolio - Pool B
14.01 Property 1 Conway NAP NAP NAP NAP NAP NAP NAP NAP NAP
14.02 Property 1 Billings NAP NAP NAP NAP NAP NAP NAP NAP NAP
14.03 Property 1 Laramie NAP NAP NAP NAP NAP NAP NAP NAP NAP
14.04 Property 1 Bennett NAP NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan 2, 10, 18, 19, 20, 26, 31 1 Park at Sugar Creek Majest Play Ground LLC (MajestKids) 10,562 7.5% 7/31/2027 Sugar Land MCD Associates, LP (K9 Resorts Luxury Pet Hotel) 10,062 7.2% 11/30/2033 Gelato and Sweets, Inc.
16 Loan 2, 6, 16, 19 1 Sunbeam & Bowden Portfolio ProSource of Jacksonville 7,500 4.2% 3/31/2030 Art of Granite Countertops 6,500 3.7% 11/30/2025 Blanchard Caulking & Coating
17 Loan 19 1 Suburban Square CVS 17,645 14.8% 1/31/2027 Innovate Salon 14,005 11.7% 4/6/2027 Executive Suites
18 Loan 2, 19 1 16260 Ventura Blvd Indianer, Lask, Rosenzweig 5,063 8.1% 10/31/2026 Encino Children's Surgical Center, LLC 5,000 8.0% 4/30/2028 Neurosurgical Associates of Los Angeles, Inc.
19 Loan 15, 21, 30 1 Decatur Crossing III Complete Association Management Company 17,519 15.6% 5/31/2029 Aggregate Industries/Holcim-SWR 10,713 9.5% 2/29/2028 Decorative Concrete Supply
20 Loan 1, 5, 13 1 Courtyard Fayetteville NAP NAP NAP NAP NAP NAP NAP NAP NAP
21 Loan 13, 19 1 Hampton Inn & Suites El Paso Airport NAP NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan 19 1 Hannaford Plaza AutoZone Parts, Inc. 8,610 7.8% 9/30/2034 CVS Albany, LLC 7,320 6.6% 7/31/2027 The Sherwin-Williams Company
23 Loan 1, 5, 6, 7, 13, 17, 27, 29 102 ILPT 2025 Portfolio
23.001 Property 1 996 Paragon Way NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.002 Property 1 91-399 Kauhi NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.003 Property 1 11224 Will Walker Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.004 Property 1 10450 Doral Boulevard NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.005 Property 1 1580, 1590 & 1600 Williams Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.006 Property 1 32150 Just Imagine Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.007 Property 1 6850 Weber Boulevard NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.008 Property 1 1341 N. Clyde Morris Blvd. NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.009 Property 1 27200 SW 127th Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.010 Property 1 7410 Magi Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.011 Property 1 2375 East Newlands Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.012 Property 1 3800 Midlink Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.013 Property 1 13509 Waterworks Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.014 Property 1 13400 East 39th Avenue and 3800 Wheeling Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.015 Property 1 91-141 Kalaeloa NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.016 Property 1 9860 West Buckeye Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.017 Property 1 125 North Troy Hill Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.018 Property 1 11900 Trolley Lane NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.019 Property 1 11501 Wilkinson Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.020 Property 1 2300 North 33rd Avenue East NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.021 Property 1 5001 West Delbridge Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.022 Property 1 91-238 Kauhi NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.023 Property 1 1892 Anfield Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.024 Property 1 9215-9347 E Pendleton Pike NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.025 Property 1 955 Aeroplaza Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.026 Property 1 3155 Grissom Parkway NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.027 Property 1 3502 Enterprise Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.028 Property 1 3870 Ronald Reagan Boulevard NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.029 Property 1 700 Marine Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.030 Property 1 3245 Henry Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.031 Property 1 2701 S.W. 18th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.032 Property 1 2482 Century Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.033 Property 1 158 West Yard Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.034 Property 1 55 Commerce Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.035 Property 1 1415 West Commerce Way NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.036 Property 1 1095 South 4800 West NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.037 Property 1 950 Bennett Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.038 Property 1 985 Kershaw Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.039 Property 1 1990 Hood Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.040 Property 1 17200 Manchac Park Lane NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.041 Property 1 7409 Magi Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.042 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.
23.043 Property 1 1985 International Way NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.044 Property 1 200 Orange Point Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.045 Property 1 91-241 Kalaeloa Strategic Building Products Hawaii, LLC 21,000 46.7% 7/31/2027 NAP NAP NAP NAP NAP

 

 A-1-13 

 

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

 

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Largest Tenant Second Largest Tenant SF Second Largest Tenant % of NRA Second Largest Tenant Lease Expiration Date Third Largest Tenant Third Largest Tenant SF Third Largest Tenant % of NRA Third Largest Tenant Lease Expiration Date Fourth Largest Tenant
21 21
23.046 Property 1 2311 South Park Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.047 Property 1 2820 State Highway 31 NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.048 Property 1 8000 Mid America Blvd. NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.049 Property 1 14257 E. Easter Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.050 Property 1 91-080 Hanua NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.051 Property 1 3736 Salisbury Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.052 Property 1 91-027 Kaomi Loop NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.053 Property 1 150 Greenhorn Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.054 Property 1 7130 Q Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.055 Property 1 235 Great Pond Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.056 Property 1 510 Production Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.057 Property 1 91-150 Kaomi Loop NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.058 Property 1 4501 Industrial Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.059 Property 1 91-222 Olai NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.060 Property 1 2580 Technology Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.061 Property 1 301 Commerce Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.062 Property 1 7121 South Fifth Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.063 Property 1 590 Assembly Court NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.064 Property 1 91-250 Komohana NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.065 Property 1 91-220 Kalaeloa NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.066 Property 1 91-185 Kalaeloa NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.067 Property 1 91-300 Hanua NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.068 Property 1 5501 Providence Hill Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.069 Property 1 91-259 Olai J&M Blasting and Painting, Inc. 38,921 29.8% 10/31/2026 NAP NAP NAP NAP NAP
23.070 Property 1 2 Tower Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.071 Property 1 91-064 Kaomi Loop NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.072 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
23.073 Property 1 2100 NW 82nd Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.074 Property 1 91-102 Kaomi Loop NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.075 Property 1 1230 West 171st Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.076 Property 1 91-400 Komohana NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.077 Property 1 91-265 Hanua Cornerstone Construction Material, LLC 42,779 45.0% 3/31/2030 NAP NAP NAP NAP NAP
23.078 Property 1 91-255 Hanua NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.079 Property 1 1415 Industrial Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.080 Property 1 209 South Bud Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.081 Property 1 91-110 Kaomi Loop NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.082 Property 1 3900 NE 6th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.083 Property 1 91-218 Olai NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.084 Property 1 5795 Logistics Parkway NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.085 Property 1 91-210 Kauhi NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.086 Property 1 435 SE 70th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.087 Property 1 2902 Gun Club Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.088 Property 1 91-210 Olai NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.089 Property 1 91-95 Hanua NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.090 Property 1 2401 Cram Avenue SE NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.091 Property 1 91-083 Hanua NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.092 Property 1 91-119 Olai NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.093 Property 1 3425 Maple Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.094 Property 1 91-174 Olai New Cingular Wireless PCS, LLC 7,057 12.1% 6/30/2027 NAP NAP NAP NAP NAP
23.095 Property 1 5156 American Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.096 Property 1 91-252 Kauhi NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.097 Property 1 91-349 Kauhi NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.098 Property 1 91-175 Olai NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.099 Property 1 91-087 Hanua NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.100 Property 1 91-171 Olai NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.101 Property 1 91-410 Komohana NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.102 Property 1 91-416 Komohana NAP NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan 7, 12, 23 1 500 Delaware Morris James LLP 68,553 18.5% 5/31/2026 Sargent & Lundy, LLC 47,441 12.8% 10/31/2027 United States Postal Service
25 Loan 7, 12, 16 1 1000 Portside Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan 10 1 Oak Ridge Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan 16 1 Lubbock Heights NAP NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan 16, 26 1 Blue Sky Hot Springs NAP NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan 19 1 Hampton Inn Scottsburg NAP NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan 6, 16, 26 2 Blue Sky MN & WI Portfolio
30.01 Property 1 Hager City NAP NAP NAP NAP NAP NAP NAP NAP NAP
30.02 Property 1 Red Wing NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

 A-1-14 

 

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

 

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Fourth Largest Tenant SF Fourth Largest Tenant % of NRA Fourth Largest Tenant Lease Expiration Date Fifth Largest Tenant Fifth Largest Tenant SF Fifth Largest Tenant % of NRA Fifth Largest Tenant Lease Expiration Date Environmental Phase I Report Date Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%)
              23                  
1 Loan 1, 3, 4, 7, 16, 19, 26 1 Dunbar Apartments NAP NAP NAP NAP  NAP  NAP NAP 4/8/2025 NAP 7/17/2025 NAP NAP
2 Loan 1, 5, 7, 12, 13, 19, 24 1 Vertex HQ 7,404 0.7% 5/31/2035 Third Sector New England, Inc. 4,355 0.4% 2/28/2029 6/16/2025 NAP 6/16/2025 NAP NAP
3 Loan 2, 6, 29 5 Mendlowits NYC Collection                         
3.01 Property   1 676, 790, 796, 798 9th Avenue NAP NAP NAP NAP  NAP  NAP NAP 7/9/2025, 7/10/2025 NAP 7/9/2025, 7/10/2025 NAP NAP
3.02 Property   1 593-597 10th Avenue NAP NAP NAP NAP  NAP  NAP NAP 7/9/2025 NAP 7/9/2025 NAP NAP
3.03 Property   1 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard NAP NAP NAP NAP  NAP  NAP NAP 7/9/2025 NAP 7/9/2025 NAP NAP
3.04 Property   1 706-708 Amsterdam Avenue NAP NAP NAP NAP  NAP  NAP NAP 7/9/2025 NAP 7/9/2025 NAP NAP
3.05 Property   1 1697-1705, 1707-1717 Amsterdam Avenue NAP NAP NAP NAP  NAP  NAP NAP 7/9/2025 NAP 7/9/2025 NAP NAP
4 Loan 19 1 The Daxton Hotel NAP NAP NAP NAP  NAP  NAP NAP 7/17/2025 NAP 7/17/2025 NAP NAP
5 Loan 1, 7, 12, 17 1 Springfield Town Center 41,173 4.2% 10/31/2029 Dave & Buster's 38,778 4.0% 12/31/2030 5/20/2025 NAP 5/20/2025 NAP NAP
6 Loan 6, 13, 19, 27 2 Shaner Philadelphia Airport Portfolio                         
6.01 Property   1 Residence Inn Philadelphia Airport NAP NAP NAP NAP  NAP  NAP NAP 5/29/2025 NAP 5/29/2025 NAP NAP
6.02 Property   1 SpringHill Suites Philadelphia Airport NAP NAP NAP NAP  NAP  NAP NAP 6/10/2025 NAP 5/29/2025 NAP NAP
7 Loan 6, 19 3 Hunter Michigan & Indiana Portfolio                         
7.01 Property   1 Regency Court NAP NAP NAP NAP  NAP  NAP NAP 6/6/2025 NAP 6/5/2025 NAP NAP
7.02 Property   1 River Walk NAP NAP NAP NAP  NAP  NAP NAP 5/15/2025 NAP 5/15/2025 NAP NAP
7.03 Property   1 College Towne NAP NAP NAP NAP  NAP  NAP NAP 5/13/2025 NAP 5/13/2025 NAP NAP
8 Loan 17, 19 1 Home Depot Jamaica NAP NAP NAP NAP  NAP  NAP NAP 6/20/2025 NAP 6/20/2025 NAP NAP
9 Loan 5, 7, 16 1 Poinciana Lakes Plaza 23,256 11.1% 4/30/2040 Ross 22,000 10.5% 1/31/2036 5/5/2025 NAP 5/5/2025 NAP NAP
10 Loan 1, 7, 19, 21 1 Shaw Park Plaza 21,813 7.8% 8/31/2034 Viner Finance, Inc. (Oppenheimer) 19,716 7.1% 4/30/2028 2/13/2025 NAP 2/13/2025 NAP NAP
11 Loan 2, 19 1 16542 & 16550 Ventura Blvd 3,812 3.8% 9/30/2034 Dr. Stephanie J. Martin 3,544 3.5% 3/31/2029 5/20/2025 NAP 5/20/2025 5/19/2025 21%
12 Loan 5, 6, 19, 30 2 Residence Inn Chesapeake & Springhill Suites Norfolk                         
12.01 Property   1 Residence Inn Chesapeake NAP NAP NAP NAP  NAP  NAP NAP 5/27/2025 NAP 5/27/2025 NAP NAP
12.02 Property   1 Springhill Suites Norfolk NAP NAP NAP NAP  NAP  NAP NAP 5/27/2025 NAP 5/27/2025 NAP NAP
13 Loan 1, 7, 10, 12, 17, 19, 26 1 The Roosevelt New Orleans NAP NAP NAP NAP  NAP  NAP NAP 2/13/2025 NAP 2/13/2025 NAP NAP
14 Loan 6, 16, 26, 28 4 Blue Sky Portfolio - Pool B                         
14.01 Property   1 Conway NAP NAP NAP NAP  NAP  NAP NAP 5/8/2025 NAP 5/8/2025 NAP NAP
14.02 Property   1 Billings NAP NAP NAP NAP  NAP  NAP NAP 5/9/2025 NAP 5/7/2025 NAP NAP
14.03 Property   1 Laramie NAP NAP NAP NAP  NAP  NAP NAP 5/8/2025 NAP 5/9/2025 NAP NAP
14.04 Property   1 Bennett NAP NAP NAP NAP  NAP  NAP NAP 5/8/2025 NAP 5/9/2025 NAP NAP
15 Loan 2, 10, 18, 19, 20, 26, 31 1 Park at Sugar Creek 5,600 4.0% 12/31/2030 Core Dance Company, LLC 4,499 3.2% 12/31/2026 4/24/2025 NAP 4/24/2025 NAP NAP
16 Loan 2, 6, 16, 19 1 Sunbeam & Bowden Portfolio 6,486 3.6% 4/30/2029 Extreme Simracing 6,445 3.6% 3/1/2029 4/8/2025 NAP 4/8/2025 NAP NAP
17 Loan 19 1 Suburban Square 12,245 10.2% 10/31/2039 Dollar General 6,500 5.4% 6/30/2028 4/16/2025 NAP 4/16/2025 NAP NAP
18 Loan 2, 19 1 16260 Ventura Blvd 2,974 4.8% 4/30/2027 Global Dermatology 2,825 4.5% 4/30/2029 5/20/2025 NAP 5/20/2025 5/19/2025 22%
19 Loan 15, 21, 30 1 Decatur Crossing III 8,560 7.6% 3/31/2026 BLC Management Company - Planet 13 8,225 7.3% 6/30/2026 5/30/2025 NAP 5/30/2025 NAP NAP
20 Loan 1, 5, 13 1 Courtyard Fayetteville NAP NAP NAP NAP  NAP  NAP NAP 6/13/2025 NAP 6/13/2025 NAP NAP
21 Loan 13, 19 1 Hampton Inn & Suites El Paso Airport NAP NAP NAP NAP  NAP  NAP NAP 5/22/2025 NAP 5/22/2025 NAP NAP
22 Loan 19 1 Hannaford Plaza 5,000 4.5% 11/30/2026 GMBMC LLC 4,886 4.4% 6/30/2032 3/24/2025 NAP 3/24/2025 NAP NAP
23 Loan 1, 5, 6, 7, 13, 17, 27, 29 102 ILPT 2025 Portfolio                         
23.001 Property   1 996 Paragon Way NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP
23.002 Property   1 91-399 Kauhi NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP NAP NAP NAP
23.003 Property   1 11224 Will Walker Road NAP NAP NAP NAP  NAP  NAP NAP 4/22/2025 NAP 4/24/2025 NAP NAP
23.004 Property   1 10450 Doral Boulevard NAP NAP NAP NAP  NAP  NAP NAP 4/17/2025 NAP 4/24/2025 NAP NAP
23.005 Property   1 1580, 1590 & 1600 Williams Road NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP
23.006 Property   1 32150 Just Imagine Drive NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP
23.007 Property   1 6850 Weber Boulevard NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP
23.008 Property   1 1341 N. Clyde Morris Blvd. NAP NAP NAP NAP  NAP  NAP NAP 4/16/2025 NAP 4/14/2025 NAP NAP
23.009 Property   1 27200 SW 127th Avenue NAP NAP NAP NAP  NAP  NAP NAP 4/24/2025 NAP 4/22/2025 NAP NAP
23.010 Property   1 7410 Magi Road NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP
23.011 Property   1 2375 East Newlands Road NAP NAP NAP NAP  NAP  NAP NAP 4/24/2025 NAP 5/13/2025 4/18/2025 7%
23.012 Property   1 3800 Midlink Drive NAP NAP NAP NAP  NAP  NAP NAP 4/24/2025 NAP 5/13/2025 NAP NAP
23.013 Property   1 13509 Waterworks Street NAP NAP NAP NAP  NAP  NAP NAP 4/16/2025 NAP 4/18/2025 NAP NAP
23.014 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
23.015 Property   1 91-141 Kalaeloa NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP NAP NAP NAP
23.016 Property   1 9860 West Buckeye Road NAP NAP NAP NAP  NAP  NAP NAP 4/24/2025 NAP 4/24/2025 NAP NAP
23.017 Property   1 125 North Troy Hill Road NAP NAP NAP NAP  NAP  NAP NAP 4/22/2025 NAP 4/21/2025 NAP NAP
23.018 Property   1 11900 Trolley Lane NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP
23.019 Property   1 11501 Wilkinson Drive NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP
23.020 Property   1 2300 North 33rd Avenue East NAP NAP NAP NAP  NAP  NAP NAP 5/19/2025 NAP 4/24/2025 NAP NAP
23.021 Property   1 5001 West Delbridge Street NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP
23.022 Property   1 91-238 Kauhi NAP NAP NAP NAP  NAP  NAP NAP 5/19/2025 NAP 4/24/2025 NAP NAP
23.023 Property   1 1892 Anfield Road NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP
23.024 Property   1 9215-9347 E Pendleton Pike NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 4/24/2025 NAP NAP
23.025 Property   1 955 Aeroplaza Drive NAP NAP NAP NAP  NAP  NAP NAP 4/23/2025 NAP 4/24/2025 NAP NAP
23.026 Property   1 3155 Grissom Parkway NAP NAP NAP NAP  NAP  NAP NAP 4/11/2025 NAP 4/14/2025 NAP NAP
23.027 Property   1 3502 Enterprise Avenue NAP NAP NAP NAP  NAP  NAP NAP 4/24/2025 NAP 5/13/2025 NAP NAP
23.028 Property   1 3870 Ronald Reagan Boulevard NAP NAP NAP NAP  NAP  NAP NAP 4/17/2025 NAP 4/18/2025 NAP NAP
23.029 Property   1 700 Marine Drive NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP
23.030 Property   1 3245 Henry Road NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP
23.031 Property   1 2701 S.W. 18th Street NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP
23.032 Property   1 2482 Century Drive NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 4/24/2025 NAP NAP
23.033 Property   1 158 West Yard Road NAP NAP NAP NAP  NAP  NAP NAP 4/17/2025 NAP 5/13/2025 NAP NAP
23.034 Property   1 55 Commerce Avenue NAP NAP NAP NAP  NAP  NAP NAP 4/24/2025 NAP 5/13/2025 NAP NAP
23.035 Property   1 1415 West Commerce Way NAP NAP NAP NAP  NAP  NAP NAP 4/24/2025 NAP 5/13/2025 NAP NAP
23.036 Property   1 1095 South 4800 West NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 5/13/2025 4/18/2025 7%
23.037 Property   1 950 Bennett Road NAP NAP NAP NAP  NAP  NAP NAP 4/24/2025 NAP 4/14/2025 NAP NAP
23.038 Property   1 985 Kershaw Street NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 5/13/2025 4/18/2025 7%
23.039 Property   1 1990 Hood Road NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP
23.040 Property   1 17200 Manchac Park Lane NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP
23.041 Property   1 7409 Magi Road NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP
23.042 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
23.043 Property   1 1985 International Way NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 4/22/2025 NAP NAP
23.044 Property   1 200 Orange Point Drive NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP
23.045 Property   1 91-241 Kalaeloa NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 4/24/2025 NAP NAP

 

 A-1-15 

 

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

 

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Fourth Largest Tenant SF Fourth Largest Tenant % of NRA Fourth Largest Tenant Lease Expiration Date Fifth Largest Tenant Fifth Largest Tenant SF Fifth Largest Tenant % of NRA Fifth Largest Tenant Lease Expiration Date Environmental Phase I Report Date Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%)
              23                  
23.046 Property   1 2311 South Park Road NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 4/24/2025 NAP NAP
23.047 Property   1 2820 State Highway 31 NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP
23.048 Property   1 8000 Mid America Blvd. NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP
23.049 Property   1 14257 E. Easter Avenue NAP NAP NAP NAP  NAP  NAP NAP 4/16/2025 NAP 4/18/2025 NAP NAP
23.050 Property   1 91-080 Hanua NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP NAP NAP NAP
23.051 Property   1 3736 Salisbury Road NAP NAP NAP NAP  NAP  NAP NAP 4/15/2025 NAP 4/18/2025 NAP NAP
23.052 Property   1 91-027 Kaomi Loop NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP NAP NAP NAP
23.053 Property   1 150 Greenhorn Drive NAP NAP NAP NAP  NAP  NAP NAP 4/22/2025 NAP 4/18/2025 NAP NAP
23.054 Property   1 7130 Q Street NAP NAP NAP NAP  NAP  NAP NAP 4/24/2025 NAP 5/13/2025 NAP NAP
23.055 Property   1 235 Great Pond Road NAP NAP NAP NAP  NAP  NAP NAP 4/24/2025 NAP 4/24/2025 NAP NAP
23.056 Property   1 510 Production Avenue NAP NAP NAP NAP  NAP  NAP NAP 4/23/2025 NAP 4/24/2025 NAP NAP
23.057 Property   1 91-150 Kaomi Loop NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP NAP NAP NAP
23.058 Property   1 4501 Industrial Drive NAP NAP NAP NAP  NAP  NAP NAP 4/23/2025 NAP 4/24/2025 NAP NAP
23.059 Property   1 91-222 Olai NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP NAP NAP NAP
23.060 Property   1 2580 Technology Drive NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 4/24/2025 NAP NAP
23.061 Property   1 301 Commerce Drive NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP
23.062 Property   1 7121 South Fifth Avenue NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 4/24/2025 NAP NAP
23.063 Property   1 590 Assembly Court NAP NAP NAP NAP  NAP  NAP NAP 4/24/2025 NAP 5/13/2025 NAP NAP
23.064 Property   1 91-250 Komohana NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP NAP NAP NAP
23.065 Property   1 91-220 Kalaeloa NAP NAP NAP NAP  NAP  NAP NAP 5/19/2025 NAP 4/24/2025 NAP NAP
23.066 Property   1 91-185 Kalaeloa NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP NAP NAP NAP
23.067 Property   1 91-300 Hanua NAP NAP NAP NAP  NAP  NAP NAP 5/19/2025 NAP 4/24/2025 NAP NAP
23.068 Property   1 5501 Providence Hill Drive NAP NAP NAP NAP  NAP  NAP NAP 4/23/2025 NAP 5/13/2025 NAP NAP
23.069 Property   1 91-259 Olai NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP NAP NAP NAP
23.070 Property   1 2 Tower Drive NAP NAP NAP NAP  NAP  NAP NAP 4/24/2025 NAP 4/24/2025 NAP NAP
23.071 Property   1 91-064 Kaomi Loop NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP NAP NAP NAP
23.072 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
23.073 Property   1 2100 NW 82nd Avenue NAP NAP NAP NAP  NAP  NAP NAP 4/18/2025 NAP 4/22/2025 NAP NAP
23.074 Property   1 91-102 Kaomi Loop NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP NAP NAP NAP
23.075 Property   1 1230 West 171st Street NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 4/24/2025 NAP NAP
23.076 Property   1 91-400 Komohana NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP NAP NAP NAP
23.077 Property   1 91-265 Hanua NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP NAP NAP NAP
23.078 Property   1 91-255 Hanua NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP NAP NAP NAP
23.079 Property   1 1415 Industrial Drive NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP
23.080 Property   1 209 South Bud Street NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 5/13/2025 NAP NAP
23.081 Property   1 91-110 Kaomi Loop NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP NAP NAP NAP
23.082 Property   1 3900 NE 6th Street NAP NAP NAP NAP  NAP  NAP NAP 4/23/2025 NAP 5/13/2025 NAP NAP
23.083 Property   1 91-218 Olai NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP NAP NAP NAP
23.084 Property   1 5795 Logistics Parkway NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 4/14/2025 NAP NAP
23.085 Property   1 91-210 Kauhi NAP NAP NAP NAP  NAP  NAP NAP 5/19/2025 NAP 4/24/2025 NAP NAP
23.086 Property   1 435 SE 70th Street NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 4/24/2025 NAP NAP
23.087 Property   1 2902 Gun Club Road NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 4/16/2025 NAP NAP
23.088 Property   1 91-210 Olai NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP NAP NAP NAP
23.089 Property   1 91-95 Hanua NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP NAP NAP NAP
23.090 Property   1 2401 Cram Avenue SE NAP NAP NAP NAP  NAP  NAP NAP 4/24/2025 NAP 5/13/2025 NAP NAP
23.091 Property   1 91-083 Hanua NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP NAP NAP NAP
23.092 Property   1 91-119 Olai NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP NAP NAP NAP
23.093 Property   1 3425 Maple Drive NAP NAP NAP NAP  NAP  NAP NAP 5/19/2025 NAP 4/24/2025 NAP NAP
23.094 Property   1 91-174 Olai NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP NAP NAP NAP
23.095 Property   1 5156 American Road NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP 4/22/2025 NAP NAP
23.096 Property   1 91-252 Kauhi NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP NAP NAP NAP
23.097 Property   1 91-349 Kauhi NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP NAP NAP NAP
23.098 Property   1 91-175 Olai NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP NAP NAP NAP
23.099 Property   1 91-087 Hanua NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP NAP NAP NAP
23.100 Property   1 91-171 Olai NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP NAP NAP NAP
23.101 Property   1 91-410 Komohana NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP NAP NAP NAP
23.102 Property   1 91-416 Komohana NAP NAP NAP NAP  NAP  NAP NAP 5/20/2025 NAP NAP NAP NAP
24 Loan 7, 12, 23 1 500 Delaware 33,526 9.0% 1/31/2027 General Services Administration 25,684 6.9% 8/25/2026 3/8/2022 NAP 3/8/2022 NAP NAP
25 Loan 7, 12, 16 1 1000 Portside Drive NAP NAP NAP NAP  NAP  NAP NAP 6/23/2025 NAP 6/23/2025 NAP NAP
26 Loan 10 1 Oak Ridge Apartments NAP NAP NAP NAP  NAP  NAP NAP 3/31/2025 NAP 3/31/2025 6/30/2025 7%
27 Loan 16 1 Lubbock Heights NAP NAP NAP NAP  NAP  NAP NAP 4/24/2025 NAP 5/14/2025 NAP NAP
28 Loan 16, 26 1 Blue Sky Hot Springs NAP NAP NAP NAP  NAP  NAP NAP 5/12/2025 NAP 4/9/2025 NAP NAP
29 Loan 19 1 Hampton Inn Scottsburg NAP NAP NAP NAP  NAP  NAP NAP 5/6/2025 NAP 5/6/2025 NAP NAP
30 Loan 6, 16, 26 2 Blue Sky MN & WI Portfolio                         
30.01 Property   1 Hager City NAP NAP NAP NAP  NAP  NAP NAP 5/9/2025 NAP 5/9/2025 NAP NAP
30.02 Property   1 Red Wing NAP NAP NAP NAP  NAP  NAP NAP 5/9/2025 NAP 5/9/2025 NAP NAP

 

 A-1-16 

 

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

 

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Flood Zone Ownership Interest Ground Lease Expiration Date Ground Lease Extension Terms Annual Ground Lease Payment as of the Cut-off Date ($) Annual Ground Rent Increases (Y/N) Upfront RE Tax Reserve ($) Monthly RE Tax Reserve ($) Upfront Insurance Reserve ($)
            17 17 17 17 17 18 19 18
1 Loan 1, 3, 4, 7, 16, 19, 26 1 Dunbar Apartments No Fee NAP NAP NAP NAP 8,007 4,004 227,243
2 Loan 1, 5, 7, 12, 13, 19, 24 1 Vertex HQ No Fee NAP NAP NAP NAP 0 Springing 0
3 Loan 2, 6, 29 5 Mendlowits NYC Collection             724,737 181,184 0
3.01 Property   1 676, 790, 796, 798 9th Avenue No Fee NAP NAP NAP NAP      
3.02 Property   1 593-597 10th Avenue No Fee NAP NAP NAP NAP      
3.03 Property   1 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard No Fee NAP NAP NAP NAP      
3.04 Property   1 706-708 Amsterdam Avenue No Fee NAP NAP NAP NAP      
3.05 Property   1 1697-1705, 1707-1717 Amsterdam Avenue No Fee NAP NAP NAP NAP      
4 Loan 19 1 The Daxton Hotel No Fee NAP NAP NAP NAP 63,555 63,555 109,653
5 Loan 1, 7, 12, 17 1 Springfield Town Center No Fee / Leasehold 10/22/2030 2, 20-year extension options 784,000 No 440,784 440,784 0
6 Loan 6, 13, 19, 27 2 Shaner Philadelphia Airport Portfolio             0 55,581 956
6.01 Property   1 Residence Inn Philadelphia Airport Yes - AE Fee NAP NAP NAP NAP      
6.02 Property   1 SpringHill Suites Philadelphia Airport No Fee NAP NAP NAP NAP      
7 Loan 6, 19 3 Hunter Michigan & Indiana Portfolio             467,324 77,888 0
7.01 Property   1 Regency Court No Fee NAP NAP NAP NAP      
7.02 Property   1 River Walk No Fee NAP NAP NAP NAP      
7.03 Property   1 College Towne No Fee NAP NAP NAP NAP      
8 Loan 17, 19 1 Home Depot Jamaica No Fee / Leasehold 11/30/2029 4, 5-year extension options and 1, 4-year extension option 686,127 No 4,813 2,406 53,458
9 Loan 5, 7, 16 1 Poinciana Lakes Plaza No Fee NAP NAP NAP NAP 22,183 5,546 0
10 Loan 1, 7, 19, 21 1 Shaw Park Plaza No Fee NAP NAP NAP NAP 741,556 123,593 0
11 Loan 2, 19 1 16542 & 16550 Ventura Blvd No Fee NAP NAP NAP NAP 229,308 32,758 1,486
12 Loan 5, 6, 19, 30 2 Residence Inn Chesapeake & Springhill Suites Norfolk             135,250 38,643 41,261
12.01 Property   1 Residence Inn Chesapeake No Fee NAP NAP NAP NAP      
12.02 Property   1 Springhill Suites Norfolk No Fee NAP NAP NAP NAP      
13 Loan 1, 7, 10, 12, 17, 19, 26 1 The Roosevelt New Orleans Yes - AE Fee / Leasehold 12/31/2028; 9/30/2049 1, 10-year extension option and 1, 10.75-year extension option; None 322,055 No 0 Springing 0
14 Loan 6, 16, 26, 28 4 Blue Sky Portfolio - Pool B             54,124 27,062 59,516
14.01 Property   1 Conway No Fee NAP NAP NAP NAP      
14.02 Property   1 Billings No Fee NAP NAP NAP NAP      
14.03 Property   1 Laramie No Fee NAP NAP NAP NAP      
14.04 Property   1 Bennett No Fee NAP NAP NAP NAP      
15 Loan 2, 10, 18, 19, 20, 26, 31 1 Park at Sugar Creek Yes - A Fee NAP NAP NAP NAP 278,095 34,762 366,022
16 Loan 2, 6, 16, 19 1 Sunbeam & Bowden Portfolio No Fee NAP NAP NAP NAP 155,553 19,444 33,157
17 Loan 19 1 Suburban Square No Fee NAP NAP NAP NAP 79,938 26,646 63,252
18 Loan 2, 19 1 16260 Ventura Blvd No Fee NAP NAP NAP NAP 77,903 10,599 1,921
19 Loan 15, 21, 30 1 Decatur Crossing III No Fee NAP NAP NAP NAP 41,838 10,460 6,781
20 Loan 1, 5, 13 1 Courtyard Fayetteville Yes - AE Fee NAP NAP NAP NAP 10,950 10,950 200,000
21 Loan 13, 19 1 Hampton Inn & Suites El Paso Airport No Fee NAP NAP NAP NAP 366,564 36,656 0
22 Loan 19 1 Hannaford Plaza No Fee NAP NAP NAP NAP 186,912 28,320 17,690
23 Loan 1, 5, 6, 7, 13, 17, 27, 29 102 ILPT 2025 Portfolio             0 Springing 0
23.001 Property   1 996 Paragon Way No Fee NAP NAP NAP NAP      
23.002 Property   1 91-399 Kauhi No Fee NAP NAP NAP NAP      
23.003 Property   1 11224 Will Walker Road No Fee NAP NAP NAP NAP      
23.004 Property   1 10450 Doral Boulevard No Fee NAP NAP NAP NAP      
23.005 Property   1 1580, 1590 & 1600 Williams Road No Fee NAP NAP NAP NAP      
23.006 Property   1 32150 Just Imagine Drive No Fee NAP NAP NAP NAP      
23.007 Property   1 6850 Weber Boulevard No Fee NAP NAP NAP NAP      
23.008 Property   1 1341 N. Clyde Morris Blvd. No Fee NAP NAP NAP NAP      
23.009 Property   1 27200 SW 127th Avenue No Fee NAP NAP NAP NAP      
23.010 Property   1 7410 Magi Road No Fee NAP NAP NAP NAP      
23.011 Property   1 2375 East Newlands Road No Fee NAP NAP NAP NAP      
23.012 Property   1 3800 Midlink Drive No Fee NAP NAP NAP NAP      
23.013 Property   1 13509 Waterworks Street No Fee NAP NAP NAP NAP      
23.014 Property   1 13400 East 39th Avenue and 3800 Wheeling Street No Fee NAP NAP NAP NAP      
23.015 Property   1 91-141 Kalaeloa No Fee NAP NAP NAP NAP      
23.016 Property   1 9860 West Buckeye Road No Fee NAP NAP NAP NAP      
23.017 Property   1 125 North Troy Hill Road No Fee NAP NAP NAP NAP      
23.018 Property   1 11900 Trolley Lane No Fee NAP NAP NAP NAP      
23.019 Property   1 11501 Wilkinson Drive No Fee NAP NAP NAP NAP      
23.020 Property   1 2300 North 33rd Avenue East No Fee NAP NAP NAP NAP      
23.021 Property   1 5001 West Delbridge Street No Fee NAP NAP NAP NAP      
23.022 Property   1 91-238 Kauhi No Fee NAP NAP NAP NAP      
23.023 Property   1 1892 Anfield Road No Fee NAP NAP NAP NAP      
23.024 Property   1 9215-9347 E Pendleton Pike No Fee NAP NAP NAP NAP      
23.025 Property   1 955 Aeroplaza Drive No Fee NAP NAP NAP NAP      
23.026 Property   1 3155 Grissom Parkway No Fee NAP NAP NAP NAP      
23.027 Property   1 3502 Enterprise Avenue No Fee NAP NAP NAP NAP      
23.028 Property   1 3870 Ronald Reagan Boulevard No Fee NAP NAP NAP NAP      
23.029 Property   1 700 Marine Drive No Fee NAP NAP NAP NAP      
23.030 Property   1 3245 Henry Road No Fee NAP NAP NAP NAP      
23.031 Property   1 2701 S.W. 18th Street No Fee NAP NAP NAP NAP      
23.032 Property   1 2482 Century Drive No Fee NAP NAP NAP NAP      
23.033 Property   1 158 West Yard Road No Fee NAP NAP NAP NAP      
23.034 Property   1 55 Commerce Avenue No Fee NAP NAP NAP NAP      
23.035 Property   1 1415 West Commerce Way No Fee NAP NAP NAP NAP      
23.036 Property   1 1095 South 4800 West No Fee NAP NAP NAP NAP      
23.037 Property   1 950 Bennett Road No Fee NAP NAP NAP NAP      
23.038 Property   1 985 Kershaw Street No Fee NAP NAP NAP NAP      
23.039 Property   1 1990 Hood Road No Fee NAP NAP NAP NAP      
23.040 Property   1 17200 Manchac Park Lane No Fee NAP NAP NAP NAP      
23.041 Property   1 7409 Magi Road No Fee NAP NAP NAP NAP      
23.042 Property   1 91-329 Kauhi No Fee NAP NAP NAP NAP      
23.043 Property   1 1985 International Way No Fee NAP NAP NAP NAP      
23.044 Property   1 200 Orange Point Drive No Fee NAP NAP NAP NAP      
23.045 Property   1 91-241 Kalaeloa No Fee NAP NAP NAP NAP      

 

 A-1-17 

 

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

 

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Flood Zone Ownership Interest Ground Lease Expiration Date Ground Lease Extension Terms Annual Ground Lease Payment as of the Cut-off Date ($) Annual Ground Rent Increases (Y/N) Upfront RE Tax Reserve ($) Monthly RE Tax Reserve ($) Upfront Insurance Reserve ($)
            17 17 17 17 17 18 19 18
23.046 Property   1 2311 South Park Road No Fee NAP NAP NAP NAP      
23.047 Property   1 2820 State Highway 31 No Fee NAP NAP NAP NAP      
23.048 Property   1 8000 Mid America Blvd. No Fee NAP NAP NAP NAP      
23.049 Property   1 14257 E. Easter Avenue No Fee NAP NAP NAP NAP      
23.050 Property   1 91-080 Hanua No Fee NAP NAP NAP NAP      
23.051 Property   1 3736 Salisbury Road No Fee NAP NAP NAP NAP      
23.052 Property   1 91-027 Kaomi Loop No Fee NAP NAP NAP NAP      
23.053 Property   1 150 Greenhorn Drive No Fee NAP NAP NAP NAP      
23.054 Property   1 7130 Q Street Yes - AE Fee NAP NAP NAP NAP      
23.055 Property   1 235 Great Pond Road No Fee NAP NAP NAP NAP      
23.056 Property   1 510 Production Avenue No Fee NAP NAP NAP NAP      
23.057 Property   1 91-150 Kaomi Loop No Fee NAP NAP NAP NAP      
23.058 Property   1 4501 Industrial Drive No Fee NAP NAP NAP NAP      
23.059 Property   1 91-222 Olai No Fee NAP NAP NAP NAP      
23.060 Property   1 2580 Technology Drive No Fee NAP NAP NAP NAP      
23.061 Property   1 301 Commerce Drive No Fee NAP NAP NAP NAP      
23.062 Property   1 7121 South Fifth Avenue No Fee NAP NAP NAP NAP      
23.063 Property   1 590 Assembly Court No Fee NAP NAP NAP NAP      
23.064 Property   1 91-250 Komohana No Fee NAP NAP NAP NAP      
23.065 Property   1 91-220 Kalaeloa No Fee NAP NAP NAP NAP      
23.066 Property   1 91-185 Kalaeloa No Fee NAP NAP NAP NAP      
23.067 Property   1 91-300 Hanua No Fee NAP NAP NAP NAP      
23.068 Property   1 5501 Providence Hill Drive No Fee NAP NAP NAP NAP      
23.069 Property   1 91-259 Olai No Fee NAP NAP NAP NAP      
23.070 Property   1 2 Tower Drive No Fee NAP NAP NAP NAP      
23.071 Property   1 91-064 Kaomi Loop No Fee NAP NAP NAP NAP      
23.072 Property   1 91-202 Kalaeloa No Fee NAP NAP NAP NAP      
23.073 Property   1 2100 NW 82nd Avenue Yes - AH Fee NAP NAP NAP NAP      
23.074 Property   1 91-102 Kaomi Loop No Fee NAP NAP NAP NAP      
23.075 Property   1 1230 West 171st Street No Fee NAP NAP NAP NAP      
23.076 Property   1 91-400 Komohana No Fee NAP NAP NAP NAP      
23.077 Property   1 91-265 Hanua No Fee NAP NAP NAP NAP      
23.078 Property   1 91-255 Hanua No Fee NAP NAP NAP NAP      
23.079 Property   1 1415 Industrial Drive No Fee NAP NAP NAP NAP      
23.080 Property   1 209 South Bud Street Yes - AH Fee NAP NAP NAP NAP      
23.081 Property   1 91-110 Kaomi Loop No Fee NAP NAP NAP NAP      
23.082 Property   1 3900 NE 6th Street No Fee NAP NAP NAP NAP      
23.083 Property   1 91-218 Olai No Fee NAP NAP NAP NAP      
23.084 Property   1 5795 Logistics Parkway No Fee NAP NAP NAP NAP      
23.085 Property   1 91-210 Kauhi No Fee NAP NAP NAP NAP      
23.086 Property   1 435 SE 70th Street No Leasehold 9/30/2027 8, 5-year options and 1, 1-year option 30,205 Yes      
23.087 Property   1 2902 Gun Club Road No Fee NAP NAP NAP NAP      
23.088 Property   1 91-210 Olai No Fee NAP NAP NAP NAP      
23.089 Property   1 91-95 Hanua No Fee NAP NAP NAP NAP      
23.090 Property   1 2401 Cram Avenue SE No Fee NAP NAP NAP NAP      
23.091 Property   1 91-083 Hanua No Fee NAP NAP NAP NAP      
23.092 Property   1 91-119 Olai No Fee NAP NAP NAP NAP      
23.093 Property   1 3425 Maple Drive No Fee NAP NAP NAP NAP      
23.094 Property   1 91-174 Olai No Fee NAP NAP NAP NAP      
23.095 Property   1 5156 American Road No Fee NAP NAP NAP NAP      
23.096 Property   1 91-252 Kauhi No Fee NAP NAP NAP NAP      
23.097 Property   1 91-349 Kauhi No Fee NAP NAP NAP NAP      
23.098 Property   1 91-175 Olai No Fee NAP NAP NAP NAP      
23.099 Property   1 91-087 Hanua No Fee NAP NAP NAP NAP      
23.100 Property   1 91-171 Olai No Fee NAP NAP NAP NAP      
23.101 Property   1 91-410 Komohana No Fee NAP NAP NAP NAP      
23.102 Property   1 91-416 Komohana No Fee NAP NAP NAP NAP      
24 Loan 7, 12, 23 1 500 Delaware No Fee NAP NAP NAP NAP 831,885 108,403 0
25 Loan 7, 12, 16 1 1000 Portside Drive Yes - AE Fee NAP NAP NAP NAP 80,791 26,930 31,669
26 Loan 10 1 Oak Ridge Apartments No Fee NAP NAP NAP NAP 24,529 12,264 155,796
27 Loan 16 1 Lubbock Heights No Fee NAP NAP NAP NAP 120,560 14,019 34,492
28 Loan 16, 26 1 Blue Sky Hot Springs No Fee NAP NAP NAP NAP 22,623 3,770 24,331
29 Loan 19 1 Hampton Inn Scottsburg No Fee NAP NAP NAP NAP 23,875 6,632 8,914
30 Loan 6, 16, 26 2 Blue Sky MN & WI Portfolio             14,061 7,030 0
30.01 Property   1 Hager City No Fee NAP NAP NAP NAP      
30.02 Property   1 Red Wing No Fee NAP NAP NAP NAP      

 

 A-1-18 

 

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

 

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Monthly Insurance Reserve ($)  Upfront Replacement / PIP Reserve ($)  Monthly Replacement / FF&E Reserve ($) Replacement Reserve Caps ($)  Upfront TI/LC Reserve ($)  Monthly TI/LC Reserve ($) TI/LC Caps ($)  Upfront Debt Service Reserve ($)  Monthly Debt Service Reserve ($) Debt Service Reserve Cap ($)  Upfront Deferred Maintenance Reserve ($)  Upfront Other Reserve ($)
          19 18 19 20 18, 30 19 20 18 19 20 18 18
1 Loan 1, 3, 4, 7, 16, 19, 26 1 Dunbar Apartments 75,748 100,000 13,828 0 0 0 0 0 0 0 31,250 0
2 Loan 1, 5, 7, 12, 13, 19, 24 1 Vertex HQ Springing 0 0 0 0 0 0 0 0 0 0 233,384,025
3 Loan 2, 6, 29 5 Mendlowits NYC Collection Springing 0 5,994 215,775 0 7,959 286,512 0 0 0 363,273 0
3.01 Property   1 676, 790, 796, 798 9th Avenue                        
3.02 Property   1 593-597 10th Avenue                        
3.03 Property   1 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard                        
3.04 Property   1 706-708 Amsterdam Avenue                        
3.05 Property   1 1697-1705, 1707-1717 Amsterdam Avenue                        
4 Loan 19 1 The Daxton Hotel 21,931 0 78,980 0 0 0 0 0 0 0 0 0
5 Loan 1, 7, 12, 17 1 Springfield Town Center Springing 0 Springing An amount equal to twenty-four (24) times the required monthly deposit. 0 171,431 0 0 0 0 0 2,480,567
6 Loan 6, 13, 19, 27 2 Shaner Philadelphia Airport Portfolio 478 0 42,408 0 0 0 0 0 0 0 0 1,500,000
6.01 Property   1 Residence Inn Philadelphia Airport                        
6.02 Property   1 SpringHill Suites Philadelphia Airport                        
7 Loan 6, 19 3 Hunter Michigan & Indiana Portfolio Springing 0 9,555 0 0 0 0 0 0 0 52,526 0
7.01 Property   1 Regency Court                        
7.02 Property   1 River Walk                        
7.03 Property   1 College Towne                        
8 Loan 17, 19 1 Home Depot Jamaica 4,455 0 Springing 0 0 Springing 0 0 0 0 0 0
9 Loan 5, 7, 16 1 Poinciana Lakes Plaza Springing 0 1,666 0 0 8,712 470,500 0 0 0 0 2,463,619
10 Loan 1, 7, 19, 21 1 Shaw Park Plaza Springing 0 Springing 0 0 Springing 0 0 0 0 0 1,081,445
11 Loan 2, 19 1 16542 & 16550 Ventura Blvd Springing 0 1,667 63,512 400,000 Springing 400,000 0 0 0 3,300 337,356
12 Loan 5, 6, 19, 30 2 Residence Inn Chesapeake & Springhill Suites Norfolk 20,631 0 4% of Gross Revenue 0 0 0 0 0 0 0 0 6,114,625
12.01 Property   1 Residence Inn Chesapeake                        
12.02 Property   1 Springhill Suites Norfolk                        
13 Loan 1, 7, 10, 12, 17, 19, 26 1 The Roosevelt New Orleans Springing 0 Springing 0 0 0 0 0 0 0 0 322,055
14 Loan 6, 16, 26, 28 4 Blue Sky Portfolio - Pool B 4,960 0 2,119 0 0 0 0 0 0 0 33,063 0
14.01 Property   1 Conway                        
14.02 Property   1 Billings                        
14.03 Property   1 Laramie                        
14.04 Property   1 Bennett                        
15 Loan 2, 10, 18, 19, 20, 26, 31 1 Park at Sugar Creek Springing 0 2,342 100,000 250,000 25,000 550,000 0 0 0 156,563 523,037
16 Loan 2, 6, 16, 19 1 Sunbeam & Bowden Portfolio 16,579 0 2,223 0 250,000 Springing 250,000 0 0 0 32,589 0
17 Loan 19 1 Suburban Square 5,750 0 2,233 0 0 9,963 0 0 0 0 80,130 0
18 Loan 2, 19 1 16260 Ventura Blvd Springing 0 1,403 50,517 250,000 Springing 250,000 0 0 0 68,750 58,148
19 Loan 15, 21, 30 1 Decatur Crossing III 678 0 1,872 0 750,000 6,551 0 0 0 0 20,000 101,036
20 Loan 1, 5, 13 1 Courtyard Fayetteville 12,318 0 Springing 0 0 0 0 0 0 0 0 2,521,419
21 Loan 13, 19 1 Hampton Inn & Suites El Paso Airport 11,477 0 18,456 0 0 0 0 0 0 0 0 0
22 Loan 19 1 Hannaford Plaza 11,056 0 1,851 0 0 9,256 0 0 0 0 64,999 15,000
23 Loan 1, 5, 6, 7, 13, 17, 27, 29 102 ILPT 2025 Portfolio Springing 0 Springing 0 0 Springing 0 0 0 0 0 2,476,942
23.001 Property   1 996 Paragon Way                        
23.002 Property   1 91-399 Kauhi                        
23.003 Property   1 11224 Will Walker Road                        
23.004 Property   1 10450 Doral Boulevard                        
23.005 Property   1 1580, 1590 & 1600 Williams Road                        
23.006 Property   1 32150 Just Imagine Drive                        
23.007 Property   1 6850 Weber Boulevard                        
23.008 Property   1 1341 N. Clyde Morris Blvd.                        
23.009 Property   1 27200 SW 127th Avenue                        
23.010 Property   1 7410 Magi Road                        
23.011 Property   1 2375 East Newlands Road                        
23.012 Property   1 3800 Midlink Drive                        
23.013 Property   1 13509 Waterworks Street                        
23.014 Property   1 13400 East 39th Avenue and 3800 Wheeling Street                        
23.015 Property   1 91-141 Kalaeloa                        
23.016 Property   1 9860 West Buckeye Road                        
23.017 Property   1 125 North Troy Hill Road                        
23.018 Property   1 11900 Trolley Lane                        
23.019 Property   1 11501 Wilkinson Drive                        
23.020 Property   1 2300 North 33rd Avenue East                        
23.021 Property   1 5001 West Delbridge Street                        
23.022 Property   1 91-238 Kauhi                        
23.023 Property   1 1892 Anfield Road                        
23.024 Property   1 9215-9347 E Pendleton Pike                        
23.025 Property   1 955 Aeroplaza Drive                        
23.026 Property   1 3155 Grissom Parkway                        
23.027 Property   1 3502 Enterprise Avenue                        
23.028 Property   1 3870 Ronald Reagan Boulevard                        
23.029 Property   1 700 Marine Drive                        
23.030 Property   1 3245 Henry Road                        
23.031 Property   1 2701 S.W. 18th Street                        
23.032 Property   1 2482 Century Drive                        
23.033 Property   1 158 West Yard Road                        
23.034 Property   1 55 Commerce Avenue                        
23.035 Property   1 1415 West Commerce Way                        
23.036 Property   1 1095 South 4800 West                        
23.037 Property   1 950 Bennett Road                        
23.038 Property   1 985 Kershaw Street                        
23.039 Property   1 1990 Hood Road                        
23.040 Property   1 17200 Manchac Park Lane                        
23.041 Property   1 7409 Magi Road                        
23.042 Property   1 91-329 Kauhi                        
23.043 Property   1 1985 International Way                        
23.044 Property   1 200 Orange Point Drive                        
23.045 Property   1 91-241 Kalaeloa                        

 

 A-1-19 

 

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

 

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Monthly Insurance Reserve ($)  Upfront Replacement / PIP Reserve ($)  Monthly Replacement / FF&E Reserve ($) Replacement Reserve Caps ($)  Upfront TI/LC Reserve ($)  Monthly TI/LC Reserve ($) TI/LC Caps ($)  Upfront Debt Service Reserve ($)  Monthly Debt Service Reserve ($) Debt Service Reserve Cap ($)  Upfront Deferred Maintenance Reserve ($)  Upfront Other Reserve ($)
          19 18 19 20 18, 30 19 20 18 19 20 18 18
23.046 Property   1 2311 South Park Road                        
23.047 Property   1 2820 State Highway 31                        
23.048 Property   1 8000 Mid America Blvd.                        
23.049 Property   1 14257 E. Easter Avenue                        
23.050 Property   1 91-080 Hanua                        
23.051 Property   1 3736 Salisbury Road                        
23.052 Property   1 91-027 Kaomi Loop                        
23.053 Property   1 150 Greenhorn Drive                        
23.054 Property   1 7130 Q Street                        
23.055 Property   1 235 Great Pond Road                        
23.056 Property   1 510 Production Avenue                        
23.057 Property   1 91-150 Kaomi Loop                        
23.058 Property   1 4501 Industrial Drive                        
23.059 Property   1 91-222 Olai                        
23.060 Property   1 2580 Technology Drive                        
23.061 Property   1 301 Commerce Drive                        
23.062 Property   1 7121 South Fifth Avenue                        
23.063 Property   1 590 Assembly Court                        
23.064 Property   1 91-250 Komohana                        
23.065 Property   1 91-220 Kalaeloa                        
23.066 Property   1 91-185 Kalaeloa                        
23.067 Property   1 91-300 Hanua                        
23.068 Property   1 5501 Providence Hill Drive                        
23.069 Property   1 91-259 Olai                        
23.070 Property   1 2 Tower Drive                        
23.071 Property   1 91-064 Kaomi Loop                        
23.072 Property   1 91-202 Kalaeloa                        
23.073 Property   1 2100 NW 82nd Avenue                        
23.074 Property   1 91-102 Kaomi Loop                        
23.075 Property   1 1230 West 171st Street                        
23.076 Property   1 91-400 Komohana                        
23.077 Property   1 91-265 Hanua                        
23.078 Property   1 91-255 Hanua                        
23.079 Property   1 1415 Industrial Drive                        
23.080 Property   1 209 South Bud Street                        
23.081 Property   1 91-110 Kaomi Loop                        
23.082 Property   1 3900 NE 6th Street                        
23.083 Property   1 91-218 Olai                        
23.084 Property   1 5795 Logistics Parkway                        
23.085 Property   1 91-210 Kauhi                        
23.086 Property   1 435 SE 70th Street                        
23.087 Property   1 2902 Gun Club Road                        
23.088 Property   1 91-210 Olai                        
23.089 Property   1 91-95 Hanua                        
23.090 Property   1 2401 Cram Avenue SE                        
23.091 Property   1 91-083 Hanua                        
23.092 Property   1 91-119 Olai                        
23.093 Property   1 3425 Maple Drive                        
23.094 Property   1 91-174 Olai                        
23.095 Property   1 5156 American Road                        
23.096 Property   1 91-252 Kauhi                        
23.097 Property   1 91-349 Kauhi                        
23.098 Property   1 91-175 Olai                        
23.099 Property   1 91-087 Hanua                        
23.100 Property   1 91-171 Olai                        
23.101 Property   1 91-410 Komohana                        
23.102 Property   1 91-416 Komohana                        
24 Loan 7, 12, 23 1 500 Delaware Springing 0 7,734 464,040 2,779,031 46,403 3,000,000 0 0 0 0 0
25 Loan 7, 12, 16 1 1000 Portside Drive 10,556 0 1,854 0 0 0 0 0 0 0 0 0
26 Loan 10 1 Oak Ridge Apartments 15,580 0 5,400 0 0 0 0 0 0 0 53,450 0
27 Loan 16 1 Lubbock Heights 13,266 0 3,396 0 0 0 0 0 0 0 77,046 0
28 Loan 16, 26 1 Blue Sky Hot Springs 2,028 0 832 0 0 0 0 0 0 0 7,500 0
29 Loan 19 1 Hampton Inn Scottsburg 5,571 0 9,329 0 0 0 0 0 0 0 0 576,624
30 Loan 6, 16, 26 2 Blue Sky MN & WI Portfolio Springing 0 646 0 0 0 0 0 0 0 12,063 0
30.01 Property   1 Hager City                        
30.02 Property   1 Red Wing                        

 

 A-1-20 

 

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

 

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Monthly Other Reserve ($)  Other Reserve Description  Other Reserve Cap ($) Holdback/ Earnout Amount ($) Holdback/ Earnout Description Lockbox Type Cash Management Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) 
          19   20     26    
1 Loan 1, 3, 4, 7, 16, 19, 26 1 Dunbar Apartments 0   0 NAP NAP Soft (Residential); Hard (Commercial) Springing Yes
2 Loan 1, 5, 7, 12, 13, 19, 24 1 Vertex HQ 0 Vertex TI Reserve ($173,530,598), Vertex Free Rent ($58,450,518), Vertex Parking Garage Credit ($1,402,908) 0 NAP NAP Hard Springing Yes
3 Loan 2, 6, 29 5 Mendlowits NYC Collection 0   0 NAP NAP Springing Springing Yes
3.01 Property   1 676, 790, 796, 798 9th Avenue                
3.02 Property   1 593-597 10th Avenue                
3.03 Property   1 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard                
3.04 Property   1 706-708 Amsterdam Avenue                
3.05 Property   1 1697-1705, 1707-1717 Amsterdam Avenue                
4 Loan 19 1 The Daxton Hotel 125,000 Seasonality Reserve 500,000 NAP NAP Hard Springing Yes
5 Loan 1, 7, 12, 17 1 Springfield Town Center 0 Additional TI/LC Reserve ($1,500,000), Unfunded Obligations Reserve ($980,567) 0 NAP NAP Hard Springing Yes
6 Loan 6, 13, 19, 27 2 Shaner Philadelphia Airport Portfolio Springing PIP Reserve 0 NAP NAP Hard Springing Yes
6.01 Property   1 Residence Inn Philadelphia Airport                
6.02 Property   1 SpringHill Suites Philadelphia Airport                
7 Loan 6, 19 3 Hunter Michigan & Indiana Portfolio Springing Lease Sweep Reserve 0 NAP NAP Springing Springing Yes
7.01 Property   1 Regency Court                
7.02 Property   1 River Walk                
7.03 Property   1 College Towne                
8 Loan 17, 19 1 Home Depot Jamaica 58,028 Ground Rent Reserve 0 NAP NAP Hard Springing Yes
9 Loan 5, 7, 16 1 Poinciana Lakes Plaza 0 Unfunded Obligations Reserve 0 NAP NAP Hard Springing Yes
10 Loan 1, 7, 19, 21 1 Shaw Park Plaza 0 Outstanding TI/LC Reserve ($756,373.66), Sunstar Rent Replication Reserve ($248,564.50), BellRing Rent Replication Reserve ($76,506.68) 0 NAP NAP Hard Springing Yes
11 Loan 2, 19 1 16542 & 16550 Ventura Blvd 0 Free Rent Reserve 0 NAP NAP Springing Springing Yes
12 Loan 5, 6, 19, 30 2 Residence Inn Chesapeake & Springhill Suites Norfolk Springing PIP Reserve (Upfront: $5,894,625, Monthly: Springing), Seasonality Reserve (Upfront: $220,000, Monthly: Springing) 0 NAP NAP Springing Springing Yes
12.01 Property   1 Residence Inn Chesapeake                
12.02 Property   1 Springhill Suites Norfolk                
13 Loan 1, 7, 10, 12, 17, 19, 26 1 The Roosevelt New Orleans Springing Ground Subleases Reserve (Upfront: $322,055), PIP Reserve (Monthly: Springing) 0 NAP NAP Soft Springing Yes
14 Loan 6, 16, 26, 28 4 Blue Sky Portfolio - Pool B 0   0 NAP NAP Springing Springing Yes
14.01 Property   1 Conway                
14.02 Property   1 Billings                
14.03 Property   1 Laramie                
14.04 Property   1 Bennett                
15 Loan 2, 10, 18, 19, 20, 26, 31 1 Park at Sugar Creek 0 Unfunded Obligations Reserve 0 NAP NAP Springing Springing Yes
16 Loan 2, 6, 16, 19 1 Sunbeam & Bowden Portfolio 0   0 NAP NAP Hard Springing Yes
17 Loan 19 1 Suburban Square Springing Lease Sweep Reserve 0 NAP NAP Hard Springing Yes
18 Loan 2, 19 1 16260 Ventura Blvd 0 Free Rent Reserve 0 NAP NAP Springing Springing Yes
19 Loan 15, 21, 30 1 Decatur Crossing III 0 Free Rent Reserve 0 NAP NAP Hard Springing Yes
20 Loan 1, 5, 13 1 Courtyard Fayetteville 0 PIP Reserve 0 NAP NAP Hard In Place Yes
21 Loan 13, 19 1 Hampton Inn & Suites El Paso Airport Springing PIP Reserve 0 NAP NAP Springing Springing Yes
22 Loan 19 1 Hannaford Plaza Springing Rent Concessions Reserve (Upfront: $15,000), Material Tenant Reserve (Monthly: Springing) 0 NAP NAP Springing Springing Yes
23 Loan 1, 5, 6, 7, 13, 17, 27, 29 102 ILPT 2025 Portfolio Springing Unfunded Obligations Reserve (Upfront: $2,476,941.61), Ground Lease Reserve (Monthly: Springing) 0 NAP NAP Hard Springing Yes
23.001 Property   1 996 Paragon Way                
23.002 Property   1 91-399 Kauhi                
23.003 Property   1 11224 Will Walker Road                
23.004 Property   1 10450 Doral Boulevard                
23.005 Property   1 1580, 1590 & 1600 Williams Road                
23.006 Property   1 32150 Just Imagine Drive                
23.007 Property   1 6850 Weber Boulevard                
23.008 Property   1 1341 N. Clyde Morris Blvd.                
23.009 Property   1 27200 SW 127th Avenue                
23.010 Property   1 7410 Magi Road                
23.011 Property   1 2375 East Newlands Road                
23.012 Property   1 3800 Midlink Drive                
23.013 Property   1 13509 Waterworks Street                
23.014 Property   1 13400 East 39th Avenue and 3800 Wheeling Street                
23.015 Property   1 91-141 Kalaeloa                
23.016 Property   1 9860 West Buckeye Road                
23.017 Property   1 125 North Troy Hill Road                
23.018 Property   1 11900 Trolley Lane                
23.019 Property   1 11501 Wilkinson Drive                
23.020 Property   1 2300 North 33rd Avenue East                
23.021 Property   1 5001 West Delbridge Street                
23.022 Property   1 91-238 Kauhi                
23.023 Property   1 1892 Anfield Road                
23.024 Property   1 9215-9347 E Pendleton Pike                
23.025 Property   1 955 Aeroplaza Drive                
23.026 Property   1 3155 Grissom Parkway                
23.027 Property   1 3502 Enterprise Avenue                
23.028 Property   1 3870 Ronald Reagan Boulevard                
23.029 Property   1 700 Marine Drive                
23.030 Property   1 3245 Henry Road                
23.031 Property   1 2701 S.W. 18th Street                
23.032 Property   1 2482 Century Drive                
23.033 Property   1 158 West Yard Road                
23.034 Property   1 55 Commerce Avenue                
23.035 Property   1 1415 West Commerce Way                
23.036 Property   1 1095 South 4800 West                
23.037 Property   1 950 Bennett Road                
23.038 Property   1 985 Kershaw Street                
23.039 Property   1 1990 Hood Road                
23.040 Property   1 17200 Manchac Park Lane                
23.041 Property   1 7409 Magi Road                
23.042 Property   1 91-329 Kauhi                
23.043 Property   1 1985 International Way                
23.044 Property   1 200 Orange Point Drive                
23.045 Property   1 91-241 Kalaeloa                

 

 A-1-21 

 

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

 

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Monthly Other Reserve ($)  Other Reserve Description  Other Reserve Cap ($) Holdback/ Earnout Amount ($) Holdback/ Earnout Description Lockbox Type Cash Management Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) 
          19   20     26    
23.046 Property   1 2311 South Park Road                
23.047 Property   1 2820 State Highway 31                
23.048 Property   1 8000 Mid America Blvd.                
23.049 Property   1 14257 E. Easter Avenue                
23.050 Property   1 91-080 Hanua                
23.051 Property   1 3736 Salisbury Road                
23.052 Property   1 91-027 Kaomi Loop                
23.053 Property   1 150 Greenhorn Drive                
23.054 Property   1 7130 Q Street                
23.055 Property   1 235 Great Pond Road                
23.056 Property   1 510 Production Avenue                
23.057 Property   1 91-150 Kaomi Loop                
23.058 Property   1 4501 Industrial Drive                
23.059 Property   1 91-222 Olai                
23.060 Property   1 2580 Technology Drive                
23.061 Property   1 301 Commerce Drive                
23.062 Property   1 7121 South Fifth Avenue                
23.063 Property   1 590 Assembly Court                
23.064 Property   1 91-250 Komohana                
23.065 Property   1 91-220 Kalaeloa                
23.066 Property   1 91-185 Kalaeloa                
23.067 Property   1 91-300 Hanua                
23.068 Property   1 5501 Providence Hill Drive                
23.069 Property   1 91-259 Olai                
23.070 Property   1 2 Tower Drive                
23.071 Property   1 91-064 Kaomi Loop                
23.072 Property   1 91-202 Kalaeloa                
23.073 Property   1 2100 NW 82nd Avenue                
23.074 Property   1 91-102 Kaomi Loop                
23.075 Property   1 1230 West 171st Street                
23.076 Property   1 91-400 Komohana                
23.077 Property   1 91-265 Hanua                
23.078 Property   1 91-255 Hanua                
23.079 Property   1 1415 Industrial Drive                
23.080 Property   1 209 South Bud Street                
23.081 Property   1 91-110 Kaomi Loop                
23.082 Property   1 3900 NE 6th Street                
23.083 Property   1 91-218 Olai                
23.084 Property   1 5795 Logistics Parkway                
23.085 Property   1 91-210 Kauhi                
23.086 Property   1 435 SE 70th Street                
23.087 Property   1 2902 Gun Club Road                
23.088 Property   1 91-210 Olai                
23.089 Property   1 91-95 Hanua                
23.090 Property   1 2401 Cram Avenue SE                
23.091 Property   1 91-083 Hanua                
23.092 Property   1 91-119 Olai                
23.093 Property   1 3425 Maple Drive                
23.094 Property   1 91-174 Olai                
23.095 Property   1 5156 American Road                
23.096 Property   1 91-252 Kauhi                
23.097 Property   1 91-349 Kauhi                
23.098 Property   1 91-175 Olai                
23.099 Property   1 91-087 Hanua                
23.100 Property   1 91-171 Olai                
23.101 Property   1 91-410 Komohana                
23.102 Property   1 91-416 Komohana                
24 Loan 7, 12, 23 1 500 Delaware 0   0 NAP NAP Hard Springing Yes
25 Loan 7, 12, 16 1 1000 Portside Drive 0   0 NAP NAP Hard Springing Yes
26 Loan 10 1 Oak Ridge Apartments 0   0 NAP NAP Springing Springing Yes
27 Loan 16 1 Lubbock Heights 0   0 NAP NAP Soft Springing Yes
28 Loan 16, 26 1 Blue Sky Hot Springs 0   0 NAP NAP Springing Springing Yes
29 Loan 19 1 Hampton Inn Scottsburg 30,000 PIP Reserve (Upfront: $376,623.96; Monthly: Springing), Seasonality Reserve (Upfront: $200,000; Monthly: $30,000) 0 NAP NAP Springing Springing Yes
30 Loan 6, 16, 26 2 Blue Sky MN & WI Portfolio 0   0 NAP NAP Springing Springing Yes
30.01 Property   1 Hager City                
30.02 Property   1 Red Wing                

 

 A-1-22 

 

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

 

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 ($) Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) 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)
                    9 9       9   14
1 Loan 1, 3, 4, 7, 16, 19, 26 1 Dunbar Apartments No Yes Yes 74,000,000 26,000,000 148,940.28 572,847.22  NAP  NAP 100,000,000 572,847.22 55.2% 1.29
2 Loan 1, 5, 7, 12, 13, 19, 24 1 Vertex HQ Yes Yes No 70,000,000 488,800,000 2,038,332.32 2,330,237.52 441,200,000 6.43191708975521% 1,000,000,000 4,727,883.50 60.8% 1.62
3 Loan 2, 6, 29 5 Mendlowits NYC Collection No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP
3.01 Property   1 676, 790, 796, 798 9th Avenue                                 
3.02 Property   1 593-597 10th Avenue                                 
3.03 Property   1 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard                                 
3.04 Property   1 706-708 Amsterdam Avenue                                 
3.05 Property   1 1697-1705, 1707-1717 Amsterdam Avenue                                 
4 Loan 19 1 The Daxton Hotel No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP
5 Loan 1, 7, 12, 17 1 Springfield Town Center No Yes Yes 46,000,000 104,000,000 625,197.68 901,727.43  NAP  NAP 150,000,000 901,727.43 54.6% 1.86
6 Loan 6, 13, 19, 27 2 Shaner Philadelphia Airport Portfolio No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP
6.01 Property   1 Residence Inn Philadelphia Airport                                 
6.02 Property   1 SpringHill Suites Philadelphia Airport                                 
7 Loan 6, 19 3 Hunter Michigan & Indiana Portfolio No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP
7.01 Property   1 Regency Court                                 
7.02 Property   1 River Walk                                 
7.03 Property   1 College Towne                                 
8 Loan 17, 19 1 Home Depot Jamaica Yes No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP
9 Loan 5, 7, 16 1 Poinciana Lakes Plaza Yes Yes Yes 28,200,000 20,000,000 112,626.16 271,429.04  NAP  NAP 48,200,000 271,429.04 69.4% 1.28
10 Loan 1, 7, 19, 21 1 Shaw Park Plaza No Yes Yes 27,423,159 27,423,159 181,115.03 362,230.07  NAP  NAP 54,846,318 362,230.07 65.4% 1.63
11 Loan 2, 19 1 16542 & 16550 Ventura Blvd No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP
12 Loan 5, 6, 19, 30 2 Residence Inn Chesapeake & Springhill Suites Norfolk No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP
12.01 Property   1 Residence Inn Chesapeake                                 
12.02 Property   1 Springhill Suites Norfolk                                 
13 Loan 1, 7, 10, 12, 17, 19, 26 1 The Roosevelt New Orleans No Yes No 24,500,000 105,500,000 612,376.22 754,586.81  NAP  NAP 130,000,000 754,586.81 53.5% 1.87
14 Loan 6, 16, 26, 28 4 Blue Sky Portfolio - Pool B No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP
14.01 Property   1 Conway                                 
14.02 Property   1 Billings                                 
14.03 Property   1 Laramie                                 
14.04 Property   1 Bennett                                 
15 Loan 2, 10, 18, 19, 20, 26, 31 1 Park at Sugar Creek Yes No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP
16 Loan 2, 6, 16, 19 1 Sunbeam & Bowden Portfolio No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP
17 Loan 19 1 Suburban Square Yes No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP
18 Loan 2, 19 1 16260 Ventura Blvd No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP
19 Loan 15, 21, 30 1 Decatur Crossing III Yes No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP
20 Loan 1, 5, 13 1 Courtyard Fayetteville No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP
21 Loan 13, 19 1 Hampton Inn & Suites El Paso Airport No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP
22 Loan 19 1 Hannaford Plaza Yes No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP
23 Loan 1, 5, 6, 7, 13, 17, 27, 29 102 ILPT 2025 Portfolio No Yes No 10,285,500 736,914,500 3,347,070.56 3,393,787.37 412,800,000 8.2510509729845% 1,160,000,000 6,271,570.59 68.0% 1.06
23.001 Property   1 996 Paragon Way                                 
23.002 Property   1 91-399 Kauhi                                 
23.003 Property   1 11224 Will Walker Road                                 
23.004 Property   1 10450 Doral Boulevard                                 
23.005 Property   1 1580, 1590 & 1600 Williams Road                                 
23.006 Property   1 32150 Just Imagine Drive                                 
23.007 Property   1 6850 Weber Boulevard                                 
23.008 Property   1 1341 N. Clyde Morris Blvd.                                 
23.009 Property   1 27200 SW 127th Avenue                                 
23.010 Property   1 7410 Magi Road                                 
23.011 Property   1 2375 East Newlands Road                                 
23.012 Property   1 3800 Midlink Drive                                 
23.013 Property   1 13509 Waterworks Street                                 
23.014 Property   1 13400 East 39th Avenue and 3800 Wheeling Street                                 
23.015 Property   1 91-141 Kalaeloa                                 
23.016 Property   1 9860 West Buckeye Road                                 
23.017 Property   1 125 North Troy Hill Road                                 
23.018 Property   1 11900 Trolley Lane                                 
23.019 Property   1 11501 Wilkinson Drive                                 
23.020 Property   1 2300 North 33rd Avenue East                                 
23.021 Property   1 5001 West Delbridge Street                                 
23.022 Property   1 91-238 Kauhi                                 
23.023 Property   1 1892 Anfield Road                                 
23.024 Property   1 9215-9347 E Pendleton Pike                                 
23.025 Property   1 955 Aeroplaza Drive                                 
23.026 Property   1 3155 Grissom Parkway                                 
23.027 Property   1 3502 Enterprise Avenue                                 
23.028 Property   1 3870 Ronald Reagan Boulevard                                 
23.029 Property   1 700 Marine Drive                                 
23.030 Property   1 3245 Henry Road                                 
23.031 Property   1 2701 S.W. 18th Street                                 
23.032 Property   1 2482 Century Drive                                 
23.033 Property   1 158 West Yard Road                                 
23.034 Property   1 55 Commerce Avenue                                 
23.035 Property   1 1415 West Commerce Way                                 
23.036 Property   1 1095 South 4800 West                                 
23.037 Property   1 950 Bennett Road                                 
23.038 Property   1 985 Kershaw Street                                 
23.039 Property   1 1990 Hood Road                                 
23.040 Property   1 17200 Manchac Park Lane                                 
23.041 Property   1 7409 Magi Road                                 
23.042 Property   1 91-329 Kauhi                                 
23.043 Property   1 1985 International Way                                 
23.044 Property   1 200 Orange Point Drive                                 
23.045 Property   1 91-241 Kalaeloa                                 

 

 A-1-23 

 

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

 

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 ($) Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) 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)
                    9 9       9   14
23.046 Property   1 2311 South Park Road                                 
23.047 Property   1 2820 State Highway 31                                 
23.048 Property   1 8000 Mid America Blvd.                                 
23.049 Property   1 14257 E. Easter Avenue                                 
23.050 Property   1 91-080 Hanua                                 
23.051 Property   1 3736 Salisbury Road                                 
23.052 Property   1 91-027 Kaomi Loop                                 
23.053 Property   1 150 Greenhorn Drive                                 
23.054 Property   1 7130 Q Street                                 
23.055 Property   1 235 Great Pond Road                                 
23.056 Property   1 510 Production Avenue                                 
23.057 Property   1 91-150 Kaomi Loop                                 
23.058 Property   1 4501 Industrial Drive                                 
23.059 Property   1 91-222 Olai                                 
23.060 Property   1 2580 Technology Drive                                 
23.061 Property   1 301 Commerce Drive                                 
23.062 Property   1 7121 South Fifth Avenue                                 
23.063 Property   1 590 Assembly Court                                 
23.064 Property   1 91-250 Komohana                                 
23.065 Property   1 91-220 Kalaeloa                                 
23.066 Property   1 91-185 Kalaeloa                                 
23.067 Property   1 91-300 Hanua                                 
23.068 Property   1 5501 Providence Hill Drive                                 
23.069 Property   1 91-259 Olai                                 
23.070 Property   1 2 Tower Drive                                 
23.071 Property   1 91-064 Kaomi Loop                                 
23.072 Property   1 91-202 Kalaeloa                                 
23.073 Property   1 2100 NW 82nd Avenue                                 
23.074 Property   1 91-102 Kaomi Loop                                 
23.075 Property   1 1230 West 171st Street                                 
23.076 Property   1 91-400 Komohana                                 
23.077 Property   1 91-265 Hanua                                 
23.078 Property   1 91-255 Hanua                                 
23.079 Property   1 1415 Industrial Drive                                 
23.080 Property   1 209 South Bud Street                                 
23.081 Property   1 91-110 Kaomi Loop                                 
23.082 Property   1 3900 NE 6th Street                                 
23.083 Property   1 91-218 Olai                                 
23.084 Property   1 5795 Logistics Parkway                                 
23.085 Property   1 91-210 Kauhi                                 
23.086 Property   1 435 SE 70th Street                                 
23.087 Property   1 2902 Gun Club Road                                 
23.088 Property   1 91-210 Olai                                 
23.089 Property   1 91-95 Hanua                                 
23.090 Property   1 2401 Cram Avenue SE                                 
23.091 Property   1 91-083 Hanua                                 
23.092 Property   1 91-119 Olai                                 
23.093 Property   1 3425 Maple Drive                                 
23.094 Property   1 91-174 Olai                                 
23.095 Property   1 5156 American Road                                 
23.096 Property   1 91-252 Kauhi                                 
23.097 Property   1 91-349 Kauhi                                 
23.098 Property   1 91-175 Olai                                 
23.099 Property   1 91-087 Hanua                                 
23.100 Property   1 91-171 Olai                                 
23.101 Property   1 91-410 Komohana                                 
23.102 Property   1 91-416 Komohana                                 
24 Loan 7, 12, 23 1 500 Delaware Yes Yes No 10,000,000 75,000,000 306,701.39 347,594.91  NAP  NAP 85,000,000 347,594.91 67.6% 2.15
25 Loan 7, 12, 16 1 1000 Portside Drive No Yes No 10,000,000 26,000,000 136,967.94 189,647.92  NAP  NAP 36,000,000 189,647.92 60.9% 1.33
26 Loan 10 1 Oak Ridge Apartments No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP
27 Loan 16 1 Lubbock Heights No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP
28 Loan 16, 26 1 Blue Sky Hot Springs No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP
29 Loan 19 1 Hampton Inn Scottsburg No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP
30 Loan 6, 16, 26 2 Blue Sky MN & WI Portfolio No No NAP  NAP   NAP   NAP   NAP   NAP  NAP  NAP   NAP  NAP NAP
30.01 Property   1 Hager City                                 
30.02 Property   1 Red Wing                                 

 

 A-1-24 

 

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

 

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Whole Loan Underwritten NOI Debt Yield (%) Mezzanine Debt Cut-off Date Balance($) Mezzanine Debt Interest Rate (%) Total Debt Cut-off Date Balance ($) Total Debt Monthly Debt Service ($) Total Debt Cut-off Date LTV Ratio (%) Total Debt Underwritten NCF DSCR (x) Total Debt Underwritten NOI Debt Yield (%) Future Additional Debt Permitted (Y/N) Future Debt Permitted Type
                  9   14   13 13
1 Loan 1, 3, 4, 7, 16, 19, 26 1 Dunbar Apartments 9.0%  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP
2 Loan 1, 5, 7, 12, 13, 19, 24 1 Vertex HQ 9.2%  NAP  NAP  NAP   NAP  NAP NAP NAP Yes Future Mezzanine Loan
3 Loan 2, 6, 29 5 Mendlowits NYC Collection NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP
3.01 Property   1 676, 790, 796, 798 9th Avenue                       
3.02 Property   1 593-597 10th Avenue                       
3.03 Property   1 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard                       
3.04 Property   1 706-708 Amsterdam Avenue                       
3.05 Property   1 1697-1705, 1707-1717 Amsterdam Avenue                       
4 Loan 19 1 The Daxton Hotel NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP
5 Loan 1, 7, 12, 17 1 Springfield Town Center 14.0%  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP
6 Loan 6, 13, 19, 27 2 Shaner Philadelphia Airport Portfolio NAP 10,000,000 13.00000% 43,000,000 321,894.09 74.4% 1.10 11.1% No NAP
6.01 Property   1 Residence Inn Philadelphia Airport                       
6.02 Property   1 SpringHill Suites Philadelphia Airport                       
7 Loan 6, 19 3 Hunter Michigan & Indiana Portfolio NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP
7.01 Property   1 Regency Court                       
7.02 Property   1 River Walk                       
7.03 Property   1 College Towne                       
8 Loan 17, 19 1 Home Depot Jamaica NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP
9 Loan 5, 7, 16 1 Poinciana Lakes Plaza 8.9%  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP
10 Loan 1, 7, 19, 21 1 Shaw Park Plaza 13.6%  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP
11 Loan 2, 19 1 16542 & 16550 Ventura Blvd NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP
12 Loan 5, 6, 19, 30 2 Residence Inn Chesapeake & Springhill Suites Norfolk NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP
12.01 Property   1 Residence Inn Chesapeake                       
12.02 Property   1 Springhill Suites Norfolk                       
13 Loan 1, 7, 10, 12, 17, 19, 26 1 The Roosevelt New Orleans 15.6%  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP
14 Loan 6, 16, 26, 28 4 Blue Sky Portfolio - Pool B NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP
14.01 Property   1 Conway                       
14.02 Property   1 Billings                       
14.03 Property   1 Laramie                       
14.04 Property   1 Bennett                       
15 Loan 2, 10, 18, 19, 20, 26, 31 1 Park at Sugar Creek NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP
16 Loan 2, 6, 16, 19 1 Sunbeam & Bowden Portfolio NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP
17 Loan 19 1 Suburban Square NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP
18 Loan 2, 19 1 16260 Ventura Blvd NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP
19 Loan 15, 21, 30 1 Decatur Crossing III NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP
20 Loan 1, 5, 13 1 Courtyard Fayetteville NAP 3,000,000 16.50000% 17,250,000 140,730.18 71.9% 1.20 13.0% No NAP
21 Loan 13, 19 1 Hampton Inn & Suites El Paso Airport NAP 2,000,000 13.25000% 15,900,000 123,078.23 79.9% 1.37 14.1% No NAP
22 Loan 19 1 Hannaford Plaza NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP
23 Loan 1, 5, 6, 7, 13, 17, 27, 29 102 ILPT 2025 Portfolio 7.3%  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP
23.001 Property   1 996 Paragon Way                       
23.002 Property   1 91-399 Kauhi                       
23.003 Property   1 11224 Will Walker Road                       
23.004 Property   1 10450 Doral Boulevard                       
23.005 Property   1 1580, 1590 & 1600 Williams Road                       
23.006 Property   1 32150 Just Imagine Drive                       
23.007 Property   1 6850 Weber Boulevard                       
23.008 Property   1 1341 N. Clyde Morris Blvd.                       
23.009 Property   1 27200 SW 127th Avenue                       
23.010 Property   1 7410 Magi Road                       
23.011 Property   1 2375 East Newlands Road                       
23.012 Property   1 3800 Midlink Drive                       
23.013 Property   1 13509 Waterworks Street                       
23.014 Property   1 13400 East 39th Avenue and 3800 Wheeling Street                       
23.015 Property   1 91-141 Kalaeloa                       
23.016 Property   1 9860 West Buckeye Road                       
23.017 Property   1 125 North Troy Hill Road                       
23.018 Property   1 11900 Trolley Lane                       
23.019 Property   1 11501 Wilkinson Drive                       
23.020 Property   1 2300 North 33rd Avenue East                       
23.021 Property   1 5001 West Delbridge Street                       
23.022 Property   1 91-238 Kauhi                       
23.023 Property   1 1892 Anfield Road                       
23.024 Property   1 9215-9347 E Pendleton Pike                       
23.025 Property   1 955 Aeroplaza Drive                       
23.026 Property   1 3155 Grissom Parkway                       
23.027 Property   1 3502 Enterprise Avenue                       
23.028 Property   1 3870 Ronald Reagan Boulevard                       
23.029 Property   1 700 Marine Drive                       
23.030 Property   1 3245 Henry Road                       
23.031 Property   1 2701 S.W. 18th Street                       
23.032 Property   1 2482 Century Drive                       
23.033 Property   1 158 West Yard Road                       
23.034 Property   1 55 Commerce Avenue                       
23.035 Property   1 1415 West Commerce Way                       
23.036 Property   1 1095 South 4800 West                       
23.037 Property   1 950 Bennett Road                       
23.038 Property   1 985 Kershaw Street                       
23.039 Property   1 1990 Hood Road                       
23.040 Property   1 17200 Manchac Park Lane                       
23.041 Property   1 7409 Magi Road                       
23.042 Property   1 91-329 Kauhi                       
23.043 Property   1 1985 International Way                       
23.044 Property   1 200 Orange Point Drive                       
23.045 Property   1 91-241 Kalaeloa                       

 

 A-1-25 

 

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

 

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Whole Loan Underwritten NOI Debt Yield (%) Mezzanine Debt Cut-off Date Balance($) Mezzanine Debt Interest Rate (%) Total Debt Cut-off Date Balance ($) Total Debt Monthly Debt Service ($) Total Debt Cut-off Date LTV Ratio (%) Total Debt Underwritten NCF DSCR (x) Total Debt Underwritten NOI Debt Yield (%) Future Additional Debt Permitted (Y/N) Future Debt Permitted Type
                  9   14   13 13
23.046 Property   1 2311 South Park Road                       
23.047 Property   1 2820 State Highway 31                       
23.048 Property   1 8000 Mid America Blvd.                       
23.049 Property   1 14257 E. Easter Avenue                       
23.050 Property   1 91-080 Hanua                       
23.051 Property   1 3736 Salisbury Road                       
23.052 Property   1 91-027 Kaomi Loop                       
23.053 Property   1 150 Greenhorn Drive                       
23.054 Property   1 7130 Q Street                       
23.055 Property   1 235 Great Pond Road                       
23.056 Property   1 510 Production Avenue                       
23.057 Property   1 91-150 Kaomi Loop                       
23.058 Property   1 4501 Industrial Drive                       
23.059 Property   1 91-222 Olai                       
23.060 Property   1 2580 Technology Drive                       
23.061 Property   1 301 Commerce Drive                       
23.062 Property   1 7121 South Fifth Avenue                       
23.063 Property   1 590 Assembly Court                       
23.064 Property   1 91-250 Komohana                       
23.065 Property   1 91-220 Kalaeloa                       
23.066 Property   1 91-185 Kalaeloa                       
23.067 Property   1 91-300 Hanua                       
23.068 Property   1 5501 Providence Hill Drive                       
23.069 Property   1 91-259 Olai                       
23.070 Property   1 2 Tower Drive                       
23.071 Property   1 91-064 Kaomi Loop                       
23.072 Property   1 91-202 Kalaeloa                       
23.073 Property   1 2100 NW 82nd Avenue                       
23.074 Property   1 91-102 Kaomi Loop                       
23.075 Property   1 1230 West 171st Street                       
23.076 Property   1 91-400 Komohana                       
23.077 Property   1 91-265 Hanua                       
23.078 Property   1 91-255 Hanua                       
23.079 Property   1 1415 Industrial Drive                       
23.080 Property   1 209 South Bud Street                       
23.081 Property   1 91-110 Kaomi Loop                       
23.082 Property   1 3900 NE 6th Street                       
23.083 Property   1 91-218 Olai                       
23.084 Property   1 5795 Logistics Parkway                       
23.085 Property   1 91-210 Kauhi                       
23.086 Property   1 435 SE 70th Street                       
23.087 Property   1 2902 Gun Club Road                       
23.088 Property   1 91-210 Olai                       
23.089 Property   1 91-95 Hanua                       
23.090 Property   1 2401 Cram Avenue SE                       
23.091 Property   1 91-083 Hanua                       
23.092 Property   1 91-119 Olai                       
23.093 Property   1 3425 Maple Drive                       
23.094 Property   1 91-174 Olai                       
23.095 Property   1 5156 American Road                       
23.096 Property   1 91-252 Kauhi                       
23.097 Property   1 91-349 Kauhi                       
23.098 Property   1 91-175 Olai                       
23.099 Property   1 91-087 Hanua                       
23.100 Property   1 91-171 Olai                       
23.101 Property   1 91-410 Komohana                       
23.102 Property   1 91-416 Komohana                       
24 Loan 7, 12, 23 1 500 Delaware 10.8%  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP
25 Loan 7, 12, 16 1 1000 Portside Drive 8.5%  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP
26 Loan 10 1 Oak Ridge Apartments NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP
27 Loan 16 1 Lubbock Heights NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP
28 Loan 16, 26 1 Blue Sky Hot Springs NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP
29 Loan 19 1 Hampton Inn Scottsburg NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP
30 Loan 6, 16, 26 2 Blue Sky MN & WI Portfolio NAP  NAP  NAP  NAP   NAP  NAP NAP NAP No NAP
30.01 Property   1 Hager City                       
30.02 Property   1 Red Wing                       

 

 A-1-26 

 

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

 

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Sponsor Non-Recourse Carveout Guarantor Delaware Statutory Trust
(Y/N)
Tenants-in-common
(Y/N)
Loan Purpose Property Located Within a Qualified Opportunity Zone (Y/N)
            24       29
1 Loan 1, 3, 4, 7, 16, 19, 26 1 Dunbar Apartments Shiya Labin and Isaac Herskovitz Shiya Labin and Isaac Herskovitz No No Refinance No
2 Loan 1, 5, 7, 12, 13, 19, 24 1 Vertex HQ Diversified Healthcare Trust Diversified Healthcare Trust No No Refinance No
3 Loan 2, 6, 29 5 Mendlowits NYC Collection Eugene Mendlowits Eugene Mendlowits No No Refinance  
3.01 Property   1 676, 790, 796, 798 9th Avenue           No
3.02 Property   1 593-597 10th Avenue           No
3.03 Property   1 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard           Yes
3.04 Property   1 706-708 Amsterdam Avenue           No
3.05 Property   1 1697-1705, 1707-1717 Amsterdam Avenue           No
4 Loan 19 1 The Daxton Hotel Mark T. Mitchell and Mark T. Mitchell Living Trust U/A dated July 31, 1998 Mark T. Mitchell and Mark T. Mitchell Living Trust U/A dated July 31, 1998 No No Refinance No
5 Loan 1, 7, 12, 17 1 Springfield Town Center PREIT Realty, LLC PREIT Associates, L.P. No No Refinance No
6 Loan 6, 13, 19, 27 2 Shaner Philadelphia Airport Portfolio Lance T. Shaner and Lance T. Shaner Revocable Trust under agreement dated December 5, 2012 Lance T. Shaner and Lance T. Shaner Revocable Trust under agreement dated December 5, 2012 No No Refinance  
6.01 Property   1 Residence Inn Philadelphia Airport           No
6.02 Property   1 SpringHill Suites Philadelphia Airport           No
7 Loan 6, 19 3 Hunter Michigan & Indiana Portfolio Samuel Okner, Atied Associates, LLC and Debra J. Okner Real Estate Trust Samuel Okner, Atied Associates, LLC and Debra J. Okner Real Estate Trust No No Refinance  
7.01 Property   1 Regency Court           No
7.02 Property   1 River Walk           No
7.03 Property   1 College Towne           No
8 Loan 17, 19 1 Home Depot Jamaica The 2020 Mattone Family Irrevocable Grantor Trust II The 2020 Mattone Family Irrevocable Grantor Trust II No No Refinance No
9 Loan 5, 7, 16 1 Poinciana Lakes Plaza John Strzalka, Jason Glaser, Marc Lewin and Spencer Enslein John Strzalka, Jason Glaser, Marc Lewin and Spencer Enslein No No Refinance No
10 Loan 1, 7, 19, 21 1 Shaw Park Plaza Tryperion RE Fund III, LP Tryperion RE Fund III, LP No No Refinance No
11 Loan 2, 19 1 16542 & 16550 Ventura Blvd Albert Taban Albert Taban No No Refinance No
12 Loan 5, 6, 19, 30 2 Residence Inn Chesapeake & Springhill Suites Norfolk Neel Desai Neel Desai No No Refinance  
12.01 Property   1 Residence Inn Chesapeake           No
12.02 Property   1 Springhill Suites Norfolk           No
13 Loan 1, 7, 10, 12, 17, 19, 26 1 The Roosevelt New Orleans AVR Enterprises LLC AVR Enterprises LLC No No Refinance No
14 Loan 6, 16, 26, 28 4 Blue Sky Portfolio - Pool B George Thacker, Lawrence Charles Kaplan, Peter J. Veltri and Richard Schontz George Thacker, Lawrence Charles Kaplan, Peter J. Veltri and Richard Schontz No No Acquisition  
14.01 Property   1 Conway           No
14.02 Property   1 Billings           No
14.03 Property   1 Laramie           No
14.04 Property   1 Bennett           No
15 Loan 2, 10, 18, 19, 20, 26, 31 1 Park at Sugar Creek Kamran Farhadi and James R. Damavandi Kamran Farhadi and James R. Damavandi No Yes Refinance No
16 Loan 2, 6, 16, 19 1 Sunbeam & Bowden Portfolio Shlomo Bistritzky, David Dombroff and Mordechai Bistritzky Shlomo Bistritzky, David Dombroff and Mordechai Bistritzky No No Refinance No
17 Loan 19 1 Suburban Square Robert A. Sichelstiel, Dean T. Cafiero and Cafiero Family GST Exempt Trust Robert A. Sichelstiel, Dean T. Cafiero and Cafiero Family GST Exempt Trust No No Refinance No
18 Loan 2, 19 1 16260 Ventura Blvd David Taban David Taban No No Refinance No
19 Loan 15, 21, 30 1 Decatur Crossing III DT GRAT CS, LLC DT GRAT CS, LLC No No Refinance No
20 Loan 1, 5, 13 1 Courtyard Fayetteville Vasu Chawla, Arun Chawla and Kuldeep Chawla Vasu Chawla, Arun Chawla and Kuldeep Chawla No No Refinance No
21 Loan 13, 19 1 Hampton Inn & Suites El Paso Airport Parminder Uppal Parminder Uppal No No Acquisition No
22 Loan 19 1 Hannaford Plaza Lewis M. Barbanel Lewis M. Barbanel No No Acquisition No
23 Loan 1, 5, 6, 7, 13, 17, 27, 29 102 ILPT 2025 Portfolio Industrial Logistics Properties Trust Industrial Logistics Properties Trust No No Refinance  
23.001 Property   1 996 Paragon Way           No
23.002 Property   1 91-399 Kauhi           No
23.003 Property   1 11224 Will Walker Road           No
23.004 Property   1 10450 Doral Boulevard           No
23.005 Property   1 1580, 1590 & 1600 Williams Road           No
23.006 Property   1 32150 Just Imagine Drive           No
23.007 Property   1 6850 Weber Boulevard           No
23.008 Property   1 1341 N. Clyde Morris Blvd.           Yes
23.009 Property   1 27200 SW 127th Avenue           No
23.010 Property   1 7410 Magi Road           No
23.011 Property   1 2375 East Newlands Road           Yes
23.012 Property   1 3800 Midlink Drive           No
23.013 Property   1 13509 Waterworks Street           No
23.014 Property   1 13400 East 39th Avenue and 3800 Wheeling Street           No
23.015 Property   1 91-141 Kalaeloa           No
23.016 Property   1 9860 West Buckeye Road           No
23.017 Property   1 125 North Troy Hill Road           No
23.018 Property   1 11900 Trolley Lane           No
23.019 Property   1 11501 Wilkinson Drive           No
23.020 Property   1 2300 North 33rd Avenue East           No
23.021 Property   1 5001 West Delbridge Street           Yes
23.022 Property   1 91-238 Kauhi           No
23.023 Property   1 1892 Anfield Road           No
23.024 Property   1 9215-9347 E Pendleton Pike           No
23.025 Property   1 955 Aeroplaza Drive           Yes
23.026 Property   1 3155 Grissom Parkway           No
23.027 Property   1 3502 Enterprise Avenue           No
23.028 Property   1 3870 Ronald Reagan Boulevard           No
23.029 Property   1 700 Marine Drive           No
23.030 Property   1 3245 Henry Road           No
23.031 Property   1 2701 S.W. 18th Street           No
23.032 Property   1 2482 Century Drive           Yes
23.033 Property   1 158 West Yard Road           No
23.034 Property   1 55 Commerce Avenue           No
23.035 Property   1 1415 West Commerce Way           No
23.036 Property   1 1095 South 4800 West           Yes
23.037 Property   1 950 Bennett Road           No
23.038 Property   1 985 Kershaw Street           No
23.039 Property   1 1990 Hood Road           No
23.040 Property   1 17200 Manchac Park Lane           No
23.041 Property   1 7409 Magi Road           No
23.042 Property   1 91-329 Kauhi           No
23.043 Property   1 1985 International Way           No
23.044 Property   1 200 Orange Point Drive           No
23.045 Property   1 91-241 Kalaeloa           No

 

 A-1-27 

 

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

 

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Sponsor Non-Recourse Carveout Guarantor Delaware Statutory Trust
(Y/N)
Tenants-in-common
(Y/N)
Loan Purpose Property Located Within a Qualified Opportunity Zone (Y/N)
            24       29
23.046 Property   1 2311 South Park Road           No
23.047 Property   1 2820 State Highway 31           No
23.048 Property   1 8000 Mid America Blvd.           No
23.049 Property   1 14257 E. Easter Avenue           No
23.050 Property   1 91-080 Hanua           No
23.051 Property   1 3736 Salisbury Road           No
23.052 Property   1 91-027 Kaomi Loop           No
23.053 Property   1 150 Greenhorn Drive           No
23.054 Property   1 7130 Q Street           No
23.055 Property   1 235 Great Pond Road           No
23.056 Property   1 510 Production Avenue           No
23.057 Property   1 91-150 Kaomi Loop           No
23.058 Property   1 4501 Industrial Drive           No
23.059 Property   1 91-222 Olai           No
23.060 Property   1 2580 Technology Drive           No
23.061 Property   1 301 Commerce Drive           No
23.062 Property   1 7121 South Fifth Avenue           No
23.063 Property   1 590 Assembly Court           No
23.064 Property   1 91-250 Komohana           No
23.065 Property   1 91-220 Kalaeloa           No
23.066 Property   1 91-185 Kalaeloa           No
23.067 Property   1 91-300 Hanua           No
23.068 Property   1 5501 Providence Hill Drive           No
23.069 Property   1 91-259 Olai           No
23.070 Property   1 2 Tower Drive           No
23.071 Property   1 91-064 Kaomi Loop           No
23.072 Property   1 91-202 Kalaeloa           No
23.073 Property   1 2100 NW 82nd Avenue           No
23.074 Property   1 91-102 Kaomi Loop           No
23.075 Property   1 1230 West 171st Street           Yes
23.076 Property   1 91-400 Komohana           No
23.077 Property   1 91-265 Hanua           No
23.078 Property   1 91-255 Hanua           No
23.079 Property   1 1415 Industrial Drive           No
23.080 Property   1 209 South Bud Street           Yes
23.081 Property   1 91-110 Kaomi Loop           No
23.082 Property   1 3900 NE 6th Street           No
23.083 Property   1 91-218 Olai           No
23.084 Property   1 5795 Logistics Parkway           No
23.085 Property   1 91-210 Kauhi           No
23.086 Property   1 435 SE 70th Street           No
23.087 Property   1 2902 Gun Club Road           No
23.088 Property   1 91-210 Olai           No
23.089 Property   1 91-95 Hanua           No
23.090 Property   1 2401 Cram Avenue SE           No
23.091 Property   1 91-083 Hanua           No
23.092 Property   1 91-119 Olai           No
23.093 Property   1 3425 Maple Drive           No
23.094 Property   1 91-174 Olai           No
23.095 Property   1 5156 American Road           No
23.096 Property   1 91-252 Kauhi           No
23.097 Property   1 91-349 Kauhi           No
23.098 Property   1 91-175 Olai           No
23.099 Property   1 91-087 Hanua           No
23.100 Property   1 91-171 Olai           No
23.101 Property   1 91-410 Komohana           No
23.102 Property   1 91-416 Komohana           No
24 Loan 7, 12, 23 1 500 Delaware David Pollin, Robert Buccini and Christopher Buccini David Pollin, Robert Buccini and Christopher Buccini No No Refinance No
25 Loan 7, 12, 16 1 1000 Portside Drive Joseph A. Daibes Joseph A. Daibes No No Refinance No
26 Loan 10 1 Oak Ridge Apartments Elliot Menchel and Shlomo Sorotzkin  Elliot Menchel and Shlomo Sorotzkin  No No Refinance No
27 Loan 16 1 Lubbock Heights Jordan Speaker and Michael Sadler  Jordan Speaker and Michael Sadler  No No Refinance No
28 Loan 16, 26 1 Blue Sky Hot Springs George Thacker, Lawrence Charles Kaplan, Peter J. Veltri and Richard Schontz George Thacker, Lawrence Charles Kaplan, Peter J. Veltri and Richard Schontz No No Acquisition No
29 Loan 19 1 Hampton Inn Scottsburg Timothy D. Knight and The Revocable Living Trust of Timothy Daniel Knight and Alexandria Diane Knight Timothy D. Knight and The Revocable Living Trust of Timothy Daniel Knight and Alexandria Diane Knight No No Acquisition No
30 Loan 6, 16, 26 2 Blue Sky MN & WI Portfolio George Thacker, Lawrence Charles Kaplan, Peter J. Veltri and Richard Schontz George Thacker, Lawrence Charles Kaplan, Peter J. Veltri and Richard Schontz No No Acquisition  
30.01 Property   1 Hager City           No
30.02 Property   1 Red Wing           No

 

 A-1-28 

 

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

 

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Sources: Loan Amount ($) Sources: Principal's New Cash Contribution ($) Sources: Subordinate Debt ($) Sources: Other Sources ($) Sources: Total Sources ($) Uses: Loan Payoff ($) Uses: Purchase Price ($) Uses: Closing Costs ($) Uses: Reserves ($) Uses: Principal Equity Distribution ($) Uses: Other Uses ($) Uses: Total Uses ($) Franchise Agreement Expiration Underwritten ADR ($) Underwritten RevPAR ($) Underwritten Hotel Occupancy (%)
                30                 30      
1 Loan 1, 3, 4, 7, 16, 19, 26 1 Dunbar Apartments     100,000,000 0 0 0         100,000,000 83,958,442 0        4,461,156 366,500 11,213,901 0                       100,000,000 NAP NAP NAP NAP
2 Loan 1, 5, 7, 12, 13, 19, 24 1 Vertex HQ     558,800,000 0 441,200,000 0      1,000,000,000 618,746,993 0     11,449,796 233,384,025 136,419,187 0                    1,000,000,000 NAP NAP NAP NAP
3 Loan 2, 6, 29 5 Mendlowits NYC Collection       62,250,000 160,000 0 0            62,410,000 57,370,574 0        3,951,416 1,088,010 0 0                          62,410,000 NAP NAP NAP NAP
3.01 Property   1 676, 790, 796, 798 9th Avenue                             NAP NAP NAP NAP
3.02 Property   1 593-597 10th Avenue                             NAP NAP NAP NAP
3.03 Property   1 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard                             NAP NAP NAP NAP
3.04 Property   1 706-708 Amsterdam Avenue                             NAP NAP NAP NAP
3.05 Property   1 1697-1705, 1707-1717 Amsterdam Avenue                             NAP NAP NAP NAP
4 Loan 19 1 The Daxton Hotel       50,000,000 0 0 0            50,000,000 45,320,331 0        1,505,687 173,208 3,000,774 0                          50,000,000 10/31/2044 335.42 223.31 66.6%
5 Loan 1, 7, 12, 17 1 Springfield Town Center     150,000,000 250,000 0 0         150,250,000 143,057,024 0        4,271,624 2,921,351 0 0                       150,250,000 NAP NAP NAP NAP
6 Loan 6, 13, 19, 27 2 Shaner Philadelphia Airport Portfolio       33,000,000 2,036,866 10,000,000 0            45,036,866 41,183,584 0        2,352,326 1,500,956 0 0                          45,036,866 Various 158.61 131.67 83.0%
6.01 Property   1 Residence Inn Philadelphia Airport                             4/1/2036 174.03 151.07 86.8%
6.02 Property   1 SpringHill Suites Philadelphia Airport                             9/6/2030 144.25 113.62 78.8%
7 Loan 6, 19 3 Hunter Michigan & Indiana Portfolio       29,650,000 0 0 0            29,650,000 25,872,352 0           591,248 533,100 2,653,300 0                          29,650,000 NAP NAP NAP NAP
7.01 Property   1 Regency Court                             NAP NAP NAP NAP
7.02 Property   1 River Walk                             NAP NAP NAP NAP
7.03 Property   1 College Towne                             NAP NAP NAP NAP
8 Loan 17, 19 1 Home Depot Jamaica       29,000,000 0 0 0            29,000,000 22,907,475 0           776,732 58,271 5,257,523 0                          29,000,000 NAP NAP NAP NAP
9 Loan 5, 7, 16 1 Poinciana Lakes Plaza       48,200,000 621,766 0 0            48,821,766 42,607,152 0        3,728,811 2,485,802 0 0                          48,821,766 NAP NAP NAP NAP
10 Loan 1, 7, 19, 21 1 Shaw Park Plaza       55,000,000 1,432,612 0 0            56,432,612 52,003,395 0        2,606,216 1,823,001 0 0                          56,432,612 NAP NAP NAP NAP
11 Loan 2, 19 1 16542 & 16550 Ventura Blvd       26,010,000 565,037 0 0            26,575,037 25,345,718 0           257,869 971,450 0 0                          26,575,037 NAP NAP NAP NAP
12 Loan 5, 6, 19, 30 2 Residence Inn Chesapeake & Springhill Suites Norfolk       26,000,000 281,216 0 2,153,559            28,434,775 19,198,387 0        2,945,252 6,291,136 0 0                          28,434,775 6/30/2040 137.47 110.81 80.6%
12.01 Property   1 Residence Inn Chesapeake                             6/30/2040 151.60 131.41 86.7%
12.02 Property   1 Springhill Suites Norfolk                             6/30/2040 122.39 91.79 75.0%
13 Loan 1, 7, 10, 12, 17, 19, 26 1 The Roosevelt New Orleans     130,000,000 6,841,400 0 0         136,841,400 135,590,278 0           929,067 322,055 0 0                       136,841,400 NAP 313.68 220.14 70.2%
14 Loan 6, 16, 26, 28 4 Blue Sky Portfolio - Pool B       20,950,000 8,987,146 0 0            29,937,146 0 29,362,000           428,444 146,702 0 0                          29,937,146 NAP NAP NAP NAP
14.01 Property   1 Conway                             NAP NAP NAP NAP
14.02 Property   1 Billings                             NAP NAP NAP NAP
14.03 Property   1 Laramie                             NAP NAP NAP NAP
14.04 Property   1 Bennett                             NAP NAP NAP NAP
15 Loan 2, 10, 18, 19, 20, 26, 31 1 Park at Sugar Creek       19,200,000 2,073,921 0 0            21,273,921 19,204,219 0           495,986 1,573,716 0 0                          21,273,921 NAP NAP NAP NAP
16 Loan 2, 6, 16, 19 1 Sunbeam & Bowden Portfolio                             NAP NAP NAP NAP
17 Loan 19 1 Suburban Square                             NAP NAP NAP NAP
18 Loan 2, 19 1 16260 Ventura Blvd                             NAP NAP NAP NAP
19 Loan 15, 21, 30 1 Decatur Crossing III                             NAP NAP NAP NAP
20 Loan 1, 5, 13 1 Courtyard Fayetteville                             9/26/2039 167.90 119.14 71.0%
21 Loan 13, 19 1 Hampton Inn & Suites El Paso Airport                             6/30/2035 131.22 107.89 82.2%
22 Loan 19 1 Hannaford Plaza                             NAP NAP NAP NAP
23 Loan 1, 5, 6, 7, 13, 17, 27, 29 102 ILPT 2025 Portfolio                             NAP NAP NAP NAP
23.001 Property   1 996 Paragon Way                             NAP NAP NAP NAP
23.002 Property   1 91-399 Kauhi                             NAP NAP NAP NAP
23.003 Property   1 11224 Will Walker Road                             NAP NAP NAP NAP
23.004 Property   1 10450 Doral Boulevard                             NAP NAP NAP NAP
23.005 Property   1 1580, 1590 & 1600 Williams Road                             NAP NAP NAP NAP
23.006 Property   1 32150 Just Imagine Drive                             NAP NAP NAP NAP
23.007 Property   1 6850 Weber Boulevard                             NAP NAP NAP NAP
23.008 Property   1 1341 N. Clyde Morris Blvd.                             NAP NAP NAP NAP
23.009 Property   1 27200 SW 127th Avenue                             NAP NAP NAP NAP
23.010 Property   1 7410 Magi Road                             NAP NAP NAP NAP
23.011 Property   1 2375 East Newlands Road                             NAP NAP NAP NAP
23.012 Property   1 3800 Midlink Drive                             NAP NAP NAP NAP
23.013 Property   1 13509 Waterworks Street                             NAP NAP NAP NAP
23.014 Property   1 13400 East 39th Avenue and 3800 Wheeling Street                             NAP NAP NAP NAP
23.015 Property   1 91-141 Kalaeloa                             NAP NAP NAP NAP
23.016 Property   1 9860 West Buckeye Road                             NAP NAP NAP NAP
23.017 Property   1 125 North Troy Hill Road                             NAP NAP NAP NAP
23.018 Property   1 11900 Trolley Lane                             NAP NAP NAP NAP
23.019 Property   1 11501 Wilkinson Drive                             NAP NAP NAP NAP
23.020 Property   1 2300 North 33rd Avenue East                             NAP NAP NAP NAP
23.021 Property   1 5001 West Delbridge Street                             NAP NAP NAP NAP
23.022 Property   1 91-238 Kauhi                             NAP NAP NAP NAP
23.023 Property   1 1892 Anfield Road                             NAP NAP NAP NAP
23.024 Property   1 9215-9347 E Pendleton Pike                             NAP NAP NAP NAP
23.025 Property   1 955 Aeroplaza Drive                             NAP NAP NAP NAP
23.026 Property   1 3155 Grissom Parkway                             NAP NAP NAP NAP
23.027 Property   1 3502 Enterprise Avenue                             NAP NAP NAP NAP
23.028 Property   1 3870 Ronald Reagan Boulevard                             NAP NAP NAP NAP
23.029 Property   1 700 Marine Drive                             NAP NAP NAP NAP
23.030 Property   1 3245 Henry Road                             NAP NAP NAP NAP
23.031 Property   1 2701 S.W. 18th Street                             NAP NAP NAP NAP
23.032 Property   1 2482 Century Drive                             NAP NAP NAP NAP
23.033 Property   1 158 West Yard Road                             NAP NAP NAP NAP
23.034 Property   1 55 Commerce Avenue                             NAP NAP NAP NAP
23.035 Property   1 1415 West Commerce Way                             NAP NAP NAP NAP
23.036 Property   1 1095 South 4800 West                             NAP NAP NAP NAP
23.037 Property   1 950 Bennett Road                             NAP NAP NAP NAP
23.038 Property   1 985 Kershaw Street                             NAP NAP NAP NAP
23.039 Property   1 1990 Hood Road                             NAP NAP NAP NAP
23.040 Property   1 17200 Manchac Park Lane                             NAP NAP NAP NAP
23.041 Property   1 7409 Magi Road                             NAP NAP NAP NAP
23.042 Property   1 91-329 Kauhi                             NAP NAP NAP NAP
23.043 Property   1 1985 International Way                             NAP NAP NAP NAP
23.044 Property   1 200 Orange Point Drive                             NAP NAP NAP NAP
23.045 Property   1 91-241 Kalaeloa                             NAP NAP NAP NAP

 

 A-1-29 

 

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

 

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Sources: Loan Amount ($) Sources: Principal's New Cash Contribution ($) Sources: Subordinate Debt ($) Sources: Other Sources ($) Sources: Total Sources ($) Uses: Loan Payoff ($) Uses: Purchase Price ($) Uses: Closing Costs ($) Uses: Reserves ($) Uses: Principal Equity Distribution ($) Uses: Other Uses ($) Uses: Total Uses ($) Franchise Agreement Expiration Underwritten ADR ($) Underwritten RevPAR ($) Underwritten Hotel Occupancy (%)
                30                 30      
23.046 Property   1 2311 South Park Road                             NAP NAP NAP NAP
23.047 Property   1 2820 State Highway 31                             NAP NAP NAP NAP
23.048 Property   1 8000 Mid America Blvd.                             NAP NAP NAP NAP
23.049 Property   1 14257 E. Easter Avenue                             NAP NAP NAP NAP
23.050 Property   1 91-080 Hanua                             NAP NAP NAP NAP
23.051 Property   1 3736 Salisbury Road                             NAP NAP NAP NAP
23.052 Property   1 91-027 Kaomi Loop                             NAP NAP NAP NAP
23.053 Property   1 150 Greenhorn Drive                             NAP NAP NAP NAP
23.054 Property   1 7130 Q Street                             NAP NAP NAP NAP
23.055 Property   1 235 Great Pond Road                             NAP NAP NAP NAP
23.056 Property   1 510 Production Avenue                             NAP NAP NAP NAP
23.057 Property   1 91-150 Kaomi Loop                             NAP NAP NAP NAP
23.058 Property   1 4501 Industrial Drive                             NAP NAP NAP NAP
23.059 Property   1 91-222 Olai                             NAP NAP NAP NAP
23.060 Property   1 2580 Technology Drive                             NAP NAP NAP NAP
23.061 Property   1 301 Commerce Drive                             NAP NAP NAP NAP
23.062 Property   1 7121 South Fifth Avenue                             NAP NAP NAP NAP
23.063 Property   1 590 Assembly Court                             NAP NAP NAP NAP
23.064 Property   1 91-250 Komohana                             NAP NAP NAP NAP
23.065 Property   1 91-220 Kalaeloa                             NAP NAP NAP NAP
23.066 Property   1 91-185 Kalaeloa                             NAP NAP NAP NAP
23.067 Property   1 91-300 Hanua                             NAP NAP NAP NAP
23.068 Property   1 5501 Providence Hill Drive                             NAP NAP NAP NAP
23.069 Property   1 91-259 Olai                             NAP NAP NAP NAP
23.070 Property   1 2 Tower Drive                             NAP NAP NAP NAP
23.071 Property   1 91-064 Kaomi Loop                             NAP NAP NAP NAP
23.072 Property   1 91-202 Kalaeloa                             NAP NAP NAP NAP
23.073 Property   1 2100 NW 82nd Avenue                             NAP NAP NAP NAP
23.074 Property   1 91-102 Kaomi Loop                             NAP NAP NAP NAP
23.075 Property   1 1230 West 171st Street                             NAP NAP NAP NAP
23.076 Property   1 91-400 Komohana                             NAP NAP NAP NAP
23.077 Property   1 91-265 Hanua                             NAP NAP NAP NAP
23.078 Property   1 91-255 Hanua                             NAP NAP NAP NAP
23.079 Property   1 1415 Industrial Drive                             NAP NAP NAP NAP
23.080 Property   1 209 South Bud Street                             NAP NAP NAP NAP
23.081 Property   1 91-110 Kaomi Loop                             NAP NAP NAP NAP
23.082 Property   1 3900 NE 6th Street                             NAP NAP NAP NAP
23.083 Property   1 91-218 Olai                             NAP NAP NAP NAP
23.084 Property   1 5795 Logistics Parkway                             NAP NAP NAP NAP
23.085 Property   1 91-210 Kauhi                             NAP NAP NAP NAP
23.086 Property   1 435 SE 70th Street                             NAP NAP NAP NAP
23.087 Property   1 2902 Gun Club Road                             NAP NAP NAP NAP
23.088 Property   1 91-210 Olai                             NAP NAP NAP NAP
23.089 Property   1 91-95 Hanua                             NAP NAP NAP NAP
23.090 Property   1 2401 Cram Avenue SE                             NAP NAP NAP NAP
23.091 Property   1 91-083 Hanua                             NAP NAP NAP NAP
23.092 Property   1 91-119 Olai                             NAP NAP NAP NAP
23.093 Property   1 3425 Maple Drive                             NAP NAP NAP NAP
23.094 Property   1 91-174 Olai                             NAP NAP NAP NAP
23.095 Property   1 5156 American Road                             NAP NAP NAP NAP
23.096 Property   1 91-252 Kauhi                             NAP NAP NAP NAP
23.097 Property   1 91-349 Kauhi                             NAP NAP NAP NAP
23.098 Property   1 91-175 Olai                             NAP NAP NAP NAP
23.099 Property   1 91-087 Hanua                             NAP NAP NAP NAP
23.100 Property   1 91-171 Olai                             NAP NAP NAP NAP
23.101 Property   1 91-410 Komohana                             NAP NAP NAP NAP
23.102 Property   1 91-416 Komohana                             NAP NAP NAP NAP
24 Loan 7, 12, 23 1 500 Delaware                             NAP NAP NAP NAP
25 Loan 7, 12, 16 1 1000 Portside Drive                             NAP NAP NAP NAP
26 Loan 10 1 Oak Ridge Apartments                             NAP NAP NAP NAP
27 Loan 16 1 Lubbock Heights                             NAP NAP NAP NAP
28 Loan 16, 26 1 Blue Sky Hot Springs                             NAP NAP NAP NAP
29 Loan 19 1 Hampton Inn Scottsburg                             7/31/2035 117.09 88.38 75.5%
30 Loan 6, 16, 26 2 Blue Sky MN & WI Portfolio                             NAP NAP NAP NAP
30.01 Property   1 Hager City                             NAP NAP NAP NAP
30.02 Property   1 Red Wing                             NAP NAP NAP NAP

 

 A-1-30 

 

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

 

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Most Recent ADR ($) Most Recent RevPAR ($) Most Recent Hotel Occupancy (%) Second Most Recent ADR ($) Second Most Recent RevPAR ($) Second Most Recent Hotel Occupancy (%) Third Most Recent ADR ($) Third Most Recent RevPAR ($) Third Most Recent Hotel Occupancy (%)
                           
1 Loan 1, 3, 4, 7, 16, 19, 26 1 Dunbar Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP
2 Loan 1, 5, 7, 12, 13, 19, 24 1 Vertex HQ NAP NAP NAP NAP NAP NAP NAP NAP NAP
3 Loan 2, 6, 29 5 Mendlowits NYC Collection NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.01 Property   1 676, 790, 796, 798 9th Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.02 Property   1 593-597 10th Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.03 Property   1 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.04 Property   1 706-708 Amsterdam Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
3.05 Property   1 1697-1705, 1707-1717 Amsterdam Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
4 Loan 19 1 The Daxton Hotel 335.42 223.31 66.6% 338.54 217.50 64.2% 332.82 207.73 62.4%
5 Loan 1, 7, 12, 17 1 Springfield Town Center NAP NAP NAP NAP NAP NAP NAP NAP NAP
6 Loan 6, 13, 19, 27 2 Shaner Philadelphia Airport Portfolio 158.61 131.67 83.0% 158.70 128.87 81.2% 157.06 114.39 82.8%
6.01 Property   1 Residence Inn Philadelphia Airport 174.03 151.07 86.8% 173.26 150.08 86.6% 171.17 131.03 88.3%
6.02 Property   1 SpringHill Suites Philadelphia Airport 144.25 113.62 78.8% 145.15 109.13 75.2% 143.93 98.90 76.6%
7 Loan 6, 19 3 Hunter Michigan & Indiana Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.01 Property   1 Regency Court NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.02 Property   1 River Walk NAP NAP NAP NAP NAP NAP NAP NAP NAP
7.03 Property   1 College Towne NAP NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan 17, 19 1 Home Depot Jamaica NAP NAP NAP NAP NAP NAP NAP NAP NAP
9 Loan 5, 7, 16 1 Poinciana Lakes Plaza NAP NAP NAP NAP NAP NAP NAP NAP NAP
10 Loan 1, 7, 19, 21 1 Shaw Park Plaza NAP NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan 2, 19 1 16542 & 16550 Ventura Blvd NAP NAP NAP NAP NAP NAP NAP NAP NAP
12 Loan 5, 6, 19, 30 2 Residence Inn Chesapeake & Springhill Suites Norfolk 137.45 110.79 80.6% 138.55 110.21 79.5% 135.09 104.15 77.1%
12.01 Property   1 Residence Inn Chesapeake 151.60 131.41 86.7% 150.99 132.08 87.5% 145.06 117.45 81.0%
12.02 Property   1 Springhill Suites Norfolk 122.39 91.79 75.0% 124.67 90.06 72.2% 124.97 91.91 73.5%
13 Loan 1, 7, 10, 12, 17, 19, 26 1 The Roosevelt New Orleans 313.68 220.14 70.2% 297.26 206.00 69.3% 282.75 193.85 68.6%
14 Loan 6, 16, 26, 28 4 Blue Sky Portfolio - Pool B NAP NAP NAP NAP NAP NAP NAP NAP NAP
14.01 Property   1 Conway NAP NAP NAP NAP NAP NAP NAP NAP NAP
14.02 Property   1 Billings NAP NAP NAP NAP NAP NAP NAP NAP NAP
14.03 Property   1 Laramie NAP NAP NAP NAP NAP NAP NAP NAP NAP
14.04 Property   1 Bennett NAP NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan 2, 10, 18, 19, 20, 26, 31 1 Park at Sugar Creek NAP NAP NAP NAP NAP NAP NAP NAP NAP
16 Loan 2, 6, 16, 19 1 Sunbeam & Bowden Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan 19 1 Suburban Square NAP NAP NAP NAP NAP NAP NAP NAP NAP
18 Loan 2, 19 1 16260 Ventura Blvd NAP NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan 15, 21, 30 1 Decatur Crossing III NAP NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan 1, 5, 13 1 Courtyard Fayetteville 167.90 119.14 71.0% 173.85 124.78 71.8% 150.62 105.99 70.4%
21 Loan 13, 19 1 Hampton Inn & Suites El Paso Airport 131.22 107.89 82.2% 132.58 107.99 81.5% 136.24 97.40 71.5%
22 Loan 19 1 Hannaford Plaza NAP NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan 1, 5, 6, 7, 13, 17, 27, 29 102 ILPT 2025 Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.001 Property   1 996 Paragon Way NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.002 Property   1 91-399 Kauhi NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.003 Property   1 11224 Will Walker Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.004 Property   1 10450 Doral Boulevard NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.005 Property   1 1580, 1590 & 1600 Williams Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.006 Property   1 32150 Just Imagine Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.007 Property   1 6850 Weber Boulevard NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.008 Property   1 1341 N. Clyde Morris Blvd. NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.009 Property   1 27200 SW 127th Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.010 Property   1 7410 Magi Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.011 Property   1 2375 East Newlands Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.012 Property   1 3800 Midlink Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.013 Property   1 13509 Waterworks Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.014 Property   1 13400 East 39th Avenue and 3800 Wheeling Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.015 Property   1 91-141 Kalaeloa NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.016 Property   1 9860 West Buckeye Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.017 Property   1 125 North Troy Hill Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.018 Property   1 11900 Trolley Lane NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.019 Property   1 11501 Wilkinson Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.020 Property   1 2300 North 33rd Avenue East NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.021 Property   1 5001 West Delbridge Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.022 Property   1 91-238 Kauhi NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.023 Property   1 1892 Anfield Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.024 Property   1 9215-9347 E Pendleton Pike NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.025 Property   1 955 Aeroplaza Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.026 Property   1 3155 Grissom Parkway NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.027 Property   1 3502 Enterprise Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.028 Property   1 3870 Ronald Reagan Boulevard NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.029 Property   1 700 Marine Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.030 Property   1 3245 Henry Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.031 Property   1 2701 S.W. 18th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.032 Property   1 2482 Century Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.033 Property   1 158 West Yard Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.034 Property   1 55 Commerce Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.035 Property   1 1415 West Commerce Way NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.036 Property   1 1095 South 4800 West NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.037 Property   1 950 Bennett Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.038 Property   1 985 Kershaw Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.039 Property   1 1990 Hood Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.040 Property   1 17200 Manchac Park Lane NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.041 Property   1 7409 Magi Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.042 Property   1 91-329 Kauhi NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.043 Property   1 1985 International Way NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.044 Property   1 200 Orange Point Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.045 Property   1 91-241 Kalaeloa NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

 A-1-31 

 

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

 

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Most Recent ADR ($) Most Recent RevPAR ($) Most Recent Hotel Occupancy (%) Second Most Recent ADR ($) Second Most Recent RevPAR ($) Second Most Recent Hotel Occupancy (%) Third Most Recent ADR ($) Third Most Recent RevPAR ($) Third Most Recent Hotel Occupancy (%)
                           
23.046 Property   1 2311 South Park Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.047 Property   1 2820 State Highway 31 NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.048 Property   1 8000 Mid America Blvd. NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.049 Property   1 14257 E. Easter Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.050 Property   1 91-080 Hanua NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.051 Property   1 3736 Salisbury Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.052 Property   1 91-027 Kaomi Loop NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.053 Property   1 150 Greenhorn Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.054 Property   1 7130 Q Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.055 Property   1 235 Great Pond Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.056 Property   1 510 Production Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.057 Property   1 91-150 Kaomi Loop NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.058 Property   1 4501 Industrial Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.059 Property   1 91-222 Olai NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.060 Property   1 2580 Technology Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.061 Property   1 301 Commerce Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.062 Property   1 7121 South Fifth Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.063 Property   1 590 Assembly Court NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.064 Property   1 91-250 Komohana NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.065 Property   1 91-220 Kalaeloa NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.066 Property   1 91-185 Kalaeloa NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.067 Property   1 91-300 Hanua NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.068 Property   1 5501 Providence Hill Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.069 Property   1 91-259 Olai NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.070 Property   1 2 Tower Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.071 Property   1 91-064 Kaomi Loop NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.072 Property   1 91-202 Kalaeloa NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.073 Property   1 2100 NW 82nd Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.074 Property   1 91-102 Kaomi Loop NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.075 Property   1 1230 West 171st Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.076 Property   1 91-400 Komohana NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.077 Property   1 91-265 Hanua NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.078 Property   1 91-255 Hanua NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.079 Property   1 1415 Industrial Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.080 Property   1 209 South Bud Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.081 Property   1 91-110 Kaomi Loop NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.082 Property   1 3900 NE 6th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.083 Property   1 91-218 Olai NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.084 Property   1 5795 Logistics Parkway NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.085 Property   1 91-210 Kauhi NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.086 Property   1 435 SE 70th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.087 Property   1 2902 Gun Club Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.088 Property   1 91-210 Olai NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.089 Property   1 91-95 Hanua NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.090 Property   1 2401 Cram Avenue SE NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.091 Property   1 91-083 Hanua NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.092 Property   1 91-119 Olai NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.093 Property   1 3425 Maple Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.094 Property   1 91-174 Olai NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.095 Property   1 5156 American Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.096 Property   1 91-252 Kauhi NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.097 Property   1 91-349 Kauhi NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.098 Property   1 91-175 Olai NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.099 Property   1 91-087 Hanua NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.100 Property   1 91-171 Olai NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.101 Property   1 91-410 Komohana NAP NAP NAP NAP NAP NAP NAP NAP NAP
23.102 Property   1 91-416 Komohana NAP NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan 7, 12, 23 1 500 Delaware NAP NAP NAP NAP NAP NAP NAP NAP NAP
25 Loan 7, 12, 16 1 1000 Portside Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan 10 1 Oak Ridge Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan 16 1 Lubbock Heights NAP NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan 16, 26 1 Blue Sky Hot Springs NAP NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan 19 1 Hampton Inn Scottsburg 117.09 88.38 75.5% 117.00 91.78 78.4% 124.08 71.68 57.8%
30 Loan 6, 16, 26 2 Blue Sky MN & WI Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP
30.01 Property   1 Hager City NAP NAP NAP NAP NAP NAP NAP NAP NAP
30.02 Property   1 Red Wing NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

 A-1-32 

 

Footnotes to Annex A-1
   
(1)

“Barclays” denotes Barclays Capital Real Estate Inc. as Mortgage Loan Seller, “SGFC” denotes Societe Generale Financial Corporation as Mortgage Loan Seller, “BSPRT” denotes BSPRT CMBS Finance, LLC as Mortgage Loan Seller, “BMO” denotes Bank of Montreal as Mortgage Loan Seller, “CREFI” denotes Citi Real Estate Funding Inc. as Mortgage Loan Seller, “GSMC” denotes Goldman Sachs Mortgage Company as Mortgage Loan Seller, “3650 Capital” denotes 3650 Capital SCF LOE I(A), LLC as Mortgage Loan Seller and “UBS AG” denotes UBS AG New York Branch as Mortgage Loan Seller.

 

With respect to Loan No. 1, Dunbar Apartments, the mortgage loan is part of a whole loan that was co-originated by SGFC and 3650 Capital.

 

With respect to Loan No. 2, Vertex HQ, the mortgage loan is part of a whole loan that was co-originated by Morgan Stanley Bank, N.A., JPMorgan Chase Bank, National Association, BMO and Goldman Sachs Bank USA.

 

With respect to Loan No. 5, Springfield Town Center, the mortgage loan is part of a whole loan that was co-originated by Goldman Sachs Bank USA, and Barclays.

 

With respect to Loan No. 10, Shaw Park Plaza, the mortgage loan is part of a whole loan that was co-originated by BMO and 3650 Capital.

 

With respect to Loan No. 13, The Roosevelt New Orleans, the mortgage loan is part of a whole loan that was co-originated by Barclays and Wells Fargo Bank, National Association.

 

With respect to Loan No. 20, Courtyard Fayetteville, the mortgage loan is part of a whole loan that was originated by 3650 Capital. The Courtyard Fayetteville mortgage loan was subsequently acquired by BMO.

 

With respect to Loan No. 23, ILPT 2025 Portfolio, the mortgage loan is part of a whole loan that was co-originated by CREFI, Bank of America, N.A., Morgan Stanley Mortgage Capital Holdings LLC, BMO, Royal Bank of Canada and UBS AG.

   
(2)

With respect to Loan No. 3, The Mendlowits NYC Collection, the portfolio is comprised of five multifamily mortgaged properties (in some cases comprised of multiple buildings that are not contiguous) totaling 182 units with 23,876 square feet of ground floor retail and antenna space. The commercial component makes up 38.3% of total portfolio EGI and 17.4% of NRA. As of July 31, 2025, the multifamily component was 92.3% occupied and the retail component was 97.9% occupied.

 

With respect to Loan No. 11, 16542 & 16550 Ventura Blvd, the mortgaged property is comprised of (i) 44 medical office units totaling 73,783 square feet, (ii) nine office units totaling 17,890 square feet and (iii) four retail units totalling 8,365 square feet.

 

With respect to Loan No. 15, Park at Sugar Creek, the mortgaged property consists of 58,591 square feet of medical space, 12,446 square feet of office space and 69,495 square feet of retail space.

 

With respect to Loan No. 16, Sunbeam & Bowden Portfolio, the mortgaged properties are comprised of two industrial parks totaling approximately 177,832 square feet. The Sunbeam Business Park mortgaged property is an 11-building industrial development situated across 119,900 square feet and the Bowden Road Business Park mortgaged property is a 57,932 square foot three building, one-story industrial development.

 

With respect to Loan No. 18, 16260 Ventura Blvd, the mortgaged property is comprised of (i) 30 medical office units totaling 56,807 square feet, (ii) three retail units totaling 3,881 square feet, (iii) one management unit totaling 1,019 square feet and (iv) one office unit totaling 660 square feet.

   
(3)

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

 

With respect to Loan No. 1, Dunbar Apartments, the mortgaged property is comprised of (i) 537 multifamily units and (ii) nine retail units totaling 10,397 square feet. Occupancy reflects only the multifamily space.

 A-1-33 

 

(4)

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

 

For tenants that are one of the top 5 tenants (by net rentable area leased) for the 15 largest mortgage loans, certain of such tenants have not taken possession or commenced paying rent or sublease a material portion of their property. See “Description of the Mortgage Pool—Tenant Issues— Rights to Sublease” and “--Tenants Not Yet in Occupancy or in a Free Rent Period, Leases Under Negotiation and LOIs” in the prospectus.

 

With respect to Loan No. 1, Dunbar Apartments, current occupancy and historical occupancy periods reflect only the multifamily space at the mortgaged property.

   
(5)

With respect to all mortgage loans, with the exceptions of the mortgage loans identified in “Description of the Mortgage Pool—Definitions” in the preliminary prospectus, the Cut-off Date LTV Ratio (%) and the LTV Ratio at Maturity / ARD (%) are based on the Appraised Value ($) even though, for certain mortgage loans, the appraisal provided “as-stabilized” values based on certain criteria being met.

 

With respect to Loan No. 2, Vertex HQ, the appraisal concluded to an “As Is with Escrow Reserve” value for the Vertex HQ Property of $1,644,000,000 as of June 10, 2025, which assumes that there are $176 million in upfront tenant improvement reserves and $58 million in upfront free rent reserves held in escrow. At origination, the borrower reserved $173,530,598 for tenant improvements and $58,450,518 for free rent. The appraisal concluded to an “As Is” appraised value of $1,410,000,000 as of June 10, 2025, resulting in an Appraised Value / SF of $1,243, and a Cut-off Date LTV and Maturity Date LTV of 39.6% for the Vertex HQ Senior Notes and 70.9% for the Vertex HQ Whole Loan.

 

With respect to Loan No. 9, Poinciana Lakes Plaza, the Appraised Value of $69,500,000 represents the appraisal’s concluded “As Stabilized” value as of October 19, 2025, which assumes all tenants are in place and all outstanding gap rent, free rent and tenant improvements rent have been paid. The Poinciana Lakes Plaza Mortgage Loan includes a reserve for all outstanding obligations. The appraisal’s concluded “As Is” value as of April 19, 2025 for the Poinciana Lakes Plaza Property is $65,200,000 which results in a Cut-off Date LTV Ratio and Maturity Date LTV Ratio for the Poinciana Lakes Plaza Mortgage Loan of 73.9% and 73.9%, respectively.

 

With respect to Loan No. 12, Residence Inn Chesapeake & Springhill Suites Norfolk, the Current LTV and Maturity LTV are based on the prospective market value upon completion of renovation, which assumes that the related borrowers complete the current PIPs by April 30, 2026. The Current LTV and Maturity LTV using the as-is appraised value of $26,500,000 for the Residence Inn Chesapeake property and $11,500,000 for the Springhill Suites Norfolk property are 68.4% and 68.4%, respectively.

 

With respect to Loan No. 23, 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 Properties as a whole if sold in their entirety to a single buyer. Based on the aggregate “as-is” appraised values of the individual 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%.

 

With respect to Loan No. 20, Courtyard Fayetteville, the appraisal concluded to an “As Complete” value for the Courtyard Fayetteville Property of $24,000,000 as of June 1, 2026, which assumes that there are $2,521,419 in upfront PIP reserves held in escrow. The appraisal concluded to an “As Is” appraised value of $19,000,000 as of June 9, 2025, resulting in a Cut-off Date LTV and Maturity Date LTV of 75.0% and 73.0%, respectively.

   
(6)

For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Cut-off Date Balance ($) and Maturity / ARD Balance ($) are allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation.

● Loan No. 3, Mendlowits NYC Collection

● Loan No. 6, Shaner Philadelphia Airport Portfolio

● Loan No. 7, Hunter Michigan & Indiana Portfolio

● Loan No. 12, Residence Inn Chesapeake & Springhill Suites Norfolk

● Loan No. 14, Blue Sky Portfolio – Pool B

● Loan No. 16, Sunbeam & Bowden Portfolio

  ● Loan No. 23, ILPT 2025 Portfolio

 

 A-1-34 

 

  ● Loan No. 30, Blue Sky MN & WI Portfolio
   
(7)

The Original Balance ($), Cut-off Date Balance ($) and Maturity/ARD Balance ($) represent only the mortgage loan included in the issuing entity. The Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NOI Debt Yield (%), Underwritten NCF Debt Yield (%) and Loan Per Unit ($) are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loans in the aggregate but exclude any subordinate companion loan(s). For more information regarding the mortgage loans secured by the mortgaged properties identified under the column heading in this Annex A-1, see the chart titled “Whole Loan Control Notes and Non-Control Notes” in “Description of the Mortgage Pool—The Whole Loans” in the preliminary prospectus.

● Loan No. 1, Dunbar Apartments

● Loan No. 2, Vertex HQ

● Loan No. 5, Springfield Town Center

● Loan No. 9, Poinciana Lakes Plaza

● Loan No. 10, Shaw Park Plaza

● Loan No. 13, The Roosevelt New Orleans

● Loan No. 23, ILPT 2025 Portfolio

● Loan No. 24, 500 Delaware

● Loan No. 25, 1000 Portside Drive

   
(8) The Administrative Fee Rate % includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Certificate Administrator/Trustee Fee Rate, the Asset Representations Reviewer Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan.
   
(9) For the mortgage loans with an interest-only period that accrues interest on an Actual/360 basis, the Monthly Debt Service (IO) ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 365/360.
   
(10)

With respect to Loan No. 13, The Roosevelt New Orleans, a Grace Period – Late Fee (Days) of four days is permitted once during any 12-month period and no more than four times during the term of the mortgage loan.

 

With respect to Loan No. 15, Park at Sugar Creek, a Grace Period – Default (Days) of five days is permitted provided that such Grace Period – Default (Days) does not apply to the amount due on the maturity date.

 

With respect to Loan No. 26, Oak Ridge Apartments, a Grace Period – Default (Days) of five days is permitted provided that such Grace Period – Default (Days) does not apply to the amount due on the maturity date.

   
(11)  Intentionally left blank.
   
(12)

The “L” component of the prepayment provision represents lockout payments.

 

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

 

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

 

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

 

Certain mortgage loans permit the release of a portion of a mortgaged property (or an individual mortgaged property, in connection with a portfolio mortgage loan) under various circumstances, as described in the preliminary prospectus. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Releases; Partial Releases” in the preliminary prospectus.

 

With respect to Loan No. 2, Vertex HQ, defeasance of the Vertex HQ Whole Loan is permitted at the earliest to occur of (i) two years from the closing date of the securitization that includes the last pari passu note to be securitized or (ii) August 6, 2028. The assumed defeasance lockout period of 24 payments is based on the anticipated closing date of the BBCMS 2025-5C37 securitization trust in September 2025. The actual defeasance lockout period may be longer.

 

With respect to Loan No. 5, Springfield Town Center, the lockout period will be at least 26 payment dates beginning with and including the first payment date on August 6, 2025. Defeasance of the Springfield Town Center Whole Loan in full is permitted any time after the earlier to occur of (i) July 6, 2028 and (ii) the date that

 

 A-1-35 

 

is two years from the closing date of the securitization that includes the last pari passu note to be securitized (the “Lockout Release Date”). In addition, on any business day from and after the Lockout Release Date, voluntary prepayment of the Springfield Town Center Whole Loan is permitted in whole (but not in part), together with, if such voluntary prepayment occurs prior to the monthly payment date that occurs in January 2030, a prepayment fee equal to the greater of (x) 1.00% of the principal amount of the Springfield Town Center Whole Loan being prepaid and (y) a yield maintenance premium. The assumed lockout period of 26 payments is based on the expected BBCMS 2025-5C37 securitization closing date in September 2025. The actual lockout period may be longer.

 

With respect to Loan No. 13, The Roosevelt New Orleans, the defeasance lockout period will be at least 26 months beginning with and including the first payment date on August 6, 2025. Defeasance of The Roosevelt New Orleans Whole Loan is permitted after the date that is the earlier of (i) two years from the closing date of the securitization that includes the last pari passu note to be securitized and (ii) June 30, 2028. The assumed defeasance lockout period of 26 payments is based on the anticipated closing date of the BBCMS 2025-5C37 securitization in September 2025. The actual defeasance lockout period may be longer.

   
 

With respect to Loan No. 24, 500 Delaware, defeasance of the 500 Delaware Whole Loan in full is permitted at any time after April 7, 2025, which is the second anniversary of the startup date of the REMIC formed in connection with the REMIC declaration made on April 7, 2023 as described under “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance; Collateral Substitution” in the preliminary prospectus.

 

With respect to Loan No. 25, 1000 Portside Drive, defeasance of the 1000 Portside Drive Whole Loan is permitted at the earliest to occur of (i) two years from the closing date of the securitization that includes the last pari passu note to be securitized or (ii) August 21, 2029. The assumed defeasance lockout period of 24 payments is based on the anticipated closing date of the BBCMS 2025-5C37 securitization trust in September 2025. The actual defeasance lockout period may be longer.

   
(13)

Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool—Additional Indebtedness—Mezzanine Indebtedness,” “—Preferred Equity” and “Certain Legal Aspects of the Mortgage Loans” in the preliminary prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future.

 

With respect to Loan No. 2, Vertex HQ, the Vertex HQ Junior Notes have an outstanding principal balance as of the Cut-off Date of $441,200,000, weighted average interest rate associated with the Vertex HQ Junior Notes is 6.43191708975521% per annum. For additional information, see “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced A/B Whole Loans—The Vertex HQ A/B Whole Loan” in the prospectus.

 

With respect to Loan No. 2, Vertex HQ, after the earlier of 120 days from the origination date or the securitization of the Vertex HQ Whole Loan, the borrower will have a one-time right without the consent of the lenders to obtain one or more mezzanine loans, subject to certain conditions, including (a) no event of default under the Vertex HQ Whole Loan is then continuing, (b) the principal amount of the mezzanine loan(s) do not exceed an amount that would result in (i) an aggregate loan-to-value ratio for the total debt being greater than 60.8% or (ii) the debt yield for the total debt being less than 8.3%, and (c) the lender under such mezzanine loan(s) must satisfy certain eligibility requirements (as described in the Vertex HQ Whole Loan documents). Otherwise, the borrower may not incur additional debt, whether unsecured or secured, provided, that the foregoing restrictions will specifically exclude (x) any permitted encumbrances and taxes and other charges that are being contested in good faith and (y) trade payables and lease agreements for equipment used at the Vertex HQ Property and other similar arrangements, which may not exceed, at any one time, 5% of the original amount of the Vertex HQ Whole Loan.

 

With respect to Loan No. 6, Shaner Philadelphia Airport Portfolio, Barclays Capital Real Estate Inc. originated a mezzanine loan (the “Shaner Philadelphia Airport Portfolio Mezzanine Loan”) in the amount of $10,000,000, secured by the direct equity ownership in the borrower of the Shaner Philadelphia Airport Portfolio Mortgage Loan. The Shaner Philadelphia Airport Portfolio Mezzanine Loan accrues interest at the rate of 13.00000% per annum and requires interest only payments. The Shaner Philadelphia Airport Portfolio Mezzanine Loan is co-terminus and subject to an intercreditor agreement with the Shaner Philadelphia Airport Portfolio Mortgage Loan.

   
 A-1-36 

 

With respect to Loan No. 20, Courtyard Fayetteville, PCF IV LO Fayetteville, LLC, which is an affiliate of Peachtree Group, originated a mezzanine loan (the “Courtyard Fayetteville Mezzanine Loan”) in the amount of $3,000,000, secured by the direct equity ownership in the borrower of the Courtyard Fayetteville Mortgage Loan. The Courtyard Fayetteville Mezzanine Loan accrues interest at the rate of 16.50000% per annum and requires interest only payments. The Courtyard Fayetteville Mezzanine Loan is co-terminus and subject to an intercreditor agreement with the Courtyard Fayetteville Mortgage Loan.

 

With respect to Loan No. 21, Hampton Inn & Suites El Paso Airport, Barclays Capital Real Estate Inc. originated a mezzanine loan (the “Hampton Inn & Suites El Paso Airport Mezzanine Loan”) in the amount of $2,000,000, secured by the direct equity ownership in the borrower of the Hampton Inn & Suites El Paso Airport Mortgage Loan. The Hampton Inn & Suites El Paso Airport Mezzanine Loan accrues interest at the rate of 13.25000% per annum and requires interest only payments. The Hampton Inn & Suites El Paso Airport Mezzanine Loan is co-terminus and subject to an intercreditor agreement with the Hampton Inn & Suites El Paso Airport Mortgage Loan.

 

With respect to Loan No. 23, ILPT 2025 Portfolio, the ILPT 2025 Portfolio Mortgage Loan is part of the ILPT 2025 Portfolio Whole Loan, which is comprised of 38 pari passu senior promissory notes with an aggregate balance of $747,200,000 and 12 junior promissory notes, with an aggregate original principal balance and Cut-off Date Balance of $412,800,000. The Interest Rate represents the weighted average interest rate of the ILPT 2025 Portfolio Senior Loan. The junior notes bear interest at the weighted average interest rate of 8.2510509729845% per annum. The weighted average interest rate of the ILPT 2025 Portfolio Whole Loan is 6.39895724160776% per annum. See the definition of “Weighted Average Interest Rate” set forth under “Description of the Mortgage Pool—Certain Calculations and Definitions” in the preliminary prospectus.

   
(14) The Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Whole Loan Underwritten NCF DSCR (x) and Total Debt Underwritten NCF DSCR (x) for all partial interest-only mortgage loans were calculated based on the first 12 principal and interest payments after the Origination Date during the term of the mortgage loan.
   
(15)

In certain cases, Underwritten TI / LC ($) is inclusive of certain credits for upfront reserves taken at closing.

 

With respect to Loan No. 19, Decatur Crossing III, a credit for the $750,000 upfront tenant improvement and leasing commissions escrow was underwritten on the mortgage loan. The $750,000 initial deposit was placed into a reserve and disbursements can be made for tenant improvements and leasing commissions.

   
(16)

With respect to some mortgage loans, historical financial information may not be available as a result of acquisition financing and/or recent construction.

 

With respect to Loan No. 1, Dunbar Apartments, historical information prior to 2024 is not available because the mortgaged property was renovated in 2024.

 

With respect to Loan No. 9, Poinciana Lakes Plaza, no historical financial information is available as the Poinciana Lakes Plaza Property was completed in June 2024.

 

With respect to Loan No. 14, Blue Sky Portfolio - Pool B, Fourth Most Recent cash flows are not available as the mortgaged properties were acquired in 2025.

 

With respect to Loan No. 16, Sunbeam & Bowden Portfolio, historical information prior to 2024 is not available because the mortgaged properties were renovated in 2024.

 

With respect to Loan No. 25, 1000 Portside Drive, historical financial information prior to the most recent period is not shown as the mortgaged property was built in 2024.

 

With respect to Loan No. 27, Lubbock Heights, historical financial information prior to the most recent period is not shown as the mortgaged property was acquired in 2022 and subsequently renovated in 2024.

 

With respect to Loan No. 28, Blue Sky Hot Springs, Fourth Most Recent cash flows are not available as the mortgaged property was acquired in 2025.

 

With respect to Loan No. 30, Blue Sky MN & WI Portfolio, Fourth Most Recent cash flows are not available as the mortgaged properties were acquired in 2025.

   
 A-1-37 

 

(17)

With respect to Loan No. 8, Home Depot Jamaica, a portion of the mortgaged property is subject to three ground leases between Lite Realty Co., Inc., Kimaqu Corporation and Melvin Zuckerman, Robin Mathes and Kenneth Zuckerman (“Zuckerman”), as ground lessors and 168th Street Jamaica LLC, as ground lessee. The ground leases commenced on September 1, 2005, have an expiration date of November 30, 2029 and have four, five-year extension options and one, four-year extension option remaining with a fully extended expiration on November 30, 2053. The Lite Realty Co., Inc. ground lease has an annual rent of $432,487.80 and is subject to a 12.5% rent increase during each extension option. The Kimaqu Corporation ground lease has an annual rent of $180,434.35 and is subject to rent increases between 8.4% - 8.85% during each extension option. The Zuckerman ground lease has an annual rent of $73,205 and is subject to a 10.0% rent increase during each extension option.

 

With respect to Loan No. 13, The Roosevelt New Orleans, a portion of the mortgaged property is subject to a ground lease between FCH Holdings LLC, as ground lessor and an affiliate of the borrower, and Belmont Delaware, L.L.C., as ground lessee. The ground lease commenced on May 29, 1950 and has an expiration date of September 30, 2049. Belmont Delaware, L.L.C. also acts as a sublessor and subleases a portion of interest in the land to First Class Hotels, LLC, the borrower and sublessor. The sublease is broken up into two separate subleases where the first sublease is for the ballroom space and First Class Hotels, LLC pays Belmont Delaware, L.L.C. an annual rent of $124,353. The ballroom space is subject to rent increases every three years beginning on January 1, 2016 (each an “Adjustment Date”), in which the base rent will be increased (but not decreased) by a percentage equal to the aggregate percentage increase in the consumer price index over the three-year period immediately preceding an Adjustment Date. The ballroom space expires on December 31, 2028 and has one, 10-year extension option and one, 10.75-year extension option remaining with a fully extended expiration on September 30, 2049. The second sublease is for the spa space for an annual rent of $197,702.04 and expires on September 30, 2049. There is no annual rent increases associated with the spa space lease.

 

With respect to Loan No. 23, ILPT 2025 Portfolio, the Mortgaged Property known as the 435 SE 70th Street property is ground leased by the related borrower (the “Topeka Ground Lease”). The initial term of the Topeka Ground Lease commenced on October 1, 2005 and initially expired on September 30, 2022. The ground lessee previously exercised its right to extend the term of the Topeka Ground Lease through September 30, 2027, and such extended term may be further extended for an additional eight, five-year options and thereafter for one, one year option. The current base rent payable under the Topeka Ground Lease is $30,205 per annum and will be in effect until September 30, 2027 and is subject to escalations for subsequent renewal terms.

 

With respect to Loan No. 5, Springfield Town Center, part of the collateral represents the borrower’s leasehold interest in a 4.367-acre surface parking area, which sits between the future hotel parcel and the office building on the corner of Loisdale Road and Franconia Road. The ground lease’s initial expiration is October 22, 2030, with two, 20-year automatic renewal options resulting in a fully-extended maturity date of October 22, 2070. Additionally, the borrower sponsor has a right of first offer to purchase the parcel that is subject to the ground lease. The actual ground rent is $784,000 per annum from January 2017 - December 2026, and there is a fair market value reset in January 2027, and every 10 years thereafter. The ground rent last reset in January 2017. The fair market value reset will be calculated by 8% of the appraised value of the ground lease area. The lender is currently underwriting to the average of the ground rent payable over the next five years, which incorporates the borrower sponsor’s budgeted increase in 2027.

   
(18)

Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related mortgage loan documents.

 

With respect to Loan No. 15, Park at Sugar Creek, at origination, the borrowers deposited approximately $523,037 into an unfunded obligations reserve, which is comprised of approximately $427,429 for unpaid TI/LC costs and approximately $95,608 for unpaid gap/free rent.

   
(19)

Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being triggered in the respective mortgage loan documents.

 

With respect to Loan No. 1, Dunbar Apartments Property, on each monthly payment date commencing on September 6, 2025, through and including December 6, 2025, the borrower is required to deposit $13,828 for replacement reserves. On each monthly payment date commencing on January 6, 2026, through and

 A-1-38 

 

including December 6, 2026, the borrower is required to deposit approximately $14,243. On each monthly payment date commencing on January 6, 2027, through and including December 6, 2027, the borrower is required to deposit approximately $14,670. On each monthly payment date commencing on January 6, 2028, through and including December 6, 2028, the borrower is required to deposit approximately $15,110. On each monthly payment date commencing on January 6, 2029, through and including December 6, 2029, the borrower is required to deposit approximately $15,563. On each monthly payment date commencing on January 6, 2030, and for the remainder of the Dunbar Apartments Mortgage loan term, the borrower is required to deposit approximately $16,030.

 

With respect to Loan No. 2, Vertex HQ, at origination, the borrowers deposited approximately

$233,384,024.64 into an unfunded obligations reserve, which is comprised of approximately $173,530,598 for unpaid TI/LC costs and approximately $58,450,518 for unpaid gap/free rent and $1,402,908 for a parking garage credit.

 

With respect to Loan No. 4, The Daxton Hotel, the borrower is required to deposit into an FF&E reserve, on a monthly basis, an amount equal to the greater of (i) 1/12th of 4% of the greater of (x) the annual gross revenues for the hotel-related operations at The Daxton Hotel Property for the immediately preceding calendar year as reasonably determined by the lender and (y) the projected annual gross revenues for the hotel-related operations at The Daxton Hotel Property for the calendar year in which such monthly deposit occurs as set forth in the approved annual budget (initially estimated to be approximately $78,980), and (ii) the amount of the deposit (if any) then required by the franchisor on account of FF&E under the franchise agreement.

   
 

With respect to Loan No. 4, The Daxton Hotel, the borrower is required to deposit into a seasonality reserve, on a monthly basis April through December (inclusive), an amount equal to the Seasonality Reserve Monthly Deposit (as defined below) unless the amount on deposit in the reserve account is equal to or exceeds $500,000. Provided that no event of default has occurred and is continuing on any monthly payment date occurring in January, February and/or March, if an Operating Shortfall (as defined below) exists, the lender is required to, upon receipt of the borrower’s request together with any supporting backup documentation as may be required, disburse a portion of the seasonality reserve funds in an amount equal to such Operating Shortfall. “Seasonality Reserve Monthly Deposit” means (i) with respect to the monthly payment date occurring in September through December (inclusive) in 2025, $125,000; and (ii) with respect to any applicable monthly payment dates occurring in each calendar year commencing with the calendar year of 2026, an amount equal to the quotient obtained on the monthly payment date occurring in January of each calendar year (the “Seasonality Reserve Calculation Date”) by dividing (A) the positive difference, if any, between (x) the greater of (1) the sum of the Negative Monthly Amounts (as defined below) for the monthly payment dates occurring in the months of January, February and March immediately preceding such Seasonality Reserve Calculation Date and (2) the sum of the Negative Monthly Amounts projected for the monthly payment dates occurring in the months of January, February and March immediately following such Seasonality Reserve Calculation Date, pursuant to the approved annual budget, and (y) the amount of seasonality reserve funds, if any, that are on deposit in the seasonality reserve account on such Seasonality Reserve Calculation Date, by (B) three (3). “Operating Shortfall” means as of any applicable monthly payment date: (i) in the event a cash management trigger period does not exist, (a) the amount by which operating expenses (as evidenced by supporting documentation submitted by borrower to lender) incurred for the calendar month immediately preceding such monthly payment date (and paid or required to be paid during such calendar month) and debt service, deposits to the tax account, insurance account, and the FF&E reserve account required on such monthly payment date pursuant to the terms of The Daxton Hotel Mortgage Loan documents (the “Monthly Required Payments”), exceeds (b) operating income and other gross revenues received for the mortgaged property for the calendar month immediately preceding such monthly payment date (as evidenced by supporting documentation submitted by borrower to lender); and (ii) in the event a cash management trigger period does exist, the amount by which the sum in the cash management account is insufficient to make all the deposits required under the loan documents for the Monthly Required Payments and certain other amounts. “Negative Monthly Amounts” means with respect to any monthly payment date, (a) the amount by which operating expenses (as evidenced by supporting documentation submitted by borrower to lender or as projected pursuant to the approved annual budget, as applicable) incurred (or projected to be incurred, as applicable) for the calendar month immediately preceding such monthly payment date (and paid or required to be paid during such calendar month or projected to be payable during such calendar month, as applicable) and debt service, deposits to the tax account, insurance account, and the FF&E reserve account required on such monthly payment date pursuant to the terms of the loan documents, exceeds (b) operating income and other gross revenues received from the mortgaged property (or projected to be received, as applicable) for the calendar month immediately preceding such monthly payment date (as evidenced by 

 A-1-39 

 

 

supporting documentation submitted by borrower to lender or as projected pursuant to the approved annual budget, as applicable).

 

With respect to Loan No. 6, Shaner Philadelphia Airport Portfolio, on each monthly payment date, the borrower will be required to deposit into the FF&E reserve, an amount equal to 1/12th of the greater of: (i) 4% of the projected annual gross income from operations of the mortgaged property as set forth in the mortgage loan documents and (ii) the amount required by the franchisor pursuant to the franchise agreement (as the case may be (the “FF&E Reserve Monthly Deposit”) for FF&E expenditures. The initial FF&E Reserve Monthly Deposit is an amount equal to $42,407.72.

 

With respect to Loan No. 6, Shaner Philadelphia Airport Portfolio, the borrower is required to deposit into the PIP reserve (i) at origination, an amount equal to $1,500,000 which will be allocated to PIP costs incurred at the Residence Inn Philadelphia Airport mortgaged property and (ii) on each monthly payment date commencing on the payment date (x) occurring in January 2027 through and including the payment date occurring in January 2029, the sum of $25,000 and (y) from and after the payment date occurring in February 2029, the sum of $48,447 which will be allocated to PIP costs incurred at the Springhill Suites Philadelphia Airport mortgage property.

 

With respect to Loan No. 7, Hunter Michigan & Indiana Portfolio, on each monthly payment date during a lease sweep deposit period, the borrower will be required to deposit into the lease sweep reserve an amount equal to $60,000.

   
 

With respect to Loan No. 8, Home Depot Jamaica, on each monthly payment date during a replacement reserve trigger event, the borrower will be required to deposit into the replacement reserve an amount equal to $1,315.

 

With respect to Loan No. 8, Home Depot Jamaica, on each monthly payment date during a rollover reserve trigger event, the borrower will be required to deposit into the rollover reserve an amount equal to $4,383.17.

 

With respect to Loan No. 10, Shaw Park Plaza, the borrower is not required to commence making replacement reserve monthly deposits of $7,875 until June 5, 2027, provided that no event of default is continuing.

 

With respect to Loan No. 10, Shaw Park Plaza, the borrower is not required to commence making TI/LC reserve monthly deposits of $34,741 until June 5, 2027, provided that no event of default is continuing.

 

With respect to Loan No. 11, 16542 & 16550 Ventura Blvd, the borrower is required to deposit into a tenant improvement and leasing commission reserve, on a monthly basis, approximately $8,337 per month; provided that the borrower's obligation to make such monthly deposits will be suspended as to any monthly payment date on which the amount then on deposit in the leasing reserve is greater than or equal to $400,000.

 

With respect to Loan No. 12, Residence Inn Chesapeake & Springhill Suites Norfolk, on the date on which any new PIP is imposed by Marriott International Inc. pursuant to the franchise agreement, the related borrowers are required to deposit an amount equal to 110% of the sum required to pay for such new PIP.

 

With respect to Loan No. 12, Residence Inn Chesapeake & Springhill Suites Norfolk, in the calendar months of May, June, July, and August, the borrowers are required to deposit into the seasonality reserve an amount equal to $55,000.

 

With respect to Loan No. 13, The Roosevelt New Orleans, on each monthly payment date during an escrow sweep period, the borrower will be required to deposit, (i) while the management agreement remains in full force and effect, an amount required under the management agreement and (ii) following an escrow sweep trigger period, an amount equal to 1/12th of 5% of gross income from operations for the mortgaged property for the prior calendar year (the “The Roosevelt New Orleans FF&E Reserve Monthly Deposit”). In the event the lender increases the amount of The Roosevelt New Orleans FF&E Reserve Monthly Deposit in accordance with the mortgage loan documents, the borrower will have the option, in lieu of increasing The Roosevelt New Orleans FF&E Reserve Monthly Deposit, to make a one-time deposit in an amount equal to the aggregate amount of such increase, as reasonably determined by the lender.

   
 A-1-40 

 

 

With respect to Loan No. 13, The Roosevelt New Orleans, during an escrow sweep period, the borrower will be required to deposit into the PIP reserve either (i) The Roosevelt New Orleans PIP Deposit (as defined below) or (ii) The Roosevelt New Orleans PIP Monthly Deposit (as defined below).

 

“The Roosevelt New Orleans PIP Deposit” means a deposit from the borrower with the lender in the form of cash and/or a letter of credit in an aggregate amount not less than the total PIP expenses in connection with any PIP (as set forth in the borrower’s good faith budget for the finalized PIP as reasonably approved by the lender, or deemed approved by the lender subject to the PIP deemed approval process), less any portion of the FF&E reserve amount then remaining on deposit in the FF&E reserve account.

 

“The Roosevelt New Orleans PIP Monthly Deposit” means the sums required of the borrower to complete the PIP work, payable on each payment date in monthly installments reasonably estimated by the lender to provide for adequate funds to complete the PIP work within the timeframes required by the PIP (as set forth in the borrower’s good faith budget for the finalized PIP as reasonably approved by the lender, or deemed approved by the lender subject to the PIP deemed approval process), less any portion of the FF&E reserve amount then remaining on deposit in the FF&E reserve account.

 

With respect to the Loan No. 15, Park at Sugar Creek, the borrowers are not required to make monthly deposits into the tax and insurance subaccount for insurance premiums associated with any insurance coverage carried under a blanket insurance policy pursuant to the Park at Sugar Creek mortgage loan documents for so long as (i) no event of default has occurred and is continuing and (ii) the borrowers provide the lender with timely evidence of payment of all such insurance premiums.

 

With respect to Loan No. 15, Park at Sugar Creek, at origination, the borrowers deposited $250,000 into the rollover reserve subaccount. Commencing with the payment date that occurs in October 2025, and continuing on each payment date until the balance on deposit in the rollover reserve subaccount is at least equal to $550,000, the borrowers will be required to deposit an amount equal to $25,000 into the rollover reserve subaccount. On each payment during which the rollover reserve subaccount is less than $200,000 (the “Rollover Reserve Cap”), the borrowers will be required to deposit an amount equal to 1/12th of the product obtained by multiplying $0.75 by the aggregate rentable square feet of space at the mortgaged property (approximately $8,760 per month). If the balance of the rollover reserve subaccount reaches $550,000, the borrowers’ obligation to make monthly deposits into the rollover reserve subaccount will be suspended for so long as the balance of funds on deposit in the rollover reserve subaccount is equal or greater than the Rollover Reserve Cap. To the extent a monthly deposit would cause the balance of funds on deposit in the rollover reserve subaccount to exceed the Rollover Reserve Cap, such monthly deposit will be decreased by an amount equal to such excess. From and after the re-commencement of the borrowers’ obligation to make monthly deposits into the rollover reserve subaccount (subject to the Rollover Cap), so long as the balance of funds on deposit in the rollover reserve subaccount is equal to or greater than the Rollover Reserve Cap, the borrowers will not be required to make such deposits; provided, however, the borrowers will be required to resume making monthly deposits into the rollover reserve subaccount to the extent that any release of funds in the rollover reserve subaccount causes the balance of funds on deposit in the rollover reserve subaccount to fall below the Rollover Reserve Cap.

 

With respect to Loan No. 16, Sunbeam & Bowden Portfolio, on each monthly payment date in which the amount then maintained in the leasing reserve subaccount is less than $150,000, the borrower is required to deposit an amount equal to $5,187 per month. Provided no event of default has occurred and is continuing, the borrower’s obligation to make deposits into the leasing reserve subaccount will be suspended for so long as the balance in the leasing reserve subaccount is equal to or greater than $250,000, and will recommence at any time the balance in the leasing reserve account is less than $150,000 until the balance is equal to or greater than $250,000.

   
 

With respect to Loan No. 17, Suburban Square, on each monthly payment date occurring during the continuance of a lease sweep period, the borrower is required to deposit all available cash for qualified leasing expenses with respect to lease sweep space demised pursuant to a qualified lease that would be incurred.

 

With respect to Loan No. 18, 16260 Ventura Blvd, the borrower is required to deposit into a tenant improvement and leasing commission reserve, on a monthly basis, approximately $5,197 per month; provided that the borrower's obligation to make such monthly deposits will be suspended as to any monthly payment date on which the amount then on deposit in the leasing reserve is greater than or equal to $250,000.

 A-1-41 

 

 

With respect to Loan No. 21, Hampton Inn & Suites El Paso Airport, on each monthly payment date, the borrower will be required to deposit into the FF&E reserve, an amount equal to 1/12th of the greater of: (i) 4% of the projected annual gross income from operations of the mortgaged property as set forth in the mortgage loan documents and (ii) the amount required by the franchisor pursuant to the franchise agreement (as the case may be (the “FF&E Reserve Monthly Deposit”) for FF&E expenditures. The initial FF&E Reserve Monthly Deposit is an amount equal to $18,456.

 

With respect to Loan No. 21, Hampton Inn & Suites El Paso Airport, in connection with any subsequent PIP that may be required under the franchise agreement, within 30 days of receipt of notice from franchisor requiring any PIP, the borrower will be required to deposit with the lender the costs of such PIP into the PIP reserve.

 

With respect to Loan No. 22, Hannaford Plaza, on each monthly payment date during a material tenant trigger event period, the borrower is required to deposit all material tenant trigger event excess cash for tenant allowances, tenant improvements and leasing commissions that may be incurred or required to be reimbursed by the borrower in connection with leasing material tenant space pursuant to qualified leases.

 

With respect to Loan No. 29, Hampton Inn Scottsburg, a monthly escrow for FF&E and capital expenditures equal to 1/12th of the greater of (i) 3.0% of total revenues for years 1 and 2 or 4.0% of total revenues thereafter and (ii) the aggregate amount required to be reserved under any franchise agreement will be required.

 

With respect to Loan No. 29, Hampton Inn Scottsburg, upon the occurrence of a franchise trigger event, the excess cash will be deposited into the property improvement plan reserve account.

 

With respect to Loan No. 29, Hampton Inn Scottsburg, for August, September and October 2025, the borrower is required to deposit $30,000 into the seasonality reserve. After October 2025 and until December 2026, for June, July, August, September, October and November, the borrower is required to deposit $48,000 into the seasonality reserve. The funds from this reserve will be disbursed in December, January, February, March, April and May in 2026 for any shortfalls. After December 2026, the lender may reassess the amount of the monthly seasonality deposit, the seasonality funds deposit months and the seasonality funds disbursement months, to reflect the then current seasonal periods upon 30 days’ notice to the borrower.

   
(20)

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

 

With respect to Loan No. 15, Park at Sugar Creek, the capital expenditures reserve is subject to a cap of approximately $100,000.

   
(21)

In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date and may not include smaller spaces with different expiration dates.

 

With respect to Loan No. 10, Shaw Park Plaza, the Second Largest Tenant, Moneta Group, LLC, occupies two spaces at the mortgaged property pursuant to leases with different expiration dates: suite SPP001 1000, expiring November 30, 2034, and suite SPP001 500, expiring December 31, 2027.

 

With respect to Loan No. 19, Decatur Crossing III, Synova Partners, LLC has 7,842 square feet of space expiring on August 31, 2028, with an additional 17,717 square feet of space expiring on December 31, 2030.

   
(22) With respect to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any mortgaged property.
   
(23)

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

 

With respect to Loan No. 24, 500 Delaware, (i) the Fourth Largest Tenant, United States Postal Service, has the right to terminate its lease in whole or in part at any time effective after the tenth full year of occupancy upon 90 days’ prior written notice to the landlord; and (ii) the Fifth Largest Tenant, General Services

 A-1-42 

 

Administration, has the right to terminate its lease in whole or in part at any time effective after the tenth full year of occupancy upon 90 days’ prior written notice to the landlord.

   
(24) With respect to Loan No. 2, Vertex HQ, full recourse is capped at the greater of 10% of the outstanding loan amount or $100,000,000.
   
(25) Each letter identifies a group of related borrowers.
   
(26)

The classification of the lockbox types is described in the preliminary prospectus. See “Description of the Mortgage Pool—Certain Calculations and Definitions” and “—Definitions” in the preliminary prospectus for further details.

 

With respect to Loan No. 1, Dunbar Apartments, the Dunbar Apartments Mortgage Loan is structured with a soft lockbox (for residential tenants) and hard lockbox (for non-residential tenants) and springing cash management. At origination, the borrower delivered a tenant direction letter to each commercial tenant doing business at the Dunbar Apartments Property to remit all payments directly to the lockbox bank. If the borrower or property manager receives any commercial rents, the borrower or property manager is required to deposit such amounts into the lockbox account within two business days of receipt. Funds deposited into the lockbox account will be swept on a daily basis into the borrower's operating account until a cash management period (as defined in the Mortgage Loan documents) has commenced, in which event funds will be swept on a daily basis into a lender-controlled lockbox account and applied in accordance with the Dunbar Apartments Mortgage Loan documents.

 

With respect to Loan No. 13, The Roosevelt New Orleans, the mortgage loan is structured such that the lockbox is soft so long as an escrow sweep period does not exist. Upon the occurrence of an escrow sweep triggering event, the borrower will be required to, or cause the property manager to, deliver credit card direction letters to all credit card companies to deliver all rents directly to the lockbox account. An escrow sweep triggering event will occur on the date on which the management agreement has been terminated or expires, unless a management cure has been effectuated simultaneously therewith.

 

With respect to Loan No. 14, Blue Sky Portfolio - Pool B, the borrower has a one-time option at its sole cost and expense, upon the expiration of the first trigger period in accordance with the mortgage loan documents, to request the lockbox to be deactivated and/or closed; provided, however, that, upon the next occurrence of any trigger period, the provisions under the mortgage loan documents will be reinstated and in full force and effect with respect such next occurrence of a trigger period as if same were the “first occurrence of a trigger period” hereunder.

 

With respect to Loan No. 15, Park at Sugar Creek, pursuant to the mortgage loan documents, which are structured with a springing lockbox, the borrowers may suspend their obligation to cause all rents to be deposited into a clearing account during a debt service coverage ratio cash management period (provided no other cash management period is continuing) if and for so long as the borrowers have deposited (and maintain on deposit) with the lender either (i) cash in the amount of the difference between (A) the annual net operating income that would be required to achieve a debt service coverage ratio of 1.25x, minus (B) the then-existing annual net operating income, as reasonably determined by the lender (the “NOI Shortfall”), which cash amount will be transferred to the cash collateral subaccount or (ii) a letter of credit in the amount of the NOI Shortfall.

 

With respect to Loan No. 28, Blue Sky Hot Springs, the borrower has a one-time option at its sole cost and expense, upon the expiration of the first trigger period in accordance with the mortgage loan documents, to request the lockbox to be deactivated and/or closed; provided, however, that, upon the next occurrence of any trigger period, the provisions under the mortgage loan documents will be reinstated and in full force and effect with respect such next occurrence of a trigger period as if same were the “first occurrence of a trigger period” hereunder.

 

With respect to Loan No. 30, Blue Sky MN & WI Portfolio, the borrower has a one-time option at its sole cost and expense, upon the expiration of the first trigger period in accordance with the mortgage loan documents, to request the lockbox to be deactivated and/or closed; provided, however, that, upon the next occurrence of any trigger period, the provisions under the mortgage loan documents will be reinstated and in full force and effect with respect such next occurrence of a trigger period as if same were the “first occurrence of a trigger period” hereunder.

   
 A-1-43 

 

(27)

With respect to Loan No. 6, Shaner Philadelphia Airport Portfolio – Residence Inn Philadelphia Airport, the mortgaged property benefits from a 10-year tax abatement in which ownership does not need to pay taxes against the assessed improvement value of the mortgaged property. This abatement began in March 2016 when the mortgaged property opened and is anticipated to expire in 2026; as such, the mortgaged property will be subject to the full tax burden in 2026 and thereafter.

 

With respect to Loan No. 23, ILPT 2025 Portfolio, the Mortgaged Property known as the 3502 Enterprise Avenue property, certain improvements (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 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.

 

With respect to Loan No. 23, ILPT 2025 Portfolio, the Mortgaged Property known as the 996 Paragon Way property, the Largest Tenant at the Property, Exel Inc., has a Fee Agreement with York County, South Carolina, dated as of June 2, 2013 (the “996 FILOT Agreement”), which, subject to the terms and conditions thereof, allows tenant to make certain payments in lieu of tax payments which would otherwise be due and owing by such tenant, which payments are calculated based on millage rate, depreciation schedules and the fair value of the Property as more particularly described in such agreement. The related borrower is not a party to the 996 FILOT Agreement, which is directly between York County, South Carolina and Exel Inc., as tenant under a lease at the Property.

 

With respect to Loan No. 23, ILPT 2025 Portfolio, the Mortgaged Property known as the 11224 Will Walker Road property, Mercedes Benz US International, Inc., the Largest Tenant at the property, has entered into one or more agreements (constituting PILOT documents) with the Tuscaloosa County Industrial Development Authority to reduce its tax liability. The related borrower is not a party to, and has not received an assignment of any interest in, such PILOT documents nor are such PILOT documents pledged to secure the ILPT 2025 Portfolio Whole Loan.

   
(28) With respect to Loan No. 14, Blue Sky Portfolio - Pool B, the mortgaged properties are subject to a master lease dated June 27, 2025 between the borrower, FultonBSH BNCO I, LLC, as lessor, and FultonBSH BNCO Leasing, LLC, as lessee.
   
(29)

With respect to Loan No. 3, Mendlowits NYC Collection – The 2500-2502, 2504-2506 Adam Clayton Powell Jr. Boulevard property is located in a qualified opportunity zone.

 

Loan No. 23, ILPT 2025 Portfolio - 1341 N. Clyde Morris Blvd., 2375 East Newlands Road, 5001 West Delbridge Street, 955 Aeroplaza Drive, 2482 Century Drive, 1095 South 4800 West, 1230 West 171st Street, and 209 South Bud Street.

   
(30)

With respect to Loan No. 12, Residence Inn Chesapeake & Springhill Suites Norfolk, each mortgaged property is subject to a franchise agreement with Marriott International, Inc. with a current expiration date of August 31, 2026, which will be extended to June 30, 2040 upon completion of the related PIP by April 28, 2026. The borrowers failure to complete each PIP and obtain a renewal of the related franchise agreement triggers full recourse for the full outstanding principal balance of the related mortgage loan.

 

With respect to Loan No. 12, Residence Inn Chesapeake & Springhill Suites Norfolk, other sources refer to existing reserves from the prior mortgage loan.

 

With respect to Loan No. 19, Decatur Crossing III, the mortgage loan documents permit the related borrower to substitute the $750,000 deposited in the upfront TI/LC reserve with a letter of credit delivered to the lender.

   
(31) With respect to Loan No. 15, Park at Sugar Creek, the borrowers own the mortgaged property as tenants-in-common.

 

 A-1-44