FILED PURSUANT TO RULE 424(h)
    REGISTRATION FILE NO.: 333-280318-03
     

The information in this preliminary prospectus is not complete and may be changed. This preliminary prospectus is not an offer to sell these securities and is not soliciting an offer to buy these securities in any jurisdiction where the offer or sale is not permitted.

This preliminary prospectus, dated September 23, 2025, may be amended or completed prior to time of sale.

$877,225,000 (Approximate)
BANK5 2025-5YR17
(Central Index Key Number 0002084969)

as Issuing Entity

J.P. Morgan Chase Commercial Mortgage Securities Corp.

(Central Index Key Number 0001013611)
as Depositor

JPMorgan Chase Bank, National Association

(Central Index Key Number 0000835271)

Morgan Stanley Mortgage Capital Holdings LLC
(Central Index Key Number 0001541557)

Wells Fargo Bank, National Association
(Central Index Key Number 0000740906)

Bank of America, National Association

(Central Index Key Number 0001102113)

as Sponsors and Mortgage Loan Sellers
Commercial Mortgage Pass-Through Certificates, Series 2025-5YR17

J.P. Morgan Chase Commercial Mortgage Securities Corp. is offering certain classes of the Commercial Mortgage Pass-Through Certificates, Series 2025-5YR17 consisting of the certificate classes identified in the table below. The certificates being offered by this prospectus (and the non-offered certificates identified under “Summary of Certificates and VRR Interest”) and the VRR Interest represent the beneficial ownership interests in the issuing entity, which will be a New York common law trust named BANK5 2025-5YR17. The assets of the issuing entity will primarily consist of a pool of fixed-rate commercial mortgage loans, which are generally the sole source of payments on the certificates and the VRR Interest. Credit enhancement will be provided solely by certain classes of subordinate certificates that will be subordinate to certain classes of senior certificates as described under “Description of the Certificates—Subordination; Allocation of Realized Losses”. Each class of certificates and the VRR Interest will be entitled to receive monthly distributions of interest and/or principal on the 4th business day following the 11th day of each month (or if the 11th day is not a business day, the next business day), commencing in November 2025. The rated final distribution date for the certificates is the distribution date in November 2058.

Class

Approximate Initial Certificate
Balance or Notional Amount(1)

Approximate Initial
Pass-Through Rate

Pass-Through Rate
Description

Assumed Final
Distribution Date(3)

Class A-1 $ 9,599,000      [_]% (5)   June 2030
Class A-2(6)   (6)(7)          [_]% (5)(6)   (7)
Class A-2-1(6) $ 0 (6)(7) [_]% (6)   (7)
Class A-2-2(6) $ 0 (6)(7) [_]% (6)   (7)
Class A-2-X1(6) $ 0 (6)(7) [_]% (6)   NAP
Class A-2-X2(6) $ 0 (6)(7) [_]% (6)   NAP
Class A-3(6)   (6)(7)          [_]% (5)(6)   (7)
Class A-3-1(6) $ 0 (6)(7) [_]% (6)   (7)
Class A-3-2(6) $ 0 (6)(7) [_]% (6)   (7)
Class A-3-X1(6) $ 0 (6)(7) [_]% (6)   NAP
Class A-3-X2(6) $ 0 (6)(7) [_]% (6)   NAP
Class X-A $ 685,141,000 (8) [_]% Variable(9)   NAP
Class X-B $ 192,084,000 (10) [_]% Variable(11)   NAP
Class A-S(6) $ 106,442,000 (6) [_]% (5)(6)   October 2030
Class A-S-1(6) $ 0 (6) [_]% (6)   October 2030
Class A-S-2(6) $ 0 (6) [_]% (6)   October 2030
Class A-S-X1(6) $ 0 (6) [_]% (6)   NAP
Class A-S-X2(6) $ 0 (6) [_]% (6)   NAP
Class B(6) $ 50,162,000 (6) [_]% (5)(6)   October 2030
Class B-1(6) $ 0 (6) [_]% (6)   October 2030
Class B-2(6) $ 0 (6) [_]% (6)   October 2030
Class B-X1(6) $ 0 (6) [_]% (6)   NAP
Class B-X2(6) $ 0 (6) [_]% (6)   NAP
Class C(6) $ 35,480,000 (6) [_]% (5)(6)   October 2030
Class C-1(6) $ 0 (6) [_]% (6)   October 2030
Class C-2(6) $ 0 (6) [_]% (6)   October 2030
Class C-X1(6) $ 0 (6) [_]% (6)   NAP
Class C-X2(6) $ 0 (6) [_]% (6)   NAP

(Footnotes to this table on pages 3 through 5)

You should carefully consider the summary of risk factors and the risk factors beginning on page 69 and page 71, respectively, of this prospectus.

None of the certificates, the VRR Interest or the mortgage loans are insured or guaranteed by any governmental agency, instrumentality or private issuer or any other person or entity.

The certificates and the VRR Interest will represent interests in the issuing entity only. They will not represent interests in or obligations of the sponsors, depositor, any of their affiliates or any other entity.

The United States Securities and Exchange Commission and state regulators have not approved or disapproved of the offered certificates or passed upon the adequacy or accuracy of this prospectus. Any representation to the contrary is a criminal offense. J.P. Morgan Chase Commercial Mortgage Securities Corp. will not list the offered certificates on any securities exchange or on any automated quotation system of any securities association.

The issuing entity will be relying on an exclusion or exemption from the definition of “investment company” under the Investment Company Act of 1940, as amended, contained in Section 3(c)(5) of the Investment Company Act or Rule 3a-7 under the Investment Company Act, although there may be additional exclusions or exemptions available to the issuing entity. The issuing entity is being structured so as not to constitute a “covered fund” for purposes of the Volcker Rule under the Dodd-Frank Act (both as defined in this prospectus).

The underwriters, J.P. Morgan Securities LLC, Morgan Stanley & Co. LLC, Wells Fargo Securities, LLC, BofA Securities, Inc., Academy Securities, Inc. and Drexel Hamilton, LLC will purchase the offered certificates from J.P. Morgan Chase Commercial Mortgage Securities Corp. and will offer them to the public at negotiated prices, plus, in certain cases, accrued interest, determined at the time of sale. J.P. Morgan Securities LLC, Morgan Stanley & Co. LLC, Wells Fargo Securities, LLC and BofA Securities, Inc., are acting as co-lead managers and joint bookrunners in the following manner: J.P. Morgan Securities LLC is acting as sole bookrunning manager with respect to approximately 21.0% of each class of offered certificates, Morgan Stanley & Co. LLC is acting as sole bookrunning manager with respect to approximately 33.8% of each class of offered certificates, Wells Fargo Securities, LLC is acting as sole bookrunning manager with respect to approximately 26.5% of each class of offered certificates and BofA Securities, Inc. is acting as sole bookrunning manager with respect to approximately 18.7% of each class of offered certificates. Academy Securities, Inc. and Drexel Hamilton, LLC are acting as co-managers.

The underwriters expect to deliver the offered certificates to purchasers in book-entry form only through the facilities of The Depository Trust Company in the United States and Clearstream Banking, Luxembourg and Euroclear Bank, as operator of the Euroclear System, in Europe, against payment in New York, New York on or about October 17, 2025. J.P. Morgan Chase Commercial Mortgage Securities Corp. expects to receive from this offering approximately [ ]% of the aggregate certificate balance of the offered certificates, plus accrued interest from October 1, 2025, before deducting expenses payable by the depositor.

 

 

J.P. Morgan Wells Fargo Securities BofA Securities Morgan Stanley
Co-Lead Managers and Joint Bookrunners
Academy Securities Drexel Hamilton
Co-Manager Co-Manager
September [__], 2025
  

 


  

 

Summary of Certificates AND VRR INTEREST

Class

Approx. Initial Certificate Balance or Notional Amount(1)

Approx. Initial Credit Support(2)

Approx. Initial Pass-Through Rate

Pass-Through Rate Description

Assumed Final Distribution Date(3)

Weighted Average Life (Years)(4)

Expected Principal Window
(Month/Year)(4)

Offered Certificates
A-1 $ 9,599,000      30.000% [__]% (5) June 2030 2.50 11/25 – 06/30
A-2(6)   (6)(7)           30.000% [__]% (5)(6) (7) (7) (7)
A-3(6)   (6)(7)           30.000% [__]% (5)(6) (7) (7) (7)
X-A $ 685,141,000 (8) NAP [__]% Variable(9) NAP NAP NAP
X-B $ 192,084,000 (10) NAP [__]% Variable(11) NAP NAP NAP
A-S(6) $ 106,442,000 (6) 19.125% [__]% (5)(6) October 2030 4.92 09/30 – 10/30
B(6) $ 50,162,000 (6) 14.000% [__]% (5)(6) October 2030 4.99 10/30 – 10/30
C(6) $ 35,480,000 (6) 10.375% [__]% (5)(6) October 2030 4.99 10/30 – 10/30
Non-Offered Certificates(12) [__]%
X-D $ 29,363,000 (13) NAP [__]% Variable(14) NAP NAP NAP
X-F $ 18,352,000 (13) NAP [__]% Variable(14) NAP NAP NAP
X-G $ 11,012,000 (13) NAP [__]% Variable(14) NAP NAP NAP
X-H $ 42,821,437 (13) NAP [__]% Variable(14) NAP NAP NAP
D $ 29,363,000   7.375% [__]% (5) October 2030 4.99 10/30 – 10/30
F $ 18,352,000   5.500% [__]% (5) October 2030 4.99 10/30 – 10/30
G $ 11,012,000   4.375% [__]% (5) October 2030 4.99 10/30 – 10/30
H $ 42,821,437   0.000% [__]% (5) October 2030 4.99 10/30 – 10/30
R(15)   NAP         NAP NAP NAP NAP NAP NAP

 

(1)Approximate, subject to a variance of plus or minus 5% and further subject to the discussion in footnote (7) below. In addition, the notional amounts of the Class X-A, Class X-B, Class X-D, Class X-F, Class X-G and Class X-H certificates (collectively referred to herein as “Class X certificates”) may vary depending upon the final pricing of the classes of principal balance certificates or trust components whose certificate balances comprise such notional amounts and, if as a result of such pricing the pass-through rate of any class of the Class X certificates would be equal to zero at all times, such class of certificates will not be issued on the closing date of this securitization.
(2)The approximate initial credit support percentages set forth for the certificates are approximate and, for the Class A-1, Class A-2 and Class A-3 certificates, are presented in the aggregate, taking into account the certificate balance of the Class A-2 and Class A-3 trust components. The approximate initial credit support percentages set forth for the Class A-S, Class B and Class C certificates represent the approximate credit support for the underlying Class A-S, Class B and Class C trust components, respectively. The VRR Interest provides credit support only to the limited extent that it is allocated a portion of any losses incurred on the underlying mortgage loans, which such losses are allocated between it, on the one hand, and the certificates, on the other hand, pro rata in accordance with their respective percentage allocation entitlements. See “Credit Risk Retention”.
(3)The assumed final distribution dates set forth in this prospectus have been determined on the basis of the assumptions described in “Description of the CertificatesAssumed Final Distribution Date; Rated Final Distribution Date”.
(4)The weighted average life and expected principal window during which distributions of principal would be received as set forth in the foregoing table with respect to each class of certificates having a certificate balance are based on the assumptions set forth under “Yield and Maturity ConsiderationsWeighted Average Life” and on the assumptions that there are no prepayments, modifications or losses in respect of the mortgage loans and that there are no extensions or forbearances of maturity dates of the mortgage loans.
(5)The pass-through rate for each class of the Class A-1, Class A-2, Class A-3, Class A-S, Class B, Class C, Class D, Class F, Class G and Class H certificates for any distribution date will be one of the following: (i) a fixed rate per annum, (ii) a variable rate per annum equal to the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date, (iii) a variable rate per annum equal to the lesser of (a) a fixed rate and (b) the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date or (iv) a variable rate per annum equal to the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date minus a specified percentage. For purposes of the calculation of the weighted average of the net mortgage interest rates on the mortgage loans for each distribution date, the mortgage interest rates will be adjusted as necessary to a 30/360 basis.
(6)The Class A-2-1, Class A-2-2, Class A-2-X1, Class A-2-X2, Class A-3-1, Class A-3-2, Class A-3-X1, Class A-3- X2, Class A-S-1, Class A-S-2, Class A-S-X1, Class A-S-X2, Class B-1, Class B-2, Class B-X1, Class B-X2, Class C-1, Class C-2, Class C-X1 and Class C-X2 certificates are also offered certificates. Such classes of certificates, together with the Class A-2, Class A-3, Class A-S, Class B and Class C certificates, constitute the “Exchangeable Certificates”. The Class A-1, Class D, Class F, Class G and Class H certificates, together with the Exchangeable Certificates with a certificate balance, are referred to as the “principal balance certificates.”
3

the Exchangeable Certificates with a certificate balance, are referred to as the “principal balance certificates.” Each class of Exchangeable Certificates will have the certificate balance or notional amount and pass-through rate described under “Description of the Certificates—Distributions—Exchangeable Certificates.”

(7)The exact initial certificate balances or notional amounts of the Class A-2, Class A-2-X1, Class A-2-X2, Class A-3, Class A-3-X1 and Class A-3-X2 trust components (and consequently, the exact initial certificate balance or notional amount of each class of Class A-2 Exchangeable Certificates and Class A-3 Exchangeable Certificates) are unknown and will be determined based on the final pricing of the certificates. However, the initial certificate balances, assumed final distribution dates, weighted average lives and principal windows of the Class A-2 and Class A-3 trust components are expected to be within the applicable ranges reflected in the following chart. The aggregate of the initial certificate balances of the Class A-2 and Class A-3 trust components is expected to be approximately $675,542,000, subject to a variance of plus or minus 5%. The Class A-2-X1 and Class A-2-X2 trust components will have initial notional amounts equal to the initial certificate balance of the Class A-2 trust component. The Class A-3-X1 and Class A-3-X2 trust components will have initial notional amounts equal to the initial certificate balance of the Class A-3 trust component. In the event that the Class A-3 trust component is issued with an initial certificate balance of $675,542,000, the Class A-2 trust component (and, correspondingly, the Class A-2 Exchangeable Certificates) will not be issued.

Trust Components

Expected Range of
Initial Certificate Balance

Expected Range of
Assumed Final Distribution Dates

Expected Range of Weighted Average Life (Years)

Expected Range of
Principal Window

Class A-2 trust component $0 - $300,000,000 NAP – September 2030 NAP – 4.80 NAP / 06/30 – 09/30
Class A-3 trust component $375,542,000 - $675,542,000 September 2030 4.91 – 4.86 09/30 – 09/30 / 06/30 – 09/30
(8)The Class X-A certificates are notional amount certificates. The notional amount of the Class X-A certificates will be equal to the aggregate certificate balance of the Class A-1 certificates and the Class A-2 and Class A-3 trust components outstanding from time to time. The Class X-A certificates will not be entitled to distributions of principal.
(9)The pass-through rate for the Class X-A certificates for any distribution date will be a per annum rate equal to the excess, if any, of (a) the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date, over (b) the weighted average of the pass-through rates on the Class A-1 certificates and the Class A-2, Class A-2-X1, Class A-2-X2, Class A-3, Class A-3-X1 and Class A-3-X2 trust components for the related distribution date, weighted on the basis of their respective aggregate certificate balances or notional amounts outstanding immediately prior to that distribution date (but excluding trust components with a notional amount in the denominator of such weighted average calculation). For purposes of the calculation of the weighted average of the net mortgage interest rates on the mortgage loans for each distribution date, the mortgage interest rates will be adjusted as necessary to a 30/360 basis.
(10)The Class X-B certificates are notional amount certificates. The notional amount of the Class X-B certificates will be equal to the aggregate certificate balance of the Class A-S, Class B and Class C trust components outstanding from time to time. The Class X-B certificates will not be entitled to distributions of principal.
(11)The pass-through rate for the Class X-B certificates for any distribution date will be a per annum rate equal to the excess, if any, of (a) the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date, over (b) the weighted average of the pass-through rates on the Class A-S, Class A-S-X1, Class A-S-X2, Class B, Class B-X1, Class B-X2, Class C, Class C-X1 and Class C-X2 trust components for the related distribution date, weighted on the basis of their respective aggregate certificate balances or notional amounts outstanding immediately prior to that distribution date (but excluding trust components with a notional amount in the denominator of such weighted average calculation). For purposes of the calculation of the weighted average of the net mortgage interest rates on the mortgage loans for each distribution date, the mortgage interest rates will be adjusted as necessary to a 30/360 basis.
(12)Not offered by this prospectus. Any information in this prospectus concerning certificates other than the offered certificates or concerning the VRR Interest is presented solely to enhance your understanding of the offered certificates.
(13)The Class X-D, Class X-F, Class X-G and Class X-H certificates are notional amount certificates and will not be entitled to distributions of principal. The notional amount of each class of the Class X-D, Class X-F, Class X-G and Class X-H certificates will be equal to the certificate balance of the class of principal balance certificates that, with the addition of “X-,” has the same alphabetical designation as the subject class of Class X certificates.
(14)The pass-through rate for each class of the Class X-D, Class X-F, Class X-G and Class X-H certificates for any distribution date will be a per annum rate equal to the excess, if any, of (a) the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date, over (b) the pass-through rate for the related Distribution Date on the class of principal balance certificates that, with the addition of “X-,” has the same alphabetical designation as the subject class of Class X certificates. For purposes of the calculation of the weighted average of the net mortgage interest rates on the mortgage loans for each distribution date, the mortgage interest rates will be adjusted as necessary to a 30/360 basis.
4

(15)The Class R certificates will not have a certificate balance, notional amount, credit support, pass-through rate, assumed final distribution date, rated final distribution date or rating. The Class R certificates represent the residual interest in each Trust REMIC as further described in this prospectus. The Class R certificates will not be entitled to distributions of principal or interest.

VRR Interest Summary

Non-Offered Eligible Vertical Interest

Approximate
Initial VRR Interest Balance(1)

Approximate Initial VRR Interest Rate

VRR

Interest Rate Description

Assumed
Final Distribution Date(2)

Expected Weighted Average Life (Years)(3)

Expected Principal Window(3)

Class RR Certificates(4) $40,700,391.43 [_]% (5) October 2030 4.87 11/25 – 10/30
RR Interest(4) $10,814,000.00 [_]% (5) October 2030 4.87 11/25 – 10/30
(1)The Class RR Certificates and the RR Interest will collectively constitute an “eligible vertical interest” (as such term is defined in the Credit Risk Retention Rules), which is expected to be acquired and retained by the sponsors as described under “Credit Risk Retention”. The Class RR Certificates and the RR Interest collectively comprise the “VRR Interest”. The VRR Interest represents the right to receive approximately 5.00% of all amounts collected on the mortgage loans (net of all expenses of the issuing entity) that are available for distribution to the certificates and the VRR Interest on each distribution date, as further described under “Credit Risk Retention”. The owner of the RR Interest is referred to in this prospectus as the “RR Interest Owner” and the RR Interest Owner and the holders of the Class RR Certificates (the “Class RR Certificateholders”) are referred to collectively in this prospectus as the “VRR Interest Owners”. See “Credit Risk Retention”.
(2)The assumed final distribution dates set forth in this prospectus have been determined on the basis of the assumptions described in “Description of the Certificates—Assumed Final Distribution Date; Rated Final Distribution Date”.
(3)The expected weighted average life and expected principal window during which distributions of principal would be received as set forth in the foregoing table with respect to the VRR Interest are based on the assumptions set forth under “Yield and Maturity Considerations—Weighted Average Life” and on the assumptions that there are no prepayments, modifications or losses in respect of the mortgage loans and that there are no extensions or forbearances of maturity dates of the mortgage loans.
(4)The Class RR certificates will be certificated but will not be “certificates” for purposes of this prospectus. The RR Interest will not be a “certificate” for purposes of this prospectus and is not being offered by this prospectus.
(5)Although they do not have a specified pass-through rate (other than for tax reporting purposes), the effective pass-through rate for each of the RR Interest and the Class RR Certificates will be a per annum rate equal to the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date, which mortgage interest rates will be adjusted as necessary to a 30/360 basis.

The Class X-D, Class X-F, Class X-G, Class X-H, Class D, Class F, Class G, Class H and Class R certificates and the VRR Interest are not offered by this prospectus. Any information in this prospectus concerning these certificates or the VRR Interest is presented solely to enhance your understanding of the offered certificates.

5

TABLE OF CONTENTS

Summary of Certificates AND VRR INTEREST 3
Important Notice Regarding the Offered Certificates 17
Important Notice About Information Presented in this Prospectus 18
Summary of Terms 29
Summary of Risk Factors 69
Risks Relating to the Mortgage Loans 69
Risks Relating to Conflicts of Interest 70
Other Risks Relating to the Certificates 70
Risk Factors 71
Risks Related to Market Conditions and Other External Factors 71
Cyberattacks or Other Security Breaches Could Have a Material Adverse Effect on the Business of the Transaction Parties 71
Risks Relating to the Mortgage Loans 72
Mortgage Loans Are Non-Recourse and Are Not Insured or Guaranteed 72
Risks of Commercial and Multifamily Lending Generally 73
Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases 75
General 75
A Tenant Concentration May Result in Increased Losses 76
Mortgaged Properties Leased to Multiple Tenants Also Have Risks 77
Mortgaged Properties Leased to Borrowers or Borrower Affiliated Entities Also Have Risks 77
Tenant Bankruptcy Could Result in a Rejection of the Related Lease 78
Leases That Are Not Subordinated to the Lien of the Mortgage or Do Not Contain Attornment Provisions May Have an Adverse Impact at Foreclosure 78
Early Lease Termination Options May Reduce Cash Flow 79
Mortgaged Properties Leased to Not-for-Profit Tenants Also Have Risks 80
Hospitality Properties Have Special Risks 80
Risks Relating to Affiliation with a Franchise or Hotel Management Company 82
Multifamily Properties Have Special Risks 83
Mixed Use Properties Have Special Risks 87
Office Properties Have Special Risks 87
Retail Properties Have Special Risks 89
Changes in the Retail Sector, Such as Online Shopping and Other Uses of Technology, Could Affect the Business Models and Viability of Retailers. 89
The Performance of the Retail Properties is Subject to Conditions Affecting the Retail Sector. 90
Some Retail Properties Depend on Anchor Stores or Major Tenants to Attract Shoppers and Could be Materially Adversely Affected by the Loss of, or a Store Closure by, One or More of These Anchor Stores or Major Tenants. 90
Self Storage Properties Have Special Risks 92
Industrial Properties Have Special Risks 93
Manufactured Housing Properties Have Special Risks 94
Master Leased Properties Have Special Risks 97
Condominium Ownership May Limit Use and Improvements 98
Operation of a Mortgaged Property Depends on the Property Manager’s Performance 100
Concentrations Based on Property Type, Geography, Related Borrowers and Other Factors May Disproportionately Increase Losses 101
Adverse Environmental Conditions at or Near Mortgaged Properties May Result in Losses 102
6

Risks Related to Redevelopment, Expansion and Renovation at Mortgaged Properties 103
Some Mortgaged Properties May Not Be Readily Convertible to Alternative Uses 105
Risks Related to Zoning Non-Compliance and Use Restrictions 107
Risks Relating to Inspections of Properties 109
Risks Relating to Costs of Compliance with Applicable Laws and Regulations 109
Insurance May Not Be Available or Adequate 109
Inadequacy of Title Insurers May Adversely Affect Distributions on Your Certificates 111
Terrorism Insurance May Not Be Available for All Mortgaged Properties 111
Risks Associated with Blanket Insurance Policies or Self-Insurance 112
Condemnation of a Mortgaged Property May Adversely Affect Distributions on Certificates 113
Limited Information Causes Uncertainty 113
Historical Information 113
Ongoing Information 114
Underwritten Net Cash Flow Could Be Based On Incorrect or Flawed Assumptions 114
Frequent and Early Occurrence of Borrower Delinquencies and Defaults May Adversely Affect Your Investment 115
The Mortgage Loans Have Not Been Reviewed or Re-Underwritten by Us; Some Mortgage Loans May Not Have Complied With Another Originator’s Underwriting Criteria 116
Static Pool Data Would Not Be Indicative of the Performance of this Pool 117
Appraisals May Not Reflect Current or Future Market Value of Each Property 117
The Performance of a Mortgage Loan and Its Related Mortgaged Property Depends in Part on Who Controls the Borrower and Mortgaged Property 119
The Borrower’s Form of Entity May Cause Special Risks 119
A Bankruptcy Proceeding May Result in Losses and Delays in Realizing on the Mortgage Loans 122
Litigation Regarding the Mortgaged Properties or Borrowers May Impair Your Distributions 122
Other Financings or Ability to Incur Other Indebtedness Entails Risk 124
Tenancies-in-Common May Hinder Recovery 125
Risks Relating to Enforceability of Cross-Collateralization 126
Risks Relating to Enforceability of Yield Maintenance Charges, Prepayment Premiums or Defeasance Provisions 126
Risks Associated with One Action Rules 126
State Law Limitations on Assignments of Leases and Rents May Entail Risks 127
Various Other Laws Could Affect the Exercise of Lender’s Rights 127
Cash Management Operations Entail Certain Risks That Could Adversely Affect Distributions on Your Certificates 128
Borrower May Be Unable to Repay Remaining Principal Balance on Maturity Date; Longer Amortization Schedules and Interest-Only Provisions Increase Risk 129
Climate Change May Directly or Indirectly Have an Adverse Effect on the Mortgage Pool 130
Risks Related to Ground Leases and Other Leasehold Interests 131
Increases in Real Estate Taxes May Reduce Available Funds 133
Risks Relating to Tax Credits 133
State and Local Mortgage Recording Taxes May Apply Upon a Foreclosure or Deed-in-Lieu of Foreclosure and Reduce Net Proceeds 134
Risks Related to Conflicts of Interest 134
7

Interests and Incentives of the Originators, the Sponsors and Their Affiliates May Not Be Aligned With Your Interests 134
Interests and Incentives of the Underwriter Entities May Not Be Aligned With Your Interests 137
Potential Conflicts of Interest of the Master Servicer and the Special Servicer 139
Potential Conflicts of Interest of the Operating Advisor 141
Potential Conflicts of Interest of the Asset Representations Reviewer 142
Potential Conflicts of Interest of the Directing Certificateholder and the Companion Holders 143
Potential Conflicts of Interest in the Selection of the Underlying Mortgage Loans 146
Conflicts of Interest May Occur as a Result of the Rights of the Applicable Directing Certificateholder To Terminate the Applicable Special Servicer of the Applicable Whole Loan 147
Other Potential Conflicts of Interest May Affect Your Investment 148
Other Risks Relating to the Certificates 148
EU SR and UK Securitization Framework 148
Recent Developments Concerning the Proposed Japanese Retention Requirements 151
Nationally Recognized Statistical Rating Organizations May Assign Different Ratings to the Certificates; Ratings of the Certificates Reflect Only the Views of the Applicable Rating Agencies as of the Dates Such Ratings Were Issued; Ratings May Affect ERISA Eligibility; Ratings May Be Downgraded 152
Your Yield May Be Affected by Defaults, Prepayments and Other Factors 156
General 156
The Timing of Prepayments and Repurchases May Change Your Anticipated Yield 157
Your Yield May Be Adversely Affected By Prepayments Resulting From Earnout Reserves 159
Losses and Shortfalls May Change Your Anticipated Yield 159
Risk of Early Termination 160
Subordination of the Subordinated Certificates Will Affect the Timing of Distributions and the Application of Losses on the Subordinated Certificates 160
Payments Allocated to the VRR Interest or the Certificates Will Not Be Available to the Certificates or the VRR Interest, Respectively 161
Your Lack of Control Over the Issuing Entity and the Mortgage Loans Can Impact Your Investment 161
You Have Limited Voting Rights 161
The Rights of the Directing Certificateholder, the Risk Retention Consultation Parties and the Operating Advisor Could Adversely Affect Your Investment 162
You Have Limited Rights to Replace the Master Servicer, the Special Servicer, the Trustee, the Certificate Administrator, the Operating Advisor or the Asset Representations Reviewer 165
The Rights of Companion Holders and Mezzanine Debt May Adversely Affect Your Investment 166
Risks Relating to Modifications of the Mortgage Loans 168
Sponsors May Not Make Required Repurchases or Substitutions of Defective Mortgage Loans or Pay Any Loss of Value Payment Sufficient to Cover All Losses on a Defective Mortgage Loan 169
Risks Relating to Interest on Advances and Special Servicing Compensation 170
Bankruptcy of a Servicer May Adversely Affect Collections on the Mortgage Loans and the Ability to Replace the Servicer 171
8

The Sponsors, the Depositor and the Issuing Entity Are Subject to Bankruptcy or Insolvency Laws That May Affect the Issuing Entity’s Ownership of the Mortgage Loans 171
The Requirement of the Special Servicer to Obtain FIRREA-Compliant Appraisals May Result in an Increased Cost to the Issuing Entity 172
The Master Servicer, any Sub-Servicer, the Special Servicer, the Trustee, the Certificate Administrator or the Custodian May Have Difficulty Performing Under the Pooling and Servicing Agreement or a Related Sub-Servicing Agreement 173
Tax Matters and Changes in Tax Law May Adversely Impact the Mortgage Loans or Your Investment 173
Tax Considerations Relating to Foreclosure 173
Changes to REMIC Restrictions on Loan Modifications May Impact an Investment in the Certificates 174
REMIC Status 175
Material Federal Tax Considerations Regarding Original Issue Discount 175
General Risks 176
The Certificates May Not Be a Suitable Investment for You 176
Combination or “Layering” of Multiple Risks May Significantly Increase Risk of Loss 176
The Volatile Economy, Credit Crisis and Downturn in the Real Estate Market Have Adversely Affected the Value of CMBS and Similar Factors May in the Future Adversely Affect the Value of CMBS 176
Other Events May Affect the Value and Liquidity of Your Investment 177
The Certificates Are Limited Obligations 177
The Certificates May Have Limited Liquidity and the Market Value of the Certificates May Decline 178
Legal and Regulatory Provisions Affecting Investors Could Adversely Affect the Liquidity of the Offered Certificates 178
Description of the Mortgage Pool 180
General 180
Co-Originated or Third-Party Originated Mortgage Loans 182
Certain Calculations and Definitions 182
Definitions 183
Mortgage Pool Characteristics 197
Overview 197
Property Types 199
Hospitality Properties 199
Multifamily Properties 200
Mixed Use Properties 204
Office Properties 204
Retail Properties 204
Self Storage Properties 205
Industrial Properties 205
Manufactured Housing Properties 205
Specialty Use Concentrations 206
Significant Obligors 206
Mortgage Loan Concentrations 207
Top Fifteen Mortgage Loans 207
Multi-Property Mortgage Loans and Related Borrower Mortgage Loans 207
Geographic Concentrations 208
Mortgaged Properties with Limited Prior Operating History 209
Tenancies-in-Common or Diversified Ownership 209
9

Condominium and Other Shared Interests 209
Fee & Leasehold Estates; Ground Leases 210
Environmental Considerations 211
Redevelopment, Renovation and Expansion 213
Assessment of Property Value and Condition 214
Litigation and Other Considerations 215
Condemnations 218
Loan Purpose; Default History, Bankruptcy Issues and Other Proceedings 218
Tenant Issues 220
Tenant Concentrations 220
Lease Expirations and Terminations 220
Expirations 220
Terminations 221
Other 222
Purchase Options and Rights of First Refusal 223
Affiliated Leases 224
Competition from Certain Nearby Properties 224
Insurance Considerations 225
Use Restrictions 226
Appraised Value 227
Non-Recourse Carveout Limitations 227
Real Estate and Other Tax Considerations 228
Delinquency Information 230
Certain Terms of the Mortgage Loans 230
Amortization of Principal 230
Payment Due Dates; Interest Rates; Calculations of Interest 230
Single Purpose Entity Covenants 231
Prepayment Protections and Certain Involuntary Prepayments and Voluntary Prepayments 232
Voluntary Prepayments 233
“Due-On-Sale” and “Due-On-Encumbrance” Provisions 234
Defeasance 235
Releases; Partial Releases; Property Additions 236
Escrows 239
Mortgaged Property Accounts 241
Exceptions to Underwriting Guidelines 242
Additional Indebtedness 243
General 243
Whole Loans 244
Mezzanine Indebtedness 244
Other Secured Indebtedness 247
General 247
Preferred Equity 247
Other Unsecured Indebtedness 247
The Whole Loans 248
General 248
The Serviced Pari Passu Whole Loans 253
Intercreditor Agreement 253
Control Rights with respect to Serviced Pari Passu Whole Loans other than Servicing Shift Whole Loans 254
Control Rights with respect to Servicing Shift Whole Loans. 254
Certain Rights of each Non-Controlling Holder 254
Sale of Defaulted Mortgage Loan 255
10

The Non-Serviced Pari Passu Whole Loans 256
Intercreditor Agreement 256
Control Rights 257
Certain Rights of each Non-Controlling Holder 257
Custody of the Mortgage File 259
Sale of Defaulted Mortgage Loan 259
The Non-Serviced AB Whole Loan 259
The Vertex HQ AB Whole Loan 259
Additional Information 271
Transaction Parties 273
The Sponsors and Mortgage Loan Sellers 273
JPMorgan Chase Bank, National Association 273
General 273
JPMCB’s Securitization Program 273
Review of JPMCB Mortgage Loans 275
JPMCB’s Underwriting Standards and Processes 277
Compliance with Rule 15Ga-1 under the Exchange Act 282
Retained Interests in This Securitization 285
Morgan Stanley Mortgage Capital Holdings LLC 285
Morgan Stanley Group’s Commercial Mortgage Securitization Program 285
The Morgan Stanley Group’s Underwriting Standards 287
Repurchases and Replacements 296
Wells Fargo Bank, National Association 299
General 299
Wells Fargo Bank, National Association’s Commercial Mortgage Securitization Program 299
Wells Fargo Bank’s Commercial Mortgage Loan Underwriting 300
Review of Mortgage Loans for Which Wells Fargo Bank is the Sponsor 305
Compliance with Rule 15Ga-1 under the Exchange Act 308
Retained Interests in This Securitization 312
Bank of America, National Association 312
General 312
Bank of America’s Securitization Program 312
Bank of America’s Commercial Mortgage Loan Underwriting Standards 313
Review of Bank of America Mortgage Loans 320
Retained Interests in This Securitization 327
The Depositor 327
The Issuing Entity 328
The Trustee 328
The Certificate Administrator 332
The Master Servicer 335
The Special Servicer 340
The Primary Servicer 343
Summary of the Midland Primary Servicing Agreements 347
The Operating Advisor and Asset Representations Reviewer 352
Credit Risk Retention 354
General 354
VRR Interest 355
VRR Interest Available Funds 355
Priority of Distributions 356
Allocation of VRR Interest Realized Losses 357
Yield Maintenance Charge or Prepayment Premium 357
Qualifying CRE Loans 357
11

Description of the Certificates 358
General 358
Distributions 361
Method, Timing and Amount 361
Available Funds 362
Priority of Distributions 363
Pass-Through Rates 367
Exchangeable Certificates 369
Exchange Limitations 372
Exchange Procedures 372
Interest Distribution Amount 373
Principal Distribution Amount 373
Certain Calculations with Respect to Individual Mortgage Loans 375
Application Priority of Mortgage Loan Collections or Whole Loan Collections 377
Allocation of Yield Maintenance Charges and Prepayment Premiums 380
Assumed Final Distribution Date; Rated Final Distribution Date 384
Prepayment Interest Shortfalls 385
Subordination; Allocation of Realized Losses 386
Reports to Certificateholders and VRR Interest Owners; Certain Available Information 389
Certificate Administrator Reports 389
Information Available Electronically 396
Voting Rights 402
Delivery, Form, Transfer and Denomination 403
Book-Entry Registration 403
Definitive Certificates 406
Certificateholder Communication 407
Access to Certificateholders’ Names and Addresses 407
Requests to Communicate 407
List of Certificateholders and VRR Interest Owners 408
Description of the Mortgage Loan Purchase Agreements 408
General 408
Dispute Resolution Provisions 419
Asset Review Obligations 419
Pooling and Servicing Agreement 420
General 420
Assignment of the Mortgage Loans 420
Servicing Standard 421
Subservicing 423
Advances 424
P&I Advances 424
Servicing Advances 425
Nonrecoverable Advances 426
Recovery of Advances 427
Accounts 429
Withdrawals from the Collection Account 432
Servicing and Other Compensation and Payment of Expenses 435
General 435
Master Servicing Compensation 439
Special Servicing Compensation 442
Disclosable Special Servicer Fees 447
Certificate Administrator and Trustee Compensation 448
Operating Advisor Compensation 448
Asset Representations Reviewer Compensation 449
12

CREFC® Intellectual Property Royalty License Fee 450
Appraisal Reduction Amounts 451
Maintenance of Insurance 459
Modifications, Waivers and Amendments 463
Enforcement of “Due-on-Sale” and “Due-on-Encumbrance” Provisions 469
Inspections 471
Collection of Operating Information 472
Special Servicing Transfer Event 472
Asset Status Report 476
Realization Upon Mortgage Loans 480
Sale of Defaulted Loans and REO Properties 482
The Directing Certificateholder 486
General 486
Major Decisions 488
Asset Status Report 493
Replacement of the Special Servicer 493
Control Termination Event and Consultation Termination Event 493
Servicing Override 495
Rights of the Directing Certificateholder with respect to Non-Serviced Mortgage Loans or the Servicing Shift Whole Loans 496
Rights of the Holders of Serviced Pari Passu Companion Loans 497
Limitation on Liability of Directing Certificateholder 497
The Operating Advisor 498
General 498
Duties of Operating Advisor While No Control Termination Event Has Occurred and Is Continuing 498
Duties of Operating Advisor While a Control Termination Event Has Occurred and Is Continuing 499
Recommendation of the Replacement of the Special Servicer 502
Eligibility of Operating Advisor 502
Other Obligations of Operating Advisor 503
Delegation of Operating Advisor’s Duties 504
Termination of the Operating Advisor With Cause 504
Rights Upon Operating Advisor Termination Event 505
Waiver of Operating Advisor Termination Event 506
Termination of the Operating Advisor Without Cause 506
Resignation of the Operating Advisor 506
Operating Advisor Compensation 507
The Asset Representations Reviewer 507
Asset Review 507
Asset Review Trigger 507
Asset Review Vote 509
Review Materials 509
Asset Review 511
Eligibility of Asset Representations Reviewer 513
Other Obligations of Asset Representations Reviewer 514
Delegation of Asset Representations Reviewer’s Duties 514
Assignment of Asset Representations Reviewer’s Rights and Obligations 514
Asset Representations Reviewer Termination Events 515
Rights Upon Asset Representations Reviewer Termination Event 516
Termination of the Asset Representations Reviewer Without Cause 516
Resignation of Asset Representations Reviewer 517
Asset Representations Reviewer Compensation 517
13

Limitation on Liability of Risk Retention Consultation Parties 517
Replacement of the Special Servicer Without Cause 518
Replacement of the Special Servicer After Operating Advisor Recommendation and Certificateholder Vote 521
Termination of the Master Servicer or Special Servicer for Cause 522
Servicer Termination Events 522
Rights Upon Servicer Termination Event 524
Waiver of Servicer Termination Event 526
Resignation of the Master Servicer or Special Servicer 526
Limitation on Liability; Indemnification 527
Enforcement of Mortgage Loan Seller’s Obligations Under the MLPA 530
Dispute Resolution Provisions 531
Certificateholder’s Rights When a Repurchase Request Is Initially Delivered by a Certificateholder 531
Repurchase Request Delivered by a Party to the PSA 531
Resolution of a Repurchase Request 532
Mediation and Arbitration Provisions 535
Servicing of the Non-Serviced Mortgage Loans 537
Servicing of the Vertex HQ Mortgage Loan 540
Servicing of the Aman Hotel New York Mortgage Loan 541
Servicing of the Ridgedale Center Mortgage Loan 542
Servicing of The Motto Mortgage Loan 543
Rating Agency Confirmations 544
Evidence as to Compliance 546
Limitation on Rights of Certificateholders and VRR Interest Owners to Institute a Proceeding 547
Termination; Retirement of Certificates 548
Amendment 549
Resignation and Removal of the Trustee and the Certificate Administrator 552
Governing Law; Waiver of Jury Trial; and Consent to Jurisdiction 554
Certain Legal Aspects of Mortgage Loans 554
General 556
Types of Mortgage Instruments 556
Leases and Rents 557
Personalty 557
Foreclosure 558
General 558
Foreclosure Procedures Vary from State to State 558
Judicial Foreclosure 558
Equitable and Other Limitations on Enforceability of Certain Provisions 558
Nonjudicial Foreclosure/Power of Sale 559
Public Sale 559
Rights of Redemption 560
Anti-Deficiency Legislation 561
Leasehold Considerations 561
Cooperative Shares 562
Bankruptcy Laws 562
Environmental Considerations 570
General 570
Superlien Laws 570
CERCLA 570
Certain Other Federal and State Laws 571
Additional Considerations 572
14

Due-on-Sale and Due-on-Encumbrance Provisions 572
Subordinate Financing 572
Default Interest and Limitations on Prepayments 573
Applicability of Usury Laws 573
Americans with Disabilities Act 573
Servicemembers Civil Relief Act 574
Anti-Money Laundering, Economic Sanctions and Bribery 574
Potential Forfeiture of Assets 575
Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties 575
Pending Legal Proceedings Involving Transaction Parties 577
Use of Proceeds 577
Yield and Maturity Considerations 578
Yield Considerations 578
General 578
Rate and Timing of Principal Payments 578
Losses and Shortfalls 579
Certain Relevant Factors Affecting Loan Payments and Defaults 580
Delay in Payment of Distributions 581
Yield on the Certificates with Notional Amounts 581
Weighted Average Life 582
Pre-Tax Yield to Maturity Tables 587
Material Federal Income Tax Considerations 595
General 595
Qualification as a REMIC 596
Status of Offered Certificates 598
Exchangeable Certificates 598
Taxation of Regular Interests Underlying an Exchangeable Certificate 599
Taxation of Regular Interests 599
General 599
Original Issue Discount 599
Acquisition Premium 602
Market Discount 602
Premium 603
Election To Treat All Interest Under the Constant Yield Method 603
Treatment of Losses 604
Yield Maintenance Charges and Prepayment Premiums 605
Sale or Exchange of Regular Interests 605
Taxes That May Be Imposed on a REMIC 606
Prohibited Transactions 606
Contributions to a REMIC After the Startup Day 606
Net Income from Foreclosure Property 607
REMIC Partnership Representative 607
Taxation of Certain Foreign Investors 607
FATCA 609
Backup Withholding 609
Information Reporting 609
3.8% Medicare Tax on “Net Investment Income” 609
Reporting Requirements 610
Certain State and Local Tax Considerations 611
Method of Distribution (Conflicts of Interest) 611
Incorporation of Certain Information by Reference 615
Where You Can Find More Information 616
15

Financial Information 616
Certain ERISA Considerations 617
General 617
Plan Asset Regulations 617
Administrative Exemptions 618
Insurance Company General Accounts 620
Legal Investment 622
Legal Matters 622
Ratings 622
Index of Defined Terms 626

Annex A-1: Certain Characteristics of the Mortgage Loans and Mortgaged Properties A-1-1
Annex A-2: Mortgage Pool Information (Tables) A-2-1
Annex A-3: Summaries of the Fifteen Largest Mortgage Loans A-3-1
Annex B: Form of Distribution Date Statement B-1
Annex C: Form of Operating Advisor Annual Report C-1
Annex D-1: Mortgage Loan Representations and Warranties D-1-1
Annex D-2: Exceptions to Mortgage Loan Representations and Warranties D-2-1

 

 

 

 

 

 

16

Important Notice Regarding the Offered Certificates

WE HAVE FILED WITH THE SECURITIES AND EXCHANGE COMMISSION A REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933, AS AMENDED, WITH RESPECT TO THE CERTIFICATES OFFERED IN THIS PROSPECTUS. HOWEVER, THIS PROSPECTUS DOES NOT CONTAIN ALL OF THE INFORMATION CONTAINED IN OUR REGISTRATION STATEMENT. FOR FURTHER INFORMATION REGARDING THE DOCUMENTS REFERRED TO IN THIS PROSPECTUS, YOU SHOULD REFER TO OUR REGISTRATION STATEMENT AND THE EXHIBITS TO IT. OUR REGISTRATION STATEMENT AND THE EXHIBITS TO IT CAN BE OBTAINED ELECTRONICALLY THROUGH THE SECURITIES AND EXCHANGE COMMISSION’S INTERNET WEBSITE (HTTP://WWW.SEC.GOV).

THIS PROSPECTUS IS NOT AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY STATE OR OTHER JURISDICTION WHERE SUCH OFFER, SOLICITATION OR SALE IS NOT PERMITTED.

THE INFORMATION IN THIS PROSPECTUS IS PRELIMINARY AND MAY BE SUPPLEMENTED OR AMENDED PRIOR TO THE TIME OF SALE. IN ADDITION, THE OFFERED CERTIFICATES REFERRED TO IN THIS PROSPECTUS, AND THE ASSET POOL BACKING THEM, ARE SUBJECT TO MODIFICATION OR REVISION (INCLUDING THE POSSIBILITY THAT ONE OR MORE CLASSES OF OFFERED CERTIFICATES MAY BE SPLIT, COMBINED OR ELIMINATED) AT ANY TIME PRIOR TO ISSUANCE, 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 RESPECTIVE EMPLOYEES MAY FROM TIME TO TIME HAVE A LONG OR SHORT POSITION IN ANY CONTRACT OR CERTIFICATE DISCUSSED IN THESE MATERIALS.

THE INFORMATION CONTAINED IN THIS PROSPECTUS SUPERSEDES ANY PREVIOUS SUCH INFORMATION DELIVERED TO ANY PROSPECTIVE INVESTOR AND MAY BE SUPERSEDED BY INFORMATION DELIVERED TO SUCH PROSPECTIVE INVESTOR PRIOR TO THE TIME OF SALE.

THE OFFERED CERTIFICATES DO NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE DEPOSITOR, THE SPONSORS, THE MORTGAGE LOAN SELLERS, THE MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE, THE OPERATING ADVISOR, THE ASSET REPRESENTATIONS REVIEWER, THE CERTIFICATE ADMINISTRATOR, THE DIRECTING CERTIFICATEHOLDER, THE RISK RETENTION CONSULTATION PARTIES, THE UNDERWRITERS OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THE OFFERED CERTIFICATES NOR THE MORTGAGE LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY OR PRIVATE INSURER.

THERE IS CURRENTLY NO SECONDARY MARKET FOR THE OFFERED CERTIFICATES. THE OFFERED CERTIFICATES ARE A NEW ISSUE OF SECURITIES WITH NO ESTABLISHED TRADING MARKET AND WE CANNOT ASSURE YOU THAT A SECONDARY MARKET FOR THE OFFERED CERTIFICATES WILL DEVELOP. THE UNDERWRITERS ARE UNDER NO OBLIGATION TO MAKE A MARKET IN THE OFFERED CERTIFICATES AND MAY DISCONTINUE ANY MARKET MAKING ACTIVITIES AT ANY TIME WITHOUT NOTICE. IN ADDITION, THE ABILITY OF THE UNDERWRITERS TO MAKE A MARKET IN THE OFFERED CERTIFICATES MAY BE IMPACTED BY CHANGES IN REGULATORY REQUIREMENTS APPLICABLE TO MARKETING, HOLDING AND SELLING OF, OR ISSUING QUOTATIONS WITH RESPECT TO, ASSET-BACKED SECURITIES GENERALLY. IF A SECONDARY MARKET DOES DEVELOP, WE CANNOT ASSURE YOU THAT IT

17

WILL PROVIDE HOLDERS OF THE OFFERED CERTIFICATES WITH LIQUIDITY OF INVESTMENT OR THAT IT WILL CONTINUE FOR THE LIFE OF THE OFFERED CERTIFICATES. ACCORDINGLY, PURCHASERS MUST BE PREPARED TO BEAR THE RISKS OF THEIR INVESTMENTS FOR AN INDEFINITE PERIOD. SEE “RISK FACTORS—GENERAL RISKS—THE CERTIFICATES MAY HAVE LIMITED LIQUIDITY AND THE MARKET VALUE OF THE CERTIFICATES MAY DECLINE” IN THIS PROSPECTUS.

Important Notice About Information Presented in this Prospectus

You should rely only on the information contained in this prospectus. We have not authorized anyone to provide you with information that is different from that contained in this prospectus. The information contained in this prospectus is accurate only as of the date of this prospectus.

This prospectus begins with several introductory sections describing the certificates and the issuing entity in abbreviated form:

Summary of Certificates and VRR Interest, commencing on the page set forth on the table of contents of this prospectus, which sets forth important statistical information relating to the certificates;
Summary of Terms, commencing on the page set forth on the table of contents of this prospectus, which gives a brief introduction of the key features of the certificates and a description of the mortgage loans; and
Summary of Risk Factors, commencing on the page set forth on the table of contents of this prospectus, which describes risks that apply to the certificates.

This prospectus includes cross references to sections in this prospectus where you can find further related discussions. The table of contents in this prospectus identifies the pages where these sections are located.

Certain capitalized terms are defined and used in this prospectus to assist you in understanding the terms of the offered certificates and this offering. The capitalized terms used in this prospectus are defined on the pages indicated under the caption “Index of Defined Terms” in this prospectus.

All annexes and schedules attached to this prospectus are a part of this prospectus.

In this prospectus:

the terms “depositor”, “we”, “us” and “our” refer to J.P. Morgan Chase Commercial Mortgage Securities Corp.;
references to any specified mortgaged property (or portfolio of mortgaged properties) refer to the mortgaged property (or portfolio of mortgaged properties) with the same name identified on Annex A-1;
references to any specified mortgage loan should be construed to refer to the mortgage loan secured by the mortgaged property (or portfolio of mortgaged properties) with the same name identified on Annex A-1, representing the approximate percentage of the initial pool balance set forth on Annex A-1;
any parenthetical with a percentage next to a mortgage loan name or a group of mortgage loans indicates the approximate percentage (or approximate aggregate
18

percentage) of the initial pool balance that the outstanding principal balance of such mortgage loan (or the aggregate outstanding principal balance of such group of mortgage loans) represents, as set forth on Annex A-1;

any parenthetical with a percentage next to a mortgaged property (or portfolio of mortgaged properties) indicates the approximate percentage (or approximate aggregate percentage) of the initial pool balance that the outstanding principal balance of the related mortgage loan (or, if applicable, the allocated loan amount or aggregate allocated loan amount with respect to such mortgaged property or mortgaged properties) represents, as set forth on Annex A-1;
references to a “pooling and servicing agreement” (other than the BANK5 2025-5YR17 pooling and servicing agreement) governing the servicing of any mortgage loan should be construed to refer to any relevant pooling and servicing agreement, trust and servicing agreement or other primary transaction agreement governing the servicing of such mortgage loan; and
references to “lender” or “mortgage lender” with respect to a mortgage loan generally should be construed to mean, from and after the date of initial issuance of the offered certificates, the trustee on behalf of the issuing entity as the holder of record title to the mortgage loans or the master servicer or special servicer, as applicable, with respect to the obligations and rights of the lender as described under “Pooling and Servicing Agreement”.

Until ninety days after the date of this prospectus, all dealers that buy, sell or trade the offered certificates, whether or not participating in this offering, may be required to deliver a prospectus. This is in addition to the dealers’ obligation to deliver a prospectus when acting as underwriters and with respect to their unsold allotments or subscriptions.

NON-GAAP FINANCIAL MEASURES

This prospectus presents a number of non-GAAP financial measures, including Underwritten Net Cash Flow as well as other terms used to measure and present information relating to operation and performance of the Mortgaged Properties that are commonly used in the commercial real estate and real estate finance industries. In addition, the presentation of Net Operating Income includes adjustments that reflect various non-GAAP measures.

As presented in this prospectus, these terms are measures that are not presented in accordance with generally accepted accounting principles (“GAAP”). They are not measurements of financial performance under GAAP and should not be considered as alternatives to performance measures derived in accordance with GAAP or as alternatives to net income or cash flows from operating activities or as illustrative measures of liquidity. While some of these terms are widely-used within the commercial real estate and real estate finance industries, these terms have limitations as analytical tools, and investors should not consider them in isolation or as substitutes for analysis of results as if reported under GAAP.

The non-GAAP financial measures presented are not intended as alternatives to any measures of performance in conformity with GAAP. Investors should therefore not place undue reliance on non-GAAP financial measures or ratios calculated using those measures.

The SEC has adopted rules to regulate the use in filings with the SEC and public disclosures and press releases of non-GAAP financial measures that are derived on the basis

19

of methodologies other than in accordance with GAAP. The non-GAAP financial measures presented in this prospectus may not comply with these rules.

NOTICE TO INVESTORS: EUROPEAN ECONOMIC AREA

PROHIBITION ON SALES TO EU RETAIL INVESTORS

THE OFFERED CERTIFICATES ARE NOT INTENDED TO BE OFFERED, SOLD OR OTHERWISE MADE AVAILABLE TO, AND SHOULD NOT BE OFFERED, SOLD OR OTHERWISE MADE AVAILABLE TO, ANY EU RETAIL INVESTOR IN THE EUROPEAN ECONOMIC AREA (THE “EEA”). FOR THESE PURPOSES (AND FOR THE PURPOSES OF THE FOLLOWING SECTION OF THIS PROSPECTUS), AN “EU RETAIL INVESTOR” MEANS A PERSON WHO IS ONE (OR MORE) OF THE FOLLOWING: (I) A RETAIL CLIENT, AS DEFINED IN POINT (11) OF ARTICLE 4(1) OF DIRECTIVE 2014/65/EU (AS AMENDED, “MIFID II”); OR (II) A CUSTOMER WITHIN THE MEANING OF DIRECTIVE (EU) 2016/97 (AS AMENDED), WHERE THAT CUSTOMER WOULD NOT QUALIFY AS A PROFESSIONAL CLIENT, AS DEFINED IN POINT (10) OF ARTICLE 4(1) OF MIFID II; OR (III) NOT A QUALIFIED INVESTOR (AN “EU QUALIFIED INVESTOR”), AS DEFINED IN ARTICLE 2 OF REGULATION (EU) 2017/1129 (AS AMENDED, THE “EU PROSPECTUS REGULATION”). CONSEQUENTLY NO KEY INFORMATION DOCUMENT REQUIRED BY REGULATION (EU) NO 1286/2014 (AS AMENDED, THE “EU PRIIPS REGULATION”) FOR OFFERING OR SELLING THE OFFERED CERTIFICATES OR OTHERWISE MAKING THEM AVAILABLE TO EU RETAIL INVESTORS IN THE EEA HAS BEEN PREPARED AND THEREFORE OFFERING OR SELLING THE OFFERED CERTIFICATES OR OTHERWISE MAKING THEM AVAILABLE TO ANY EU RETAIL INVESTOR IN THE EEA MAY BE UNLAWFUL UNDER THE EU PRIIPS REGULATION.

OTHER EEA OFFERING RESTRICTIONS

THIS PROSPECTUS IS NOT A PROSPECTUS FOR PURPOSES OF THE EU PROSPECTUS REGULATION. THIS PROSPECTUS HAS BEEN PREPARED ON THE BASIS THAT ANY OFFER OF OFFERED CERTIFICATES IN THE EEA WILL BE MADE ONLY TO A LEGAL ENTITY WHICH IS AN EU QUALIFIED INVESTOR. ACCORDINGLY, ANY PERSON MAKING OR INTENDING TO MAKE AN OFFER IN THE EEA OF OFFERED CERTIFICATES WHICH ARE THE SUBJECT OF THE OFFERING CONTEMPLATED IN THIS PROSPECTUS MAY ONLY DO SO WITH RESPECT TO EU QUALIFIED INVESTORS. NEITHER THE ISSUING ENTITY, THE DEPOSITOR NOR ANY UNDERWRITER HAVE AUTHORIZED, NOR DO THEY AUTHORIZE, THE MAKING OF ANY OFFER OF OFFERED CERTIFICATES IN THE EEA OTHER THAN TO EU QUALIFIED INVESTORS.

MIFID II PRODUCT GOVERNANCE

ANY DISTRIBUTOR SUBJECT TO MIFID II THAT IS OFFERING, SELLING OR RECOMMENDING THE OFFERED CERTIFICATES IS RESPONSIBLE FOR UNDERTAKING ITS OWN TARGET MARKET ASSESSMENT IN RESPECT OF THE OFFERED CERTIFICATES AND DETERMINING APPROPRIATE DISTRIBUTION CHANNELS FOR THE PURPOSES OF THE MIFID II PRODUCT GOVERNANCE RULES UNDER COMMISSION DELEGATED DIRECTIVE (EU) 2017/593 (AS AMENDED, THE “DELEGATED DIRECTIVE”). NEITHER THE ISSUING ENTITY, THE DEPOSITOR NOR (EXCEPT AS REGARDS ITSELF OR AGENTS ACTING ON ITS BEHALF, TO THE EXTENT RELEVANT) ANY UNDERWRITER MAKES ANY REPRESENTATIONS OR WARRANTIES AS TO A DISTRIBUTOR’S COMPLIANCE WITH THE DELEGATED DIRECTIVE.

20

EUROPEAN ECONOMIC AREA SELLING RESTRICTIONS

EACH UNDERWRITER, SEVERALLY BUT NOT JOINTLY, HAS REPRESENTED AND AGREED THAT IT HAS NOT OFFERED, SOLD OR OTHERWISE MADE AVAILABLE, AND WILL NOT OFFER, SELL OR OTHERWISE MAKE AVAILABLE, ANY OFFERED CERTIFICATES TO ANY EU RETAIL INVESTOR (AS DEFINED ABOVE) IN THE EEA. FOR THE PURPOSES OF THIS PROVISION, THE EXPRESSION “OFFER” INCLUDES THE COMMUNICATION IN ANY FORM AND BY ANY MEANS OF SUFFICIENT INFORMATION ON THE TERMS OF THE OFFER AND THE OFFERED CERTIFICATES SO AS TO ENABLE AN INVESTOR TO DECIDE TO PURCHASE OR SUBSCRIBE FOR THE OFFERED CERTIFICATES.

NOTICE TO INVESTORS: UNITED KINGDOM

PROHIBITION ON SALES TO UK RETAIL INVESTORS

THE OFFERED CERTIFICATES ARE NOT INTENDED TO BE OFFERED, SOLD OR OTHERWISE MADE AVAILABLE TO, AND SHOULD NOT BE OFFERED, SOLD OR OTHERWISE MADE AVAILABLE TO, ANY UK RETAIL INVESTOR IN THE UNITED KINGDOM (THE “UK”). FOR THESE PURPOSES (AND FOR THE PURPOSES OF THE FOLLOWING SECTION OF THIS PROSPECTUS), A “UK RETAIL INVESTOR” MEANS A PERSON WHO IS ONE (OR MORE) OF THE FOLLOWING: (I) A RETAIL CLIENT, AS DEFINED IN POINT (8) OF ARTICLE 2 OF COMMISSION DELEGATED REGULATION (EU) 2017/565, AS IT FORMS PART OF UK DOMESTIC LAW BY VIRTUE OF THE EUROPEAN UNION (WITHDRAWAL) ACT 2018 (AS AMENDED, THE “EUWA”) AND AS AMENDED; OR (II) A CUSTOMER WITHIN THE MEANING OF THE PROVISIONS OF THE FINANCIAL SERVICES AND MARKETS ACT 2000 (AS AMENDED, THE “FSMA”) AND ANY RULES OR REGULATIONS MADE UNDER THE FSMA (SUCH RULES AND REGULATIONS AS AMENDED) TO IMPLEMENT DIRECTIVE (EU) 2016/97, WHERE THAT CUSTOMER WOULD NOT QUALIFY AS A PROFESSIONAL CLIENT, AS DEFINED IN POINT (8) OF ARTICLE 2(1) OF REGULATION (EU) NO 600/2014, AS IT FORMS PART OF UK DOMESTIC LAW BY VIRTUE OF THE EUWA AND AS AMENDED; OR (III) NOT A QUALIFIED INVESTOR (A “UK QUALIFIED INVESTOR”), AS DEFINED IN ARTICLE 2 OF REGULATION (EU) 2017/1129, AS IT FORMS PART OF UK DOMESTIC LAW BY VIRTUE OF THE EUWA AND AS AMENDED (THE “UK PROSPECTUS REGULATION”). CONSEQUENTLY NO KEY INFORMATION DOCUMENT REQUIRED BY REGULATION (EU) NO 1286/2014, AS IT FORMS PART OF UK DOMESTIC LAW BY VIRTUE OF THE EUWA AND AS AMENDED (THE “UK PRIIPS REGULATION”) FOR OFFERING OR SELLING THE OFFERED CERTIFICATES OR OTHERWISE MAKING THEM AVAILABLE TO UK RETAIL INVESTORS IN THE UK HAS BEEN PREPARED; AND THEREFORE OFFERING OR SELLING THE OFFERED CERTIFICATES OR OTHERWISE MAKING THEM AVAILABLE TO ANY UK RETAIL INVESTOR IN THE UK MAY BE UNLAWFUL UNDER THE UK PRIIPS REGULATION.

OTHER UK OFFERING RESTRICTIONS

THIS PROSPECTUS IS NOT A PROSPECTUS FOR PURPOSES OF THE UK PROSPECTUS REGULATION. THIS PROSPECTUS HAS BEEN PREPARED ON THE BASIS THAT ANY OFFER OF OFFERED CERTIFICATES IN THE UK WILL BE MADE ONLY TO A LEGAL ENTITY WHICH IS A UK QUALIFIED INVESTOR. ACCORDINGLY, ANY PERSON MAKING OR INTENDING TO MAKE AN OFFER IN THE UK OF OFFERED CERTIFICATES WHICH ARE THE SUBJECT OF THE OFFERING CONTEMPLATED IN THIS PROSPECTUS MAY ONLY DO SO WITH RESPECT TO UK QUALIFIED INVESTORS. NEITHER THE ISSUING ENTITY, THE DEPOSITOR NOR ANY UNDERWRITER HAVE AUTHORIZED, NOR DO THEY AUTHORIZE, THE MAKING OF ANY OFFER OF OFFERED CERTIFICATES IN THE UK OTHER THAN TO UK QUALIFIED INVESTORS.

21

UK MIFIR PRODUCT GOVERNANCE

ANY DISTRIBUTOR SUBJECT TO THE FCA HANDBOOK PRODUCT INTERVENTION AND PRODUCT GOVERNANCE SOURCEBOOK (THE “UK MIFIR PRODUCT GOVERNANCE RULES”) THAT IS OFFERING, SELLING OR RECOMMENDING THE OFFERED CERTIFICATES IS RESPONSIBLE FOR UNDERTAKING ITS OWN TARGET MARKET ASSESSMENT IN RESPECT OF THE OFFERED CERTIFICATES AND DETERMINING APPROPRIATE DISTRIBUTION CHANNELS. NONE OF THE ISSUING ENTITY, THE DEPOSITOR OR (EXCEPT AS REGARDS ITSELF OR AGENTS ACTING ON ITS BEHALF, TO THE EXTENT RELEVANT) ANY UNDERWRITER MAKES ANY REPRESENTATIONS OR WARRANTIES AS TO A DISTRIBUTOR’S COMPLIANCE WITH THE UK MIFIR PRODUCT GOVERNANCE RULES.

OTHER UK REGULATORY RESTRICTIONS

THE ISSUING ENTITY MAY CONSTITUTE A “COLLECTIVE INVESTMENT SCHEME” AS DEFINED BY SECTION 235 OF THE FSMA THAT IS NOT A “RECOGNIZED COLLECTIVE INVESTMENT SCHEME” FOR THE PURPOSES OF THE FSMA AND THAT HAS NOT BEEN AUTHORIZED, REGULATED OR OTHERWISE RECOGNIZED OR APPROVED. AS AN UNREGULATED SCHEME, THE OFFERED CERTIFICATES CANNOT BE MARKETED IN THE UK TO THE GENERAL PUBLIC, EXCEPT IN ACCORDANCE WITH THE FSMA.

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

THIS PROSPECTUS MUST NOT BE ACTED ON OR RELIED ON BY PERSONS WHO ARE NOT RELEVANT PERSONS. ANY INVESTMENT OR INVESTMENT ACTIVITY TO WHICH THIS PROSPECTUS RELATES, INCLUDING THE OFFERED CERTIFICATES, IS AVAILABLE ONLY TO RELEVANT PERSONS AND WILL BE ENGAGED IN ONLY WITH RELEVANT PERSONS.

POTENTIAL INVESTORS IN THE UK ARE ADVISED THAT ALL, OR MOST, OF THE PROTECTIONS AFFORDED BY THE UK REGULATORY SYSTEM WILL NOT APPLY TO AN

22

INVESTMENT IN THE OFFERED CERTIFICATES AND THAT COMPENSATION WILL NOT BE AVAILABLE UNDER THE UK FINANCIAL SERVICES COMPENSATION SCHEME.

UNITED KINGDOM SELLING RESTRICTIONS

EACH UNDERWRITER, SEVERALLY BUT NOT JOINTLY, HAS REPRESENTED AND AGREED THAT:

PROHIBITION ON SALES TO UK RETAIL INVESTORS

(A) IT HAS NOT OFFERED, SOLD OR OTHERWISE MADE AVAILABLE, AND WILL NOT OFFER, SELL OR OTHERWISE MAKE AVAILABLE, ANY OFFERED CERTIFICATES TO ANY UK RETAIL INVESTOR (AS DEFINED ABOVE) IN THE UK (AND FOR THE PURPOSES OF THIS PROVISION, THE EXPRESSION “OFFER” INCLUDES THE COMMUNICATION IN ANY FORM AND BY ANY MEANS OF SUFFICIENT INFORMATION ON THE TERMS OF THE OFFER AND THE OFFERED CERTIFICATES SO AS TO ENABLE AN INVESTOR TO DECIDE TO PURCHASE OR SUBSCRIBE FOR THE OFFERED CERTIFICATES);

OTHER UK REGULATORY RESTRICTIONS

(B) IT HAS ONLY COMMUNICATED OR CAUSED TO BE COMMUNICATED AND WILL ONLY COMMUNICATE OR CAUSE TO BE COMMUNICATED AN INVITATION OR INDUCEMENT TO ENGAGE IN INVESTMENT ACTIVITY (WITHIN THE MEANING OF SECTION 21 OF THE FSMA) RECEIVED BY IT IN CONNECTION WITH THE ISSUE OR SALE OF THE OFFERED CERTIFICATES IN CIRCUMSTANCES IN WHICH SECTION 21(1) OF THE FSMA DOES NOT APPLY TO THE ISSUING ENTITY OR THE DEPOSITOR; AND

(C) IT HAS COMPLIED AND WILL COMPLY WITH ALL APPLICABLE PROVISIONS OF THE FSMA WITH RESPECT TO ANYTHING DONE BY IT IN RELATION TO THE OFFERED CERTIFICATES IN, FROM OR OTHERWISE INVOLVING THE UK.

EU SR RULES AND UK SECURITIZATION FRAMEWORK

NONE OF THE SPONSORS, THE DEPOSITOR OR THE UNDERWRITERS, OR THEIR RESPECTIVE AFFILIATES, OR ANY OTHER PERSON, INTENDS TO RETAIN A MATERIAL NET ECONOMIC INTEREST IN THE SECURITIZATION CONSTITUTED BY THE ISSUE OF THE CERTIFICATES AND THE VRR INTEREST, OR TO TAKE ANY OTHER ACTION IN RESPECT OF SUCH SECURITIZATION, IN A MANNER PRESCRIBED OR CONTEMPLATED BY THE EU SR RULES (AS DEFINED BELOW) OR THE UK SECURITIZATION FRAMEWORK (AS DEFINED BELOW). IN PARTICULAR, NO SUCH PERSON UNDERTAKES TO TAKE ANY ACTION THAT MAY BE REQUIRED BY ANY PROSPECTIVE INVESTOR OR CERTIFICATEHOLDER FOR THE PURPOSES OF ITS COMPLIANCE WITH ANY REQUIREMENT OF THE EU SR RULES OR THE UK SECURITIZATION FRAMEWORK. IN ADDITION, THE ARRANGEMENTS DESCRIBED UNDER “CREDIT RISK RETENTION” IN THIS PROSPECTUS HAVE NOT BEEN STRUCTURED WITH THE OBJECTIVE OF ENSURING OR FACILITATING COMPLIANCE BY ANY PERSON WITH ANY REQUIREMENT OF THE EU SR RULES OR THE UK SECURITIZATION FRAMEWORK. CONSEQUENTLY, THE OFFERED CERTIFICATES ARE NOT A SUITABLE INVESTMENT FOR ANY PERSON THAT IS NOW OR MAY IN THE FUTURE BE SUBJECT TO ANY REQUIREMENT OF THE EU SR RULES OR THE UK SECURITIZATION FRAMEWORK.

SEE “RISK FACTORS—OTHER RISKS RELATING TO THE CERTIFICATES—EU SR RULES AND UK SECURITIZATION FRAMEWORK” IN THIS PROSPECTUS.

23

PEOPLE’S REPUBLIC OF CHINA

THE OFFERED CERTIFICATES WILL NOT BE OFFERED OR SOLD IN THE PEOPLE’S REPUBLIC OF CHINA (EXCLUDING HONG KONG, MACAU AND TAIWAN, THE “PRC”) AS PART OF THE INITIAL DISTRIBUTION OF THE OFFERED CERTIFICATES BUT MAY BE AVAILABLE FOR PURCHASE BY INVESTORS RESIDENT IN THE PRC FROM OUTSIDE THE PRC.

THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO SELL OR THE SOLICITATION OF AN OFFER TO BUY ANY SECURITIES IN THE PRC TO ANY PERSON TO WHOM IT IS UNLAWFUL TO MAKE THE OFFER OR SOLICITATION IN THE PRC.

THE DEPOSITOR DOES NOT REPRESENT THAT THIS PROSPECTUS MAY BE LAWFULLY DISTRIBUTED, OR THAT ANY OFFERED CERTIFICATES MAY BE LAWFULLY OFFERED, IN COMPLIANCE WITH ANY APPLICABLE REGISTRATION OR OTHER REQUIREMENTS IN THE PRC, OR PURSUANT TO AN EXEMPTION AVAILABLE THEREUNDER, OR ASSUME ANY RESPONSIBILITY FOR FACILITATING ANY SUCH DISTRIBUTION OR OFFERING. IN PARTICULAR, NO ACTION HAS BEEN TAKEN BY THE DEPOSITOR WHICH WOULD PERMIT AN OFFERING OF ANY OFFERED CERTIFICATES OR THE DISTRIBUTION OF THIS PROSPECTUS IN THE PRC. ACCORDINGLY, THE OFFERED CERTIFICATES ARE NOT BEING OFFERED OR SOLD WITHIN THE PRC BY MEANS OF THIS PROSPECTUS OR ANY OTHER DOCUMENT. NEITHER THIS PROSPECTUS NOR ANY ADVERTISEMENT OR OTHER OFFERING MATERIAL MAY BE DISTRIBUTED OR PUBLISHED IN THE PRC, EXCEPT UNDER CIRCUMSTANCES THAT WILL RESULT IN COMPLIANCE WITH ANY APPLICABLE LAWS AND REGULATIONS.

HONG KONG

THIS PROSPECTUS HAS NOT BEEN DELIVERED FOR REGISTRATION TO THE REGISTRAR OF COMPANIES IN HONG KONG AND THE CONTENTS OF THIS PROSPECTUS HAVE NOT BEEN REVIEWED OR APPROVED BY ANY REGULATORY AUTHORITY IN HONG KONG. THIS PROSPECTUS DOES NOT CONSTITUTE NOR INTEND TO BE AN OFFER OR INVITATION TO THE PUBLIC IN HONG KONG TO ACQUIRE THE OFFERED CERTIFICATES.

EACH UNDERWRITER HAS REPRESENTED, WARRANTED AND AGREED THAT: (1) IT HAS NOT OFFERED OR SOLD AND WILL NOT OFFER OR SELL IN HONG KONG, BY MEANS OF ANY DOCUMENT, ANY OFFERED CERTIFICATES (EXCEPT FOR CERTIFICATES WHICH ARE A “STRUCTURED PRODUCT” AS DEFINED IN THE SECURITIES AND FUTURES ORDINANCE (CAP. 571) (THE “SFO”) OF HONG KONG) OTHER THAN (A) TO “PROFESSIONAL INVESTORS” AS DEFINED IN THE SFO AND ANY RULES OR REGULATIONS MADE UNDER THE SFO; OR (B) IN OTHER CIRCUMSTANCES WHICH DO NOT RESULT IN THE DOCUMENT BEING A “PROSPECTUS” AS DEFINED IN THE COMPANIES (WINDING UP AND MISCELLANEOUS PROVISIONS) ORDINANCE (CAP. 32) (THE “C(WUMP)O”) OF HONG KONG OR WHICH DO NOT CONSTITUTE AN OFFER TO THE PUBLIC WITHIN THE MEANING OF THE C(WUMP)O; AND (2) IT HAS NOT ISSUED OR HAD IN ITS POSSESSION FOR THE PURPOSES OF ISSUE, AND WILL NOT ISSUE OR HAVE IN ITS POSSESSION FOR THE PURPOSES OF ISSUE, WHETHER IN HONG KONG OR ELSEWHERE, ANY ADVERTISEMENT, INVITATION OR DOCUMENT RELATING TO THE OFFERED CERTIFICATES, WHICH IS DIRECTED AT, OR THE CONTENTS OF WHICH ARE LIKELY TO BE ACCESSED OR READ BY, THE PUBLIC OF HONG KONG (EXCEPT IF PERMITTED TO DO SO UNDER THE SECURITIES LAWS OF HONG KONG) OTHER THAN WITH RESPECT TO OFFERED CERTIFICATES WHICH ARE OR ARE INTENDED TO BE DISPOSED OF ONLY TO PERSONS OUTSIDE HONG KONG OR ONLY TO “PROFESSIONAL INVESTORS” AS DEFINED IN THE SFO AND ANY RULES MADE UNDER THE SFO.

24

W A R N I N G

THE CONTENTS OF THIS PROSPECTUS HAVE NOT BEEN REVIEWED OR APPROVED BY ANY REGULATORY AUTHORITY IN HONG KONG. YOU ARE ADVISED TO EXERCISE CAUTION IN RELATION TO THE OFFER. IF YOU ARE IN ANY DOUBT ABOUT ANY OF THE CONTENTS OF THIS PROSPECTUS, YOU SHOULD OBTAIN INDEPENDENT PROFESSIONAL ADVICE.

SINGAPORE

NEITHER THIS PROSPECTUS NOR ANY OTHER DOCUMENT OR MATERIAL IN CONNECTION WITH ANY OFFER OF THE OFFERED CERTIFICATES HAS BEEN OR WILL BE REGISTERED AS A PROSPECTUS WITH THE MONETARY AUTHORITY OF SINGAPORE (“MAS”) UNDER THE SECURITIES AND FUTURES ACT (CAP. 289) OF SINGAPORE (THE “SFA”). ACCORDINGLY, MAS ASSUMES NO RESPONSIBILITY FOR THE CONTENTS OF THIS PROSPECTUS. THIS PROSPECTUS IS NOT A PROSPECTUS AS DEFINED IN THE SFA AND STATUTORY LIABILITY UNDER THE SFA IN RELATION TO THE CONTENTS OF PROSPECTUSES WOULD NOT APPLY. ANY PROSPECTIVE INVESTOR SHOULD CONSIDER CAREFULLY WHETHER THE INVESTMENT IS SUITABLE FOR IT. THIS PROSPECTUS AND ANY OTHER DOCUMENTS OR MATERIALS IN CONNECTION WITH THE OFFER OR SALE, OR INVITATION FOR SUBSCRIPTION OR PURCHASE, OF THE OFFERED CERTIFICATES MAY NOT BE DIRECTLY OR INDIRECTLY ISSUED, CIRCULATED OR DISTRIBUTED, NOR MAY THE OFFERED CERTIFICATES BE OFFERED OR SOLD, OR BE MADE THE SUBJECT OF AN INVITATION FOR SUBSCRIPTION OR PURCHASE, WHETHER DIRECTLY OR INDIRECTLY, TO PERSONS IN SINGAPORE OTHER THAN TO AN INSTITUTIONAL INVESTOR (AS DEFINED IN SECTION 4A(1)(C) OF THE SFA) (“INSTITUTIONAL INVESTOR”) PURSUANT TO SECTION 304 OF THE SFA. UNLESS SUCH OFFERED CERTIFICATES ARE OF THE SAME CLASS AS OTHER OFFERED CERTIFICATES OF THE ISSUING ENTITY THAT ARE LISTED FOR QUOTATION ON AN APPROVED EXCHANGE (AS DEFINED IN SECTION 2(1) OF THE SFA) (“APPROVED EXCHANGE”) AND IN RESPECT OF WHICH ANY OFFER INFORMATION STATEMENT, INTRODUCTORY DOCUMENT, SHAREHOLDERS’ CIRCULAR FOR A REVERSE TAKE-OVER, DOCUMENT ISSUED FOR THE PURPOSES OF A TRUST SCHEME, OR ANY OTHER SIMILAR DOCUMENT APPROVED BY AN APPROVED EXCHANGE, WAS ISSUED IN CONNECTION WITH AN OFFER, OR THE LISTING FOR QUOTATION, OF THOSE OFFERED CERTIFICATES, ANY SUBSEQUENT OFFERS IN SINGAPORE OF OFFERED CERTIFICATES ACQUIRED PURSUANT TO AN INITIAL OFFER MADE HEREUNDER MAY ONLY BE MADE, PURSUANT TO THE REQUIREMENTS OF SECTION 304A, TO PERSONS WHO ARE INSTITUTIONAL INVESTORS.

AS THE OFFERED CERTIFICATES ARE ONLY OFFERED TO PERSONS IN SINGAPORE WHO QUALIFY AS AN INSTITUTIONAL INVESTOR, THE ISSUING ENTITY IS NOT REQUIRED TO DETERMINE THE CLASSIFICATION OF THE OFFERED CERTIFICATES PURSUANT TO SECTION 309B OF THE SFA.

NOTHING SET OUT IN THIS NOTICE SHALL BE CONSTRUED AS LEGAL ADVICE AND EACH PROSPECTIVE INVESTOR SHOULD CONSULT ITS OWN LEGAL COUNSEL. THIS NOTICE IS FURTHER SUBJECT TO THE PROVISIONS OF THE SFA AND ITS REGULATIONS, AS THE SAME MAY BE AMENDED OR CONSOLIDATED FROM TIME TO TIME, AND DOES NOT PURPORT TO BE EXHAUSTIVE IN ANY RESPECT.

25

THE REPUBLIC OF KOREA

THESE CERTIFICATES HAVE NOT BEEN REGISTERED WITH THE FINANCIAL SERVICES COMMISSION OF THE REPUBLIC OF KOREA FOR A PUBLIC OFFERING IN THE REPUBLIC OF KOREA. THE UNDERWRITERS HAVE THEREFORE REPRESENTED AND AGREED THAT THE CERTIFICATES HAVE NOT BEEN AND WILL NOT BE OFFERED, SOLD OR DELIVERED DIRECTLY OR INDIRECTLY, OR OFFERED, SOLD OR DELIVERED TO ANY PERSON FOR RE-OFFERING OR RESALE, DIRECTLY OR INDIRECTLY, IN THE REPUBLIC OF KOREA OR TO ANY RESIDENT OF THE REPUBLIC OF KOREA, EXCEPT AS OTHERWISE PERMITTED UNDER APPLICABLE LAWS AND REGULATIONS OF THE REPUBLIC OF KOREA, INCLUDING THE FINANCIAL INVESTMENT SERVICES AND CAPITAL MARKETS ACT AND THE FOREIGN EXCHANGE TRANSACTIONS LAW AND THE DECREES AND REGULATIONS THEREUNDER.

JAPAN

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

JAPANESE RISK RETENTION REQUIREMENTS

NO REPRESENTATION IS MADE AS TO WHETHER THE TRANSACTION DESCRIBED HEREIN WOULD COMPLY WITH THE JAPANESE FINANCIAL SERVICES AGENCY (“JFSA”) RISK RETENTION RULE (AS MORE FULLY DESCRIBED UNDER “RISK FACTORS—OTHER RISKS RELATING TO THE CERTIFICATES—RECENT DEVELOPMENTS CONCERNING THE PROPOSED JAPANESE RETENTION REQUIREMENTS” BELOW) AND NO PARTY TO THE TRANSACTION DESCRIBED HEREIN HAS COMMITTED TO RETAIN A NET ECONOMIC INTEREST IN THE SECURITIZATION CALCULATED FOR THE PURPOSE OF COMPLYING WITH SUCH REQUIREMENTS.

NOTICE TO RESIDENTS OF CANADA

THE OFFERED CERTIFICATES MAY BE SOLD IN CANADA ONLY TO PURCHASERS PURCHASING, OR DEEMED TO BE PURCHASING, AS PRINCIPAL THAT ARE ACCREDITED INVESTORS, AS DEFINED IN NATIONAL INSTRUMENT 45-106 PROSPECTUS EXEMPTIONS OR SUBSECTION 73.3(1) OF THE SECURITIES ACT (ONTARIO), AND ARE PERMITTED CLIENTS, AS DEFINED IN NATIONAL INSTRUMENT 31-103 REGISTRATION REQUIREMENTS, EXEMPTIONS AND ONGOING REGISTRANT OBLIGATIONS. ANY RESALE OF THE OFFERED CERTIFICATES MUST BE MADE IN ACCORDANCE WITH AN EXEMPTION FROM, OR IN A TRANSACTION NOT SUBJECT TO, THE PROSPECTUS REQUIREMENTS OF APPLICABLE SECURITIES LAWS.

26

SECURITIES LEGISLATION IN CERTAIN PROVINCES OR TERRITORIES OF CANADA MAY PROVIDE A PURCHASER WITH REMEDIES FOR RESCISSION OR DAMAGES IF THIS PROSPECTUS (INCLUDING ANY AMENDMENT HERETO) CONTAINS A MISREPRESENTATION, PROVIDED THAT THE REMEDIES FOR RESCISSION OR DAMAGES ARE EXERCISED BY THE PURCHASER WITHIN THE TIME LIMIT PRESCRIBED BY THE SECURITIES LEGISLATION OF THE PURCHASER’S PROVINCE OR TERRITORY. THE PURCHASER SHOULD REFER TO ANY APPLICABLE PROVISIONS OF THE SECURITIES LEGISLATION OF THE PURCHASER’S PROVINCE OR TERRITORY FOR PARTICULARS OF THESE RIGHTS OR CONSULT WITH A LEGAL ADVISOR.

PURSUANT TO SECTION 3A.3 OF NATIONAL INSTRUMENT 33-105 UNDERWRITING CONFLICTS (“NI 33-105”), THE UNDERWRITERS ARE NOT REQUIRED TO COMPLY WITH THE DISCLOSURE REQUIREMENTS OF NI 33-105 REGARDING UNDERWRITER CONFLICTS OF INTEREST IN CONNECTION WITH THIS OFFERING.

 

 

 

27

 

 

 

 

 

[THIS PAGE INTENTIONALLY LEFT BLANK]

 

 

 

 

 

28

Summary of Terms

This summary highlights selected information from this prospectus. It does not contain all of the information you need to consider in making your investment decision. To understand all of the terms of the offering of the offered certificates, read this entire document carefully.

Relevant Parties

Title of Certificates Commercial Mortgage Pass-Through Certificates, Series 2025-5YR17.
DepositorJ.P. Morgan Chase Commercial Mortgage Securities Corp., a Delaware corporation, a wholly-owned subsidiary of JPMorgan Chase Bank, National Association, a national banking association organized under the laws of the United States of America, which is a wholly-owned bank subsidiary of JPMorgan Chase & Co., a Delaware corporation. The depositor’s address is 383 Madison Avenue, 8th Floor, New York, New York 10179, and its telephone number is (212) 834-5467. See “Transaction Parties—The Depositor”.
Issuing Entity BANK5 2025-5YR17, a New York common law trust, to be established on the closing date under the pooling and servicing agreement. For more detailed information, see “Transaction Parties—The Issuing Entity”.
Sponsors and Originators The sponsors of this transaction are:
JPMorgan Chase Bank, National Association, a national banking association
Morgan Stanley Mortgage Capital Holdings LLC, a New York limited liability company
Wells Fargo Bank, National Association, a national banking association
Bank of America, National Association, a national banking association

These entities are sometimes also referred to in this prospectus as the “mortgage loan sellers”.

The originators of this transaction are:

JPMorgan Chase Bank, National Association, a national banking association
Morgan Stanley Bank, N.A., a national banking association

 

29

Wells Fargo Bank, National Association, a national banking association
Bank of America, National Association, a national banking association

The sponsors originated, co-originated or acquired and will transfer to the depositor the mortgage loans set forth in the following chart:

  Sellers of the Mortgage Loans
 

Mortgage Loan Seller

Originator(1)

Number of Mortgage Loans

Aggregate Cut-off Date Principal Balance of Mortgage Loans

Approx. % of Initial Pool Balance

  JPMorgan Chase Bank, National Association JPMorgan Chase Bank, National Association  8   $ 186,280,000 18.1 %
  Morgan Stanley Mortgage Capital Holdings LLC Morgan Stanley Bank, N.A. 17      288,593,964 28.0  
  Wells Fargo Bank, National Association Wells Fargo Bank, National Association 10      272,863,864 26.5  
  Bank of America, National Association Bank of America, National Association  8      192,550,000 18.7  
  Morgan Stanley Mortgage Capital Holdings LLC  / JPMorgan Chase Bank, National Association Morgan Stanley Bank, N.A. / JPMorgan Chase Bank, National Association(2)

1

       90,000,000

8.7

 

  Total

44

$1,030,287,829

100.0

%

 

(1)Certain of the mortgage loans were co-originated or were part of whole loans that were co-originated by the related mortgage loan seller (or one of its affiliates) and another entity. See “Description of the Mortgage Pool—Co-Originated or Third-Party Originated Mortgage Loans”.
(2)The Vertex HQ mortgage loan (8.7%) is comprised of separate notes that are being sold by Morgan Stanley Mortgage Capital Holdings LLC and JPMorgan Chase Bank, National Association. The Vertex HQ mortgage loan is evidenced by two (2) promissory notes: (i) note A-1-2-1 with an outstanding principal balance of $60,000,000 as of the cut-off date, as to which Morgan Stanley Mortgage Capital Holdings LLC is acting as mortgage loan seller and (ii) note A-4-2-B with an outstanding principal balance of $30,000,000 as of the cut-off date, as to which JPMorgan Chase Bank, National Association is acting as mortgage loan seller.

See “Transaction PartiesThe Sponsors and Mortgage Loan Sellers”.

Master Servicer Trimont LLC, a Georgia limited liability company, is expected to act as the master servicer under the pooling and servicing agreement. The master servicer will be responsible for the master servicing and administration of the mortgage loans and any related companion loan pursuant to the pooling and servicing agreement (other than any mortgage loan or companion loan that is part of a whole loan and serviced under the related trust and servicing agreement or pooling and servicing agreement, as applicable, related to the transaction indicated in the table entitled “Non-Serviced Whole Loans” under “—The Mortgage Pool—Whole Loans” below). The principal servicing offices of Trimont LLC are located at Two Alliance Center, 3560 Lenox Road NE, Suite 2200, Atlanta, Georgia 30326 and 550 South

 

30

Tryon Street, Charlotte, North Carolina 28202. See “Transaction Parties—The Master Servicer” and “Pooling and Servicing Agreement”.

The non-serviced mortgage loans will be serviced by the master servicer set forth in the table below under the heading “Non-Serviced Whole Loans” under “—The Mortgage Pool—Whole Loans”. See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

Prior to the applicable servicing shift securitization date, any servicing shift whole loan will be serviced by the master servicer under the pooling and servicing agreement. From and after the related servicing shift securitization date, any such servicing shift whole loan will be serviced under, and by the master servicer designated in, the related servicing shift pooling and servicing agreement. See “Description of the Mortgage Pool—The Whole Loans” and “Pooling and Servicing Agreement—Servicing of the Servicing Shift Mortgage Loans”.

Primary Servicer Midland Loan Services, a Division of PNC Bank, National Association, is expected to act as primary servicer and perform servicing duties delegated by the master servicer with respect to certain mortgage loans to be sold to the depositor by JPMorgan Chase Bank, National Association, pursuant to a primary servicing agreement to be entered into with the master servicer. The principal servicing office of Midland Loan Services, a Division of PNC Bank, National Association, is located at 10851 Mastin Street, Building 82, Suite 300, Overland Park, Kansas 66210. See “Transaction Parties—The Primary Servicer”.
Special Servicer Torchlight Loan Services, LLC, a Delaware limited liability company, is expected to act as special servicer with respect to the mortgage loans and REO properties (other than any excluded special servicer loan) and any related companion loan other than with respect to the non-serviced mortgage loans or related companion loan(s) set forth in the table entitled “Non-Serviced Whole Loans” under “—The Mortgage PoolWhole Loans” below. The special servicer will be primarily responsible for (i) making decisions and performing certain servicing functions with respect to such mortgage loans and any related serviced companion loan as to which a special servicing transfer event (such as a default or an imminent default) has occurred and (ii) in certain circumstances, reviewing, evaluating, processing and/or providing or withholding consent as to certain major decisions relating to such mortgage loans and related companion loans as to which a special

 

31

servicing transfer event has not occurred, in each case pursuant to the pooling and servicing agreement for this transaction. The principal servicing office of Torchlight Loan Services, LLC is located at 90 Park Avenue, 20th floor, New York, New York 10016. See “Transaction Parties—The Special Servicer” and “Pooling and Servicing Agreement”.

Torchlight Loan Services, LLC, is expected to be appointed as the special servicer by Torchlight Debt Fund VIII Holdings (US), LLC (or its affiliate), which, on the closing date, is expected to be appointed (or to appoint an affiliate) as the initial directing certificateholder with respect to each mortgage loan (other than any non-serviced mortgage loan, any servicing shift mortgage loan or excluded loan) and any related serviced companion loans. See “Pooling and Servicing Agreement—The Directing Certificateholder”.

If the special servicer obtains knowledge that it has become a borrower party with respect to any mortgage loan or serviced whole loan (such mortgage loan referred to herein as an “excluded special servicer loan”), the special servicer will be required to resign as special servicer of that excluded special servicer loan, and prior to the occurrence and continuance of a control termination event under the pooling and servicing agreement, the directing certificateholder will be required to use reasonable efforts to select a separate special servicer that is not a borrower party (referred to herein as an “excluded special servicer”) with respect to any excluded special servicer loan, unless such excluded special servicer loan is also an excluded loan (as to the directing certificateholder or the holder of the majority of the controlling class). After the occurrence and during the continuance of a control termination event, or if at any time the applicable excluded special servicer loan is also an excluded loan (as to the directing certificateholder or the holder of the majority of the controlling class of certificates) or if the directing certificateholder is entitled to appoint the excluded special servicer but does not select a replacement special servicer in writing, with a copy to the special servicer, within 30 days of notice of resignation (provided that the conditions required to be satisfied for the appointment of the replacement special servicer to be effective are not required to be completed within such 30-day period but in any event are to be completed within 120 days), the resigning special servicer will be required to use reasonable efforts to select the related excluded special servicer. See “—Directing Certificateholder” below and “Pooling and Servicing Agreement—Termination of the Master Servicer or

32

Special Servicer for Cause”. Any excluded special servicer will be required to perform all of the obligations of the special servicer and will be entitled to all special servicing compensation with respect to such excluded special servicer loan earned during such time as the related mortgage loan is an excluded special servicer loan.

Prior to the applicable servicing shift securitization date, each servicing shift whole loan, if necessary, will be specially serviced by the special servicer under the pooling and servicing agreement. From and after the related servicing shift securitization date, the related servicing shift whole loan will be specially serviced, if necessary, under, and by the special servicer designated in, the related servicing shift pooling and servicing agreement. See “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans” and “—The Non-Serviced Pari Passu Whole Loans”.

The special servicer of each non-serviced mortgage loan is set forth in the table below titled “Non-Serviced Whole Loans” under “—The Mortgage Pool—Whole Loans”. See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans.

TrusteeDeutsche Bank National Trust Company, a national banking association, will act as trustee. The corporate trust office of the trustee is located at 1761 East St. Andrew Place, Santa Ana, California 92705-4934 (among other offices). Following the transfer of the mortgage loans, the trustee, on behalf of the issuing entity, will become the mortgagee of record for each mortgage loan (other than a non-serviced mortgage loan) and any related companion loan. See “Transaction Parties—The Trustee” and “Pooling and Servicing Agreement”.

The trustee under the pooling and servicing agreement will become the mortgagee of record with respect to any servicing shift mortgage loans if the related whole loan becomes a specially serviced loan prior to the related servicing shift securitization date. From and after the related servicing shift securitization date, the mortgagee of record with respect to any servicing shift mortgage loan will be the trustee designated in the related servicing shift pooling and servicing agreement.

With respect to each non-serviced mortgage loan, the entity set forth in the table entitled “Non-Serviced Whole Loans” under “—The Mortgage Pool—Whole Loans” below, in its capacity as trustee under the trust and servicing agreement or pooling and servicing agreement, as applicable, for the indicated transaction,

33

is the mortgagee of record for that non-serviced mortgage loan and any related companion loan. See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

Certificate Administrator Computershare Trust Company, National Association will act as certificate administrator. The certificate administrator will also be required to act as custodian, certificate registrar, REMIC administrator, 17g-5 information provider and authenticating agent. The corporate trust offices of Computershare Trust Company, National Association are located at 9062 Old Annapolis Road, Columbia, Maryland 21045 (among other offices), and for certificate transfer purposes are located at 1505 Energy Park Drive, St. Paul, Minnesota 55108. See “Transaction Parties—The Certificate Administrator” and “Pooling and Servicing Agreement”.

The custodian with respect to any servicing shift mortgage loans will be the certificate administrator, in its capacity as custodian under the pooling and servicing agreement. After the related servicing shift securitization date, the custodian of the mortgage file for a servicing shift mortgage loan (other than the promissory note evidencing the related servicing shift mortgage loan) will be the custodian under the related servicing shift pooling and servicing agreement. See “Description of the Mortgage Pool—Whole Loans” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

The custodian with respect to each non-serviced mortgage loan will be the entity set forth in the table below entitled “Non-Serviced Whole Loans” under “—The Mortgage Pool—Whole Loans”, as custodian under the trust and servicing agreement or pooling and servicing agreement, as applicable, for the indicated transaction. See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

Operating Advisor Pentalpha Surveillance LLC, a Delaware limited liability company, will be the operating advisor. The operating advisor will have certain review and reporting responsibilities with respect to the performance of the special servicer, and in certain circumstances may recommend to the certificateholders and the VRR Interest Owners that the special servicer be replaced. The operating advisor will generally have no obligations or consultation rights as operating advisor under the pooling and servicing agreement for this transaction with respect to a non-serviced whole loan or servicing shift whole loan or any related REO property (each of which will be serviced pursuant to the related non-serviced pooling and servicing agreement). See “Transaction

 

34

Parties—The Operating Advisor and Asset Representations Reviewer” and “Pooling and Servicing Agreement—The Operating Advisor.

Asset Representations

ReviewerPentalpha Surveillance LLC, a Delaware limited liability company, will also be serving as the asset representations reviewer. The asset representations reviewer generally will be required to review certain delinquent mortgage loans after a specified delinquency threshold has been exceeded and notification from the certificate administrator that the required percentage of certificateholders have voted to direct a review of such delinquent mortgage loans. See “Transaction Parties—The Operating Advisor and Asset Representations Reviewer” and “Pooling and Servicing Agreement—The Asset Representations Reviewer”.
Directing Certificateholder Subject to the rights of the holders of subordinate companion loans solely with respect to any serviced A/B whole loan described under “Description of the Mortgage Loan—The Whole Loans”, the directing certificateholder will have certain consent and consultation rights in certain circumstances with respect to the mortgage loans (other than (i) any servicing shift mortgage loan and (ii) any excluded loan as described in the next paragraph), as further described in this prospectus. The directing certificateholder will generally be the controlling class certificateholder (or its representative) selected by more than a specified percentage (by certificate balance) of the controlling class certificateholders. In certain circumstances (such as when no directing certificateholder has been appointed and no one holder owns the largest aggregate certificate balance of the controlling class) there may be no directing certificateholder even though there is a controlling class. See “Pooling and Servicing Agreement—The Directing Certificateholder”.

With respect to the directing certificateholder or the holder of the majority of the controlling class certificates, an “excluded loan” is a mortgage loan or whole loan with respect to which the directing certificateholder or the holder of the majority of the controlling class certificates (by certificate balance), is a borrower, a mortgagor, a manager of a mortgaged property, the holder of a mezzanine loan that has accelerated the related mezzanine loan (subject to certain exceptions) or commenced foreclosure or enforcement proceedings against the equity collateral pledged to secure the related mezzanine loan, or any borrower party affiliate thereof.

35

The controlling class will be, as of any time of determination, the most subordinate class of certificates among the Class F, Class G and Class H certificates that has a certificate balance, as notionally reduced by any cumulative appraisal reduction amounts allocable to such class, in the manner described under “Pooling and Servicing Agreement—Servicing and Other Compensation and Payment of Expenses”, at least equal to 25% of the initial certificate balance of such class. As of the closing date, the controlling class will be the Class H certificates. No class of certificates, other than as described above, will be eligible to act as the controlling class or appoint a directing certificateholder.

It is anticipated that on the closing date, Torchlight Debt Fund VIII Holdings (US), LLC or its affiliate is expected to purchase the Class X-F, Class X-G, Class X-H, Class F, Class G and Class H certificates, and Torchlight Debt Fund VIII Holdings (US), LLC (or its affiliate) is expected to be appointed as the initial directing certificateholder with respect to each mortgage loan (other than any excluded loan).

With respect to a servicing shift whole loan, the holder of the related companion loan identified in the related intercreditor agreement as the controlling note will be the controlling noteholder with respect to such servicing shift whole loan, and will be entitled to certain consent and consultation rights with respect to such servicing shift whole loan, which are substantially similar, but not identical, to those of the directing certificateholder under the pooling and servicing agreement for this securitization. From and after the servicing shift securitization date, the rights of the controlling noteholder of the related servicing shift whole loan (if the related control note is included in the related future securitization) are expected to be exercisable by the directing certificateholder under the related servicing shift pooling and servicing agreement. The directing certificateholder of this securitization will generally only have limited consultation rights with respect to certain servicing matters or mortgage loan modifications affecting a servicing shift mortgage loan. See “Description of the Mortgage Pool—The Whole Loans”.

With respect to any serviced subordinate companion loan described under “Description of the Mortgage Pool—The Whole Loans”, during such time as the holder of such subordinate companion loan is no longer permitted to exercise control or consultation rights under the related intercreditor agreement, the directing certificateholder will have generally similar (although not necessarily identical) consent and consultation rights

36

with respect to the related mortgage loan as it does for the other mortgage loans in the pool. See “Description of the Mortgage Pool—The Whole Loans”.

Each entity identified as an “Initial Directing Party” in the table entitled “Non-Serviced Whole Loans” under “—The Mortgage Pool—Whole Loans” below is the initial directing certificateholder (or the equivalent) under the trust and servicing agreement or pooling and servicing agreement, as applicable, for the indicated transaction and will have certain consent and consultation rights with respect to the related non-serviced whole loan, which are substantially similar, but not identical, to those of the directing certificateholder under the pooling and servicing agreement for this securitization, subject to similar appraisal mechanics. See “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans”, “—The Non-Serviced AB Whole Loan” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

As of the closing date, there will be no servicing shift whole loans. Accordingly, all references in this prospectus to any servicing shift whole loan, servicing shift mortgage loan and any related terms should be disregarded.

Risk Retention

   Consultation Party The risk retention consultation parties will have certain non-binding consultation rights in certain circumstances with respect to the mortgage loans (other than certain excluded loans as described in the next paragraph), as further described in this prospectus. The “risk retention consultation party” will be each of (i) the party selected by Morgan Stanley Bank, N.A., (ii) the party selected by Wells Fargo Bank, National Association, (iii) the party selected by JPMorgan Chase Bank, National Association and (iv) the party selected by Bank of America, National Association, in each case, as an owner of the VRR Interest. Bank of America, National Association, Wells Fargo Bank, National Association, Morgan Stanley Mortgage Capital Holdings LLC and JPMorgan Chase Bank, National Association are expected to be appointed as the initial risk retention consultation parties with respect to the mortgage loans.

With respect to any risk retention consultation party or any holder of the majority of the VRR Interest, an “excluded loan” is a mortgage loan or whole loan with respect to which such party is a borrower, a mortgagor, a manager of a mortgaged property, the holder of a mezzanine loan that has been accelerated or as to which foreclosure or enforcement proceedings have been commenced against the equity collateral pledged to

37

secure the related mezzanine loan, or certain affiliates thereof.

Certain Affiliations

   and Relationships The originators, the sponsors, the underwriters, and parties to the pooling and servicing agreement have various roles in this transaction as well as certain relationships with parties to this transaction and certain of their affiliates. These roles and other potential relationships may give rise to conflicts of interest as further described in this prospectus under “Risk Factors—Risks Related to Conflicts of Interest” and “Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties”.
Significant Obligor There are no significant obligors related to the issuing entity.

Relevant Dates and Periods

Cut-off Date The mortgage loans will be considered part of the trust fund as of their respective cut-off dates. The cut-off date with respect to each mortgage loan is the respective payment due date for the monthly debt service payment that is due in October 2025 (or, in the case of any mortgage loan that has its first payment due date after October 2025, the date that would have been its payment due date in October 2025 under the terms of that mortgage loan if a monthly debt service payment were scheduled to be due in that month).
Closing Date On or about October 17, 2025.
Distribution Date The 4th business day following each determination date. The first distribution date will be in November 2025.
Determination Date The 11th day of each month or, if the 11th day is not a business day, then the business day immediately following such 11th day.
Record Date With respect to any distribution date, the last business day of the month preceding the month in which that distribution date occurs.
Business Day Under the pooling and servicing agreement, a business day will be any day other than a Saturday, a Sunday or a day on which banking institutions in Georgia, Kansas, Pennsylvania, New York, North Carolina, the District of Columbia or any of the jurisdictions in which the respective primary servicing offices of the master servicer or the special servicer or the corporate trust offices of either the certificate administrator or the trustee are located, or the New York Stock Exchange or the Federal Reserve System of the United States of

 

38

America, are authorized or obligated by law or executive order to remain closed.

Interest Accrual Period The interest accrual period for each class of offered certificates for each distribution date will be the calendar month immediately preceding the month in which that distribution date occurs.
Collection Period For any mortgage loan to be held by the issuing entity and any distribution date, the period commencing on the day immediately following the payment due date for such mortgage loan in the month preceding the month in which that distribution date occurs and ending on and including the payment due date for such mortgage loan in the month in which that distribution date occurs. However, in the event that the last day of a collection period is not a business day, any periodic payments received with respect to the mortgage loans relating to that collection period on the business day immediately following that last day will be deemed to have been received during that collection period and not during any other collection period.

Assumed Final Distribution Date;

   Rated Final Distribution

   DateThe assumed final distribution dates set forth below for each class have been determined on the basis of the assumptions described in “Description of the Certificates—Assumed Final Distribution Date; Rated Final Distribution Date”:
 

Class

Assumed Final Distribution Date

  Class A-1 June 2030
  Class A-2 NAP – September 2030(1)(2)
  Class A-3 September 2030(1)(2)
  Class X-A NAP
  Class X-B NAP
  Class A-S October 2030(2)
  Class B October 2030 (2)
  Class C October 2030 (2)

 

(1)The range of assumed final distribution dates is based on the initial certificate balance of the Class A-2 trust component ranging from $0 to $300,000,000 and the initial certificate balance of the Class A-3 trust component ranging from $375,542,000 to $675,542,000.
(2)Each class of Class A-2 Exchangeable Certificates, Class A-3 Exchangeable Certificates, Class A-S Exchangeable Certificates, Class B Exchangeable Certificates and Class C Exchangeable Certificates that are principal balance certificates will have the same assumed final distribution date as the Class A-2, Class A-3, Class A-S, Class B or Class C certificates, respectively, shown in the table.

The rated final distribution date will be the distribution date in November 2058.

39

Transaction Overview

On the closing date, each sponsor will sell its respective mortgage loans to the depositor, which will in turn deposit the mortgage loans into the issuing entity, a common law trust created on the closing date. The issuing entity will be formed by a pooling and servicing agreement to be entered into among the depositor, the master servicer, the special servicer, the certificate administrator, the trustee, the operating advisor and the asset representations reviewer.

The transfers of the mortgage loans from the sponsors to the depositor and from the depositor to the issuing entity in exchange for the offered certificates are illustrated below:

 

Offered Certificates

GeneralWe are offering the following classes of commercial mortgage pass-through certificates as part of Series 2025-5YR17:
Class A-1
Class A-2, Class A-2-1, Class A-2-2, Class A-2-X1, Class A-2-X2
Class A-3, Class A-3-1, Class A-3-2, Class A-3-X1, Class A-3-X2
Class X-A
Class X-B
Class A-S, Class A-S-1, Class A-S-2, Class A-S-X1, Class A-S-X2
Class B, Class B-1, Class B-2, Class B-X1, Class B-X2
Class C, Class C-1, Class C-2, Class C-X1, Class C-X2

The certificates of this Series will consist of the above classes and the following classes that are not being offered by this prospectus: Class X-D, Class X-F, Class X-G, Class X-H, Class D, Class F, Class G, Class H and Class R.

40

The Class RR certificates will be certificated, but will not be “certificates” for purposes of this prospectus and are not being offered by this prospectus. The RR Interest will not be a “certificate” for purposes of this prospectus and is not being offered by this prospectus.

Certificate Balances and

   Notional Amounts Your certificates will have the approximate aggregate initial certificate balance or notional amount set forth below, subject to a variance of plus or minus 5%:
 

Class

Approx. Initial Aggregate Certificate Balance or Notional Amount

Approx. % of Initial Pool Balance

Approx. Initial Credit Support(1)

  Class A-1 $ 9,599,000   0.932%   30.000%
  Class A-2   (2)(3)   (2)(3)      30.000%
  Class A-3   (2)(3)   (2)(3)      30.000%
  Class X-A $ 685,141,000   NAP      NAP  
  Class X-B $ 192,084,000   NAP      NAP  
  Class A-S $ 106,442,000 (2) 10.331% (2) 19.125%
  Class B $ 50,162,000 (2) 4.869% (2) 14.000%
  Class C $ 35,480,000 (2) 3.444% (2) 10.375%

 

(1)The approximate initial credit support percentages with respect to the Class A-1, Class A-2 and Class A-3 certificates are presented in the aggregate, taking into account the certificate balances of the Class A-2 and Class A-3 trust components. The approximate initial credit support percentage set forth for the Class A-S certificates represents the approximate credit support for the underlying Class A-S trust component. The approximate initial credit support percentage set forth for the Class B certificates represents the approximate credit support for the underlying Class B trust component. The approximate initial credit support percentage set forth for the Class C certificates represents the approximate credit support for the underlying Class C trust component. The VRR interest provides credit support only to the limited extent that it is allocated a portion of any losses incurred on the underlying mortgage loans, which such losses are allocated between it, on the one hand, and the certificates, on the other hand, pro rata in accordance with their respective percentage allocation entitlements. See “Credit Risk Retention”.
(2)Each class of Exchangeable Certificates will have the certificate balance or notional amount described under “Description of the Certificates—Distributions—Exchangeable Certificates”.
(3)The exact initial certificate balances or notional amounts of the Class A-2, Class A-2-X1, Class A-2-X2, Class A-3, Class A-3-X1 and Class A-3-X2 trust components (and consequently, the exact initial certificate balance or notional amount of each class of Class A-2 Exchangeable Certificates and Class A-3 Exchangeable Certificates) are unknown and will be determined based on the final pricing of the certificates. However, the initial certificate balance of the Class A-2 trust component is expected to be within the range of $0 - $300,000,000 (0.000% - 29.118% of the Initial Pool Balance), and the initial certificate balance of the Class A-3 trust component is expected to be within the range of $375,542,000 - $675,542,000 (36.450% - 65.568% of the Initial Pool Balance). The aggregate initial certificate balance of the Class A-2 and Class A-3 trust components is expected to be approximately $675,542,000, subject to a variance of plus or minus 5%. The Class A-2-X1 and Class A-2-X2 trust components will have initial notional amounts equal to the initial certificate balance of the Class A-2 trust component. The Class A-3-X1 and Class A-3-X2 trust components will have initial notional amounts equal to the initial certificate balance of the Class A-3 trust component.

 

41

Pass-Through Rates

A. Offered Certificates Your certificates will accrue interest at an annual rate called a pass-through rate. The initial approximate pass-through rate is set forth below for each class of certificates:
 

Class

Approx. Initial Pass-Through Rate(1)

  Class A-1 [__]%
  Class A-2(2) [__]%
  Class A-3(2) [__]%
  Class X-A [__]%
  Class X-B [__]%
  Class A-S(2) [__]%
  Class B(2) [__]%
  Class C(2) [__]%

 

(1)The pass-through rate for each class of the Class A-1, Class A-2, Class A-3, Class A-S, Class B and Class C certificates for any distribution date will be a per annum rate equal to one of the following: (i) a fixed rate per annum, (ii) a variable rate per annum equal to the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date, (iii) a variable rate per annum equal to the lesser of (a) a fixed rate and (b) the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date or (iv) a variable rate per annum equal to the weighted average of the net mortgage interest rates for the related distribution date minus a specified percentage. The pass-through rate for the Class X-A certificates for any distribution date will be a per annum rate equal to the excess, if any, of (a) the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date, over (b) the weighted average of the pass-through rates on the Class A-1 certificates and the Class A-2, Class A-2-X1, Class A-2-X2, Class A-3, Class A-3-X1 and Class A-3-X2 trust components for the related distribution date, weighted on the basis of their respective aggregate certificate balances or notional amounts outstanding immediately prior to that distribution date (but excluding trust components with a notional amount in the denominator of such weighted average calculation). The pass-through rate for the Class X-B certificates for any distribution date will be a per annum rate equal to the excess, if any, of (a) the weighted average of the net mortgage interest rates on the mortgage loans for the related distribution date, over (b) the weighted average of the pass-through rates on the Class A-S, Class A-S-X1, Class A-S-X2, Class B, Class B-X1, Class B-X2, Class C, Class C-X1 and Class C-X2 trust components for the related distribution date, weighted on the basis of their respective aggregate certificate balances or notional amounts outstanding immediately prior to that distribution date (but excluding trust components with a notional amount in the denominator of such weighted average calculation). For purposes of the calculation of the weighted average of the net mortgage interest rates on the mortgage loans for each distribution date, the mortgage interest rates will be adjusted as necessary to a 30/360 basis.
(2)Each class of Exchangeable Certificates will have the pass-through rate described under “Description of the Certificates—Distributions—Exchangeable Certificates”.

B. Interest Rate

    Calculation Convention Interest on the offered certificates at their applicable pass-through rates will be calculated based on a 360-day year consisting of twelve 30-day months, or a “30/360 basis”.

For purposes of calculating the pass-through rates on the Class X-A and Class X-B certificates and any other class of certificates that has a pass-through rate limited by, equal to or based on the weighted average net mortgage interest rate (which calculation does not

42

include any companion loan interest rate), the mortgage loan interest rates will not reflect any default interest rate, any loan term modifications agreed to by the special servicer or any modifications resulting from a borrower’s bankruptcy or insolvency.

For purposes of calculating the pass-through rates on the offered certificates, the interest rate for each mortgage loan that accrues interest based on the actual number of days in each month and assuming a 360-day year, or an “actual/360 basis”, will be recalculated, if necessary, so that the amount of interest that would accrue at that recalculated rate in the applicable month, calculated on a 30/360 basis, will equal the amount of interest that is required to be paid on that mortgage loan in that month, subject to certain adjustments as described in “Description of the Certificates—Distributions—Pass-Through Rates” and “—Interest Distribution Amount”.

C. Servicing and

     Administration Fees The master servicer and the special servicer are entitled to a servicing fee or special servicing fee, as the case may be, from the interest payments on each mortgage loan (other than any non-serviced mortgage loan with respect to the special servicing fee only), any related serviced companion loan and any related REO loans and, with respect to the special servicing fees, if the related mortgage loan interest payments (or other collections in respect of the related mortgage loan or mortgaged property) are insufficient, then from general collections on all mortgage loans.

The servicing fee for each distribution date, including the master servicing fee and the portion of the servicing fee payable to any primary servicer or subservicer, is calculated on the outstanding principal amount of each mortgage loan (including any non-serviced mortgage loan) and any related serviced companion loan at a servicing fee rate equal to a per annum rate ranging from 0.00133% to 0.06125%.

The special servicing fee for each distribution date is calculated based on the outstanding principal amount of each mortgage loan (other than any non-serviced mortgage loan) and the related serviced companion loans as to which a special servicing transfer event has occurred (including any REO loans), on a loan-by-loan basis at the special servicing fee rate equal to the greater of 0.25% per annum and the rate that would result in a special servicing fee of $3,500 for the related month.

43

Any primary servicing fees or sub-servicing fees with respect to each mortgage loan (other than any non-serviced mortgage loan) and any related serviced companion loan will be paid by the master servicer or special servicer, respectively, out of the fees described above.

The master servicer and special servicer are also entitled to additional fees and amounts, including income on the amounts held in certain accounts and certain permitted investments, liquidation fees and workout fees. See “Pooling and Servicing Agreement—Servicing and Other Compensation and Payment of Expenses.

The certificate administrator fee for each distribution date is calculated on the outstanding principal amount of each mortgage loan (including any REO loan and any non-serviced mortgage loan, but not any companion loan) at a per annum rate equal to 0.00915%. The trustee fee is payable by the certificate administrator from the certificate administrator fee.

The operating advisor will be entitled to an upfront fee of $10,000 on the closing date. The operating advisor will also be entitled to a fee on each distribution date calculated on the outstanding principal amount of each mortgage loan and REO loan (including any non-serviced mortgage loan, but not any related companion loan) at a rate equal to 0.00123% per annum with respect to each mortgage loan. The operating advisor will also be entitled under certain circumstances to a consulting fee.

The asset representations reviewer will be entitled to an upfront fee of $5,000 on the closing date. As compensation for the performance of its routine duties, the asset representations reviewer will be entitled to a fee on each distribution date calculated on the outstanding principal amount of each mortgage loan and REO loan (including any non-serviced mortgage loan, but excluding any related companion loan(s)) at a per annum rate equal to 0.00030%. Upon the completion of any asset review with respect to each delinquent loan, the asset representations reviewer will be entitled to a per loan fee in an amount described in “Pooling and Servicing Agreement—Servicing and Other Compensation and Payment of Expenses—Asset Representations Reviewer Compensation”.

Each party to the pooling and servicing agreement will also be entitled to be reimbursed by the issuing entity for costs, expenses and liabilities borne by them in certain circumstances. Fees and expenses payable by the issuing entity to any party to the pooling and servicing agreement are generally payable prior to any

44

distributions to certificateholders and the VRR Interest Owners.

Additionally, with respect to each distribution date, an amount equal to the product of 0.00050% per annum multiplied by the outstanding principal amount of each mortgage loan and any REO loan will be payable to CRE Finance Council® as a license fee for use of its names and trademarks, including an investor reporting package. This fee will be payable prior to any distributions to certificateholders and the VRR Interest Owners.

Payment of the fees and reimbursement of the costs and expenses described above will generally have priority over the distribution of amounts payable to the certificateholders and the VRR Interest Owners. See “Pooling and Servicing Agreement—Servicing and Other Compensation and Payment of Expenses”, “—Termination of the Master Servicer or Special Servicer For Cause” and “—Limitation on Liability; Indemnification.

With respect to each non-serviced mortgage loan set forth in the table below, the master servicer under the related trust and servicing agreement or pooling and servicing agreement, as applicable, governing the servicing of that mortgage loan will be entitled to a primary servicing fee at a rate equal to a per annum rate set forth in the table below, and the special servicer under the related trust and servicing agreement or pooling and servicing agreement, as applicable, will be entitled to a special servicing fee at a rate equal to the per annum rate set forth below. In addition, each party to the trust and servicing agreement or pooling and servicing agreement, as applicable, governing the servicing of a non-serviced whole loan will be entitled to receive other fees and reimbursements with respect to the related non-serviced mortgage loan in amounts, from sources, and at frequencies, that are similar, but not necessarily identical, to those described above and, in certain cases (for example, with respect to unreimbursed special servicing fees and servicing advances with respect to the related non-serviced whole loan), such amounts will be reimbursable from general collections on the mortgage loans to the extent not recoverable from the related non-serviced whole loan and to the extent allocable to the related non-serviced mortgage loan pursuant to the related intercreditor agreement. See “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans”, “—The Non-Serviced AB Whole Loan” and

45

Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

NON-SERVICED MORTGAGE LOANS

 

Non-Serviced Mortgage Loan

Primary Servicing
Fee Rate(1)

Special Servicing Fee Rate(2)

  Vertex HQ 0.00008% per annum 0.50%
  Aman Hotel New York 0.00125% per annum 0.25%(2)
  Ridgedale Center 0.00250% per annum 0.25%(3)
  The Motto 0.00250% per annum 0.25%(3)

 

(1)Included as part of the Servicing Fee Rate.
(2)Such fee rate is subject to a minimum amount equal to $5,000 for any month in which such fee is payable.
(3)Such fee rate is subject to a minimum amount equal to $3,500 for any month in which such fee is payable.

Distributions

Allocation between

    VRR Interest and

    CertificatesThe aggregate amount available for distributions to holders of the certificates and the VRR Interest on each distribution date (net of specified expenses of the issuing entity, including fees payable to, and costs and expenses reimbursable to, each applicable master servicer, each applicable special servicer, the certificate administrator, the trustee, the operating advisor and the asset representations reviewer) will be allocated between amounts available for distribution to the holders of the VRR Interest, on the one hand, and for distribution to holders of the certificates, on the other hand. On each distribution date, the portion of such aggregate available funds allocable to: (a) the VRR interest will at all times be the product of such amount multiplied by a fraction, expressed as a percentage, the numerator of which is the initial VRR interest balance of the VRR Interest, and the denominator of which is the sum of the aggregate initial Certificate Balances of the Principal Balance Certificates and the initial VRR Interest Balance of the VRR Interest (the “VRR Percentage”); and (b) the Non-VRR Certificates will at all times be the product of such aggregate available funds multiplied by the difference between 100% and the VRR Percentage (such difference, the “Non-Retained Percentage”) (each of the VRR Percentage and Non-Retained Percentage are referred to as the respective “Percentage Allocation Entitlement”).

 

46

A. Amount and Order

    of Distributions on

    CertificatesOn each distribution date, funds available for distribution to the certificates (other than any yield maintenance charges and prepayment premiums) will be distributed in the following amounts and order of priority:

First, to the Class A-1, Class X-A, Class X-B, Class X-D, Class X-F, Class X-G and Class X-H certificates and the Class A-2, Class A-2-X1, Class A-2-X2, Class A-3, Class A-3-X1 and Class A-3-X2 trust components, in respect of interest, up to an amount equal to, and pro rata in accordance with, the interest entitlements for those classes of certificates and trust components;

Second, to the Class A-1 certificates and the Class A-2 and Class A-3 trust components, as follows: (i) to the extent of funds allocated to principal and available for distribution: (a) first, to principal on the Class A-1 certificates, until the certificate balance of the Class A-1 certificates has been reduced to zero, (b) second, to principal on the Class A-2 trust component, until the certificate balances of the Class A-2 trust component has been reduced to zero and (c) third, to principal on the Class A-3 trust component, until the certificate balance of the Class A-3 trust component has been reduced to zero, or (ii) if the certificate balance of each class of certificates and trust component other than the Class A-1 certificates and the Class A-2 and Class A-3 trust components have been reduced to zero as a result of the allocation of mortgage loan losses to those classes of certificates or trust components, funds available for distributions of principal will be distributed to the Class A-1 certificates and Class A-2 and Class A-3 trust components remaining outstanding, pro rata (based on their respective certificate balances), without regard to the distribution priorities described above;

Third, to the Class A-1 certificates and the Class A-2 and Class A-3 trust components, to reimburse the Class A-1 certificates and the Class A-2 and Class A-3 trust components, first, (i) up to an amount equal to, and pro rata in accordance with, the aggregate previously unreimbursed losses on the mortgage loans allocable to principal that were previously borne by each such class or trust component, then, (ii) up to an amount equal to, and pro rata in accordance with, all accrued and unpaid interest on the amount set forth in clause (i) at the pass-through rate for such class or trust component;

Fourth, to the Class A-S, Class A-S-X1 and Class A-S-X2 trust components as follows: (a) to each such trust component in respect of interest, up to an amount equal to, and pro rata in accordance with, the interest

47

entitlements for those trust components; (b) to the extent of funds allocable to principal remaining after distributions in respect of principal to each class of certificates or trust component with a higher priority (as set forth in prior enumerated clauses set forth above), to principal on the Class A-S trust component until its certificate balance has been reduced to zero; and (c) to reimburse the Class A-S trust component, first, in an amount equal to any previously unreimbursed losses on the mortgage loans allocable to principal that were previously borne by those certificates or trust components, and then in an amount equal to interest on that amount at the pass-through rate for such trust component;

Fifth, to the Class B, Class B-X1 and Class B-X2 trust components as follows: (a) to each such trust component in respect of interest, up to an amount equal to, and pro rata in accordance with, the interest entitlements for those trust components; (b) to the extent of funds allocable to principal remaining after distributions in respect of principal to each class of certificates or trust component with a higher priority (as set forth in prior enumerated clauses set forth above), to principal on the Class B trust component until its certificate balance has been reduced to zero; and (c) to reimburse the Class B trust component, first, in an amount equal to any previously unreimbursed losses on the mortgage loans allocable to principal that were previously borne by those certificates or trust components, and then in an amount equal to interest on that amount at the pass-through rate for such trust component;

Sixth, to the Class C, Class C-X1 and Class C-X2 trust components as follows: (a) to each such trust component in respect of interest, up to an amount equal to, and pro rata in accordance with, the interest entitlements for those trust components; (b) to the extent of funds allocable to principal remaining after distributions in respect of principal to each class of certificates or trust component with a higher priority (as set forth in prior enumerated clauses set forth above), to principal on the Class C trust component until its certificate balance has been reduced to zero; and (c) to reimburse the Class C trust component, first, in an amount equal to any previously unreimbursed losses on the mortgage loans allocable to principal that were previously borne by those certificates or trust components, and then in an amount equal to interest on that amount at the pass-through rate for such trust component;

48

Seventh, to the non-offered certificates (other than the Class X-D, Class X-F, Class X-G, Class X-H and Class R certificates) in the amounts and order of priority described in “Description of the Certificates—Distributions”; and

Eighth, to the Class R certificates, any remaining amounts.

Principal and interest payable to the trust components will be distributed pro rata to the corresponding classes of exchangeable certificates representing interests therein in accordance with their class percentage interests therein as described under “Description of the Certificates—Distributions—Exchangeable Certificates”.

For more detailed information regarding distributions on the certificates, see “Description of the Certificates—Distributions—Priority of Distributions”.

B. Interest and Principal

    EntitlementsA description of the interest entitlement of each class of certificates (other than the Class R certificates) and the VRR Interest can be found in “Description of the Certificates—Distributions—Interest Distribution Amount” and “Credit Risk Retention—VRR Interest—Priority of Distributions. As described in that section, there are circumstances in which your interest entitlement for a distribution date could be less than one full month’s interest at the pass-through rate on your certificate’s balance or notional amount.

A description of the amount of principal required to be distributed to each class of the certificates entitled to principal and the VRR Interest on a particular distribution date can be found in “Description of the Certificates—Distributions—Principal Distribution Amount” and “Credit Risk Retention—VRR Interest—Priority of Distributions”, respectively.

C. Yield Maintenance

    Charges, Prepayment

    PremiumsYield maintenance charges and prepayment premiums with respect to the mortgage loans will be allocated to the VRR Interest, on the one hand, and the certificates, on the other hand, in accordance with their respective percentage allocation entitlements. Yield maintenance charges and prepayment premiums with respect to the mortgage loans allocated to the certificates will be further allocated as described in “Description of the Certificates—Allocation of Yield Maintenance Charges and Prepayment Premiums”.

 

49

For an explanation of the calculation of yield maintenance charges, see “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans”.

D. Subordination,

     Allocation of Losses

     and Certain Expenses The chart below describes the manner in which the payment rights of certain classes of certificates will be senior or subordinate, as the case may be, to the payment rights of other classes of certificates. The chart also shows the allocation between the VRR Interest and the certificates and the corresponding entitlement to receive principal and/or interest of certain classes of certificates on any distribution date in descending order. It also shows the manner in which mortgage loan losses are allocated between the VRR Interest and the certificates and the manner in which the certificate allocations are further allocated to certain classes of those certificates in ascending order (beginning with certain non-offered certificates) to reduce the certificate balance of each such class to zero; provided that no principal payments or mortgage loan losses will be allocated to the Class X-A, Class X-B, Class X-D, Class X-F, Class X-G, Class X-H or Class R certificates or any class of Exchangeable Certificates with an “X” suffix, although principal payments and mortgage loan losses may reduce the notional amounts of the Class X-A, Class X-B, Class X-D, Class X-F, Class X-G and Class X-H certificates and any class of Exchangeable Certificates with an “X” suffix, and, therefore, the amount of interest they accrue. Principal losses on the mortgage loans allocated to the VRR Interest will reduce the VRR Interest balance.

 

 

 

50

 

 

(1)The maximum certificate balances of Class A-2, Class A-3, Class A-S, Class B and Class C certificates (subject to the constraint on the aggregate initial certificate balance of the Class A-2 and Class A-3 trust components discussed above under “—Certificate Balances and Notional Amounts”) will be issued on the closing date, and the certificate balance or notional amount of each other class of Exchangeable Certificates will be equal to zero on the closing date. The relative priorities of the Exchangeable Certificates are described more fully under “Description of the Certificates—Distributions”.
(2)The Class X-A, Class X-B, Class X-D, Class X-F, Class X-G and Class X-H certificates are interest-only certificates.
(3)The Class X-D, Class X-F, Class X-G and Class X-H certificates are not offered by this prospectus.
(4)Other than the Class X-D, Class X-F, Class X-G, Class X-H and Class R certificates.
(5)The VRR Interest is an “eligible vertical interest” (as defined in Regulation RR) that will comprise the Class RR certificates and the RR interest. The Class RR certificates will be in certificated form, but will not be “certificates” for purposes of this prospectus. The RR Interest will not be a “certificate” for purposes of this prospectus.

Other than the subordination of certain classes of certificates, as described above, and the limited credit support provided by the VRR Interest, as described below, no other form of credit enhancement will be available for the benefit of the holders of the offered certificates. The right to payment of holders of the VRR Interest is pro rata and pari passu with the right to payment of holders of the certificates (as a collective whole), and as described above any losses incurred on the mortgage loans will be allocated between the VRR Interest, on the one hand, and the certificates, on the

51

other hand, pro rata in accordance with their respective percentage allocation entitlements.

The notional amount of the Class X-A certificates will be reduced by the amount of principal losses or principal payments, if any, allocated to the Class A-1 certificates and the Class A-2 and Class A-3 trust components.

The notional amount of the Class X-B certificates will be reduced by the amount of principal losses or principal payments, if any, allocated to the Class A-S, Class B and Class C trust components.

To the extent funds are available on a subsequent distribution date for distribution on your offered certificates, you will be reimbursed for any losses allocated to your offered certificates with interest at the pass-through rate on those offered certificates in accordance with the distribution priorities.

See “Description of the Certificates—Subordination; Allocation of Realized Losses” and “Credit Risk Retention—VRR Interest—Allocation of VRR Interest Realized Losses” for more detailed information regarding the subordination provisions applicable to the certificates and the VRR Interest and the allocation of losses to the certificates and the VRR Interest.

E. Shortfalls in Available

   FundsShortfalls will reduce the aggregate available funds and will correspondingly reduce the amount allocated to the VRR Interest and certificates. The reduction in amounts available for distribution to the certificates will reduce distributions to the classes of certificates with the lowest payment priorities. Shortfalls may occur as a result of:
the payment of special servicing fees and other additional compensation that the special servicer is entitled to receive;
interest on advances made by the master servicer, the special servicer or the trustee (to the extent not covered by late payment charges or default interest paid by the related borrower);
the application of appraisal reductions to reduce interest advances;
extraordinary expenses of the issuing entity including indemnification payments payable to the parties to the pooling and servicing agreement;
a modification of a mortgage loan’s interest rate or principal balance; and

 

52

other unanticipated or default-related expenses of the issuing entity.

In addition, prepayment interest shortfalls on the mortgage loans that are not covered by certain compensating interest payments made by the master servicer will be allocated between the VRR Interest, on the one hand, and the certificates, on the other hand, in accordance with their respective percentage allocation entitlements. The prepayment interest shortfalls allocated to the certificates are required to be further allocated among all of the classes of certificates (other than the Exchangeable Certificates) and all trust components entitled to interest, on a pro rata basis based on their respective amounts of accrued interest for the related distribution date, to reduce the amount of interest payable on each such class of certificates to the extent described in this prospectus. For any distribution date, prepayment interest shortfalls allocated to a trust component will be allocated among the related classes of Exchangeable Certificates, pro rata, in accordance with their respective class percentage interests for that distribution date. See “Description of the Certificates—Prepayment Interest Shortfalls”.

Advances

A. P&I Advances The master servicer is required to advance a delinquent periodic payment on each mortgage loan (including any non-serviced mortgage loan) or any REO loan (other than any portion of an REO loan related to a companion loan), unless in each case, the master servicer or the special servicer determines that the advance would be nonrecoverable. Neither the master servicer nor the trustee will be required to advance balloon payments due at maturity in excess of the regular periodic payment, interest in excess of a mortgage loan’s regular interest rate, default interest, late payment charges, prepayment premiums or yield maintenance charges.

The amount of the interest portion of any advance will be subject to reduction to the extent that an appraisal reduction of the related mortgage loan has occurred (and with respect to any mortgage loan that is part of a whole loan, to the extent such appraisal reduction amount is allocated to the related mortgage loan). There may be other circumstances in which the master servicer will not be required to advance a full month of principal and/or interest. If the master servicer fails to make a required advance, the trustee will be required to make the advance, unless the trustee determines that the advance would be nonrecoverable. If an interest advance is made by the master servicer, the master servicer will not advance the portion of interest that

53

constitutes its servicing fee, but will advance the portion of interest that constitutes the monthly fees payable to the certificate administrator, the trustee, the operating advisor, the asset representations reviewer and the CREFC® license fee.

None of the master servicer, the special servicer or the trustee will make, or be permitted to make, any principal or interest advance with respect to any companion loan. The special servicer will have no obligation to make any P&I Advances.

See “Pooling and Servicing Agreement—Advances”.

B. Property Protection

   AdvancesThe master servicer may be required to make advances with respect to the mortgage loans (excluding any non-serviced mortgage loan) and any related companion loan that it is required to service to pay delinquent real estate taxes, assessments and hazard insurance premiums and similar expenses necessary to:
protect and maintain (and in the case of REO properties, lease and manage) the related mortgaged property;
maintain the lien on the related mortgaged property; and/or
enforce the related mortgage loan documents.

The special servicer will have no obligation to make any property protection advances (although they may elect to make them in an emergency circumstance in their sole discretion). If the special servicer makes a property protection advance, the master servicer will be required to reimburse the special servicer for that advance (unless the master servicer determines that the advance would be nonrecoverable, in which case the advance will be reimbursed out of the related collection account) and the master servicer will be deemed to have made that advance as of the date made by the special servicer.

If the master servicer fails to make a required advance of this type, the trustee will be required to make this advance. None of the master servicer, the special servicer or the trustee is required to advance amounts determined by such party to be nonrecoverable.

See “Pooling and Servicing Agreement—Advances”.

With respect to each non-serviced mortgage loan, the master servicer (and the trustee, as applicable) under the trust and servicing agreement or pooling and servicing agreement, as applicable, governing the

54

servicing of that non-serviced whole loan will be required to make similar advances with respect to delinquent real estate taxes, assessments and hazard insurance premiums as described above.

C. Interest on Advances The master servicer, the special servicer and the trustee, as applicable, will be entitled to interest on the above described advances at the “Prime Rate” as published in The Wall Street Journal, subject to a floor of 2.0% per annum, as described in this prospectus. Interest accrued on outstanding advances may result in reductions in amounts otherwise payable on the certificates and the VRR Interest. Neither the master servicer nor the trustee will be entitled to interest on advances made with respect to principal and interest due on a mortgage loan until the related payment due date has passed and any grace period for late payments applicable to the mortgage loan has expired. See “Pooling and Servicing Agreement—Advances”.

With respect to each non-serviced mortgage loan, the applicable makers of advances under the related trust and servicing agreement or pooling and servicing agreement, as applicable, governing the servicing of the non-serviced whole loan will similarly be entitled to interest on advances, and any accrued and unpaid interest on property protection advances made in respect of such non-serviced mortgage loan may be reimbursed from general collections on the other mortgage loans included in the issuing entity to the extent not recoverable from such non-serviced whole loan and to the extent allocable to such non-serviced mortgage loan in accordance with the related intercreditor agreement.

The Mortgage Pool

The Mortgage Pool The issuing entity’s primary assets will be forty-four (44) fixed-rate commercial mortgage loans, each evidenced by one or more promissory notes secured by first mortgages, deeds of trust, deeds to secure debt or similar security instruments on the fee estate of the related borrower in sixty-six (66) commercial, multifamily and/or manufactured housing properties. See “Description of the Mortgage Pool—General”.

The aggregate principal balance of the mortgage loans as of the cut-off date will be approximately $1,030,287,829.

55

Whole Loans

Unless otherwise expressly stated in this prospectus, the term “mortgage loan” refers to each of the forty-four (44) commercial mortgage loans to be held by the issuing entity. Of the mortgage loans, each mortgage loan in the table below is part of a larger whole loan, which is comprised of the related mortgage loan and one or more loans that are pari passu in right of payment to the related mortgage loan (each referred to in this prospectus as a “pari passu companion loan”, and, in certain cases, one or more loans that are subordinate in right of payment to the related mortgage loan (each referred to in this prospectus as a “subordinate companion loan”), and any pari passu companion loan or subordinate companion loan may also be referred to herein as a “companion loan”). The companion loans, together with their related mortgage loan, are referred to in this prospectus as a “whole loan”.

Whole Loan Summary

Mortgage Loan Name

Mortgage Loan Cut-off Date Balance

% of Initial Pool Balance

Pari Passu Companion Loan Cut-off Date Balance

Subordinate Companion Loan Cut-off Date Balance

Mortgage Loan
Cut-off Date LTV Ratio(1)

Whole Loan
Cut-off Date LTV Ratio(2)

Mortgage Loan Underwritten
NCF DSCR(1)

Whole Loan Underwritten
NCF DSCR(2)

Vertex HQ $90,000,000 8.7% $468,800,000 $441,200,000 34.0% 60.8% 3.29x 1.62x
Etude Self Storage West Coast Portfolio $85,000,000 8.3% $30,200,000 NAP 66.7% 66.7% 1.39x 1.39x
Yosemite Hospitality Portfolio $63,350,000 6.1% $31,650,000 NAP 62.7% 62.7% 1.80x 1.80x
Aman Hotel New York $40,000,000 3.9% $75,000,000 NAP 28.6% 28.6% 2.07x 2.07x
Ridgedale Center $39,886,004 3.9% $79,772,007 NAP 52.9% 52.9% 1.67x 1.67x
The Motto $36,000,000 3.5% $60,000,000 NAP 61.9% 61.9% 1.34x 1.34x

 

(1)Calculated including any related pari passu companion loans, but excluding any related mezzanine debt (if any) and/or subordinate companion loans.
(2)Calculated including any related pari passu companion loans and any related subordinate companion loans, but excluding any related mezzanine debt.

Each of the Etude Self Storage West Coast Portfolio whole loan and the Yosemite Hospitality Portfolio whole loan whole loan will be serviced by the master servicer and the special servicer pursuant to the pooling and servicing agreement for this transaction. Any information regarding the servicing and administration of such “serviced whole loans”, and related “serviced mortgage loans” and “serviced companion loans” that constitute parts of such serviced whole loans, is presented solely to enhance your understanding of the servicing and administration of the non-serviced whole loans.

Each servicing shift whole loan (a “servicing shift whole loan” and the related mortgage loan, the “servicing shift mortgage loan”) will initially be serviced by the master servicer and the special servicer pursuant to the pooling and servicing agreement for this transaction. From and

56

after the date on which the related controlling pari passu companion loan is securitized (the “servicing shift securitization date”), it is anticipated that the servicing shift whole loan will be serviced under, and by the master servicer (the “servicing shift master servicer”) and the special servicer (the “servicing shift special servicer”) designated in, the related pooling and servicing agreement entered into in connection with such securitization (the “servicing shift pooling and servicing agreement”). Prior to the related servicing shift securitization date, the servicing shift whole loan will be a serviced whole loan, the related mortgage loan will be a serviced mortgage loan and the related companion loans will be serviced companion loans. On and after the related servicing shift securitization date, the servicing shift whole loan will be a “non-serviced whole loan”, the related mortgage loan will be a “non-serviced mortgage loan” and the related companion loans will be “non-serviced companion loans”.

As of the Closing Date, there will be no servicing shift whole loans.

Each whole loan identified in the table below will not be serviced under the pooling and servicing agreement for this transaction and instead will be serviced under a separate trust and servicing agreement or pooling and servicing agreement, as applicable, identified in the table below entered into in connection with the securitization of one or more related companion loan(s) and is referred to in this prospectus as a “non-serviced whole loan”. The related mortgage loan is referred to as a “non-serviced mortgage loan” and the related companion loans are each referred to in this prospectus as a “non-serviced companion loan” or collectively, as “non-serviced companion loans”. See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

For further information regarding the whole loans, see “Description of the Mortgage Pool—The Whole Loans”.

 

 

 

57

Non-Serviced Whole Loans(1)

Mortgage Loan
Name

Transaction/Pooling Agreement

% of Initial Pool Balance

Master Servicer

Special Servicer

Trustee

Vertex HQ VRTX 2025-HQ TSA 8.7% Trimont LLC Situs Holdings, LLC Computershare Trust Company, National Association
Aman Hotel New York WFCM 2025-5C6 PSA 3.9% Midland Loan Services, a Division of PNC Bank, National Association Rialto Capital Advisors, LLC Computershare Trust Company, National Association
Ridgedale Center BANK5 2025-5YR15 PSA 3.9% Trimont LLC LNR Partners, LLC Computershare Trust Company, National Association
The Motto BANK5 2025-5YR16 PSA 3.5% Trimont LLC(2) LNR Partners, LLC Deutsche Bank National Trust Company

Mortgage Loan
Name

Certificate Administrator

Custodian

Operating Advisor

Initial Directing Party

Vertex HQ Computershare Trust Company, National Association Computershare Trust Company, National Association N/A Blue Owl Real Estate Debt Advisors LLC
Aman Hotel New York Computershare Trust Company, National Association Computershare Trust Company, National Association Park Bridge Lender Services LLC REF V – D AIV RR H, LLC
Ridgedale Center Computershare Trust Company, National Association Computershare Trust Company, National Association Park Bridge Lender Services LLC Eightfold Real Estate Capital Fund VII, L.P.
The Motto Computershare Trust Company, National Association Computershare Trust Company, National Association BellOak, LLC CMBS 4 Sub 9, LLC

 

(1)Information in this table is presented as of the closing date of the related securitization or, if such securitization has not yet closed, reflects information regarding the expected parties to such securitization.
(2)Midland Loan Services, a Division of PNC Bank, National Association, is acting as primary servicer with respect to the related whole loan, pursuant to a primary servicing agreement entered into between Trimont LLC and Midland Loan Services, a Division of PNC Bank, National Association.

For further information regarding the whole loans, see “Description of the Mortgage PoolThe Whole Loans”, and for information regarding the servicing of the non-serviced whole loans, see “Pooling and Servicing AgreementServicing of the Non-Serviced Mortgage Loans”.

  Mortgage Loan Characteristics

The following tables set forth certain anticipated characteristics of the mortgage loans as of the cut-off date (unless otherwise indicated). Except as specifically provided in this prospectus, various information presented in this prospectus (including loan-to-value ratios, debt service coverage ratios, debt yields and cut-off date balances per net rentable square foot, pad, room or unit, as applicable) with respect to any mortgage loan with a pari passu companion loan or subordinate companion loan is calculated including the principal balance and debt service payment of the related pari passu companion loan(s), but is calculated

58

excluding the principal balance and debt service payments of any subordinate companion loan (or any other subordinate debt encumbering the related mortgaged property or any related mezzanine debt or preferred equity).

In addition, investors should be aware that the appraisals for the mortgaged properties were prepared prior to origination and have not been updated. Similarly, net operating income and occupancy information used in underwriting the mortgage loans may not reflect current conditions. As a result, appraised values, net operating income, occupancy, and related metrics, such as loan-to-value ratios, debt service coverage ratios and debt yields, may not accurately reflect the current conditions at the mortgaged properties.

The sum of the numerical data in any column may not equal the indicated total due to rounding. Unless otherwise indicated, all figures and percentages presented in this “Summary of Terms” are calculated as described under “Description of the Mortgage Pool—Certain Calculations and Definitions” and, unless otherwise indicated, such figures and percentages are approximate and in each case, represent the indicated figure or percentage of the aggregate principal balance of the pool of mortgage loans as of the cut-off date. The principal balance of each mortgage loan as of the cut-off date assumes (or, in the case of each mortgage loan with a cut-off date prior to the date of this prospectus, reflects) the timely receipt of principal scheduled to be paid on or before the cut-off date and no defaults, delinquencies or prepayments on, or modifications of, any mortgage loan on or prior to the cut-off date. Whenever percentages and other information in this prospectus are presented on the mortgaged property level rather than the mortgage loan level, the information for mortgage loans secured by more than one mortgaged property is based on allocated loan amounts as stated in Annex A-1. All percentages of the mortgage loans and mortgaged properties, or of any specified group of mortgage loans and mortgaged properties, referred to in this prospectus without further description are approximate percentages of the aggregate principal balance of the pool of mortgage loans as of the cut-off date, by cut-off date balances and/or the allocated loan amount allocated to such mortgaged properties as of the cut-off date.

 

59

The mortgage loans will have the following approximate characteristics as of the cut-off date:

  Cut-off Date Mortgage Loan Characteristics
 

All Mortgage Loans

  Initial Pool Balance(1) $1,030,287,829
  Number of mortgage loans 44
  Number of mortgaged properties 66
  Range of Cut-off Date Balances $5,250,000 to $90,000,000
  Average Cut-off Date Balance per mortgage loan $23,415,632
  Range of Interest Rates 4.93554% to 7.85000%
  Weighted average Interest Rate 6.32870%
  Range of original terms to maturity 60 months to 60 months
  Weighted average original term to maturity 60 months
  Range of remaining terms to maturity 56 months to 60 months
  Weighted average remaining term to maturity 59 months
  Range of original amortization terms(2) 300 months to 360 months
  Weighted average original amortization term(2) 349 months
  Range of remaining amortization terms(2) 299 months to 360 months
  Weighted average remaining amortization term(2) 348 months
  Range of Cut-off Date LTV Ratios(3)(4) 28.6% to 72.4%
  Weighted average Cut-off Date LTV Ratio(3)(4) 57.6%
  Range of LTV Ratios as of the maturity date(3)(4) 28.6% to 72.4%
  Weighted average LTV Ratio as of the maturity date(3)(4) 57.1%
  Range of U/W NCF DSCRs(4)(5) 1.26x to 4.55x
  Weighted average U/W NCF DSCR(4)(5) 1.87x
  Range of U/W NOI Debt Yields(4) 7.6% to 30.2%
  Weighted average U/W NOI Debt Yield(4) 13.0%
  Percentage of Initial Pool Balance consisting of:
  Interest Only 82.3%
  Amortizing Balloon 17.7%

 

(1)Subject to a variance of plus or minus 5%.
(2)Excludes thirty-nine (39) mortgage loans (collectively, 82.3%) that are interest only for the entire term.
(3)Loan-to-value ratios (such as, for example, the loan-to-value ratios as of the cut-off date and the loan-to-value ratios at the maturity date) with respect to the mortgage loans were generally calculated using “as-is” values (or any equivalent term) as described under “Description of the Mortgage Pool—Certain Calculations and Definitions”; provided, that with respect to certain mortgage loans, the related loan-to-value ratios have been calculated using “as-complete”, “as-stabilized” or similar hypothetical values. Such mortgage loans are identified under the definitions of “Appraised Value” and/or “LTV Ratio” set forth under “Description of the Mortgage Pool—Definitions”. See “Risk Factors—Risks Relating to the Mortgage Loans—Appraisals May Not Reflect Current or Future Market Value of Each Property”.
(4)In the case of mortgage loans that have one or more pari passu companion loans and/or subordinate companion loans that are not included in the issuing entity, the debt service coverage ratio, loan-to-value ratio and debt yield have been calculated including the related pari passu companion loan(s) but excluding any related subordinate companion loan. With respect to the Vertex HQ mortgage loan (8.7%), the related Cut-off Date LTV Ratio, LTV Ratio at

 

60

Maturity, U/W NCF DSCR and U/W NOI Debt Yield are calculated including the related Subordinate Companion Loans are 60.8%, 60.8%, 1.62x and 9.2%, respectively.

(5)Debt service coverage ratios (such as, for example, underwritten net cash flow debt service coverage ratios or underwritten net operating income debt service coverage ratios) are calculated based on “Annual Debt Service”, as defined under “Description of the Mortgage Pool—Certain Calculations and Definitions” and “—Definitions”.

All of the mortgage loans accrue interest on an actual/360 basis.

For further information regarding the mortgage loans, see “Description of the Mortgage Pool”.

Modified and Refinanced

   LoansWith respect to the 369 Quentin Road Mortgage Loan (1.8%), the related Mortgaged Property previously secured two mortgage loans that matured on October 19, 2024. The borrower negotiated open ended extensions on both loans and both loans were paid off in full at origination of the 369 Quentin Road Mortgage Loan on August 1, 2025.

With respect to the Holiday Inn Express & Suites Chicago West-Roselle Mortgage Loan (1.0%), the related Mortgaged Property previously secured a securitized mortgage loan that experienced a monetary default in April 2020, and was transferred to special servicing. The borrower entered into a settlement agreement with the special servicer and the prior loan was brought current in or around March 2023. The current Mortgage Loan refinanced such prior loan in full on July 3, 2025.

With respect to the Simmons Tower Mortgage Loan (3.2%), the Mortgage Loan is a refinance of a prior CMBS loan that matured in July 2025. A short-term forbearance has been received to allow for the closing of the subject loan.

As of the cut-off date, none of the other mortgage loans were modified due to a delinquency or were refinancings of loans in default at the time of refinancing and/or otherwise involved discounted payoffs in connection with the origination of such mortgage loans.

Properties with Limited

   Operating History With respect to four (4) of the mortgaged properties (7.8%), such mortgaged properties (i) were constructed or the subject of a major renovation that was completed within 12 calendar months prior to the cut-off date and, therefore, the related mortgaged property has either no prior operating history or limited prior operating history, (ii) have a borrower or an affiliate under the related mortgage loan that acquired the related mortgaged

 

61

property within 12 calendar months prior to the cut-off date and such borrower or affiliate was unable to provide the related mortgage loan seller with historical financial information for such acquired mortgaged property or (iii) are single tenant properties subject to triple-net leases with the related tenant where the related borrower did not provide the related mortgage loan seller with historical financial information for the related mortgaged property.

See “Description of the Mortgage Pool—Certain Calculations and Definitions” and “Description of the Mortgage Pool—Mortgage Pool Characteristics—Mortgaged Properties With Limited Prior Operating History”.

Certain Variances from

   Underwriting Standards Each sponsor maintains its own set of underwriting guidelines, which typically relate to credit and collateral analysis, loan approval, debt service coverage ratio and loan-to-value ratio analysis, assessment of property condition, escrow requirements and requirements regarding title insurance policy and property insurance. Certain of the mortgage loans may vary from the related mortgage loan seller’s underwriting guidelines described under “Transaction PartiesThe Sponsors and Mortgage Loan Sellers”.

See “Description of the Mortgage Pool—Exceptions to Underwriting Guidelines”; “Transaction Parties—The Sponsors and Mortgage Loan Sellers—JPMorgan Chase Bank, National Association—JPMCB’s Underwriting Standards and Processes”; “Morgan Stanley Mortgage Capital Holdings LLC—The Morgan Stanley Group’s Underwriting Standards”; “—Wells Fargo Bank, National Association—Wells Fargo Bank’s Commercial Mortgage Loan Underwriting”; and Bank of America, National Association—Bank of America’s Commercial Mortgage Loan Underwriting Standards”.

Additional Aspects of Certificates

DenominationsThe offered certificates with certificate balances and the exchangeable certificates with notional amounts that are initially offered and sold to purchasers will be issued in minimum denominations of $10,000 and integral multiples of $1 in excess of $10,000. The Class X-A and Class X-B certificates will be issued, maintained and transferred only in minimum denominations of authorized initial notional amounts of not less than $1,000,000 and in integral multiples of $1 in excess of $1,000,000.

 

62

Registration, Clearance

   and Settlement Each class of offered certificates will initially be registered in the name of Cede & Co., as nominee of The Depository Trust Company, or DTC.

You may hold offered certificates through: (1) DTC in the United States; or (2) Clearstream Banking, Luxembourg or Euroclear Bank, as operator of the Euroclear System. Transfers within DTC, Clearstream Banking, Luxembourg or Euroclear Bank, as operator of the Euroclear System, will be made in accordance with the usual rules and operating procedures of those systems.

We may elect to terminate the book-entry system through DTC (with the consent of the DTC participants), Clearstream Banking, Luxembourg or Euroclear Bank, as operator of the Euroclear System, with respect to all or any portion of any class of the offered certificates.

See “Description of the Certificates—Book-Entry Registration”.

Credit Risk Retention For a discussion of the manner in which the U.S. credit risk retention requirements will be satisfied by Bank of America, National Association, as retaining sponsor, see “Credit Risk Retention”.

EU SR Rules and UK

   Securitization Framework None of the sponsors, the depositor or the underwriters, or their respective affiliates, or any other person, intends to retain a material net economic interest in the securitization constituted by the issue of the certificates and the VRR Interest, or to take any other action in respect of such securitization, in a manner prescribed or contemplated by the EU SR Rules or the UK Securitization Framework. In particular, no such person undertakes to take any action that may be required by any prospective investor or certificateholder for the purposes of its compliance with any requirement of the EU SR Rules or the UK Securitization Framework. In addition, the arrangements described under “Credit Risk Retention” in this prospectus have not been structured with the objective of ensuring or facilitating compliance by any person with any such requirement. Consequently, the offered certificates are not a suitable investment for any person that is now or may in the future be subject to any requirement of the EU SR Rules or the UK Securitization Framework. See “Risk Factors—Other Risks Relating to the Certificates—EU SR Rules and UK Securitization Framework” in this prospectus.

 

63

Information Available to

Certificateholders and

   VRR Interest Owners On each distribution date, the certificate administrator will prepare and make available to each certificateholder of record (initially expected to be Cede & Co., in the case of the offered certificates) and each VRR Interest Owner a statement as to the distributions being made on that date. Additionally, under certain circumstances, certificateholders of record and the VRR Interest Owners may be entitled to certain other information regarding the issuing entity. See “Description of the Certificates—Reports to Certificateholders and VRR Interest Owners; Certain Available Information”.
Deal Information/Analytics Certain information concerning the mortgage loans and the certificates may be available to subscribers through the following services:
Bloomberg, L.P., Trepp, LLC, Intex Solutions, Inc., BlackRock Financial Management, Inc., Interactive Data Corporation, CMBS.com, Inc., Markit Group Limited, Moody’s Analytics, Morningstar Credit Information & Analytics, LLC, RealInsight, LSEG, CRED iQ, KBRA Analytics, LLC, MBS Data, LLC and DealView Technologies Ltd.;
The certificate administrator’s website initially located at www.ctslink.com; and
The master servicer’s website initially located at https://cmsview.trimont.com/tcms.
Optional Termination On any distribution date on which the aggregate principal balance of the pool of mortgage loans is less than 1.0% of the aggregate principal balance of the pool of mortgage loans as of the cut-off date, certain entities specified in this prospectus will have the option to purchase all of the remaining mortgage loans (and all property acquired through exercise of remedies in respect of any mortgage loan) at the price specified in this prospectus.

The issuing entity may also be terminated in connection with a voluntary exchange of all of the then-outstanding certificates (other than the Class R certificates) and deemed payment of a price specified in this prospectus for the mortgage loans then held by the issuing entity, provided that (i) the aggregate certificate balance of the Class A-1 and Class D certificates and the Class A-2, Class A-3, Class A-S, Class B and Class C trust components is reduced to zero, (ii) there is only one holder (or multiple holders acting unanimously) of the outstanding certificates (other than the Class R

64

certificates), (iii) such holder (or holders) pay an amount equal to the VRR Interest’s proportionate share of the price specified in this prospectus and (iv) the master servicer consents to the exchange.

See “Pooling and Servicing Agreement—Termination; Retirement of Certificates”.

Required Repurchases or

Substitutions of Mortgage

Loans; Loss of Value

   PaymentUnder certain circumstances, the related mortgage loan seller may be obligated to (i) repurchase (without payment of any yield maintenance charge or prepayment premium) or substitute an affected mortgage loan from the issuing entity or (ii) make a cash payment that would be deemed sufficient to compensate the issuing entity in the event of a document defect or a breach of a representation and warranty made by the related mortgage loan seller with respect to the mortgage loan in the related mortgage loan purchase agreement that materially and adversely affects the value of the mortgage loan, the value of the related mortgaged property or the interests of any certificateholders or the VRR Interest Owners in the mortgage loan or mortgaged property or causes the mortgage loan to be other than a “qualified mortgage” within the meaning of Section 860G(a)(3) of the Internal Revenue Code of 1986, as amended (the “Code”) (but without regard to the rule of Treasury Regulations Section 1.860G-2(f)(2) that causes a defective loan to be treated as a “qualified mortgage”); provided that, with respect to each mortgage loan that is comprised of multiple promissory notes contributed to this securitization by multiple mortgage loan sellers, including the Vertex HQ mortgage loan, each related mortgage loan seller will be obligated to take the above remediation actions only with respect to the related promissory note(s) sold by it to the depositor as if the note(s) contributed by each such mortgage loan seller and evidencing such mortgage loan were a separate mortgage loan. See “Description of the Mortgage Loan Purchase Agreements—General”.
Sale of Defaulted Loans Pursuant to the pooling and servicing agreement, under certain circumstances the special servicer is required to use reasonable efforts to solicit offers for defaulted serviced mortgage loans (or a defaulted serviced whole loan and/or related REO properties) and, in the absence of a cash offer at least equal to its outstanding principal balance plus all accrued and unpaid interest and outstanding costs and expenses and certain other amounts under the pooling and servicing agreement,

 

65

may accept the first (and, if multiple offers are received, the highest) cash offer from any person that constitutes a fair price for the defaulted serviced mortgage loan (or defaulted serviced whole loan) or related REO property, determined as described in “Pooling and Servicing Agreement—Realization Upon Mortgage Loans” and “—Sale of Defaulted Loans and REO Properties”, unless the special servicer determines, in accordance with the servicing standard (and subject to the requirements of any related intercreditor agreement), that rejection of such offer would be in the best interests of the certificateholders, the VRR Interest Owners and any related companion loan holder(s) (as a collective whole as if such certificateholders, VRR Interest Owner and, if applicable, the related companion loan holders constituted a single lender).

With respect to any non-serviced mortgage loan, if a related pari passu companion loan becomes a defaulted mortgage loan under the trust and servicing agreement or pooling and servicing agreement for the related pari passu companion loan and the special servicer under the related trust and servicing agreement or pooling and servicing agreement for the related pari passu companion loan(s) determines to sell such pari passu companion loan(s), then that special servicer will be required to sell such non-serviced mortgage loan together with the related pari passu companion loan(s) and any related subordinate companion loan(s) in a manner similar to that described above. See “Description of the Mortgage Pool—The Whole Loans”.

In the case of mortgage loans that permit certain equity owners of the borrower to incur future mezzanine debt as described in “Description of the Mortgage Pool—Additional Indebtedness—Mezzanine Indebtedness”, the related mezzanine lender may have the option to purchase the related mortgage loan after certain defaults. See “Pooling and Servicing Agreement—Realization Upon Mortgage Loans”, “—Sale of Defaulted Loans and REO Properties” and “Description of the Mortgage Pool—The Whole Loans”.

Tax Status Elections will be made to treat designated portions of the issuing entity as two separate REMICs – the lower-tier REMIC and the upper-tier REMIC – for federal income tax purposes.

The upper-tier REMIC will issue several classes of REMIC “regular interests”, some of which will be held by the grantor trust. The grantor trust will issue the Exchangeable Certificates, all of which will represent beneficial ownership of one or more uncertificated REMIC “regular interests” issued by the upper-tier

66

REMIC, as further described under “Material Federal Income Tax Considerations”.

Pertinent federal income tax consequences of an investment in the offered certificates include:

Each class of offered certificates will represent beneficial ownership of one or more REMIC “regular interests”.
The offered certificates will be treated as newly originated debt instruments for federal income tax purposes.
You will be required to report income on your offered certificates using the accrual method of accounting.
It is anticipated that the Class [_] certificates will represent regular interests issued with original issue discount, the Class [_] certificates will represent regular interests issued with de minimis original issue discount and that the Class [_] certificates will represent regular interests issued at a premium for federal income tax purposes.

See “Material Federal Income Tax Considerations”.

Certain ERISA

   ConsiderationsSubject to important considerations described under “Certain ERISA Considerations”, the offered certificates are eligible for purchase by persons investing assets of employee benefit plans or individual retirement accounts.
Legal Investment None of the certificates will constitute “mortgage related securities” for purposes of the Secondary Mortgage Market Enhancement Act of 1984, as amended (“SMMEA”).

If your investment activities are subject to legal investment laws and regulations, regulatory capital requirements, or review by regulatory authorities, then you may be subject to restrictions on investment in the certificates. You should consult your own legal advisors for assistance in determining the suitability of and consequences to you of the purchase, ownership, and sale of the certificates.

The issuing entity will not be registered under the Investment Company Act of 1940, as amended. The issuing entity will be relying on an exclusion or exemption from the definition of “investment company” under the Investment Company Act of 1940, as amended, contained in Section 3(c)(5) of the Investment Company Act of 1940, as amended, or Rule 3a-7 under the Investment Company Act of 1940,

67

as amended, although there may be additional exclusions or exemptions available to the issuing entity. The issuing entity is being structured so as not to constitute a “covered fund” for purposes of the Volcker Rule under the Dodd-Frank Act (both as defined in this prospectus). See “Legal Investment”.

RatingsThe offered certificates will not be issued unless each of the offered classes receives a credit rating from one or more of the nationally recognized statistical rating organizations engaged by the depositor to rate the offered certificates. The decision not to engage one or more other rating agencies in the rating of certain classes of certificates to be issued in connection with this transaction, may negatively impact the liquidity, market value regulatory characteristics of those classes of certificates. Neither the depositor nor any other person or entity will have any duty to notify you if any other nationally recognized statistical rating organization issues, or delivers notice of its intention to issue, unsolicited ratings on one or more classes of certificates after the date of this prospectus.

See “Risk Factors—Other Risks Relating to the Certificates—Nationally Recognized Statistical Rating Organizations May Assign Different Ratings to the Certificates; Ratings of the Certificates Reflect Only the Views of the Applicable Rating Agencies as of the Dates Such Ratings Were Issued; Ratings May Affect ERISA Eligibility; Ratings May Be Downgraded” and “Ratings”.

 

 

 

68

Summary of Risk Factors

Investing in the certificates involves risks. Any of the risks set forth in this prospectus under the heading “Risk Factors” may have a material adverse effect on the cash flow on one or more mortgaged properties, the related borrowers’ ability to meet their respective payment obligations under the mortgage loans, and/or on your certificates. As a result, the market price of the certificates could decline significantly and you could lose a part or all of your investment. You should carefully consider all the information set forth in this prospectus and, in particular, evaluate the risks set forth in this prospectus under the heading “Risk Factors” before deciding to invest in the certificates. The following is a summary of some of the principal risks associated with an investment in the certificates:

Risks Relating to the Mortgage Loans

Non-Recourse Loans: The mortgage loans are non-recourse loans, and in the event of a default on a mortgage loan, recourse generally may only be had against the specific mortgaged property(ies) and other assets that have been pledged to secure the mortgage loan. Consequently, payment on the certificates is dependent primarily on the sufficiency of the net operating income or market value of the mortgaged properties, each of which may be volatile.
Borrowers: Frequent and early occurrence of borrower delinquencies and defaults may adversely affect your investment. Bankruptcy proceedings involving borrowers, borrower organizational structures and additional debt incurred by a borrower or its sponsors may increase risk of loss. In addition, borrowers may be unable to refinance or repay their mortgage loans at the maturity date.
Property Performance: Certificateholders are exposed to risks associated with the performance of the mortgaged properties, including location, competition, condition (including environmental conditions), maintenance, ownership, management, and litigation. Property values may decrease even when current operating income does not. The property type (e.g., hospitality, multifamily, mixed use, office, retail, self storage, industrial and manufactured housing) may present additional risks.
Loan Concentration: Certain of the mortgage loans represent significant concentrations of the mortgage pool as of the cut-off date. A default on one or more of such mortgage loans may have a disproportionate impact on the performance of the certificates.
Property Type Concentration: Certain property types represent significant concentrations of the mortgaged properties securing the mortgage pool as of the cut-off date, based on allocated loan amounts. Adverse developments with respect to those property types or related industries may have a disproportionate impact on the performance of the certificates.
Other Concentrations: Losses on loans to related borrowers or cross-collateralized and cross-defaulted loan groups, geographical concentration of the mortgaged properties, and concentration of tenants among the mortgaged properties, may disproportionately affect distributions on the offered certificates.
Tenant Performance: The repayment of a commercial or multifamily mortgage loan is typically dependent upon the ability of the related mortgaged property to produce cash flow through the collection of rents. Therefore, the performance of the mortgage loans will be highly dependent on the performance of tenants and tenant leases.
69

Significant Tenants: Properties that are leased to a single tenant or a tenant that comprises a significant portion of the rental income are disproportionately susceptible to interruptions of cash flow in the event of a lease expiration or termination or a downturn in the tenant’s business.
Underwritten Net Cash Flow: Underwritten net cash flow for the mortgaged properties could be based on incorrect or flawed assumptions.
Appraisals: Appraisals may not reflect the current or future market value of the mortgaged properties.
Inspections: Property inspections may not identify all conditions requiring repair or replacement.
Insurance: The absence or inadequacy of terrorism, fire, flood, earthquake and other insurance may adversely affect payment on the certificates.
Zoning: Changes in zoning laws may affect the ability to repair or restore a mortgaged property. Properties or structures considered to be “legal non-conforming” may not be able to be restored or rebuilt “as-is” following a casualty or loss.

Risks Relating to Conflicts of Interest

Transaction Parties: Conflicts of interest may arise from the transaction parties’ relationships with each other or their economic interests in the transaction.
Directing Holder and Companion Holders: Certain certificateholders and companion loan holders have control and/or consent rights regarding the servicing of the mortgage loans and related whole loans. Such rights include rights to remove and replace the special servicer without cause and/or to direct or recommend the special servicer or non-serviced special servicer to take actions that conflict with the interests of holders of certain classes of certificates. The right to remove and replace the special servicer may give the directing holder the ability to influence the special servicer’s servicing actions in a manner that may be more favorable to the directing holder relative to other certificateholders.

Other Risks Relating to the Certificates

Limited Obligations: The certificates will only represent ownership interests in the issuing entity, and will not be guaranteed by the sponsors, the depositor or any other person. The issuing entity’s assets may be insufficient to repay the offered certificates in full.
Uncertain Yields to Maturity: The offered certificates have uncertain yields to maturity. Prepayments on the underlying mortgage loans will affect the average lives of the certificates; and the rate and timing of prepayments may be highly unpredictable. Optional early termination of the issuing entity may also adversely impact your yield or may result in a loss.
Rating Agency Feedback: Future events could adversely impact the credit ratings and value of your certificates.
Limited Credit Support: Credit support provided by subordination of certain certificates is limited and may not be sufficient to prevent loss on the offered certificates.

 

 

 

70

Risk Factors

You should carefully consider the following risks before making an investment decision. In particular, distributions on your certificates will depend on payments received on, and other recoveries with respect to the mortgage loans. Therefore, you should carefully consider the risk factors relating to the mortgage loans and the mortgaged properties.

If any of the following events or circumstances identified as risks actually occur or materialize, your investment could be materially and adversely affected. We note that additional risks and uncertainties not presently known to us may also impair your investment.

This prospectus also contains forward-looking statements that involve risks and uncertainties. Actual results could differ materially from those anticipated in these forward-looking statements as a result of certain factors, including the risks described below and elsewhere in this prospectus.

If you are considering an investment in a class of exchangeable certificates, you should carefully consider the risks that are specifically applicable to the related class(es) of certificates exchangeable therefor, since they would generally apply to your certificates if you make an exchange.

Risks Related to Market Conditions and Other External Factors

Cyberattacks or Other Security Breaches Could Have a Material Adverse Effect on the Business of the Transaction Parties

In the normal course of business, the sponsors, the master servicer, the special servicer and the other transaction parties may collect, process and retain confidential or sensitive information regarding their customers (including mortgage loan borrowers and applicants). The sharing, use, disclosure and protection of this information is governed by the privacy and data security policies of such parties.  Moreover, there are federal, state and international laws regarding privacy and the storing, sharing, use, disclosure and protection of personally identifiable information and user data.  Although the transaction parties may devote significant resources and management focus to ensuring the integrity of their systems through information security and business continuity programs, their facilities and systems, and those of their third-party service providers, may be subject to external or internal security breaches, acts of vandalism, computer viruses, misplaced or lost data, programming or human errors, or other similar events. The access by unauthorized persons to, or the improper disclosure by the sponsors, the master servicer, the special servicer or any other transaction party of, confidential information regarding their customers or their own proprietary information, software, methodologies and business secrets could result in business disruptions, legal or regulatory proceedings, reputational damage, or other adverse consequences, any of which could materially adversely affect their financial condition or results of operations (including the servicing of the mortgage loans). Cybersecurity risks for organizations like the sponsors, the master servicer, the special servicer and the other transaction parties have increased recently in part because of new technologies, the use of the internet and telecommunications technologies (including mobile and other connected devices) to conduct financial and other business transactions, the increased sophistication and activities of organized crime, perpetrators of fraud, hackers, terrorists and others, and the evolving nature of these threats. For example, hackers recently have engaged in attacks against organizations that are designed to disrupt key business services. There can be no assurance that the sponsors, the master servicer, the special servicer or the other transaction parties will not suffer any such losses in the future.

71

Cyberattacks or other breaches, whether affecting the sponsors, the master servicer, the special servicer, the borrowers or other transaction parties, could result in heightened consumer concern and regulatory focus and increased costs, which could have a material adverse effect on the sponsors’, the master servicer’s, the special servicer’s, a borrower’s or another transaction party’s businesses. If the business of the sponsors or any of their affiliates is materially adversely affected by such events, the sponsors may not be able to fulfill their remedy obligations with respect to a mortgage loan.

Risks Relating to the Mortgage Loans

Mortgage Loans Are Non-Recourse and Are Not Insured or Guaranteed

The mortgage loans are not insured or guaranteed by any person or entity, governmental or otherwise.

Investors should treat each mortgage loan as a non-recourse loan. If a default occurs on a non-recourse loan, recourse generally may be had only against the specific mortgaged properties and other assets that have been pledged to secure the mortgage loan. Consequently, payment prior to maturity is dependent primarily on the sufficiency of the net operating income of the mortgaged property. Payment at maturity is primarily dependent upon the market value of the mortgaged property or the borrower’s ability to refinance or sell the mortgaged property.

Although the mortgage loans generally are non-recourse in nature, certain mortgage loans contain non-recourse carveouts for liabilities such as liabilities as a result of fraud by the borrower, certain voluntary insolvency proceedings or other matters. Certain mortgage loans set forth under “Description of the Mortgage Pool—Non-Recourse Carveout Limitations” either do not contain non-recourse carveouts or contain material limitations to non-recourse carveouts. Often these obligations are guaranteed by an affiliate of the related borrower, although liability under any such guaranty may be capped or otherwise limited in amount or scope. Furthermore, certain guarantors may be foreign entities or individuals which, while subject to the domestic governing law provisions in the guaranty and related mortgage loan documents, could nevertheless require enforcement of any judgment in relation to a guaranty in a foreign jurisdiction, which could, in turn, cause a significant time delay or result in the inability to enforce the guaranty under foreign law.

Certain of the Mortgage Loans may have “sunset” clauses that provide that recourse liability (including for environmental matters) terminates following repayment or defeasance in full, or that the recourse liability of the carveout guarantor will not apply to any action, event or condition arising after the foreclosure of the Mortgaged Property or similar action by a mortgage lender or an equity foreclosure by a mezzanine lender.

Additionally, the guarantor’s net worth and liquidity may be less (and in some cases, materially less) than amounts due under the related mortgage loan or the guarantor’s sole asset may be its interest in the related borrower. Certain mortgage loans may have the benefit of a general payment guaranty of all or a portion of the indebtedness under the mortgage loan. In all cases, however, the mortgage loans should be considered to be non-recourse obligations because neither the depositor nor the sponsors make any representation or warranty as to the obligation or ability of any borrower or guarantor to pay any deficiencies between any foreclosure proceeds and the mortgage loan indebtedness. In addition, certain mortgage loans may provide for recourse to a guarantor for all or a portion of the indebtedness or for any loss or costs that may be incurred by the borrower or the lender with respect to certain borrower obligations under the related mortgage loan documents. In such cases, we cannot assure you any recovery from such

72

guarantor will be made or that such guarantor will have assets sufficient to pay any otherwise recoverable claim under a guaranty.

With respect to certain of the mortgage loans, the related guaranty and/or environmental indemnity contains provisions to the effect that, provided certain conditions are satisfied, the recourse liability of the guarantor will not apply to any action, event or condition arising after the foreclosure, delivery of a deed-in-lieu of foreclosure, or appointment of a receiver, of the mortgaged property, pursuant to such mortgage loan and/or after the foreclosure, acceptance of a transfer in lieu of foreclosure or appointment of a receiver by a mezzanine lender under any related mezzanine loan.

The non-recourse carveout provisions contained in certain of the mortgage loan documents may also limit the liability of the non-recourse carveout guarantor for certain monetary obligations or covenants related to the use and operation of the mortgaged property to the extent that there is sufficient cash flow generated by the mortgaged property and made available to the related borrower and/or non-recourse carveout guarantor to take or prevent such required action.

Risks of Commercial and Multifamily Lending Generally

The mortgage loans will be secured by various income-producing commercial and multifamily properties. The repayment of a commercial or multifamily loan is typically dependent upon the ability of the related mortgaged property to produce cash flow through the collection of rents. Even the liquidation value of a commercial property is determined, in substantial part, by the capitalization of the property’s ability to produce cash flow. However, net operating income can be volatile and may be insufficient to cover debt service on the loan at any given time.

The net operating incomes and property values of the mortgaged properties may be adversely affected by a large number of factors. Some of these factors relate to the properties themselves, such as:

the age, design and construction quality of the properties;
perceptions regarding the safety, convenience and attractiveness of the properties, including perceptions as to crime, risk of terrorism or other factors;
the characteristics and desirability of the area where the property is located;
the strength and nature of the local economy, including labor costs and quality, tax environment and quality of life for employees;
the proximity and attractiveness of competing properties;
the adequacy of the property’s management and maintenance;
increases in interest rates, real estate taxes and operating expenses at the property and in relation to competing properties;
an increase in the capital expenditures needed to maintain the properties or make improvements;
the dependence upon a single tenant or concentration of tenants in a particular business or industry;
73

a decline in the businesses operated by tenants or in their financial condition;
an increase in vacancy rates; and
a decline in rental rates as leases are renewed or entered into with new tenants.

Other factors are more general in nature, such as:

national or regional economic conditions, including plant closings, military base closings, industry slowdowns, oil and/or gas drilling facility slowdowns or closings and unemployment rates;
local real estate conditions, such as an oversupply of competing properties, retail space, office space, multifamily housing or hotel capacity;
demographic factors;
consumer confidence;
consumer tastes and preferences;
political factors;
environmental factors;
seismic activity risk;
retroactive changes in building codes;
changes or continued weakness in specific industry segments;
location of certain mortgaged properties in less densely populated or less affluent areas; and
the public perception of safety for customers and clients.

The volatility of net operating income will be influenced by many of the foregoing factors, as well as by:

the length of tenant leases (including that in certain cases, all or substantially all of the tenants, or one or more sole, anchor or other major tenants, at a particular mortgaged property may have leases that expire or permit the tenant(s) to terminate its lease during the term of the loan);
the quality and creditworthiness of tenants;
tenant defaults;
in the case of rental properties, the rate at which new rentals occur; and
the property’s “operating leverage”, which is generally the percentage of total property expenses in relation to revenue, the ratio of fixed operating expenses to those that vary with revenues, and the level of capital expenditures required to maintain the property and to retain or replace tenants.
74

Further, changes to tax laws as they relate to property ownership, depreciation schedules and interest and mortgage deductibility could affect the value of the mortgaged properties.

A decline in the real estate market or in the financial condition of a major tenant will tend to have a more immediate effect on the net operating income of properties with relatively higher operating leverage or short term revenue sources, such as short term or month-to-month leases, and may lead to higher rates of delinquency or defaults.

Most of the mortgage loans have 5 year terms to maturity. Rapid technological advances and changes in consumer tastes over the course of those 5 years may impact the use, occupancy and demand for the products or services related to the mortgaged properties securing such mortgage loans. In addition, tenant needs may change due to such factors and the related property may not be able to quickly adapt to such changes. We cannot assure you that any such changes will not impact the performance of the related mortgaged properties, the ability of the related mortgagors to continue to make payments of debt service on the related mortgage loans or to secure refinancing of the mortgage loans or to pay the principal balance of their mortgage loans at maturity.

In addition, certain mortgaged properties may be located in an area that is primarily dependent on a single company or industry. In that case, any change that adversely affects that company or industry could reduce occupancy at the related mortgaged properties.

Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases

General

Any tenant may, from time to time, experience a downturn in its business, which may weaken its financial condition and result in a reduction or failure to make rental payments when due. Tenants under certain leases included in the underwritten net cash flow, underwritten net operating income or occupancy, including tenants that are the sole tenant or significant tenants at the related Mortgaged Properties, may nonetheless be operating at a loss or be in financial distress, may be in danger of closing (or being closed by a parent entity) or may have filed for bankruptcy. If tenants’ sales were to decline, percentage rents may decline and, further, tenants may be unable to pay their base rent or other occupancy costs. Factors unrelated to a tenant’s operations at a particular mortgaged property may also result in the tenant’s failure to make payments under its lease (including, for example, economic sanctions imposed on the tenant’s parent company or other financial distress experienced by affiliates of the tenant). If a tenant defaults in its obligations to a property owner, that property owner may experience delays in enforcing its rights as lessor and may incur substantial costs and experience significant delays associated with protecting its investment, including costs incurred in renovating and reletting the property.

Additionally, the income from, and market value of, the mortgaged properties leased to various tenants would be adversely affected if:

space in the mortgaged properties could not be leased or re-leased or substantial re-leasing costs were required and/or the cost of performing landlord obligations under existing leases materially increased;
leasing or re-leasing is restricted by exclusive rights of tenants to lease the mortgaged properties or other covenants not to lease space for certain uses or activities, or covenants limiting the types of tenants to which space may be leased;
75

a significant tenant were to become a debtor in a bankruptcy case;
rental payments could not be collected for any other reason; or
a borrower fails to perform its obligations under a lease resulting in the related tenant having a right to terminate such lease.

In addition, certain tenants may be part of a chain that is in financial distress as a whole, or the tenant’s parent company may have implemented or expressed an intent to implement a plan to consolidate or reorganize its operations, close a number of stores in the chain, reduce exposure, relocate stores or otherwise reorganize its business to cut costs. Furthermore, commercial tenants having multiple leases may experience adverse business conditions that result in their deciding to close under-performing or redundant stores, offices or locations, which may involve a tenant at one of the mortgaged properties.

There may be (and there may exist from time to time) pending or threatened legal proceedings against, or disputes with, certain tenants and/or their parent companies that may have a material adverse effect on the related tenant’s ability to pay rent or remain open for business. We cannot assure you that any such litigation or dispute will not result in a material decline in net operating income at the related mortgaged property.

Certain tenants currently may be in a rent abatement period. We cannot assure you that such tenants will be in a position to pay full rent when the abatement period expires. We cannot assure you that the net operating income contributed by the mortgaged properties will remain at its current or past levels.

Certain tenants may have the right to assign their leases (and be released from their lease obligations) without landlord consent, either to other tenants meeting specific criteria, or more generally. In such event, the credit of the replacement tenant may be weaker than that of the assigning tenant.

A Tenant Concentration May Result in Increased Losses

Mortgaged properties that are owner-occupied or leased to a single tenant, or a tenant that makes up a significant portion of the rental income, also are more susceptible to interruptions of cash flow if that tenant’s business operations are negatively impacted or if such tenant fails to renew its lease. This is so because:

the financial effect of the absence of rental income may be severe;
more time may be required to re-lease the space; and
substantial capital costs may be incurred to make the space appropriate for replacement tenants.

In the event of a default by that tenant, if the related lease expires prior to the mortgage loan maturity date and the related tenant fails to renew its lease or if such tenant exercises an early termination option, there would likely be an interruption of rental payments under the lease and, accordingly, insufficient funds available to the borrower to pay the debt service on the mortgage loan. In certain cases where the tenant owns the improvements on the mortgaged property, the related borrower may be required to purchase such improvements in connection with the exercise of its remedies.

With respect to certain of these mortgaged properties that are leased to a single tenant, the related leases may expire prior to, or soon after, the maturity dates of the mortgage

76

loans or the related tenant may have the right to terminate the lease prior to the maturity date of the mortgage loan. If the current tenant does not renew its lease on comparable economic terms to the expired lease, if a single tenant terminates its lease or if a suitable replacement tenant does not enter into a new lease on similar economic terms, there could be a negative impact on the payments on the related mortgage loan.

A deterioration in the financial condition of a tenant, the failure of a tenant to renew its lease or the exercise by a tenant of an early termination right can be particularly significant if a mortgaged property is owner-occupied, leased to a single tenant, or if any tenant makes up a significant portion of the rental income at the mortgaged property.

Concentrations of particular tenants among the mortgaged properties or within a particular business or industry at one or multiple mortgaged properties increase the possibility that financial problems with such tenants or such business or industry sectors could affect the mortgage loans. In addition, the mortgage loans may be adversely affected if a tenant at the mortgaged property is highly specialized, or dependent on a single industry or only a few customers for its revenue. See “—Tenant Bankruptcy Could Result in a Rejection of the Related Lease” below, and “Description of the Mortgage Pool—Tenant Issues—Tenant Concentrations” for information on tenant concentrations in the mortgage pool.

Mortgaged Properties Leased to Multiple Tenants Also Have Risks

If a mortgaged property has multiple tenants, re-leasing expenditures may be more frequent than in the case of mortgaged properties with fewer tenants, thereby reducing the cash flow available for payments on the related mortgage loan. Multi-tenant mortgaged properties also may experience higher continuing vacancy rates and greater volatility in rental income and expenses. See Annex A-1 for tenant lease expiration dates for the 5 largest tenants at each mortgaged property.

Mortgaged Properties Leased to Borrowers or Borrower Affiliated Entities Also Have Risks

If a mortgaged property is leased in whole or substantial part to the borrower under the mortgage loan or to an affiliate of the borrower, there may be conflicts of interest. For instance, it is more likely a landlord will waive lease conditions for an affiliated tenant than it would for an unaffiliated tenant. We cannot assure you that the conflicts of interest arising where a borrower is affiliated with a tenant at a mortgaged property will not adversely impact the value of the related mortgage loan.

In certain cases, an affiliated lessee may be a tenant under a master lease with the related borrower, under which the tenant is obligated to make rent payments but does not occupy any space at the mortgaged property. Master leases in these circumstances may be used to bring occupancy to a “stabilized” level with the intent of finding additional tenants to occupy some or all of the master leased space, but may not provide additional economic support for the mortgage loan. In addition, in certain circumstances, lease payments of affiliated tenants may be higher relative to those of non-affiliated tenants and/or market rents, resulting in higher net operating income at the property. If a mortgaged property is leased in whole or substantial part to the borrower or to an affiliate of the borrower, a deterioration in the financial condition of the borrower or its affiliate could significantly affect the borrower’s ability to perform under the mortgage loan as it would directly interrupt the cash flow from the mortgaged property if the borrower’s or its affiliate’s financial condition worsens. We cannot assure you that any space leased by a borrower or an affiliate of the borrower will eventually be occupied by third party tenants.

77

Tenant Bankruptcy Could Result in a Rejection of the Related Lease

The bankruptcy or insolvency of a major tenant or a number of smaller tenants, such as in retail properties, may have an adverse impact on the mortgaged properties affected and the income produced by such mortgaged properties. Under the federal bankruptcy code codified in Title 11 of the United States Code, as amended from time to time (the “Bankruptcy Code”) a tenant has the option of assuming or rejecting or, subject to certain conditions, assuming and assigning to a third party, any unexpired lease. If the tenant rejects the lease, the landlord’s claim for breach of the lease would (absent collateral securing the claim) be treated as a general unsecured claim against the tenant and a lessor’s damages for lease rejection are generally subject to certain limitations. We cannot assure you that tenants of the mortgaged properties will continue making payments under their leases or that tenants will not file for bankruptcy protection in the future or, if any tenants do file, that they will continue to make rental payments in a timely manner. See “Certain Legal Aspects of Mortgage Loans—Foreclosure—Bankruptcy Laws”. See “Description of the Mortgage Pool—Loan Purpose; Default History, Bankruptcy Issues and Other Proceedings” for information regarding bankruptcy issues with respect to certain mortgage loans.

In the case of certain mortgage loans included in the mortgage pool, it may be possible that the related master lease could be construed in a bankruptcy as a financing lease or other arrangement under which the related master lessee (and/or its affiliates) would be deemed as effectively the owner of the related mortgaged property, rather than a tenant, which could result in potentially adverse consequences for the trust, as the holder of such mortgage loan, including treatment of the mortgage loan as an unsecured obligation, a potentially greater risk of an unfavorable plan of reorganization and competing claims of creditors of the related master lessee and/or its affiliates. See “Description of the Mortgage Pool—Tenant Issues—Affiliated Leases”.

Leases That Are Not Subordinated to the Lien of the Mortgage or Do Not Contain Attornment Provisions May Have an Adverse Impact at Foreclosure

In certain jurisdictions, if tenant leases are subordinated to the liens created by the mortgage but do not contain attornment provisions that require the tenant to recognize a successor owner, the tenants may terminate their leases upon the transfer of the property to a foreclosing lender or purchaser at foreclosure. Accordingly, if a mortgaged property is located in such a jurisdiction and is leased to one or more desirable tenants under leases that are subordinate to the mortgage and do not contain attornment provisions, such mortgaged property could experience a further decline in value if such tenants’ leases were terminated. This is particularly likely if those tenants were paying above-market rents or could not be replaced. If a lease is not subordinate to a mortgage, the issuing entity will not possess the right to dispossess the tenant upon foreclosure of the mortgaged property (unless otherwise agreed to with the tenant). Also, if the lease contains provisions inconsistent with the mortgage (e.g., provisions relating to application of insurance proceeds or condemnation awards) or which could affect the enforcement of the lender’s rights (e.g., a right of first refusal to purchase the property), the provisions of the lease will take precedence over the provisions of the mortgage. Not all leases were reviewed to ascertain the existence of attornment or subordination provisions.

With respect to certain of the mortgage loans, the related borrower may have given to certain tenants or others an option to purchase, a right of first refusal and/or a right of first offer to purchase all or a portion of the mortgaged property in the event a sale is contemplated, and such right is not subordinate to the related mortgage. This may impede the mortgagee’s ability to sell the related mortgaged property at foreclosure, or, upon

78

foreclosure, this may affect the value and/or marketability of the related mortgaged property. See “Description of the Mortgage Pool—Tenant Issues—Purchase Options and Rights of First Refusal” for information regarding material purchase options and/or rights of first refusal, if any, with respect to mortgaged properties securing certain mortgage loans.

Early Lease Termination Options May Reduce Cash Flow

Leases often give tenants the right to terminate the related lease, abate or reduce the related rent, and/or exercise certain remedies against the related borrower for various reasons or upon various conditions, including:

if the borrower for the applicable mortgaged property allows uses at the mortgaged property in violation of use restrictions in current tenant leases,
if the borrower or any of its affiliates owns other properties within a certain radius of the mortgaged property and allows uses at those properties in violation of use restrictions,
if the related borrower fails to provide a designated number of parking spaces,
if there is construction at the related mortgaged property or an adjacent property (whether or not such adjacent property is owned or controlled by the borrower or any of its affiliates) that may interfere with visibility of, access to or a tenant’s use of the mortgaged property or otherwise violate the terms of a tenant’s lease,
upon casualty or condemnation with respect to all or a portion of the mortgaged property that renders such mortgaged property unsuitable for a tenant’s use or if the borrower fails to rebuild such mortgaged property within a certain time,
if a tenant’s use is not permitted by zoning or applicable law,
if the tenant is unable to exercise an expansion right,
if the landlord defaults on its obligations under the lease,
if a landlord leases space at the mortgaged property or within a certain radius of the mortgaged property to a competitor,
if the tenant fails to meet certain sales targets or other business objectives for a specified period of time,
if significant tenants at the subject property go dark or terminate their leases, or if a specified percentage of the mortgaged property is unoccupied,
if the landlord violates the tenant’s exclusive use rights for a specified period of time,
if the related borrower violates covenants under the related lease or if third parties take certain actions that adversely affect such tenants’ business or operations,
in the case of government sponsored tenants, at any time or for lack of appropriations, or
if the related borrower violates covenants under the related lease or if third parties take certain actions that adversely affect such tenants’ business or operations.
79

With respect to tenants that constitute United States government agencies or entities, generally if the related Mortgaged Property is transferred, the leases require the United States and the transferee to enter into novation agreements; however, if the United States determines that recognizing the transferee as landlord is not in its interest, it may continue to hold the transferor liable for performance of obligations under the lease. The United States' obligation to pay rent to the transferee would be suspended until government transfer procedures are completed, and the United States has determined that recognizing the transferee is in its interest. The foregoing provisions may delay or impede the ability of the lender to realize on the related Mortgaged Properties following a default. In addition, the borrowers may be subject to certain requirements regarding management of the Mortgaged Property and the borrowers required by certain United States agencies.

In certain cases, compliance or satisfaction of landlord covenants may be the responsibility of a third party affiliated with the borrower or, in the event that partial releases of the applicable mortgaged property are permitted, an unaffiliated or affiliated third party.

Any exercise of a termination right by a tenant at a mortgaged property could result in vacant space at the related mortgaged property, renegotiation of the lease with the related tenant or re-letting of the space. Any such vacated space may not be re-let. Furthermore, such foregoing termination and/or abatement rights may arise in the future or materially adversely affect the related borrower’s ability to meet its obligations under the related mortgage loan documents. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations” for information on material tenant lease expirations and early termination options.

Mortgaged Properties Leased to Not-for-Profit Tenants Also Have Risks

Certain mortgaged properties may have tenants that are charitable institutions that generally rely on contributions from individuals and government grants or other subsidies to pay rent on office space and other operating expenses. We cannot assure you that the rate, frequency and level of individual contributions or governmental grants and subsidies will continue with respect to any such institution. A reduction in contributions or grants may impact the ability of the related institution to pay rent, and we cannot assure you that the related borrower will be in a position to meet its obligations under the related mortgage loan documents if such tenant fails to pay its rent.

Hospitality Properties Have Special Risks

In addition to the factors discussed in “—Risks of Commercial and Multifamily Lending Generally” above, various other factors may adversely affect the financial performance and value of hospitality properties, including:

adverse economic and social conditions, either local, regional or national (which may limit the amount that can be charged for a room and reduce occupancy levels);
continuing expenditures for modernizing, refurbishing and maintaining existing facilities prior to the expiration of their anticipated useful lives;
ability to convert to alternative uses which may not be readily made;
a deterioration in the financial strength or managerial capabilities of the owner or operator of a hospitality property;
80

changes in travel patterns caused by general adverse economic conditions, fear of terrorist attacks, adverse weather conditions, pandemics and changes in access, energy prices, strikes, travel costs, relocation of highways, the construction of additional highways, concerns about travel safety or other factors;
relative illiquidity of hospitality investments which limits the ability of the borrowers and property managers to respond to changes in economic or other conditions; and
competition.

Because hotel rooms are generally rented for short periods of time, the financial performance of hospitality properties tends to be affected by adverse economic conditions and competition more quickly than other commercial properties. Additionally, as a result of high operating costs, relatively small decreases in revenue can cause significant stress on a property’s cash flow.

Moreover, the hospitality and lodging industry is generally seasonal in nature and different seasons affect different hospitality properties differently depending on type and location. This seasonality can be expected to cause periodic fluctuations in a hospitality property’s room and restaurant revenues, occupancy levels, room rates and operating expenses. We cannot assure you that cash flow will be sufficient to offset any shortfalls that occur at the mortgaged property during slower periods or that the related mortgage loans provide for seasonality reserves, or if seasonality reserves are provided for, that such reserves will be funded or will be sufficient or available to fund such shortfalls.

In addition, certain hospitality properties are limited-service, select service or extended stay hotels. Hospitality properties that are limited-service, select service or extended stay hotels may subject a lender to more risk than full-service hospitality properties as they generally require less capital for construction than full-service hospitality properties. In addition, as limited-service, select service or extended stay hotels generally offer fewer amenities than full-service hospitality properties, they are less distinguishable from each other. As a result, it is easier for limited-service, select service or extended stay hotels to experience increased or unforeseen competition.

In addition to hotel operations, some hospitality properties also operate entertainment complexes that include restaurants, lounges, nightclubs, banquet and meeting spaces, pools, swimming facilities and/or waterparks and may derive a significant portion of the related property’s revenue from such operations. Consumer demand for entertainment resorts is particularly sensitive to downturns in the economy and the corresponding impact on discretionary spending on leisure activities. Changes in discretionary consumer spending or consumer preferences could be driven by factors such as perceived or actual general economic conditions, high energy, fuel and food costs, the increased cost of travel, the weakened job market, perceived or actual disposable consumer income and wealth, fears of recession and changes in consumer confidence in the economy, or fears of war and future acts of terrorism. These factors could reduce consumer demand for the leisure activities that the property offers, thus imposing practical limits on pricing and harming operations. Restaurants and nightclubs are particularly vulnerable to changes in consumer preferences. In addition, a nightclub’s, restaurant’s, bar’s or waterpark’s revenue is extremely dependent on its popularity and perception. These characteristics are subject to change rapidly and we cannot assure you that any of a hospitality property’s nightclubs, restaurants, bars or waterparks will maintain their current level of popularity or perception in the market. Any such change could have a material adverse effect on the net cash flow of the property.

81

Some of the hospitality properties have liquor licenses associated with the mortgaged property. The liquor licenses for these mortgaged properties are generally held by affiliates of the related borrowers, unaffiliated managers or operating lessees. The laws and regulations relating to liquor licenses generally prohibit the transfer of such licenses to any person, or condition such transfer on the prior approval of the governmental authority that issued the license. In the event of a foreclosure of a hospitality property that holds a liquor license, the special servicer on behalf of the issuing entity or a purchaser in a foreclosure sale would likely have to apply for a new license, which might not be granted or might be granted only after a delay that could be significant. We cannot assure you that a new license could be obtained promptly or at all. The lack of a liquor license in a hospitality property could have an adverse impact on the revenue from the related mortgaged property or on the hospitality property’s occupancy rate.

In addition, hospitality properties may be structured with a master lease (or operating lease) in order to minimize potential liabilities of the borrower. Under the master lease structure, an operating lessee (typically affiliated with the borrower) is also an obligor under the related mortgage loan and the operating lessee borrower pays rent to the fee owner borrower. See “—Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases—Mortgaged Properties Leased to Borrowers or Borrower Affiliated Entities Also Have Risks” and “Description of the Mortgage Pool—Tenant Issues—Affiliated Leases”.

In addition, there may be risks associated with hospitality properties that have not entered into or become a party to any franchise agreement, license agreement or other “flag”. Hospitality properties often enter into these types of agreements in order to align the hospitality property with a certain public perception or to benefit from a centralized reservation system. We cannot assure you that hospitality properties that lack such benefits will be able to operate successfully on an independent basis.

With respect to the one (1) mortgage loan (1.0%), a portion of the related mortgaged property is used as event space. Mortgaged properties used as event space derive their income from one-time events and do not have long-term leases with third parties. Therefore, these mortgaged properties may be sensitive to declines in general economic and business conditions. Demand for event space may be seasonal. Event center properties may also be subject to competition from other property types that provide similar services, such as hospitality properties or restaurants. In addition, mortgaged properties used as event space may not be readily convertible to alternative uses if these mortgaged properties were to become unprofitable.

See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Property Types—Hospitality Properties”.

Risks Relating to Affiliation with a Franchise or Hotel Management Company

The performance of a hospitality property affiliated with a franchise or hotel management company depends in part on:

the continued existence and financial strength of the franchisor or hotel management company;
the public perception of the franchise or hotel chain service mark; and
the duration of the franchise licensing or management agreements.
82

The continuation of a franchise agreement, license agreement or management agreement is subject to specified operating standards and other terms and conditions set forth in such agreements. The failure of a borrower to maintain such standards or adhere to other applicable terms and conditions, such as property improvement plans, could result in the loss or cancellation of their rights under the franchise, license or hotel management agreement. We cannot assure you that a replacement franchise affiliation (either through a franchise, license or management agreement, as the case may be) could be obtained in the event of termination or that such replacement franchise affiliation would be of equal quality to the terminated franchise affiliation. In addition, a replacement franchise, license and/or hospitality property manager may require significantly higher fees as well as the investment of capital to bring the hospitality property into compliance with the requirements of the replacement franchisor, licensor and/or hospitality property manager. Any provision in a franchise agreement, license agreement or management agreement providing for termination because of a bankruptcy of a franchisor, licensor or manager generally will not be enforceable.

The transferability of franchise agreements, license agreements and property management agreements may be restricted. In the event of a foreclosure, the lender may not have the right to use the franchise license without the franchisor’s consent or the manager might be able to terminate the management agreement. Conversely, in the case of certain mortgage loans, the lender may be unable to remove a franchisor/licensor or a hotel management company that it desires to replace following a foreclosure and, further, may be limited as regards the pool of potential transferees for a foreclosure or real estate owned property.

In some cases where a hospitality property is subject to a license, franchise or management agreement, the licensor, franchisor or manager has required or may in the future require the completion of various repairs and/or renovations pursuant to a property improvement plan issued by the licensor, franchisor or manager. Failure to complete those repairs and/or renovations in accordance with the plan could result in the hospitality property losing its license or franchise or in the termination of the management agreement. Annex A-1 and the related footnotes set forth the amount of reserves, if any, established under the related mortgage loans in connection with any of those repairs and/or renovations. We cannot assure you that any amounts reserved will be sufficient to complete the repairs and/or renovations required with respect to any affected hospitality property. In addition, in some cases, those reserves will be maintained by the franchisor, licensor or property manager. Furthermore, the lender may not require a reserve for repairs and/or renovations in all instances.

Certain franchise agreements may have loan-to-value ratio requirements, debt service coverage ratio requirements or other requirements with respect to loans that finance the related property. Such requirements may impair the ability of the borrower under a related mortgage loan to obtain refinancing of its debt.

See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Property Types—Hospitality Properties”.

Multifamily Properties Have Special Risks

In addition to the factors discussed in “—Risks of Commercial and Multifamily Lending Generally” and “—Performance of the Mortgage Loans Will Be Highly Dependent on the

83

Performance of Tenants and Tenant Leases” above, other factors may adversely affect the financial performance and value of multifamily properties, including:

the quality of property management;
the ability of management to provide adequate maintenance and insurance;
the types of services or amenities that the property provides;
the property’s reputation;
the level of mortgage interest rates, which may encourage tenants to purchase rather than lease housing;
the generally short terms of residential leases and the need for continued reletting;
rent concessions and month-to-month or shorter term leases, which may impact cash flow at the property;
the tenant mix, such as the tenant population being predominantly students or being heavily dependent on workers from a particular business or industry or personnel from or workers related to a local military base or oil and/or gas drilling industries;
in the case of student housing facilities or properties leased primarily to students, which may be more susceptible to damage or wear and tear than other types of multifamily housing, the reliance on the financial well-being of the college or university to which it relates, competition from on campus housing units, which may adversely affect occupancy, the physical layout of the housing, which may not be readily convertible to traditional multifamily use, and that student tenants have a higher turnover rate than other types of multifamily tenants, which in certain cases is compounded by the fact that student leases are available for periods of less than 12 months, and closures of, or ongoing social distancing measures that may be instituted by, colleges and universities due to the coronavirus pandemic;
certain multifamily properties may be considered to be “flexible apartment properties”. Such properties have a significant percentage of units leased to tenants under short-term leases (less than one year in term), which creates a higher turnover rate than for other types of multifamily properties;
restrictions on the age or income of tenants who may reside at the property;
dependence upon governmental programs that provide rent subsidies to tenants pursuant to tenant voucher programs, which vouchers may be used at other properties and influence tenant mobility;
adverse local, regional or national economic conditions, which may limit the amount of rent that may be charged and may result in a reduction of timely rent payments or a reduction in occupancy levels;
state and local regulations, which may affect the building owner’s ability to increase rent to market rent for an equivalent apartment; and
the existence of government assistance/rent subsidy programs, and whether or not they continue and provide the same level of assistance or subsidies.
84

Certain of the mortgage loans are secured by multifamily properties that have been the site of criminal activities. Perceptions by prospective tenants of the safety and reputation of the mortgaged real property may influence the cash flow produced by these mortgaged properties, particularly in the case of student housing facilities or properties leased primarily to students. In addition, litigation may be brought against a borrower in connection with any criminal activities that occur at the related mortgaged property.

Certain states regulate the relationship between an owner and its tenants. Commonly, these laws require a written lease, good cause for eviction, disclosure of fees, and notification to residents of changed land use, while prohibiting unreasonable rules, retaliatory evictions, and restrictions on a resident’s choice of unit vendors. Apartment building owners have been the subject of suits under state “Unfair and Deceptive Practices Acts” and other general consumer protection statutes for coercive, abusive or unconscionable leasing and sales practices. A few states offer more significant protection. For example, in some states, there are provisions that limit the bases on which a landlord may terminate a tenancy or increase a tenant’s rent or prohibit a landlord from terminating a tenancy solely by reason of the sale of the owner’s building.

In addition to state regulation of the landlord tenant relationship generally, numerous counties and municipalities, or state law as applicable in designated counties and municipalities, impose rent control or rent stabilization on apartment buildings. These laws and ordinances generally impose limitations on rent increases to fixed percentages, to percentages of increases in the consumer price index, to increases set or approved by a governmental agency, or to increases determined through mediation or binding arbitration. Any limitations on a borrower’s ability to raise property rents may impair such borrower’s ability to repay its multifamily loan from its net operating income or the proceeds of a sale or refinancing of the related multifamily property. In addition, prospective investors should assume that these laws and ordinances generally entitle existing tenants at rent-controlled and rent-stabilized units to a lease renewal upon the expiration of their existing lease; entitle certain family members of a tenant the right to a rent stabilized or rent controlled renewal lease notwithstanding the absence of the original tenant upon lease expiration; empower a court or a designated government agency, following a tenant complaint and fact-finding, to order a reduction in rent and impose penalties on the landlord if the tenant’s rights are violated or certain services are not maintained; and, for the purposes of any prohibitions on retaliatory evictions, establish presumptions of landlord retaliation in cases of recent tenant complaints or other prescribed circumstances. These provisions may result in rents that are lower, or operating costs that are higher, than would otherwise be the case, thereby impairing the borrower’s ability to repay its multifamily loan from its net operating income or the proceeds of a sale or refinancing of the related multifamily property.

We cannot assure you that such rent stabilization laws or regulations will not cause a reduction in rental income or the appraised value of mortgage real properties. If rents are reduced, we cannot assure you that any such mortgaged property will be able to generate sufficient cash flow to satisfy debt service payments and operating expenses.

Certain of the mortgage loans may be secured by mortgaged properties that are subject to certain affordable housing covenants and other covenants and restrictions with respect to various tax credit, city, state and federal housing subsidies, rent stabilization or similar programs, in respect of various units within the mortgaged properties. The limitations and restrictions imposed by these programs could result in losses on the mortgage loans. In addition, in the event that the program is cancelled, it could result in less income for the project. Furthermore, changes to such programs may impose additional limits on rent

85

increases that were not contemplated when the related mortgage loans were originated. These programs may include, among others:

rent limitations that would adversely affect the ability of borrowers to increase rents to maintain the condition of their mortgaged properties and satisfy operating expenses;
tenant income restrictions that may reduce the number of eligible tenants in those mortgaged properties and result in a reduction in occupancy rates; and
with respect to residential cooperative properties, restrictions on the sale price for which units may be re-sold.

The difference in rents between subsidized or supported properties and other multifamily rental properties in the same area may not be a sufficient economic incentive for some eligible tenants to reside at a subsidized or supported property that may have fewer amenities or be less attractive as a residence. As a result, occupancy levels at a subsidized or supported property may decline, which may adversely affect the value and successful operation of such property.

In addition, certain mortgaged properties in New York City may have tenants that benefit from the New York City Family Homelessness and Eviction Supplement (“CityFHEPS”), a rental assistance program administered by the New York City Department of Social Services. Eligible families can participate in the CityFHEPS program for up to five years, and they must reapply annually. If families still need help after the initial five-year period, they can apply for an extension. Families may lose eligibility for the CityFHEPS program for various reasons, including, among other reasons, the household no longer has a child under 18 years of age (or under 19 years of age who is a full time student), changes in the income of household members, or changes in a cash assistance case of household members. The CityFHEPS program is subject to the availability of funding. Rents paid by the CityFHEPS program may be above market. The related mortgaged property may lose significant income if tenants are unable to continue to qualify for such program, or the borrower is unable to continue leasing units to tenants who qualify for such program or if the program is changed or terminated.

Certain of the mortgage loans may be subject to New York’s Section 421-a(16) Program, which provides, among other things, that a market rate residential unit will be subject to rent stabilization unless the owner would be entitled to remove such market rate residential unit from rent stabilization upon vacancy of such unit by reason of the monthly rent exceeding any limit established under the rent stabilization laws. In general, in Section 421-a(16) Program buildings, apartments initially rented at a rent amount in excess of the high rent threshold qualify for permanent exemption from the rent regulations. Rent concessions given to a particular tenant may be relevant in determining whether a unit has been initially rented at a rent that is at or above the high rent threshold. However, there is currently no governing statute, judicial decision, or governmental authority regulatory guidance as to whether rent concessions such as free rent, should be included or excluded in determining whether a unit has been initially rented at a rent that is at or above the high rent threshold. Accordingly, if the lower net effective rent (taking any rent concessions into consideration) is used as the relevant rent (rather than the higher contractual stated rent), more units at such property could be subject to rent stabilization.

86

Some counties and municipalities may later impose stricter rent control regulations on apartment buildings. For example, on June 14, 2019, the New York State Senate passed the Housing Stability and Tenant Protection Act of 2019 (the “HSTP Act”), which, among other things, limits the ability of landlords to increase rents in rent stabilized apartments at the time of lease renewal and after a vacancy. The HSTP Act also limits potential rent increases for major capital improvements and for individual apartment improvements. In addition, the HSTP Act permits certain qualified localities in the State of New York to implement the rent stabilization system. In particular, the impact of the HSTP Act on the appraised value of mortgaged real properties located in the City of New York that have significant numbers of rent stabilized units is uncertain. Similarly, residential properties in California are subject to the California Tenant Protection Act of 2019, which went into effect in January 2020 and expires in January 2030 and caps annual rent increases at the lesser of (x) 5% plus the percentage change in the cost of living as provided in the national consumer price index or California consumer price index and (y) 10%.

We cannot assure you that the rent stabilization laws or regulations will not cause a reduction in rental income or the appraised value of mortgage real properties. If rents are reduced, we cannot assure you that any such mortgaged real property will be able to generate sufficient cash flow to satisfy debt service payments and operating expenses.

Moreover, legislative or judicial actions concerning rent-stabilized properties may adversely affect, among other things, existing market rent units and a borrower’s ability to convert rent-stabilized units to market rent units in the future or may give rise to liability in connection with previously converted units, which may adversely impact the net operating income or the appraised value of the property and/or the value of the property.

See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Property Types—Multifamily Properties”.

Mixed Use Properties Have Special Risks

Certain properties are mixed use properties. Such mortgaged properties are subject to the risks relating to the property types described in “—Office Properties Have Special Risks”, “—Retail Properties Have Special Risks”, “—Multifamily Properties Have Special Risks” and “—Some Mortgaged Properties May Not Be Readily Convertible to Alternative Uses”, as applicable. See Annex A-1 for the 5 largest tenants (by net rentable area leased) at each mixed use property. A mixed use property may be subject to additional risks, including the property manager’s inexperience in managing the different property types that comprise such mixed use property.

See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Property Types—Mixed Use Properties”.

Office Properties Have Special Risks

In addition to the factors discussed in “—Risks of Commercial and Multifamily Lending Generally” and “—Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases” above, other factors may adversely affect the financial performance and value of office properties, including:

the physical attributes of the building in relation to competing buildings (e.g., age, condition, design, appearance, access to transportation and ability to offer certain amenities, such as sophisticated building systems and/or business wiring requirements);
87

the adaptability of the building to changes in the technological needs of the tenants;
an adverse change in population, patterns of telecommuting or sharing of office space, and employment growth (which creates demand for office space); and
in the case of a medical office property, (a) the proximity of such property to a hospital or other healthcare establishment, (b) reimbursements for patient fees from private or government sponsored insurers, (c) its ability to attract doctors and nurses to be on staff, and (d) its ability to afford and acquire the latest medical equipment. Issues related to reimbursement (ranging from nonpayment to delays in payment) from such insurers could adversely impact cash flow at such mortgaged property.

Moreover, the cost of refitting office space for a new tenant is often higher than the cost of refitting other types of properties for new tenants.

In addition, the COVID-19 pandemic has resulted in lower than normal utilization levels with respect to office properties and it is uncertain how utilization levels will be impacted over time. In the event that office tenants continue to implement full or partial “work from home” or other remote work policies, the overall demand for office space may be adversely affected for a significant time after the pandemic ends, which may impact the ability of the borrowers to lease their properties, and may impact the operation and cash flow of the properties and/or the borrowers’ ability to refinance the mortgage loans at maturity.

Certain of the mortgaged properties contain life science laboratory and office buildings,

leased to a tenant engaged in the life science industry. Properties with life science tenants have unique risk factors that may affect their performance, revenues and/or value. Life science tenants are subject to a number of risks unique to the life science industry, including (but not limited to): (i) high levels of regulation; (ii) failures in the safety and efficacy of their products; (iii) significant funding requirements for product research and development; and (iv) changes in technology, patent expiration, and intellectual property protection. Risks associated with life science laboratory buildings may affect the business, financial condition and results of operations of the related mortgaged property and such risks may adversely affect a life science tenant’s ability to make payments under its lease, and consequently, may materially adversely affect a borrower’s ability to make payments on the related mortgage loan.

If one or more major tenants at a particular office property were to close or remain vacant, we cannot assure you that such tenants would be replaced in a timely manner or without incurring material additional costs to the related borrower and resulting in an adverse effect on the financial performance of the property.

Certain office tenants at the mortgaged properties may use their leased space to create shared workspaces that they lease to other businesses. Shared workspaces are generally rented by customers on a short term basis and for less square feet. Short term, smaller space users may be more impacted by economic fluctuations compared to traditional long term, larger office leases, which has the potential to impact operating profitability of the company offering the shared space and, in turn, its ability to maintain its lease payments. This may subject the related mortgage loan to increased risk of default and loss.

See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Property Types—Office Properties”, “—Retail Properties” and “—Hospitality Properties”.

88

Retail Properties Have Special Risks

Some of the mortgage loans are secured by retail properties. See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Property Types—Retail Properties”. The value of retail properties is significantly affected by the quality of the tenants as well as fundamental aspects of real estate, such as location and market demographics, and by changes in shopping methods and choices. Some of the risks related to these matters are further described in “—Risks of Commercial and Multifamily Lending Generally” and “—Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases” above, “—Changes in the Retail Sector, Such as Online Shopping and Other Uses of Technology, Could Affect the Business Models and Viability of Retailers”, “—The Performance of the Retail Properties is Subject to Conditions Affecting the Retail Sector” and “—Some Retail Properties Depend on Anchor Stores or Major Tenants to Attract Shoppers and Could be Materially Adversely Affected by the Loss of, or a Store Closure by, One or More of These Anchor Stores or Major Tenants” below.

Rental payments from tenants of retail properties typically comprise the largest portion of the net operating income of those mortgaged properties. The correlation between success of tenant business and a retail property’s value may be more direct with respect to retail properties than other types of commercial property because a component of the total rent paid by certain retail tenants is often tied to a percentage of gross sales. To the extent that a tenant changes the manner in which its gross sales are reported it could result in lower rent paid by that tenant. For example, if a tenant takes into account customer returns of merchandise purchased online and reduces the gross sales, this could result in lower gross sales relative to gross sales previously reported at that location even if the actual performance of the store remained unchanged. We cannot assure you that the net operating income contributed by the retail mortgaged properties or the rates of occupancy at the retail stores will remain at the levels specified in this prospectus or remain consistent with past performance.

Changes in the Retail Sector, Such as Online Shopping and Other Uses of Technology, Could Affect the Business Models and Viability of Retailers.

Online shopping and the use of technology, such as smartphone shopping applications, to transact purchases or to aid purchasing decisions have increased in recent years and are expected to continue to increase in the future. This trend is affecting business models, sales and profitability of some retailers and could adversely affect the demand for retail real estate and occupancy at retail properties securing the mortgage loans. Any resulting decreases in rental revenue could have a material adverse effect on the value of retail properties securing the mortgage loans.

Some of these developments in the retail sector have led to many retailers, including several national retailers, filing for bankruptcy and/or voluntarily closing certain of their stores. Borrowers may be unable to re-lease such space or to re-lease it on comparable or more favorable terms. As a result, the bankruptcy or closure of a national tenant may adversely affect a retail borrower’s revenues. In addition, such closings may allow other tenants to modify their leases to terms that are less favorable for borrowers or to terminate their leases, also adversely impacting their revenues. A number of retailers, including retailers that have stores located at the mortgaged properties, have announced ongoing store closures or are in financial distress, and other tenants at the mortgaged properties have co-tenancy clauses related to such retailers. See also “—Some Retail Properties Depend on Anchor Stores or Major Tenants to Attract Shoppers and Could be Materially Adversely Affected by the Loss of, or a Store Closure by, One or More of These Anchor Stores or Major Tenants” below.

89

In addition to competition from online shopping, retail properties face competition from sources outside a specific geographical real estate market. For example, all of the following compete with more traditional retail properties for consumer dollars: factory outlet centers, discount shopping centers and clubs, catalog retailers, home shopping networks, and telemarketing. Continued growth of these alternative retail outlets (which often have lower operating costs) could adversely affect the rents collectible at the retail properties included in the pool of mortgage loans, as well as the income from, and market value of, the mortgaged properties and the related borrower’s ability to refinance such property. Moreover, additional competing retail properties may be built in the areas where the retail properties are located.

Additionally, the grocery store industry is highly competitive and is characterized by intense price competition, narrow margins, increasing fragmentation of retail and online formats, entry of non-traditional competitors and market consolidation. In addition, evolving customer preferences and the advancement of online, delivery, ship to home, and mobile channels in the industry enhance the competitive environment. Grocery stores may be undercut by competition that have greater financial resources to take measures such as altering product mixes, reducing prices, providing home/in-store fulfillment, or online ordering.

We cannot assure you that these developments in the retail sector will not adversely affect the performance of retail properties securing the mortgage loans.

The Performance of the Retail Properties is Subject to Conditions Affecting the Retail Sector.

Retail properties are also subject to conditions that could negatively affect the retail sector, such as increased unemployment, increased federal income and payroll taxes, increased health care costs, increased state and local taxes, increased real estate taxes, industry slowdowns, lack of availability of consumer credit, weak income growth, increased levels of consumer debt, poor housing market conditions, adverse weather conditions, natural disasters, plant closings, and other factors. Similarly, local real estate conditions, such as an oversupply of, or a reduction in demand for, retail space or retail goods, and the supply and creditworthiness of current and prospective tenants may negatively impact those retail properties.

In addition, the limited adaptability of certain shopping malls or strip centers that have proven unprofitable may result in high (and possibly extremely high) loss severities on mortgage loans secured by those shopping malls or strip centers. For example, it is possible that a significant amount of advances made by the applicable servicer(s) of a mortgage loan secured by a shopping mall or strip center property, combined with low liquidation proceeds in respect of that property, may result in a loss severity exceeding 100% of the outstanding principal balance of that mortgage loan.

Some Retail Properties Depend on Anchor Stores or Major Tenants to Attract Shoppers and Could be Materially Adversely Affected by the Loss of, or a Store Closure by, One or More of These Anchor Stores or Major Tenants.

The presence or absence of an “anchor tenant” or a “shadow anchor tenant” in or near a retail property also can be important to the performance of a retail property because anchors play a key role in generating customer traffic and making a retail property desirable for other tenants. Retail properties may also have shadow anchor tenants. An “anchor tenant” is located on the related mortgaged property, usually proportionately larger in size than most or all other tenants at the mortgaged property, and is vital in attracting

90

customers to a retail property. A “shadow anchor tenant” is usually proportionally larger in size than most tenants at the mortgaged property, is important in attracting customers to a retail property and is located sufficiently close and convenient to the mortgaged property so as to influence and attract potential customers, but is not located on the mortgaged property.

If anchor stores in a mortgaged property were to close, the related borrower may be unable to replace those anchors in a timely manner or without suffering adverse economic consequences. In addition, anchor tenants and non-anchor tenants at anchored or shadow anchored retail centers may have co-tenancy clauses and/or operating covenants in their leases or operating agreements that permit those tenants or anchor stores to cease operating, reduce rent or terminate their leases if the anchor tenant, the shadow anchor tenant or another major tenant goes dark, a specified percentage of the property is vacant or if the subject store is not meeting the minimum sales requirement under its lease. Even if non-anchor tenants do not have termination or rent abatement rights, the loss of an anchor tenant or a shadow anchor tenant may have a material adverse impact on the non-anchor tenant’s ability to operate because the anchor tenant or shadow anchor tenant plays a key role in generating customer traffic and making a center desirable for other tenants. This, in turn, may adversely impact the borrower’s ability to meet its obligations under the related mortgage loan documents. Anchor tenants frequently have the right to go dark (i.e. cease operating), in their spaces and shadow anchor tenants frequently do not have operating covenants, and therefore are not required to continue operating in proximity to the related mortgaged property. In addition, in the event that a “shadow anchor” fails to renew its lease, terminates its lease or otherwise ceases to conduct business within a close proximity to the mortgaged property, customer traffic at the mortgaged property may be substantially reduced. If an anchor tenant goes dark, generally the borrower’s only remedy may be to terminate that lease after the anchor tenant has been dark for a specified amount of time.

Certain anchor tenants may have the right to demolish and rebuild, or substantially alter, their premises. Exercise of such rights may result in disruptions at the mortgaged property or reduce traffic to the mortgaged property, may trigger co-tenancy clauses if such activities result in the anchor tenants being dark for the period specified in the co-tenancy clause, and may result in reduced value of the structure or in loss of the structure if the tenant fails to rebuild.

If anchor tenants or shadow anchor tenants at a particular mortgaged property were to close or otherwise become vacant or remain vacant, we cannot assure you that the related borrower’s ability to repay its mortgage loan would not be materially and adversely affected.

Certain anchor tenant and tenant estoppels will have been obtained in connection with the origination of the mortgage loans. These estoppels may identify disputes between the related borrower and the applicable anchor tenant or tenant, or alleged defaults or potential defaults by the applicable property owner under the lease or a reciprocal easement and/or operating agreement (each, an “REA”). Such disputes, defaults or potential defaults could lead to a termination or attempted termination of the applicable lease or REA by the anchor tenant or tenant, the tenant withholding some or all of its rental payments or litigation against the related borrower. We cannot assure you that the anchor tenant or tenant estoppels obtained identify all potential disputes that may arise with respect to the retail mortgaged properties, or that anchor tenant or tenant disputes will not have a material adverse effect on the ability of borrowers to repay their mortgage loans.

Certain retail properties may have specialty use tenants. See “—Some Mortgaged Properties May Not Be Readily Convertible to Alternative Uses” below. See “Description of

91

the Mortgage Pool—Mortgage Pool Characteristics—Property Types—Retail Properties” and “—Mortgage Pool Characteristics—Property Types—Specialty Use Concentrations”.

Certain retail properties may have one or more tenants that sell hemp derived cannabidiol-based products. The legality of certain cannabidiol-based products under federal, state and local laws is uncertain, and, as to state and local laws, may vary based on jurisdiction. Retail leases typically require the tenant to comply with applicable law, however, so any governmental action or definitive legal guidance restricting the possession or distribution of some or all cannabidiol-based products would require the affected tenants to cease possessing and/or distributing such products or otherwise be in breach of their respective leases. In addition, certain properties may have one or more tenants that operate a medical marijuana dispensary. Although such operations may comply with applicable state law, the possession and sale of marijuana for medicinal purposes remains illegal under applicable federal law.

Self Storage Properties Have Special Risks

In addition to the factors discussed in “—Risks of Commercial and Multifamily Lending Generally” above, other factors may adversely affect the financial performance and value of self storage properties, including:

decreased demand;
lack of proximity to apartment complexes or commercial users;
apartment tenants moving to single family homes;
decline in services rendered, including security;
dependence on business activity ancillary to renting units;
security concerns;
age of improvements; or
competition or other factors.

Self storage properties are considered vulnerable to competition, because both acquisition costs and break-even occupancy are relatively low. The conversion of self storage facilities to alternative uses would generally require substantial capital expenditures. Thus, if the operation of any of the self storage properties becomes unprofitable, the liquidation value of that self storage mortgaged property may be substantially less, relative to the amount owing on the mortgage loan, than if the self storage mortgaged property were readily adaptable to other uses. In addition, because the cost to replace the improvements at a self-storage property is typically low, the insurable value of a self-storage property is often lower than the mortgage loan balance and in the event of a casualty when a borrower is not required to rebuild or cannot rebuild, insurance proceeds may be insufficient to pay the mortgage loan and there is no “gap” insurance required to cover any shortfall. There is also risk because storage units are typically engaged for shorter time frames than traditional commercial leases for office or retail space. In addition, in certain cases, self-storage properties may be leased to commercial tenants, which lease a large block of units or other space. In such case, expiration or termination of the commercial lease will expose the mortgaged property to a concentrated vacancy.

92

Tenants at self storage properties tend to require and receive privacy, anonymity and efficient access, each of which may heighten environmental and other risks related to such property as the borrower may be unaware of the contents in any self storage unit. No environmental assessment of a self storage mortgaged property included an inspection of the contents of the self storage units at that mortgaged property, and there is no assurance that all of the units included in the self storage mortgaged properties are free from hazardous substances or other pollutants or contaminants or will remain so in the future.

Certain mortgage loans secured by self storage properties may be affiliated with a franchise company through a franchise agreement. The performance of a self storage property affiliated with a franchise company may be affected by the continued existence and financial strength of the franchisor, the public perception of a service mark, and the duration of the franchise agreement. The transferability of franchise license agreements is restricted. In the event of a foreclosure, the lender or its agent would not have the right to use the franchise license without the franchisor’s consent. In addition, certain self storage properties may derive a material portion of revenue from business activities ancillary to self storage such as truck rentals, parking fees and similar activities which require special use permits or other discretionary zoning approvals and/or from leasing a portion of the subject property for office or retail purposes. See Annex A-1 and the footnotes related thereto.

See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Property Types—Self Storage Properties”.

Industrial Properties Have Special Risks

In addition to the factors discussed in “—Risks of Commercial and Multifamily Lending Generally” and “—Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases” above, other factors may adversely affect the financial performance and value of industrial properties, including:

reduced demand for industrial space because of a decline in a particular industry segment;
the property becoming functionally obsolete;
building design and adaptability;
unavailability of labor sources;
supply chain disruptions;
changes in access, energy prices, strikes, relocation of highways, the construction of additional highways or other factors;
changes in proximity of supply sources;
the expenses of converting a previously adapted space to general use; and
the location of the property.

Industrial properties may be adversely affected by reduced demand for industrial space occasioned by a decline in a particular industry segment in which the related tenants conduct their businesses (for example, a decline in consumer demand for products sold by a tenant using the property as a distribution center). In addition, a particular industrial or warehouse property that suited the needs of its original tenant may be difficult to relet to

93

another tenant or may become functionally obsolete relative to newer properties. Furthermore, lease terms with respect to industrial properties are generally for shorter periods of time and may result in a substantial percentage of leases expiring in the same year at any particular industrial property. In addition, mortgaged properties used for many industrial purposes are more prone to environmental concerns than other property types.

Aspects of building site design and adaptability affect the value of an industrial property. Site characteristics that are generally desirable to a warehouse/industrial property include high clear ceiling heights, wide column spacing, a large number of bays (loading docks) and large bay depths, divisibility, a layout that can accommodate large truck minimum turning radii and overall functionality and accessibility.

In addition, because of unique construction requirements of many industrial properties, any vacant industrial property space may not be easily converted to other uses. Thus, if the operation of any of the industrial properties becomes unprofitable due to competition, age of the improvements or other factors such that the borrower becomes unable to meet its obligations on the related mortgage loan, the liquidation value of that industrial property may be substantially less, relative to the amount owing on the related mortgage loan, than would be the case if the industrial property were readily adaptable to other uses.

Location is also important because an industrial property requires the availability of labor sources, proximity to supply sources and customers and accessibility to rail lines, major roadways and other distribution channels.

Further, certain of the industrial properties may have tenants that are subject to risks unique to their business, such as cold storage facilities. Cold storage facilities may have unique risks such as short lease terms due to seasonal use, making income potentially more volatile than for properties with longer term leases, and customized refrigeration design, rendering such facilities less readily convertible to alternative uses. Because of seasonal use, leases at such facilities are customarily for shorter terms, making income potentially more volatile than for properties with longer term leases. In addition, such facilities require customized refrigeration design, rendering them less readily convertible to alternative uses.

See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Property Types—Industrial Properties”.

Manufactured Housing Properties Have Special Risks

In addition to the factors discussed in “—Risks of Commercial and Multifamily Lending Generally” and “—Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases” above, other factors may adversely affect the financial performance and value of manufactured housing properties, including:

the number of competing residential developments in the local market, such as: other manufactured housing properties, apartment buildings and site-built single family homes;
the physical attributes of the community, including its age and appearance;
the location of the manufactured housing property;
the presence and/or continued presence of sufficient manufactured homes at the manufactured housing property (manufactured homes are not generally part of the collateral for a mortgage loan secured by a manufactured housing property; rather, the pads upon which manufactured homes are located are leased to the owners of
94

such manufactured homes; accordingly, manufactured homes may be moved from a manufactured housing property);

the type of services or amenities it provides;
any age restrictions;
the property’s reputation; and
state and local regulations, including rent control and rent stabilization, and tenant association rights.

The manufactured housing properties have few improvements (which are highly specialized) and are “single-purpose” properties that could not be readily converted to general residential, retail or office use. Thus, if the operation of any of the manufactured housing properties becomes unprofitable due to competition, age of the improvements or other factors such that the borrower becomes unable to meet its obligations on the related mortgage loan, the liquidation value of that manufactured housing property may be substantially less, relative to the amount owing on the related mortgage loan, than would be the case if the manufactured housing property were readily adaptable to other uses.

Some manufactured housing properties are either recreational vehicle resorts or have a significant portion of the properties that are intended to accommodate short-term occupancy by recreational vehicles, and tenancy of these communities may vary significantly by season. This seasonality may cause periodic fluctuations in revenues, tenancy levels, rental rates and operating expenses for these properties.

Some of the manufactured housing mortgaged properties securing the mortgage loans in the trust may have a material number of leased homes that are currently owned by the related borrower or an affiliate thereof and rented by the respective tenants like apartments. In circumstances where the leased homes are owned by an affiliate of the borrower, the related pads may, in some cases, be subject to a master lease with that affiliate. In such cases, the tenants will tend to be more transient and less tied to the property than if they owned their own home. Such leased homes do not, in all (or, possibly, in any) such cases, constitute collateral for the related mortgage loan. Some of the leased homes that are not collateral for the related mortgage loan are rented on a lease-to-own basis. In some cases, the borrower itself owns, leases, sells and/or finances the sale of homes, although generally the related income therefrom will be excluded for loan underwriting purposes. See also representation and warranty no. 33 on Annex D-1 and the exceptions thereto on Annex D-2 (subject to the limitations and qualifications set forth in the preamble to Annex D-1). Some of the leased homes owned by a borrower or its affiliate may be financed and a default on that financing may materially adversely affect the performance of the manufactured housing mortgaged property.

Certain of the manufactured housing mortgaged properties may not be connected in their entirety to public water and/or sewer systems. In such cases, the borrower could incur a substantial expense if it were required to connect the property to such systems in the future. In addition, the use of well water enhances the likelihood that the property could be adversely affected by a recognized environmental condition that impacts soil and groundwater.

Certain jurisdictions may give the related homeowner’s association or even individual homeowners a right of first refusal with respect to a proposed sale of the manufactured housing property.

95

See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Property Types—Manufactured Housing Properties”.

Data Center Properties Have Special Risks

The primary function of a data center is to provide a secure location for back-up data storage. Data centers are subject to similar risks as office buildings. The value of a data center will be affected by its telecommunications capacity, availability of sufficient power, and availability of support systems including environmental, temperature and hazard risk control, physical security, and redundant backup systems. As data centers contain sensitive and highly costly equipment and connections, they are subject to heightened risk in the event of fire, natural disaster or terrorism. In addition, data centers can be the subject of build-to-suit construction to specific user requirements. As such, if the lease with a data center user is terminated for any reason, the cost and time to adapt the space to other users may be considerable. Further, data center properties may not be readily convertible (or convertible at all) to alternative uses if those properties were to become unprofitable, or if the leased spaces were to become vacant, for any reason. Moreover, such conversion to an alternate use may be accompanied by a decrease in rents at the related mortgaged property. See “—Office Properties Have Special Risks” and “—Some Mortgaged Properties May Not Be Readily Convertible to Alternative Uses”.

Parking Properties Have Special Risks

Certain of the mortgaged properties are comprised in whole or in part of, or contain, a parking lot or parking garage. The primary source of income for parking lots and garages is the rental fees charged for parking spaces (or in the case of a parking lot or parking garage leased in whole or part to a parking garage or parking lot operator, rents from such operating lease). Factors affecting the success of a parking lot or garage include:

the number of rentable parking spaces and rates charged;
the location of the lot or garage and, in particular, its proximity to places where large numbers of
people work, shop or live;
the amount of alternative parking spaces in the area;
the availability of mass transit; and
the perceptions of the safety, convenience and services of the lot or garage.

Aspects of building site design and adaptability affect the value of a parking garage facility. Site characteristics that are valuable to a parking garage facility include location, clear ceiling heights, column spacing, zoning restrictions, number of spaces and overall functionality and accessibility.

In addition, because of the unique construction requirements of many parking garages and because a parking lot is often vacant paved land without any structure, a vacant parking garage facility or parking lot may not be easily converted to other uses. See “—Some Mortgaged Properties May Not Be Readily Convertible to Alternative Uses”.

With respect to parking properties leased to a parking garage, parking lot operator or single tenant user, such leases generally provide the parking operator the right to terminate such leases upon various contingencies, which may include if there are specified reductions

96

in gross receipts, or specified income targets are not met, if certain subleases of such parking properties are terminated or reduced, or upon a specified amount of capital expenditures to such properties being required in order to comply with applicable law, or other adverse events. There can be no assurance that the operating lessee of a parking property will not terminate its lease upon such an event.

Master Leased Properties Have Special Risks

Properties subject to a master lease present special risks. In such cases, where the borrower owns the fee interest but does not operate the related improvements, such borrower will only receive the rental income from the master lease and not from the operation of any related improvements. Any default by the master lessee would adversely affect the borrower’s ability to make payments on the related mortgage loan. While master leases may contain certain restrictions on the use and operation of the related mortgaged property, the master lessee often enjoys certain of the rights and privileges of a fee owner, including the right to assign and sublet the master leasehold interest. However, the borrower has the same risk of interruptions in cash flow if such master lessee defaults under its lease as it would on another single tenant commercial property, without the control over the premises that it would ordinarily have as landlord. In addition, in the event of a condemnation, the landlord would only be entitled to an allocable share of the condemnation proceeds. Furthermore, the insurance requirements are often governed by the terms of the master lease and, in some cases, certain tenants or subtenants may be allowed to self-insure. The master lessee is commonly permitted to mortgage its master leasehold interest without restriction, and the leasehold lender will often have notice and cure rights with respect to material defaults under the master lease. In addition, master leased interests are less frequently purchased and sold than other interests in commercial real property. It may be difficult for the issuing entity, if it became a foreclosing lender, to sell the fee interests if the tenant and its improvements remains in place. Furthermore, master leased interests are generally subject to the same risks associated with the property type of the master lessee’s use of the premises because that use is a source of revenue for the payment of master lease rent.

Mortgaged Properties Leased to Startup Companies have Special Risks

Certain mortgaged properties may have tenants that are startup companies. Startup companies are new companies that are seeking to develop a scalable business model. Startup companies have heightened risks. Many startup companies do not generate positive cash flow, and may in fact experience significant negative cash flow. Startup companies that operate at a loss may experience rapid growth through venture capital investments; however, if the source(s) of funding lose confidence in the business model, or are unwilling or unable to continue funding for other reasons, the startup company may be faced with significant losses and be without a source of funding to continue its business or pay its obligations. Furthermore, valuations based on venture capital investment may rapidly decline. Many startups may produce only a single product or service, and therefore face a binary risk of failure if such product or service does not find market acceptance, meets with competition or is otherwise unsuccessful. Further, startup companies may be run by founders who lack significant business or finance experience. Startup companies generally have a low success rate. Accordingly, mortgaged properties leased to startup companies face the risk that the tenant may be unable to pay rent under its lease and may default on its lease. Certain mortgaged properties may be leased to a third party under an operating lease. In such circumstance, the mortgaged property generally will be subject to similar risks as those of a leased fee property, as set forth above.

97

Mortgaged Properties Leased to Government Tenants Have Special Risks

Certain of the Mortgaged Properties may be leased in whole or in part by government sponsored tenants. Government sponsored tenants frequently have the right to cancel their leases at any time or after a specific time (in some cases after the delivery of notice) or for lack of appropriations or upon the loss of access to certain government programs or upon other events related to government status.

With respect to tenants that constitute United States government agencies or entities, generally if the related Mortgaged Property is transferred, the leases require the United States and the transferee to enter into novation agreements; however, if the United States determines that recognizing the transferee as landlord is not in its interest, it may continue to hold the transferor liable for performance of obligations under the lease. The United States’ obligation to pay rent to the transferee would be suspended until government transfer procedures are completed, and the United States has determined that recognizing the transferee is in its interest. The foregoing provisions may delay or impede the ability of the lender to realize on the related Mortgaged Properties following a default. In addition, the borrowers may be subject to certain requirements regarding management of the Mortgaged Property and the borrowers required by certain United States agencies.

Condominium Ownership May Limit Use and Improvements

The management and operation of a condominium is generally controlled by a condominium board representing the owners of the individual condominium units, subject to the terms of the related condominium rules or by-laws. Generally, the consent of a majority of the board members is required for any actions of the condominium board and a unit owner’s ability to control decisions of the board are generally related to the number of units owned by such owner as a percentage of the total number of units in the condominium. In certain cases, the related borrower does not have a majority of votes on the condominium board, which result in the related borrower not having control of the related condominium or owners association.

The board of managers or directors of the related condominium generally has discretion to make decisions affecting the condominium, and we cannot assure you that the related borrower under a mortgage loan secured by one or more interests in that condominium will have any control over decisions made by the related board of managers or directors. Even if a borrower or its designated board members, either through control of the appointment and voting of sufficient members of the related condominium board or by virtue of other provisions in the related condominium documents, has consent rights over actions by the related condominium associations or owners, we cannot assure you that the related condominium board will not take actions that would materially adversely affect the related borrower’s unit. Thus, decisions made by that board of managers or directors, including regarding assessments to be paid by the unit owners, insurance to be maintained on the condominium and many other decisions affecting the maintenance of that condominium, may have a significant adverse impact on the related mortgage loans in the issuing entity that are secured by mortgaged properties consisting of such condominium interests. We cannot assure you that the related board of managers or directors will always act in the best interests of the related borrower under the related mortgage loans. See representation and warranty no. 8 on Annex D-1 and the exceptions thereto on Annex D-2 (subject to the limitations and qualifications set forth in the preamble to Annex D-1).

The condominium board is generally responsible for administration of the affairs of the condominium, including providing for maintenance and repair of common areas, adopting rules and regulations regarding common areas, and obtaining insurance and repairing and

98

restoring the common areas of the property after a casualty. Notwithstanding the insurance and casualty provisions of the related mortgage loan documents, the condominium board may have the right to control the use of casualty proceeds. See representation and warranty no. 18 on Annex D-1 and the exceptions thereto on Annex D-2 (subject to the limitations and qualifications set forth in the preamble to Annex D-1).

In addition, the condominium board generally has the right to assess individual unit owners for their share of expenses related to the operation and maintenance of the common elements. In the event that an owner of another unit fails to pay its allocated assessments, the related borrower may be required to pay such assessments in order to properly maintain and operate the common elements of the property. Although the condominium board generally may obtain a lien against any unit owner for common expenses that are not paid, such lien generally is extinguished if a lender takes possession pursuant to a foreclosure. Each unit owner is responsible for maintenance of its respective unit and retains essential operational control over its unit.

In addition, due to the nature of condominiums, a default on the part of the borrower with respect to such mortgaged properties will not allow the special servicer the same flexibility in realizing on the collateral as is generally available with respect to commercial properties that are not condominium units. The rights of other unit or property owners, the documents governing the management of the condominium units and the state and local laws applicable to condominium units must be considered. In addition, in the event of a casualty with respect to a condominium, due to the possible existence of multiple loss payees on any insurance policy covering such property, there could be a delay in the allocation of related insurance proceeds, if any. Consequently, servicing and realizing upon the collateral described above could subject the certificateholders and the VRR Interest Owners to a greater delay, expense and risk than with respect to a mortgage loan secured by a commercial property that is not a condominium unit.

Certain condominium declarations and/or local laws provide for the withdrawal of a property from a condominium structure under certain circumstances. For example, the New York Condominium Act provides for a withdrawal of the property from a condominium structure by vote of 80% of unit owners. If the condominium is terminated, the building will be subject to an action for partition by any unit owner or lienor as if owned in common. This could cause an early and unanticipated prepayment of the mortgage loan. We cannot assure you that the proceeds from partition would be sufficient to satisfy borrower’s obligations under the mortgage loan. See also “—Risks Related to Zoning Non-Compliance and Use Restrictions” for certain risks relating to use restrictions imposed pursuant to condominium declarations or other condominium especially in a situation where the mortgaged property does not represent the entire condominium building.

A condominium regime can also be established with respect to land only, as an alternative to land subdivision in those jurisdictions where it is so permitted. In such circumstances, the condominium board’s responsibilities are typically limited to matters such as landscaping and maintenance of common areas, including private roadways, while individual unit owners have responsibility for the buildings constructed on their respective land units. Likewise, in land condominium regimes, individual unit owners would typically have responsibility for property insurance, although the condominium board might maintain liability insurance for the common areas. Accordingly, while some attributes of a building condominium form are shared by a land condominium, the latter would have a more limited scope of board responsibilities and shared costs.

In addition, vertical subdivisions and “fee above a plane” structures are property ownership structures in which owners have a fee simple interest in certain ground-level and

99

above-ground parcels. Such structures often have risks similar to those of condominium structures. A vertical subdivision or fee above a plane structure is generally governed by a declaration or similar agreement defining the respective owner’s fee estates and relationship; one or more owners typically relies on one or more other owners’ parcels for structural support. Each owner is responsible for maintenance of its respective parcel and retains essential operational control over its parcel. We cannot assure you that owners of parcels supporting collateral interests in vertical subdivision and fee above a plane parcels will perform any maintenance and repair obligations that may be required under the declaration with respect to the supporting parcel, or that proceeds following a casualty would be used to reconstruct a supporting parcel. Owners of interests in a vertical subdivision or fee above a plane structure may be required under the related declaration to pay certain assessments relating to any shared interests in the related property, and a lien may be attached for failure to pay such assessments.

See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium and Other Shared Interests”.

Operation of a Mortgaged Property Depends on the Property Manager’s Performance

The successful operation of a real estate project depends upon the property manager’s performance and viability. The property manager is responsible for:

responding to changes in the local market;
planning and implementing the rental structure;
operating the property and providing building services;
managing operating expenses; and
assuring that maintenance and capital improvements are carried out in a timely fashion.

Properties deriving revenues primarily from short term sources, such as hotel guests or short term or month-to-month leases, are generally more management intensive than properties leased to creditworthy tenants under long term leases.

Certain of the mortgaged properties will be managed by affiliates of the related borrower. If a mortgage loan is in default or undergoing special servicing, such relationship could disrupt the management of the related mortgaged property, which may adversely affect cash flow. However, the related mortgage loans will generally permit, in the case of mortgaged properties managed by borrower affiliates, the lender to remove the related property manager upon the occurrence of an event of default under the related mortgage loan beyond applicable cure periods (or, in some cases, in the event of a foreclosure following such default), and in some cases a decline in cash flow below a specified level or the failure to satisfy some other specified performance trigger.

A property manager or borrower may also be subject to cyberattacks or other forms of security breaches, or similar events, as described under “ —Cyberattacks or Other Security Breaches Could Have a Material Adverse Effect on the Business of the Transaction Parties” above.

We make no representation or warranty as to the skills of any present or future managers. In many cases, the property manager will be an affiliate of the borrower and may not manage properties for non-affiliates. Additionally, we cannot assure you that the

100

property managers will be in a financial condition to fulfill their management responsibilities throughout the terms of their respective management agreements. Further, certain individuals involved in the management or general business development at certain mortgaged properties may engage in unlawful activities or otherwise exhibit poor business judgment that adversely affect operations and ultimately cash flow at such properties. See “ —Risks Related to Conflicting Interests —Other Potential Conflicting Interests May Affect Your Investment”.

Concentrations Based on Property Type, Geography, Related Borrowers and Other Factors May Disproportionately Increase Losses

The effect of mortgage pool loan losses will be more severe if the losses relate to mortgage loans that account for a disproportionately large percentage of the pool’s aggregate principal balance. As mortgage loans pay down or properties are released, the remaining certificateholders may face a higher risk with respect to the diversity of property types and property characteristics and with respect to the number of borrowers.

See the table entitled “Range of Remaining Terms to Maturity as of the Cut-off Date” in Annex A-2 for a stratification of the remaining terms to maturity of the mortgage loans. Because principal on the certificates is payable in sequential order of payment priority, and a class receives principal only after the preceding class(es) have been paid in full, classes that have a lower sequential priority are more likely to face these types of risks of concentration than classes with a higher sequential priority.

Several of the mortgage loans have cut-off date balances that are substantially higher than the average cut-off date balance. In general, concentrations in mortgage loans with larger-than-average balances can result in losses that are more severe, relative to the size of the mortgage loan pool, than would be the case if the aggregate balance of the mortgage loan pool were more evenly distributed.

A concentration of mortgage loans secured by the same mortgaged property types can increase the risk that a decline in a particular industry or business would have a disproportionately large impact on the pool of mortgage loans. See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Property Types” for information on the types of mortgaged properties securing the mortgage loans in the mortgage pool.

Repayments by borrowers and the market value of the related mortgaged properties could be affected by economic conditions generally or specific to particular geographic areas or regions of the United States, and concentrations of mortgaged properties in particular geographic areas may increase the risk that conditions in the real estate market where the mortgaged property is located, or other adverse economic or other developments or natural disasters (e.g., earthquakes, floods, forest fires, tornadoes or hurricanes or changes in governmental rules or fiscal policies) affecting a particular region of the country, could increase the frequency and severity of losses on mortgage loans secured by those mortgaged properties. In particular, there have been predictions that climate change may lead to an increase in the frequency of natural disasters and extreme weather conditions, with certain states bearing a greater risk of the adverse effects of climate change, which could increase the frequency and severity of losses on mortgage loans secured by mortgaged properties located in those states. As a result, areas affected by such events may experience disruptions in travel, transportation and tourism, loss of jobs, an overall decrease in consumer activity, or a decline in real estate-related investments. We cannot assure you that the economies in such impacted areas will recover sufficiently to support income-producing real estate at pre-event levels or that the costs of the related clean-up will not have a material adverse effect on the local or national economy. See “Description

101

of the Mortgage Pool—Mortgage Pool Characteristics—Geographic Concentrations” in this prospectus. We cannot assure you that any hurricane damage would be covered by insurance.

Some of the mortgaged properties are located in areas that, based on low population density, poor economic demographics (such as higher than average unemployment rates, lower than average annual household income and/or overall loss of jobs) and/or negative trends in such regards, would be considered secondary or tertiary markets.

A concentration of mortgage loans with the same borrower or related borrowers also can pose increased risks, such as:

if a borrower that owns or controls several properties (whether or not all of them secure mortgage loans in the mortgage pool) experiences financial difficulty at one such property, it could defer maintenance at a mortgaged property or debt service payments on the related mortgage loan in order to satisfy current expenses with respect to the first property or, alternatively, it could direct leasing activity in ways that are adverse to the mortgaged property;
a borrower could also attempt to avert foreclosure by filing a bankruptcy petition that might have the effect of interrupting debt service payments on the mortgage loans in the mortgage pool secured by that borrower’s mortgaged properties (subject to the master servicer’s and the trustee’s obligation to make advances for monthly payments) for an indefinite period; and
mortgaged properties owned by the same borrower or related borrowers are likely to have common management, common general partners and/or common managing members, thereby increasing the risk that financial or other difficulties experienced by such related parties could have a greater impact on the pool of mortgage loans.

See “—A Bankruptcy Proceeding May Result in Losses and Delays in Realizing on the Mortgage Loans” below.

See “Description of the Mortgage Pool—Mortgage Pool Characteristics” for information on the composition of the mortgage pool by property type and geographic distribution and loan concentration.

Adverse Environmental Conditions at or Near Mortgaged Properties May Result in Losses

The issuing entity could become liable for a material adverse environmental condition at an underlying mortgaged property. Any such potential liability could reduce or delay payments on the offered certificates.

Each of the mortgaged properties was either (i) subject to environmental site assessments prior to the time of origination of the related mortgage loan (or, in certain limited cases, after origination) including Phase I environmental site assessments or updates of previously performed Phase I environmental site assessments, or (ii) subject to a secured creditor environmental insurance policy or other environmental insurance policy. See “Description of the Mortgage Pool—Environmental Considerations”.

We cannot assure you that the environmental assessments revealed all existing or potential environmental risks or that all adverse environmental conditions have been or will be completely abated or remediated or that any reserves, insurance or operations and

102

maintenance plans will be sufficient to remediate the environmental conditions. Moreover, we cannot assure you that:

future laws, ordinances or regulations will not impose any material environmental liability; or
the current environmental condition of the mortgaged properties will not be adversely affected by tenants or by the condition of land or operations in the vicinity of the mortgaged properties (such as underground storage tanks).

We cannot assure you that with respect to any mortgaged property any remediation plan or any projected remedial costs or time is accurate or sufficient to complete the remediation objectives, or that no additional contamination requiring environmental investigation or remediation will be discovered on any mortgaged property. Likewise, all environmental policies naming the lender as named insured cover certain risks or events specifically identified in the policy, but the coverage is limited by its terms, conditions, limitations and exclusions, and does not purport to cover all environmental conditions whatsoever affecting the applicable mortgaged property, and we cannot assure you that any environmental conditions currently known, suspected, or unknown and discovered in the future will be covered by the terms of the policy.

Before the trustee or the special servicer, as applicable, acquires title to a mortgaged property on behalf of the issuing entity or assumes operation of the property, it will be required to obtain an environmental assessment of such mortgaged property, or rely on a recent environmental assessment. This requirement is intended to mitigate the risk that the issuing entity will become liable under any environmental law. There is accordingly some risk that the mortgaged property will decline in value while this assessment is being obtained or remedial action is being taken. Moreover, we cannot assure you that this requirement will effectively insulate the issuing entity from potential liability under environmental laws. Any such potential liability could reduce or delay distributions to certificateholders and the VRR Interest Owners.

See “Description of the Mortgage Pool—Environmental Considerations” for additional information on environmental conditions at mortgaged properties securing certain mortgage loans in the issuing entity. See also representation and warranty no. 43 on Annex D-1 and the exceptions thereto on Annex D-2 (subject to the limitations and qualifications set forth in the preamble to Annex D-1).

See “Transaction Parties—The Sponsors and Mortgage Loan Sellers—JPMorgan Chase Bank, National Association—JPMCB’s Underwriting Standards and Processes”; “Morgan Stanley Mortgage Capital Holdings LLC—The Morgan Stanley Group’s Underwriting Standards”; “—Wells Fargo Bank, National Association—Wells Fargo Bank’s Commercial Mortgage Loan Underwriting”; and Bank of America, National Association—Bank of America’s Commercial Mortgage Loan Underwriting Standards”.

See “Certain Legal Aspects of Mortgage Loans—Environmental Considerations”.

Risks Related to Redevelopment, Expansion and Renovation at Mortgaged Properties

Certain of the mortgaged properties are currently undergoing or, in the future, are expected to undergo redevelopment, expansion or renovation. In addition, the related borrower may be permitted under the related mortgage loan documents, at its option and cost but subject to certain conditions, to undergo future construction, renovation or alterations of the mortgaged property. To the extent applicable, we cannot assure you that

103

any escrow or reserve collected, if any, will be sufficient to complete the current renovation or be otherwise sufficient to satisfy any tenant improvement expenses at a mortgaged property. Failure to complete those planned improvements may have a material adverse effect on the cash flow at the mortgaged property and the related borrower’s ability to meet its payment obligations under the mortgage loan documents.

Certain of the hospitality properties securing the mortgage loans are currently undergoing or are scheduled to undergo renovations or property improvement plans. In some circumstances, these renovations or property improvement plans may necessitate taking a portion of the available guest rooms temporarily offline, temporarily decreasing the number of available rooms and the revenue generating capacity of the related hospitality property. In other cases, these renovations may involve renovations of common spaces or external features of the related hospitality property, which may cause disruptions or otherwise decrease the attractiveness of the related hospitality property to potential guests. These property improvement plans may be required under the related franchise or management agreement and a failure to timely complete them may result in a termination or expiration of a franchise or management agreement and may be an event of default under the related mortgage loan.

Certain of the properties securing the mortgage loans may currently be undergoing or are scheduled to undergo renovations or property expansions. Such renovations or expansions may be required under tenant leases and a failure to timely complete such renovations or expansions may result in a termination of such lease and may have a material adverse effect on the cash flow at the mortgaged property and the related borrower’s ability to meet its payment obligations under the mortgage loan documents.

We cannot assure you that current or planned redevelopment, expansion or renovation will be completed at all, that such redevelopment, expansion or renovation will be completed in the time frame contemplated, or that, when and if such redevelopment, expansion or renovation is completed, such redevelopment, expansion or renovation will improve the operations at, or increase the value of, the related mortgaged property. Failure of any of the foregoing to occur could have a material negative impact on the related mortgaged property, which could affect the ability of the related borrower to repay the related mortgage loan.

In the event the related borrower fails to pay the costs for work completed or material delivered in connection with such ongoing redevelopment, expansion or renovation, the portion of the mortgaged property on which there are renovations may be subject to mechanic’s or materialmen’s liens that may be senior to the lien of the related mortgage loan.

The existence of construction or renovation at a mortgaged property may take rental units or rooms or leasable space “off-line” or otherwise make space unavailable for rental, impair access or traffic at or near the mortgaged property, or, in general, make that mortgaged property less attractive to tenants or their customers, and accordingly could have a negative effect on net operating income. In addition, any such construction or renovation at a mortgaged property may temporarily interfere with the use and operation of any portion of such mortgaged property. See “Description of the Mortgage Pool—Redevelopment, Renovation and Expansion” for information regarding mortgaged properties which are currently undergoing or, in the future, are expected to undergo redevelopment, expansion or renovation. See also Annex A-3 for additional information on redevelopment, renovation and expansion at the mortgaged properties securing the 15 largest mortgage loans.

104

Some Mortgaged Properties May Not Be Readily Convertible to Alternative Uses

Certain mortgaged properties securing the mortgage loans may have specialty use tenants and may not be readily convertible (or convertible at all) to alternative uses if those properties were to become unprofitable for any reason.

For example, retail, mixed-use or office properties may have theater tenants. Properties with theater tenants are exposed to certain unique risks. Aspects of building site design and adaptability affect the value of a theater. In addition, decreasing attendance at a theater could adversely affect revenue of such theater, which may, in turn, cause the tenant to experience financial difficulties, resulting in downgrades in their credit ratings and, in certain cases, bankruptcy filings. In addition, because of unique construction requirements of theaters, any vacant theater space would not easily be converted to other uses.

Office, retail or mixed use properties may also have health clubs as tenants. Several factors may adversely affect the value and successful operation of a health club, including:

the physical attributes of the health club (e.g., its age, appearance and layout);
the reputation, safety, convenience and attractiveness of the property to users;
management’s ability to control membership growth and attrition;
competition in the tenant’s marketplace from other health clubs and alternatives to health clubs; and
adverse changes in economic and social conditions and demographic changes (e.g., population decreases or changes in average age or income), which may result in decreased demand.

In addition, there may be significant costs associated with changing consumer preferences (e.g., multipurpose clubs from single-purpose clubs or varieties of equipment, classes, services and amenities). In addition, health clubs may not be readily convertible to alternative uses if those properties were to become unprofitable for any reason. The liquidation value of any such health club consequently may be less than would be the case if the property were readily adaptable to changing consumer preferences for other uses.

Certain properties may be partially comprised of a parking garage, or certain properties may be entirely comprised of a parking garage. Parking garages and parking lots present risks not associated with other properties. The primary source of income for parking lots and garages is the rental fees charged for parking spaces.

Factors affecting the success of a parking lot or garage include:

the number of rentable parking spaces and rates charged;
the location of the lot or garage and, in particular, its proximity to places where large numbers of people work, shop or live;
the amount of alternative parking spaces in the area;
the availability of mass transit; and
the perceptions of the safety, convenience and services of the lot or garage.
105

In instances where a parking garage does not have a long-term leasing arrangement with a parking lessee, but rather relies on individual short-term (i.e., daily or weekly) parking tenants for parking revenues, variations in any or all of the foregoing factors can result in increased volatility in the net operating income for such parking garage.

Aspects of building site design and adaptability affect the value of a parking garage facility. Site characteristics that are valuable to a parking garage facility include location, clear ceiling heights, column spacing, zoning restrictions, number of spaces and overall functionality and accessibility.

In addition, because of the unique construction requirements of many parking garages and because a parking lot is often vacant paved land without any structure, a vacant parking garage facility or parking lot may not be easily converted to other uses.

Mortgaged properties may have other specialty use tenants, such as retail bank branches, medical and dental offices, lab space, gas stations, data centers, urgent care facilities, daycare centers, design showrooms and/or restaurants, as part of the mortgaged property.

In the case of specialty use tenants such as restaurants and theaters, aspects of building site design and adaptability affect the value of such properties and other retailers at the mortgaged property. Decreasing patronage at such properties could adversely affect revenue of the property, which may, in turn, cause the tenants to experience financial difficulties, resulting in downgrades in their credit ratings, lease defaults and, in certain cases, bankruptcy filings. See “—Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases—Tenant Bankruptcy Could Result in a Rejection of the Related Lease” above. Additionally, receipts at such properties are also affected not only by objective factors but by subjective factors. For instance, restaurant receipts are affected by such varied influences as the current personal income levels in the community, an individual consumer’s preference for type of food, style of dining and restaurant atmosphere, the perceived popularity of the restaurant, food safety concerns related to personal health with the handling of food items at the restaurant or by food suppliers and the actions and/or behaviors of staff and management and level of service to the customers. In addition, because of unique construction requirements of such properties, any vacant space would not easily be converted to other uses.

Retail bank branches are specialty use tenants that are often outfitted with vaults, teller counters and other customary installations and equipment that may have required significant capital expenditures to install. The ability to lease these types of properties may be difficult due to the added cost and time to retrofit the property to allow for other uses.

Mortgaged properties with specialty use tenants may not be readily convertible (or convertible at all) to alternative uses if those properties were to become unprofitable, or the leased spaces were to become vacant, for any reason due to their unique construction requirements. In addition, converting commercial properties to alternate uses generally requires substantial capital expenditures and could result in a significant adverse effect on, or interruption of, the revenues generated by such properties.

In addition, a mortgaged property may not be readily convertible due to restrictive covenants related to such mortgaged property, including in the case of mortgaged properties that are subject to a condominium regime or subject to a ground lease, the use and other restrictions imposed by the condominium declaration and other related documents, especially in a situation where a mortgaged property does not represent the

106

entire condominium regime. See “—Condominium Ownership May Limit Use and Improvements” above.

Some of the mortgaged properties may be part of tax-reduction programs that apply only if the mortgaged properties are used for certain purposes. Such properties may be restricted from being converted to alternative uses because of such restrictions.

Some of the mortgaged properties have government tenants or other tenants which may have space that was “built to suit” that particular tenant’s uses and needs. For example, a government tenant may require enhanced security features that required additional construction or renovation costs and for which the related tenant may pay above market rent. However, such enhanced features may not be necessary for a new tenant (and such new tenant may not be willing to pay the higher rent associated with such features). While a government office building or government leased space may be usable as a regular office building or tenant space, the rents that may be collected in the event the government tenant does not renew its lease may be significantly lower than the rent currently collected.

Additionally, zoning, historical preservation or other restrictions also may prevent alternative uses. See “—Risks Related to Zoning Non-Compliance and Use Restrictions” below.

Risks Related to Zoning Non-Compliance and Use Restrictions

Certain of the mortgaged properties may not comply with current zoning laws, including use, density, parking, height, landscaping, open space and set back requirements, due to changes in zoning requirements after such mortgaged properties were constructed. These properties, as well as those for which variances or special permits were issued or for which non-conformity with current zoning laws is otherwise permitted, are considered to be a “legal non-conforming use” and/or the improvements are considered to be “legal non-conforming structures”. This means that the borrower is not required to alter its structure to comply with the existing or new law; however, the borrower may not be able to rebuild the premises “as-is” in the event of a substantial casualty loss. This may adversely affect the cash flow of the property following the loss. If a substantial casualty were to occur, we cannot assure you that insurance proceeds would be available to pay the mortgage loan in full. In addition, if a non-conforming use were to be discontinued and/or the property were repaired or restored in conformity with the current law, the value of the property or the revenue-producing potential of the property may not be equal to, and could be substantially less than, that before the casualty.

In some cases, the related borrower has obtained law and ordinance insurance to cover additional costs that result from rebuilding the mortgaged property in accordance with current zoning requirements, including, within the policy’s limitations, demolition costs, increased costs of construction due to code compliance and loss of value to undamaged improvements resulting from the application of zoning laws. However, if as a result of the applicable zoning laws the rebuilt improvements are smaller or less attractive to tenants than the original improvements, you should not assume that the resulting loss in income will be covered by law and ordinance insurance. Zoning protection insurance, if obtained, will generally reimburse the lender for the difference between (i) the mortgage loan balance on the date of damage loss to the mortgaged property from an insured peril and (ii) the total insurance proceeds at the time of the damage to the mortgaged property if such mortgaged property cannot be rebuilt to its former use due to new zoning ordinances.

In addition, certain of the mortgaged properties that do not conform to current zoning laws may not be “legal non-conforming uses” or “legal non-conforming structures”, thus

107

constituting a zoning violation. The failure of a mortgaged property to comply with zoning laws or to be a “legal non-conforming use” or “legal non-conforming structure” may adversely affect the market value of the mortgaged property or the borrower’s ability to continue to use it in the manner it is currently being used or may necessitate material additional expenditures to remedy non-conformities. See representation and warranty no. 26 on Annex D-1 (subject to the limitations and qualifications set forth in the preamble to Annex D-1).

The limited availability of zoning information and/or extent of zoning diligence may also present risks. Zoning information contained in appraisals may be based on limited investigation, and zoning comfort letters obtained from jurisdictions, while based on available records, do not customarily involve any contemporaneous site inspection. The extent of zoning diligence will also be determined based on perceived risk and the cost and benefit of obtaining additional information. Even if law and ordinance insurance is required to mitigate rebuilding-related risks, we cannot assure you that other risks related to material zoning violations will have been identified under such circumstances, and that appropriate borrower covenants or other structural mitigants will have been required as a result.

In addition, certain of the mortgaged properties may be subject to certain use restrictions and/or operational requirements imposed pursuant to development agreements, regulatory agreements, ground leases, restrictive covenants, environmental restrictions, reciprocal easement agreements or operating agreements or historical landmark designations or, in the case of those mortgaged properties that are condominiums, condominium declarations or other condominium use restrictions or regulations, especially in a situation where the mortgaged property does not represent the entire condominium building. Such use restrictions could include, for example, limitations on the character of the improvements or the properties, limitations affecting noise and parking requirements, among other things, and limitations on the borrowers’ right to operate certain types of facilities within a prescribed radius. These limitations impose upon the borrower stricter requirements with respect to repairs and alterations, including following a casualty loss. These limitations could adversely affect the ability of the related borrower to lease the mortgaged property on favorable terms, thus adversely affecting the borrower’s ability to fulfill its obligations under the related mortgage loan. In addition, any alteration, reconstruction, demolition, or new construction affecting a mortgaged property designated a historical landmark may require prior approval. Any such approval process, even if successful, could delay any redevelopment or alteration of a related property. The liquidation value of such property, to the extent subject to limitations of the kind described above or other limitations on convertibility of use, may be substantially less than would be the case if such property was readily adaptable to other uses or redevelopment. Further, such agreements may give the related owners’ association the right to impose assessments which, if unpaid, would constitute a lien prior to that of the Mortgage Loan. See “Description of the Mortgage Pool—Use Restrictions” for examples of mortgaged properties that are subject to restrictions relating to the use of the mortgaged properties.

Additionally, some of the mortgaged properties may have current or past tenants that handle or have handled hazardous materials and, in some cases, related contamination at some of the mortgaged properties was previously investigated and, as warranted, remediated with regulatory closure, the conditions of which in some cases may include restrictions against any future redevelopment for residential use or other land use restrictions. See “Description of the Mortgage PoolEnvironmental Considerations” for additional information on environmental conditions at mortgaged properties securing certain mortgage loans in the issuing entity. See also representation and warranty no. 43 in

108

Annex D-1 and any exceptions thereto in Annex D-2 (subject to the limitations and qualifications set forth in the preamble to Annex D-1).

Risks Relating to Inspections of Properties

Licensed engineers or consultants inspected the mortgaged properties at or about the time of the origination of the mortgage loans to assess items such as structural integrity of the buildings and other improvements on the mortgaged property, including exterior walls, roofing, interior construction, mechanical and electrical systems and general condition of the site, buildings and other improvements. However, we cannot assure you that all conditions requiring repair or replacement were identified. No additional property inspections were conducted in connection with the issuance of the offered certificates.

Risks Relating to Costs of Compliance with Applicable Laws and Regulations

A borrower may be required to incur costs to comply with various existing and future federal, state or local laws and regulations applicable to the related mortgaged property, for example, zoning laws and the Americans with Disabilities Act of 1990, as amended, which requires all public accommodations to meet certain federal requirements related to access and use by persons with disabilities. See “Certain Legal Aspects of Mortgage Loans—Americans with Disabilities Act”. In addition, a borrower may incur costs to comply with various existing and future federal, state or local laws and regulations enacted to address the potential impact of climate change, including, for example, laws that require mortgaged properties to comply with certain green building certification programs (e.g., LEED and EnergyStar) and other laws which may impact commercial real estate as a result of efforts to mitigate the factors contributing to climate change. The expenditure of these costs or the imposition of injunctive relief, penalties or fines in connection with the borrower’s noncompliance could negatively impact the borrower’s cash flow and, consequently, its ability to pay its mortgage loan.

Insurance May Not Be Available or Adequate

Although the mortgaged properties are required to be insured, or self-insured by a sole tenant of a related building or group of buildings, against certain risks, there is a possibility of casualty loss with respect to the mortgaged properties for which insurance proceeds may not be adequate or which may result from risks not covered by insurance. In addition, the cost of insurance has increased in certain jurisdictions and, as a result, some borrowers may have difficulty in obtaining appropriate insurance or maintaining insurance coverage at the related mortgaged properties. The cost of force-placed insurance, correspondingly, may be prohibitively high to provide sufficient coverage for a mortgaged property. Certain buildings are insured under the State of California's FAIR Plan. See “Description of the Mortgage Pool—Insurance Considerations”. The additional cost of force-placed insurance or insurance required to be maintained on any REO properties may adversely impact the operation at the mortgaged property and/or reduce liquidation proceeds from any REO properties.

In addition, certain types of mortgaged properties, such as manufactured housing and recreational vehicle communities, have few or no insurable buildings or improvements and thus do not have casualty insurance or low limits of casualty insurance in comparison with the related mortgage loan balances.

In addition, hazard insurance policies will typically contain co-insurance clauses that in effect require an insured at all times to carry insurance of a specified percentage, generally 80% to 90%, of the full replacement value of the improvements on the related mortgaged property in order to recover the full amount of any partial loss. As a result, even if

109

insurance coverage is maintained, if the insured’s coverage falls below this specified percentage, those clauses generally provide that the insurer’s liability in the event of partial loss does not exceed the lesser of (1) the replacement cost of the improvements less physical depreciation and (2) that proportion of the loss as the amount of insurance carried bears to the specified percentage of the full replacement cost of those improvements.

As a result of the higher cost of hazard insurance policies, certain borrowers may have obtained insurance policies with relatively high deductibles. In the event a borrower makes a claim under its policies, the relatively high out of pocket cost associated with higher deductibles may adversely impact the cash flow at the related mortgaged property. See representation and warranty number 18 in Annex D-1 and the identified exceptions to those representations and warranties in Annex D-2.

Certain of the mortgaged properties may be located in areas that are considered a high earthquake risk (seismic zones 3 or 4). See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Geographic Concentrations”.

Furthermore, with respect to certain mortgage loans, the insurable value of the related mortgaged property as of the origination date of the related mortgage loan was lower than the principal balance of the related mortgage loan. In the event of a casualty when a borrower is not required to rebuild or cannot rebuild, we cannot assure you that the insurance required with respect to the related mortgaged property will be sufficient to pay the related mortgage loan in full and there is no “gap” insurance required under such mortgage loan to cover any difference. In those circumstances, a casualty that occurs near the maturity date may result in an extension of the maturity date of the mortgage loan if the special servicer, in accordance with the servicing standard, determines that such extension was in the best interest of certificateholders and the VRR Interest Owners.

The mortgage loans do not all require flood insurance on the related mortgaged properties unless they are in a flood zone and flood insurance is available and, in certain instances, even where the related mortgaged property was in a flood zone and flood insurance was available, flood insurance was not required.

The National Flood Insurance Program (“NFIP”) is scheduled to expire on September 30, 2025. We cannot assure you if or when the NFIP will be reauthorized by Congress. If the NFIP is not reauthorized, it could have an adverse effect on the value of properties in flood zones or their ability to repair or rebuild after flood damage.

We cannot assure you that the borrowers will in the future be able to comply with requirements to maintain adequate insurance with respect to the mortgaged properties, and any uninsured loss could have a material adverse impact on the amount available to make payments on the related mortgage loan, and consequently, the offered certificates. As with all real estate, if reconstruction (for example, following fire or other casualty) or any major repair or improvement is required to the damaged property, changes in laws and governmental regulations may be applicable and may materially affect the cost to, or ability of, the borrowers to effect such reconstruction, major repair or improvement. As a result, the amount realized with respect to the mortgaged properties, and the amount available to make payments on the related mortgage loan, and consequently, the offered certificates, could be reduced. In addition, we cannot assure you that the amount of insurance required or provided would be sufficient to cover damages caused by any casualty, or that such insurance will be available in the future at commercially reasonable rates. See representation and warranty no. 18 on Annex D-1 and the exceptions thereto on Annex D-2 (subject to the limitations and qualifications set forth in the preamble to Annex D-1).

110

Inadequacy of Title Insurers May Adversely Affect Distributions on Your Certificates

Title insurance for a mortgaged property generally insures a lender against risks relating to a lender not having a first lien with respect to a mortgaged property, and in some cases can insure a lender against specific other risks. The protection afforded by title insurance depends on the ability of the title insurer to pay claims made upon it. We cannot assure you that with respect to any mortgage loan:

a title insurer will have the ability to pay title insurance claims made upon it;
the title insurer will maintain its present financial strength; or
a title insurer will not contest claims made upon it.

Certain of the mortgaged properties are either completing initial construction or undergoing renovation or redevelopment. Under such circumstances, there may be limitations to the amount of coverage or other exceptions to coverage that could adversely affect the issuing entity if losses are suffered.

Terrorism Insurance May Not Be Available for All Mortgaged Properties

The occurrence or the possibility of terrorist attacks could (1) lead to damage to one or more of the mortgaged properties if any terrorist attacks occur or (2) result in higher costs for security and insurance premiums or diminish the availability of insurance coverage for losses related to terrorist attacks, particularly for large properties, which could adversely affect the cash flow at those mortgaged properties.

After the September 11, 2001 terrorist attacks in New York City and the Washington, D.C. area, all forms of insurance were impacted, particularly from a cost and availability perspective, including comprehensive general liability and business interruption or rent loss insurance policies required by typical mortgage loans. To give time for private markets to develop a pricing mechanism for terrorism risk and to build capacity to absorb future losses that may occur due to terrorism, the Terrorism Risk Insurance Act of 2002 was enacted on November 26, 2002 (as amended, “TRIPRA”), establishing the Terrorism Insurance Program. The Terrorism Insurance Program has since been extended and reauthorized a few times. Most recently, it was reauthorized on December 20, 2019 for a period of seven years through December 31, 2027 pursuant to the Terrorism Risk Insurance Program Reauthorization Act of 2019.

The Terrorism Insurance Program requires insurance carriers to provide terrorism coverage in their basic “all-risk” policies. Any commercial property and casualty terrorism insurance exclusion that was in force on November 26, 2002 is automatically void to the extent that it excluded losses that would otherwise be insured losses. Any state approval of those types of exclusions in force on November 26, 2002 is also void.

Under the Terrorism Insurance Program, the federal government shares in the risk of losses occurring within the United States resulting from acts committed in an effort to influence or coerce United States civilians or the United States government. The federal share of compensation for insured losses of an insurer equals 80% of the portion of such insured losses that exceed a deductible equal to 20% of the value of the insurer’s direct earned premiums over the calendar year immediately preceding that program year. Federal compensation in any program year is capped at $100 billion (with insurers being liable for any amount that exceeds such cap), and no compensation is payable with respect to a terrorist act unless the aggregate industry losses relating to such act exceed $200 million.

111

The Terrorism Insurance Program does not cover nuclear, biological, chemical or radiological attacks. Unless a borrower obtains separate coverage for events that do not meet the thresholds or other requirements above, such events will not be covered.

If the Terrorism Insurance Program is not reenacted after its expiration in 2027, premiums for terrorism insurance coverage will likely increase and the terms of such insurance policies may be materially amended to increase stated exclusions or to otherwise effectively decrease the scope of coverage available (perhaps to the point where it is effectively not available). In addition, to the extent that any insurance policies contain “sunset clauses” (i.e., clauses that void terrorism coverage if the federal insurance backstop program is not renewed), such policies may cease to provide terrorism insurance upon the expiration of the Terrorism Insurance Program. We cannot assure you that the Terrorism Insurance Program or any successor program will create any long term changes in the availability and cost of such insurance. Moreover, future legislation, including regulations expected to be adopted by the Treasury Department pursuant to TRIPRA, may have a material effect on the availability of federal assistance in the terrorism insurance market. To the extent that uninsured or underinsured casualty losses occur with respect to the related mortgaged properties, losses on the mortgage loans may result. In addition, the failure to maintain such terrorism insurance may constitute a default under the related mortgage loan.

Some of the mortgage loans do not require the related borrower to maintain terrorism insurance. In addition, most of the mortgage loans contain limitations on the related borrower’s obligation to obtain terrorism insurance, such as (i) waiving the requirement that such borrower maintain terrorism insurance if such insurance is not available at commercially reasonable rates, (ii) providing that the related borrower is not required to spend in excess of a specified dollar amount (or in some cases, a specified multiple of what is spent on other insurance) in order to obtain such terrorism insurance, (iii) requiring coverage only for as long as the TRIPRA is in effect, or (iv) requiring coverage only for losses arising from domestic acts of terrorism or from terrorist acts certified by the federal government as “acts of terrorism” under the TRIPRA. See Annex A-3 for a summary of the terrorism insurance requirements under each of the 10 largest mortgage loans. See representation and warranty no. 31 on Annex D-1 and the exceptions thereto on Annex D-2 (subject to the limitations and qualifications set forth in the preamble to Annex D-1).

We cannot assure you that all of the mortgaged properties will be insured against the risks of terrorism and similar acts. As a result of any of the foregoing, the amount available to make distributions on your certificates could be reduced.

Other mortgaged properties securing mortgage loans may also be insured under a blanket policy or self-insured or insured by a sole tenant. See “—Risks Associated with Blanket Insurance Policies or Self-Insurance” below.

Risks Associated with Blanket Insurance Policies or Self-Insurance

Certain of the mortgaged properties are covered by blanket insurance policies, which also cover other properties of the related borrower or its affiliates (including certain properties in close proximity to the mortgaged properties). In the event that such policies are drawn on to cover losses on such other properties, the amount of insurance coverage available under such policies would thereby be reduced and could be insufficient to cover each mortgaged property’s insurable risks.

Additionally, the risks related to blanket insurance may be aggravated if the mortgage loans that allow such coverage are part of a group of mortgage loans with related

112

borrowers, and some or all of the related mortgaged properties are covered under the same blanket insurance policy, which may also cover other properties owned by affiliates of such borrowers.

Certain mortgaged properties may also be insured or self-insured by a sole or significant tenant, as further described under “Description of the Mortgage Pool—Insurance Considerations”. We cannot assure you that any insurance obtained by a sole or significant tenant will be adequate or that such sole or significant tenant will comply with any requirements to maintain adequate insurance. Additionally, to the extent that insurance coverage relies on self-insurance, there is a risk that the “insurer” will not be willing or have the financial ability to satisfy a claim if a loss occurs.

Additionally, the risks related to blanket or self-insurance may be aggravated if the mortgage loans that allow such coverage are part of a group of mortgage loans with related borrowers, some or all of which are covered under the same self-insurance or blanket insurance policy, and which may also cover other properties owned by affiliates of such borrowers.

Condemnation of a Mortgaged Property May Adversely Affect Distributions on Certificates

From time to time, there may be condemnations pending or threatened against one or more of the mortgaged properties securing the mortgage loans. The proceeds payable in connection with a total condemnation may not be sufficient to restore the related mortgaged property or to satisfy the remaining indebtedness of the related mortgage loan. The occurrence of a partial condemnation may have a material adverse effect on the continued use of, or income generated by, the affected mortgaged property. The application of condemnation proceeds may be subject to the leases of certain major tenants and, in some cases, the tenant may be entitled to a portion of the condemnation proceeds. Therefore, we cannot assure you that the occurrence of any condemnation will not have a negative impact upon distributions on your offered certificates. See “Description of the Mortgage Pool—Litigation and Other Considerations” in this prospectus.

Limited Information Causes Uncertainty

Historical Information

Some of the mortgage loans that we intend to include in the issuing entity are secured in whole or in part by mortgaged properties for which limited or no historical operating information is available. As a result, you may find it difficult to analyze the historical performance of those mortgaged properties.

A mortgaged property may lack prior operating history or historical financial information because it is newly constructed or renovated, it is a recent acquisition by the related borrower or it is a single-tenant property that is subject to a triple-net lease. In addition, a tenant’s lease may contain confidentiality provisions that restrict the sponsors’ access to or disclosure of such tenant’s financial information. The underwritten net cash flows and underwritten net operating income for such mortgaged properties are derived principally from current rent rolls or tenant leases and historical expenses, adjusted to account for inflation, significant occupancy increases and a market rate management fee. In some cases, underwritten net cash flows and underwritten net operating income for mortgaged properties are based all or in part on leases (or letters of intent) that are not yet in place (and may still be under negotiation) or on tenants that may have signed a lease (or letter of intent), or lease amendment expanding the leased space, but are not yet in occupancy

113

and/or paying rent, which present certain risks described in “—Underwritten Net Cash Flow Could Be Based On Incorrect or Flawed Assumptions” below.

See Annex A-1 for certain historical financial information relating to the mortgaged properties, including net operating income for the most recent reporting period and prior three calendar years, to the extent available.

Ongoing Information

The primary source of ongoing information regarding the offered certificates, including information regarding the status of the related mortgage loans and any credit support for the offered certificates, will be the periodic reports delivered to you. See “Description of the Certificates—Reports to Certificateholders and VRR Interest Owners; Certain Available Information”. We cannot assure you that any additional ongoing information regarding the offered certificates will be available through any other source. The limited nature of the available information in respect of the offered certificates may adversely affect their liquidity, even if a secondary market for the offered certificates does develop.

We are not aware of any source through which pricing information regarding the offered certificates will be generally available on an ongoing basis or on any particular date.

Underwritten Net Cash Flow Could Be Based On Incorrect or Flawed Assumptions

As described under “Description of the Mortgage Pool—Certain Calculations and Definitions”, underwritten net cash flow generally includes cash flow (including any cash flow from master leases) adjusted based on a number of assumptions used by the sponsors. We make no representation that the underwritten net cash flow set forth in this prospectus as of the cut-off date or any other date represents actual future net cash flows. For example, with respect to certain mortgage loans included in the issuing entity, the occupancy of the related mortgaged property reflects tenants that (i) may not have yet actually executed leases (but have in some instances signed letters of intent), (ii) have signed leases but have not yet taken occupancy and/or are not paying full contractual rent, (iii) are seeking or may in the future seek to sublet all or a portion of their respective spaces, (iv) are “dark” tenants but paying rent, or (v) are affiliates of the related borrower and are leasing space pursuant to a master lease or a space lease. Similarly, with respect to certain mortgage loans included in the issuing entity, the underwritten net cash flow may be based on certain tenants that have not yet executed leases or that have signed leases but are not yet in place and/or are not yet paying rent, or have a signed lease or lease amendment expanding the leased space, but are not yet in occupancy of all or a portion of their space and/or paying rent, or may assume that future contractual rent steps (during some or all of the remaining term of a lease) have occurred. In many cases, co-tenancy provisions were assumed to be satisfied and vacant space was assumed to be occupied and space that was due to expire was assumed to have been re-let, in each case at market rates that may have exceeded current rent. You should review these and other similar assumptions and make your own determination of the appropriate assumptions to be used in determining underwritten net cash flow.

In addition, underwritten or adjusted cash flows, by their nature, are speculative and are based upon certain assumptions and projections. The failure of these assumptions or projections in whole or in part could cause the underwritten net operating income (calculated as described in “Description of the Mortgage Pool—Certain Calculations and Definitions”) to vary substantially from the actual net operating income of a mortgaged property.

114

In the event of the inaccuracy of any assumptions or projections used in connection with the calculation of underwritten net cash flow, the actual net cash flow could be significantly different (and, in some cases, may be materially less) than the underwritten net cash flow presented in this prospectus, and this would change other numerical information presented in this prospectus based on or derived from the underwritten net cash flow, such as the debt service coverage ratios or debt yield presented in this prospectus. We cannot assure you that any such assumptions or projections made with respect to any mortgaged property will, in fact, be consistent with that mortgaged property’s actual performance.

In addition, the debt service coverage ratios set forth in this prospectus for the mortgage loans and the mortgaged properties vary, and may vary substantially, from the debt service coverage ratios for the mortgage loans and the mortgaged properties as calculated pursuant to the definition of such ratios as set forth in the related mortgage loan documents. See “Description of the Mortgage PoolCertain Calculations and Definitions” in this prospectus for additional information on certain of the mortgage loans in the issuing entity.

Frequent and Early Occurrence of Borrower Delinquencies and Defaults May Adversely Affect Your Investment

If you calculate the anticipated yield of your offered certificates based on a rate of default or amount of losses lower than that actually experienced on the mortgage loans and those additional losses result in a reduction of the total distributions on, or the certificate balance of, your offered certificates, your actual yield to maturity will be lower than expected and could be negative under certain extreme scenarios. The timing of any loss on a liquidated mortgage loan that results in a reduction of the total distributions on or the certificate balance of your offered certificates will also affect the actual yield to maturity of your offered certificates, even if the rate of defaults and severity of losses are consistent with your expectations. In general, the earlier a loss is borne by you, the greater the effect on your yield to maturity.

Delinquencies on the mortgage loans, if the delinquent amounts are not advanced, may result in shortfalls in distributions of interest and/or principal to the holders of the offered certificates for the current month. Furthermore, no interest will accrue on this shortfall during the period of time that the payment is delinquent. Additionally, in instances where the principal portion of any balloon payment scheduled with respect to a mortgage loan is collected by the master servicer following the end of the related collection period, no portion of the principal received on such payment will be passed through for distribution to the certificateholders or the VRR Interest Owners until the subsequent distribution date, which may result in shortfalls in distributions of interest to the holders of the offered certificates in the following month. Furthermore, in such instances no provision is made for the master servicer or any other party to cover any such interest shortfalls that may occur as a result. In addition, if interest and/or principal advances and/or servicing advances are made with respect to a mortgage loan after a default and the related mortgage loan is thereafter worked out under terms that do not provide for the repayment of those advances in full at the time of the workout, then any reimbursements of those advances prior to the actual collection of the amount for which the advance was made may also result in shortfalls in distributions of principal to the holders of the offered certificates with certificate balances for the current month. Even if losses on the mortgage loans are not allocated to a particular class of offered certificates with certificate balances, the losses may affect the weighted average life and yield to maturity of that class of offered certificates. In the case of any material monetary or material non-monetary default, the special servicer may accelerate the maturity of the related mortgage loan, which could result in an acceleration of principal

115

distributions to the certificateholders and the VRR Interest Owners. The special servicer may also extend or modify a mortgage loan, which could result in a substantial delay in principal distributions to the certificateholders and the VRR Interest Owners. In addition, losses on the mortgage loans, even if not allocated to a class of offered certificates with certificate balances, may result in a higher percentage ownership interest evidenced by those offered certificates in the remaining mortgage loans than would otherwise have resulted absent the loss. The consequent effect on the weighted average life and yield to maturity of the offered certificates will depend upon the characteristics of those remaining mortgage loans in the trust fund.

The Mortgage Loans Have Not Been Reviewed or Re-Underwritten by Us; Some Mortgage Loans May Not Have Complied With Another Originator’s Underwriting Criteria

Although the sponsors have conducted a review of the mortgage loans to be sold to us for this securitization transaction, we, as the depositor for this securitization transaction, have neither originated the mortgage loans nor conducted a review or re-underwriting of the mortgage loans. Instead, we have relied on the representations and warranties made by the applicable sponsors and the remedies for breach of a representation and warranty as described under “Description of the Mortgage Loan Purchase Agreements” and the sponsor’s description of its underwriting criteria and the review conducted by each sponsor for this securitization transaction described under “Transaction Parties—The Sponsors and Mortgage Loan Sellers—JPMorgan Chase Bank, National Association—JPMCB’s Underwriting Standards and Processes”; “Morgan Stanley Mortgage Capital Holdings LLC—The Morgan Stanley Group’s Underwriting Standards”; “—Wells Fargo Bank, National Association—Wells Fargo Bank’s Commercial Mortgage Loan Underwriting”; and Bank of America, National Association—Bank of America’s Commercial Mortgage Loan Underwriting Standards”.

The representations and warranties made by the sponsors may not cover all of the matters that one would review in underwriting a mortgage loan and you should not view them as a substitute for re-underwriting the mortgage loans. Furthermore, these representations and warranties in some respects represent an allocation of risk rather than a confirmed description of the mortgage loans. If we had re-underwritten the mortgage loans, it is possible that the re-underwriting process may have revealed problems with a mortgage loan not covered by a representation or warranty or may have revealed inaccuracies in the representations and warranties. See “—Other Risks Relating to the Certificates—Sponsors May Not Make Required Repurchases or Substitutions of Defective Mortgage Loans or Pay Any Loss of Value Payment Sufficient to Cover All Losses on a Defective Mortgage Loan” below, and “Description of the Mortgage Loan Purchase Agreements”.

In addition, we cannot assure you that all of the mortgage loans would have complied with the underwriting criteria of the other originators or, accordingly, that each originator would have made the same decision to originate every mortgage loan included in the issuing entity or, if they did decide to originate an unrelated mortgage loan, that they would have been underwritten on the same terms and conditions.

As a result of the foregoing, you are advised and encouraged to make your own investment decision based on a careful review of the information set forth in this prospectus and your own view of the mortgage pool.

 

116

Static Pool Data Would Not Be Indicative of the Performance of this Pool

As a result of the distinct nature of each pool of commercial mortgage loans, and the separate mortgage loans within the pool, this prospectus does not include disclosure concerning the delinquency and loss experience of static pools of periodic originations by any sponsor of assets of the type to be securitized (known as “static pool data”). In particular, static pool data showing a low level of delinquencies and defaults would not be indicative of the performance of this pool or any other pools of mortgage loans originated by the same sponsor or sponsors.

While there may be certain common factors affecting the performance and value of income-producing real properties in general, those factors do not apply equally to all income-producing real properties and, in many cases, there are unique factors that will affect the performance and/or value of a particular income-producing real property. Moreover, the effect of a given factor on a particular real property will depend on a number of variables, including but not limited to property type, geographic location, competition, sponsorship and other characteristics of the property and the related commercial mortgage loan. Each income-producing real property represents a separate and distinct business venture and, as a result, each of the mortgage loans requires a unique underwriting analysis. Furthermore, economic and other conditions affecting real properties, whether worldwide, national, regional or local, vary over time. The performance of a pool of mortgage loans originated and outstanding under a given set of economic conditions may vary significantly from the performance of an otherwise comparable mortgage pool originated and outstanding under a different set of economic conditions.

Therefore, you should evaluate this offering on the basis of the information set forth in this prospectus with respect to the mortgage loans, and not on the basis of the performance of other pools of securitized commercial mortgage loans.

Appraisals May Not Reflect Current or Future Market Value of Each Property

Appraisals were obtained with respect to each of the mortgaged properties at or about the time of origination of the related mortgage loan (or whole loan, if applicable) or at or around the time of the acquisition of the mortgage loan (or whole loan, if applicable) by the related sponsor. See Annex A-1 for the dates of the latest appraisals for the mortgaged properties. We have not obtained new appraisals of the mortgaged properties or assigned new valuations to the mortgage loans in connection with the offering of the offered certificates. The market values of the mortgaged properties could have declined since the origination of the related mortgage loans. In addition, in certain cases where a mortgage loan is funding the acquisition of the related mortgaged property or portfolio of mortgaged properties, the purchase price may be less than the related appraised value set forth herein.

In general, appraisals represent the analysis and opinion of qualified appraisers and are not guarantees of present or future value. One appraiser may reach a different conclusion than that of a different appraiser with respect to the same property. The appraisals seek to establish the amount a typically motivated buyer would pay a typically motivated seller and, in certain cases, may have taken into consideration the purchase price paid by the borrower. The amount could be significantly higher than the amount obtained from the sale of a mortgaged property in a distress or liquidation sale.

Information regarding the appraised values of the mortgaged properties (including loan-to-value ratios) presented in this prospectus is not intended to be a representation as to the past, present or future market values of the mortgaged properties. For example, in some cases, a borrower or its affiliate may have acquired the related mortgaged property

117

for a price or otherwise for consideration in an amount that is less than the related appraised value specified on Annex A-1, including at a foreclosure sale or through acceptance of a deed-in-lieu of foreclosure. Historical operating results of the mortgaged properties used in these appraisals, as adjusted by various assumptions, estimates and subjective judgments on the part of the appraiser, may not be comparable to future operating results. In addition, certain appraisals may be based on extraordinary assumptions, including without limitation, that certain tenants are in-place and paying rent when such tenants have not yet taken occupancy or that certain renovations or property improvement plans have been completed. Additionally, certain appraisals with respect to mortgage loans secured by multiple mortgaged properties may have been conducted on a portfolio basis rather than on an individual property basis, and the sum of the values of the individual properties may be different from (and in some cases may be less than) the appraised value of the aggregate of such properties on a portfolio basis. In addition, other factors may impair the mortgaged properties’ value without affecting their current net operating income, including:

changes in governmental regulations, zoning or tax laws;
potential environmental or other legal liabilities;
the availability of refinancing; and
changes in interest rate levels.

In certain cases, appraisals may reflect “as-is” values or values other than “as-is”. However, the appraised value reflected in this prospectus with respect to each mortgaged property, except as described under “Description of the Mortgage Pool—Certain Calculations and Definitions”, reflects only the “as-is” value (or, in certain cases, may reflect certain values other than “as-is” values as a result of the satisfaction of the related conditions or assumptions or the establishment of reserves estimated to complete the renovations) unless otherwise specified. Any such values other than “as-is” may contain certain assumptions, such as future construction completion, projected re-tenanting or increased tenant occupancies. See “Description of the Mortgage Pool—Appraised Value”.

Additionally, with respect to the appraisals setting forth assumptions, particularly those setting forth extraordinary assumptions, as to the “as-is” values and values other than “as-is” value, we cannot assure you that those assumptions are or will be accurate or that any such values other than “as-is” value will be the value of the related mortgaged property at maturity or at the indicated stabilization date or upon completion of the renovations, as applicable. In addition, with respect to certain mortgage loans secured by multiple mortgaged properties, the appraised value may be an “as portfolio” value that assigns a premium to the value of the mortgaged properties as a whole, which value exceeds the sum of their individual appraised values. See “Description of the Mortgage PoolAppraised Value”. Any engineering report, site inspection or appraisal represents only the analysis of the individual consultant, engineer or inspector preparing such report at the time of such report, and may not reveal all necessary or desirable repairs, maintenance and capital improvement items. See “Transaction Parties—The Sponsors and Mortgage Loan Sellers—JPMorgan Chase Bank, National Association—JPMCB’s Underwriting Standards and Processes”; “Morgan Stanley Mortgage Capital Holdings LLC—The Morgan Stanley Group’s Underwriting Standards”; “—Wells Fargo Bank, National Association—Wells Fargo Bank’s Commercial Mortgage Loan Underwriting”; and Bank of America, National Association—Bank of America’s Commercial Mortgage Loan Underwriting Standards” for additional information regarding the appraisals. We cannot assure you that the information set forth in this prospectus regarding the appraised values or loan-to-value ratios accurately reflects

118

past, present or future market values of the mortgaged properties or the amount that would be realized upon a sale of the related mortgaged property.

The Performance of a Mortgage Loan and Its Related Mortgaged Property Depends in Part on Who Controls the Borrower and Mortgaged Property

The operation and performance of a mortgage loan will depend in part on the identity of the persons or entities who control the borrower and the mortgaged property. The performance of a mortgage loan may be adversely affected if control of a borrower changes, which may occur, for example, by means of transfers of direct or indirect ownership interests in the borrower, or if the mortgage loan is assigned to and assumed by another person or entity along with a transfer of the property to that person or entity.

Many of the mortgage loans generally place certain restrictions on the transfer and/or pledging of general partnership and managing member equity interests in a borrower, such as specific percentage or control limitations, although some have current or permit future mezzanine or subordinate debt. We cannot assure you the ownership of any of the borrowers would not change during the term of the related mortgage loan and result in a material adverse effect on your certificates. See “Description of the Mortgage Pool—Additional Indebtedness” and “—Certain Terms of the Mortgage Loans—‘Due-On-Sale’ and ‘Due-On-Encumbrance’ Provisions”.

The Borrower’s Form of Entity May Cause Special Risks

The borrowers are legal entities rather than individuals. Mortgage loans made to legal entities may entail greater risks of loss than those associated with mortgage loans made to individuals. For example, a legal entity, as opposed to an individual, may be more inclined to seek legal protection from its creditors under the bankruptcy laws. Unlike individuals involved in bankruptcies, most legal entities generally, but not in all cases, do not have personal assets and creditworthiness at stake.

The terms of certain of the mortgage loans require that the borrowers be single-purpose entities and, in most cases, such borrowers’ organizational documents or the terms of the mortgage loans limit their activities to the ownership of only the related mortgaged property or mortgaged properties and limit the borrowers’ ability to incur additional indebtedness. Such provisions are designed to mitigate the possibility that the borrower’s financial condition would be adversely impacted by factors unrelated to the related mortgaged property and mortgage loan. Such borrower may also have previously owned property other than the related mortgaged property or may be a so-called “recycled” single-purpose entity that previously had other business activities and liabilities. However, we cannot assure you that such borrowers have in the past complied, or in the future will comply, with such requirements. Additionally, in some cases unsecured debt exists and/or is allowed in the future. Furthermore, in many cases such borrowers are not required to observe all covenants and conditions which typically are required in order for such borrowers to be viewed under standard rating agency criteria as “single-purpose entities”.

Although a borrower may currently be a single-purpose entity, in certain cases the borrowers were not originally formed as single-purpose entities, but at origination of the related mortgage loan their organizational documents were amended. Such borrower may have previously owned property other than the related mortgaged property and may not have observed all covenants that typically are required to consider a borrower a “single-purpose entity” and thus may have liabilities arising from events prior to becoming a single-purpose entity. See representation and warranty no. 33 on Annex D-1 and the

119

exceptions thereto on Annex D-2 (subject to the limitations and qualifications set forth in the preamble to Annex D-1).

The organizational documents of a borrower or the direct or indirect general partner or managing member of a borrower may also contain requirements that there be one or two independent directors, managers or trustees (depending on the entity form of such borrower) whose vote is required before the borrower files a voluntary bankruptcy or insolvency petition or otherwise institutes insolvency proceedings. Generally, but not always, the independent directors, managers or trustees may only be replaced with certain other independent successors. Although the requirement of having independent directors, managers or trustees is designed to mitigate the risk of a voluntary bankruptcy filing by a solvent borrower, a borrower could file for bankruptcy without obtaining the consent of its independent director(s) (and we cannot assure you that such bankruptcy would be dismissed as an unauthorized filing), and in any case the independent directors, managers or trustees may determine that a bankruptcy filing is an appropriate course of action to be taken by such borrower. Although the independent directors, managers or trustees generally owe no fiduciary duties to entities other than the borrower itself, such determination might take into account the interests and financial condition of such borrower’s parent entities and such parent entities’ other subsidiaries in addition to those of the borrower. Consequently, the financial distress of an affiliate of a borrower might increase the likelihood of a bankruptcy filing by a borrower.

The bankruptcy of a borrower, or a general partner or managing member of a borrower, may impair the ability of the lender to enforce its rights and remedies under the related mortgage loan. Certain of the mortgage loans may have been made to single-purpose limited partnerships that have a general partner or general partners that are not themselves single-purpose entities. Such loans are subject to additional bankruptcy risk. The organizational documents of the general partner in such cases do not limit it to acting as the general partner of the partnership. Accordingly there is a greater risk that the general partner may become insolvent for reasons unrelated to the mortgaged property. The bankruptcy of a general partner may dissolve the partnership under applicable state law. In addition, even if the partnership itself is not insolvent, actions by the partnership and/or a bankrupt general partner that are outside the ordinary course of their business, such as refinancing the related mortgage loan, may require prior approval of the bankruptcy court in the general partner’s bankruptcy case. The proceedings required to resolve these issues may be costly and time-consuming.

Any borrower, even an entity structured as a single-purpose entity, as an owner of real estate, will be subject to certain potential liabilities and risks. We cannot assure you that any borrower will not file for bankruptcy protection or that creditors of a borrower or a corporate or individual general partner or managing member of a borrower will not initiate a bankruptcy or similar proceeding against such borrower or corporate or individual general partner or managing member.

Certain mortgage loans may have the benefit of a general payment guaranty of a portion of the indebtedness under the mortgage loan, or in lieu of one or more reserve funds. A payment guaranty for a portion of the indebtedness under the mortgage loan that is greater than 10% presents a risk for consolidation of the assets of a borrower and the guarantor. In addition, certain borrowers’ organizational documents or the terms of certain mortgage loans may permit an affiliated property manager to maintain a custodial account on behalf of such borrower and certain affiliates of such borrower into which funds available to such borrower under the terms of the related mortgage loans and funds of such affiliates are held, but which funds are and will continue to be separately accounted for as to each item of income and expense for each related mortgaged property and each related

120

borrower. A custodial account structure for affiliated entities, while common among certain REITs, institutions or independent owners of multiple properties, presents a risk for consolidation of the assets of such affiliates as commingling of funds is a factor a court may consider in considering a request by other creditors for substantive consolidation. Substantive consolidation is an equitable remedy that could result in an otherwise solvent company becoming subject to the bankruptcy proceedings of an insolvent affiliate, making its assets available to repay the debts of affiliated companies. A court has the discretion to order substantive consolidation in whole or in part and may include non-debtor affiliates of the bankrupt entity in the proceedings. In particular, consolidation may be ordered when corporate funds are commingled and used for a principal’s personal purposes, inadequate records of transfers are made and corporate entities are deemed an alter ego of a principal. Strict adherence to maintaining separate books and records, avoiding commingling of assets and otherwise maintaining corporate policies designed to preserve the separateness of corporate assets and liabilities make it less likely that a court would order substantive consolidation, but we cannot assure you that the related borrowers, property managers or affiliates will comply with these requirements as set forth in the related mortgage loans.

Furthermore, with respect to any affiliated borrowers, creditors of a common parent in bankruptcy may seek to consolidate the assets of such borrowers with those of the parent. Consolidation of the assets of such borrowers would likely have an adverse effect on the funds available to make distributions on your certificates, and may lead to a downgrade, withdrawal or qualification of the ratings of your certificates.

See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans” and “Certain Legal Aspects of Mortgage Loans—Foreclosure—Bankruptcy Laws”.

In addition, certain mortgage loans may have been structured similarly to a Maryland indemnity deed of trust (an “IDOT”). An IDOT is structured so that the lender makes the loan to the owner of the property owner and the property owner guarantees in full the payment of the loan and secures such guaranty with a mortgage on the property owner's property. Accordingly, the mortgagor/payment guarantor and the borrower are two different, but affiliated, entities. In the case of a mortgage loan structured as an IDOT, references herein to “borrower” will mean the actual borrower or the mortgagor/payment guarantor, as the context may require.

In addition, certain of the mortgage loans may have borrowers that are wholly or partially (directly or indirectly) owned by one or more crowd funding investor groups or other diversified ownership structures. Investments in the commercial real estate market through crowd funding investor groups are a relatively recent development and there may be certain unanticipated risks to this new ownership structure which may adversely affect the related mortgage loan. Typically, the crowd funding investor group is made up of a large number of individual investors who invest relatively small amounts in the group pursuant to a securities offering. With respect to an equity investment in the borrower, the crowd funding investor group in turn purchases a stake in the borrower. Accordingly, equity in the borrower is indirectly held by the individual investors in the crowd funding group. We cannot assure you that either the crowd funding investor group or the individual investors in the crowd funding investor group or other diversified ownership structure have relevant expertise in the commercial real estate market. Additionally, crowd funding investor groups are required to comply with various securities regulations related to offerings of securities and we cannot assure you that any enforcement action or legal proceeding regarding failure to comply with such securities regulations would not delay enforcement of the related mortgage loan or otherwise impair the borrower’s ability to operate the related mortgaged property. Furthermore, we cannot assure you that a bankruptcy proceeding by the crowd funding investor group or other diversified ownership structure will not delay enforcement of

121

the related mortgage loan or impair the borrower’s ability to operate the related mortgaged property. See “—Litigation Regarding the Mortgaged Properties or Borrowers May Impair Your Distributions”, “—Frequent and Early Occurrence of Borrower Delinquencies and Defaults May Adversely Affect Your Investment” and “—The Performance of a Mortgage Loan and Its Related Mortgaged Property Depends in Part on Who Controls the Borrower and Mortgaged Property” in this prospectus.

A Bankruptcy Proceeding May Result in Losses and Delays in Realizing on the Mortgage Loans

Numerous statutory schemes, including the Bankruptcy code and state laws affording relief to debtors, may interfere with and delay the ability of a secured mortgage lender to obtain payment of a loan, to realize upon collateral and/or to enforce a deficiency judgment. For example, under the Bankruptcy Code, virtually all actions (including foreclosure actions and deficiency judgment proceedings) are automatically stayed upon the filing of a bankruptcy petition, and, often, no interest or principal payments are made during the course of the bankruptcy proceeding. Also, under federal bankruptcy law, the filing of a petition in bankruptcy by or on behalf of a junior lien holder may stay the senior lender from taking action to foreclose out such junior lien. Certain of the mortgage loans have sponsors that have previously filed bankruptcy and we cannot assure you that such sponsors will not be more likely than other sponsors to utilize their rights in bankruptcy in the event of any threatened action by the mortgagee to enforce its rights under the related mortgage loan documents. As a result, the issuing entity’s recovery with respect to borrowers in bankruptcy proceedings may be significantly delayed, and the aggregate amount ultimately collected may be substantially less than the amount owed. See “—Other Financings or Ability To Incur Other Indebtedness Entails Risk” below, “Description of the Mortgage Pool—Loan Purpose; Default History, Bankruptcy Issues and Other Proceedings” and “Certain Legal Aspects of Mortgage Loans—Foreclosure—Bankruptcy Laws”.

Additionally, the courts of any state may refuse the foreclosure of a mortgage or deed of trust when an acceleration of the indebtedness would be inequitable or unjust or the circumstances would render the action unconscionable. See “Certain Legal Aspects of Mortgage Loans—Foreclosure”.

See also “—Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases—Tenant Bankruptcy Could Result in a Rejection of the Related Lease” above.

Litigation Regarding the Mortgaged Properties or Borrowers May Impair Your Distributions

There may be (and there may exist from time to time) pending or threatened legal proceedings against, or disputes with, the borrowers, the borrower sponsors, the managers of the mortgaged properties and their respective affiliates arising out of their ordinary business. It is also possible that, under certain extraordinary circumstances, economic or other sanctions may be imposed upon such entities or any individuals that own interests in such entities. We have not undertaken a search for all legal proceedings that relate to the borrowers, borrower sponsors, managers for the mortgaged properties or their respective affiliates or owners. Potential investors are advised and encouraged to perform their own searches related to such matters to the extent relevant to their investment decision. Any of the foregoing issues, even if ultimately settled or resolved, may materially impair distributions to certificateholders and the VRR Interest Owners. For example, property income may not be available to make debt service payments if borrowers must use property income to pay judgments, legal fees or litigation costs. Similarly, borrowers’ and borrower

122

sponsors’ operations at the related mortgaged properties may be restricted, including the use of property income or borrower sponsor contributions to pay debt service or otherwise support mortgaged property operations. We cannot assure you that any litigation or dispute or any settlement of any litigation or dispute will not have a material adverse effect on your investment.

Additionally, a borrower or a principal of a borrower or affiliate may have been a party to a bankruptcy, foreclosure, litigation or other proceeding, particularly against a lender, or may have been convicted of a crime in the past. In addition, certain of the borrower sponsors, property managers, affiliates of any of the foregoing and/or entities controlled thereby have been a party to bankruptcy proceedings, mortgage loan defaults and restructures, discounted payoffs, foreclosure proceedings or deed-in-lieu of foreclosure transactions, or other material proceedings (including criminal proceedings) in the past, whether or not related to the mortgaged property securing a mortgage loan in this securitization transaction. In some cases, mortgaged properties securing certain of the mortgage loans previously secured other loans that had been in default, restructured or the subject of a discounted payoff, foreclosure or deed-in-lieu of foreclosure.

Certain of the borrower sponsors may have a history of litigation or other proceedings against their lender, in some cases involving various parties to a securitization transaction. We cannot assure you that the borrower sponsors that have engaged in litigation or other proceedings in the past will not commence action against the issuing entity in the future upon any attempt by the special servicer to enforce the mortgage loan documents. Any such actions by the borrower or borrower sponsor may result in significant expense and potential loss to the issuing entity and a shortfall in funds available to make payments on the offered certificates. In addition, certain principals or borrower sponsors may have in the past been convicted of, or pled guilty to, a felony. We cannot assure you that such borrower or principal will not be more likely than other borrowers or principals to avail itself or cause a borrower to avail itself of its legal rights, under the Bankruptcy Code or otherwise, in the event of an action or threatened action by the lender or its servicer to enforce the related mortgage loan documents, or otherwise conduct its operations in a manner that is in the best interests of the lender and/or the mortgaged property. We cannot assure you that any such proceedings or actions will not have a material adverse effect upon distributions on your certificates. Further, borrowers, principals of borrowers, property managers and affiliates of such parties may, in the future, be involved in bankruptcy proceedings, foreclosure proceedings or other material proceedings (including criminal proceedings), whether or not related to the mortgage loans. We cannot assure you that any such proceedings will not negatively impact a borrower’s or borrower sponsor’s ability to meet its obligations under the related mortgage loan and, as a result could have a material adverse effect upon your certificates.

Often it is difficult to confirm the identity of owners of all of the equity in a borrower, which means that past issues may not be discovered as to such owners. See “Description of the Mortgage Pool—Litigation and Other Considerations” and “—Loan Purpose; Default History, Bankruptcy Issues and Other Proceedings” for additional information on certain mortgage loans in the issuing entity. Accordingly, we cannot assure you that there are no undisclosed bankruptcy proceedings, foreclosure proceedings, deed-in-lieu-of-foreclosure transaction and/or mortgage loan workout matters that involved one or more mortgage loans or mortgaged properties, and/or a guarantor, borrower sponsor or other party to a mortgage loan.

In addition, in the event the owner of a borrower experiences financial problems, we cannot assure you that such owner would not attempt to take actions with respect to the mortgaged property that may adversely affect the borrower’s ability to fulfill its obligations under the related mortgage loan. See “Description of the Mortgage Pool—Litigation and

123

Other Considerations” for information regarding litigation matters with respect to certain mortgage loans.

Other Financings or Ability to Incur Other Indebtedness Entails Risk

When a borrower (or its constituent members) also has one or more other outstanding loans (even if they are pari passu, subordinated, mezzanine, preferred equity or unsecured loans or another type of equity pledge), the issuing entity is subjected to additional risk such as:

the borrower (or its constituent members) may have difficulty servicing and repaying multiple financings;
the existence of other financings will generally also make it more difficult for the borrower to obtain refinancing of the related mortgage loan (or whole loan, if applicable) or sell the related mortgaged property and may thereby jeopardize repayment of the mortgage loan (or whole loan, if applicable);
the need to service additional financings may reduce the cash flow available to the borrower to operate and maintain the mortgaged property and the value of the mortgaged property may decline as a result;
if a borrower (or its constituent members) defaults on its mortgage loan and/or any other financing, actions taken by other lenders such as a suit for collection, foreclosure or an involuntary petition for bankruptcy against the borrower could impair the security available to the issuing entity, including the mortgaged property, or stay the issuing entity’s ability to foreclose during the course of the bankruptcy case;
the bankruptcy of another lender also may operate to stay foreclosure by the issuing entity; and
the issuing entity may also be subject to the costs and administrative burdens of involvement in foreclosure or bankruptcy proceedings or related litigation.

Although no companion loan related to a whole loan will be an asset of the issuing entity, the related borrower is still obligated to make interest and principal payments on such companion loan. As a result, the issuing entity is subject to additional risks, including:

the risk that the necessary maintenance of the related mortgaged property could be deferred to allow the borrower to pay the required debt service on these other obligations and that the value of the mortgaged property may fall as a result; and
the risk that it may be more difficult for the borrower to refinance these loans or to sell the related mortgaged property for purposes of making any balloon payment on the entire balance of such loans and the related additional debt at maturity.

With respect to mezzanine financing (if any), while a mezzanine lender has no security interest in the related mortgaged properties, a default under a mezzanine loan could cause a change in control of the related borrower. With respect to mortgage loans that permit mezzanine financing, the relative rights of the mortgagee and the related mezzanine lender will generally be set forth in an intercreditor agreement, which agreements typically provide that the rights of the mezzanine lender (including the right to payment) against the borrower and mortgaged property are subordinate to the rights of the mortgage lender and

124

that the mezzanine lender may not take any enforcement action against the mortgage borrower and mortgaged property.

In addition, the mortgage loan documents related to certain mortgage loans may have or permit future “preferred equity” structures, where one or more special limited partners or members receive a preferred return in exchange for an infusion of capital or other type of equity pledge that may require payments of a specified return or of excess cash flow. Such arrangements can present risks that resemble mezzanine debt, including dilution of the borrower’s equity in the mortgaged property, stress on the cash flow in the form of a preferred return or excess cash payments, and/or potential changes in the management of the related mortgaged property in the event the preferred return is not satisfied.

Additionally, the terms of certain mortgage loans permit or require the borrowers to post letters of credit and/or surety bonds for the benefit of the related mortgage loan, which may constitute a contingent reimbursement obligation of the related borrower or an affiliate. The issuing bank or surety will not typically agree to subordination and standstill protection benefiting the mortgagee.

In addition, borrowers under most of the mortgage loans are generally permitted to incur trade payables and equipment financing, which may not be limited or may be significant, in order to operate the related mortgaged properties. Also, with respect to certain mortgage loans the related borrower either has incurred or is permitted to incur unsecured debt from an affiliate of either the borrower or the sponsor of the borrower. See “Description of the Mortgage Pool—Additional Indebtedness—Other Unsecured Indebtedness”.

For additional information, see “Description of the Mortgage Pool—Additional Indebtedness” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

Tenancies-in-Common May Hinder Recovery

Certain of the mortgage loans included in the issuing entity have borrowers that own the related mortgaged properties as tenants-in-common. In general, with respect to a tenant-in-common ownership structure, each tenant-in-common owns an undivided share in the property and if such tenant-in-common desires to sell its interest in the property (and is unable to find a buyer or otherwise needs to force a partition) the tenant-in-common has the ability to request that a court order a sale of the property and distribute the proceeds to each tenant in common proportionally. As a result, if a tenant-in-common that has not waived its right of partition or similar right exercises a right of partition, the related mortgage loan may be subject to prepayment. The bankruptcy, dissolution or action for partition by one or more of the tenants-in-common could result in an early repayment of the related mortgage loan, significant delay in recovery against the tenant-in-common borrowers, particularly if the tenant-in-common borrowers file for bankruptcy separately or in series (because each time a tenant-in-common borrower files for bankruptcy, the bankruptcy court stay will be reinstated), a material impairment in property management and a substantial decrease in the amount recoverable upon the related mortgage loan. Not all tenants-in-common under the mortgage loans will be single-purpose entities. Each tenant-in-common borrower has waived its right to partition, reducing the risk of partition. However, we cannot assure you that, if challenged, this waiver would be enforceable. In addition, in some cases, the related mortgage loan documents may provide for full recourse (or in an amount equal to its pro rata share of the debt) to the related tenant-in-common borrower or the guarantor if a tenant-in-common files for partition. See “Description of the

125

Mortgage Pool—Mortgage Pool Characteristics—Tenancies-in-Common or Diversified Ownerships”.

Risks Relating to Enforceability of Cross-Collateralization

Cross-collateralization arrangements may be terminated in certain circumstances under the terms of the related mortgage loan documents. Cross-collateralization arrangements whereby multiple borrowers grant their respective mortgaged properties as security for one or more mortgage loans could be challenged as fraudulent conveyances by the creditors or the bankruptcy estate of any of the related borrowers.

Among other things, a legal challenge to the granting of the liens may focus on the benefits realized by that borrower from the respective mortgage loan proceeds, as well as the overall cross-collateralization. If a court were to conclude that the granting of the liens was an avoidable fraudulent conveyance, that court could subordinate all or part of the mortgage loan to other debt of that borrower, recover prior payments made on that mortgage loan, or take other actions such as invalidating the mortgage loan or the mortgages securing the cross-collateralization. See “Certain Legal Aspects of Mortgage Loans—Foreclosure—Bankruptcy Laws”.

In addition, when multiple real properties secure a mortgage loan, the amount of the mortgage encumbering any particular one of those properties may be less than the full amount of the related aggregate mortgage loan indebtedness, to minimize recording tax. This mortgage amount is generally established at 100% to 150% of the appraised value or allocated loan amount for the mortgaged property and will limit the extent to which proceeds from the property will be available to offset declines in value of the other properties securing the same mortgage loan.

See “Description of the Mortgage Pool—Mortgage Pool Characteristics” for a description of any mortgage loans that are cross-collateralized and cross-defaulted with each other or that are secured by multiple properties owned by multiple borrowers.

Risks Relating to Enforceability of Yield Maintenance Charges, Prepayment Premiums or Defeasance Provisions

Provisions requiring yield maintenance charges, prepayment premiums or lockout periods may not be enforceable in some states and under federal bankruptcy law. Provisions requiring prepayment premiums or yield maintenance charges also may be interpreted as constituting the collection of interest for usury purposes. Accordingly, we cannot assure you that the obligation to pay a yield maintenance charge or prepayment premium will be enforceable. Also, we cannot assure you that foreclosure proceeds will be sufficient to pay an enforceable yield maintenance charge or prepayment premium.

Additionally, although the collateral substitution provisions related to defeasance do not have the same effect on the certificateholders and the VRR Interest Owners as prepayment, we cannot assure you that a court would not interpret those provisions as the equivalent of a yield maintenance charge or prepayment premium. In certain jurisdictions those collateral substitution provisions might therefore be deemed unenforceable or usurious under applicable law or public policy.

Risks Associated with One Action Rules

Several states (such as California) have laws that prohibit more than one “judicial action” to enforce a mortgage obligation, and some courts have construed the term “judicial

126

action” broadly. Accordingly, the special servicer will be required to obtain advice of counsel prior to enforcing any of the issuing entity’s rights under any of the mortgage loans that include mortgaged properties where a “one action” rule could be applicable. In the case of a multi-property mortgage loan which is secured by mortgaged properties located in multiple states, the special servicer may be required to foreclose first on properties located in states where “one action” rules apply (and where non-judicial foreclosure is permitted) before foreclosing on properties located in states where judicial foreclosure is the only permitted method of foreclosure. See “Certain Legal Aspects of Mortgage Loans—Foreclosure”.

State Law Limitations on Assignments of Leases and Rents May Entail Risks

Generally mortgage loans included in an issuing entity secured by mortgaged properties that are subject to leases typically will be secured by an assignment of leases and rents pursuant to which the related borrower (or with respect to any indemnity deed of trust structure, the related property owner) assigns to the lender its right, title and interest as landlord under the leases of the related mortgaged properties, and the income derived from those leases, as further security for the related mortgage loan, while retaining a license to collect rents for so long as there is no default. If the borrower defaults, the license terminates and the lender is entitled to collect rents. Some state laws may require that the lender take possession of the related property and obtain a judicial appointment of a receiver before becoming entitled to collect the rents. In addition, if bankruptcy or similar proceedings are commenced by or in respect of the borrower, the lender’s ability to collect the rents may be adversely affected. In particular, with respect to properties that are subject to master leases, operating leases or another similar structure, state law may provide that the lender will not have a perfected security interest in the underlying rents (even if covered by an assignment of leases and rents), unless there is also a mortgage on the master tenant’s leasehold interest. Such a mortgage is not typically obtained. See “Certain Legal Aspects of Mortgage Loans—Leases and Rents” and “—Foreclosure—Bankruptcy Laws”.

Various Other Laws Could Affect the Exercise of Lender’s Rights

The laws of the jurisdictions in which the mortgaged properties are located (which laws may vary substantially) govern many of the legal aspects of the mortgage loans. These laws may affect the ability to foreclose on, and, in turn the ability to realize value from, the mortgaged properties securing the mortgage loans. For example, state law determines:

what proceedings are required for foreclosure;
whether the borrower and any foreclosed junior lienors may redeem the property and the conditions under which these rights of redemption may be exercised;
whether and to what extent recourse to the borrower is permitted; and
what rights junior mortgagees have and whether the amount of fees and interest that lenders may charge is limited.

In addition, the laws of some jurisdictions may render certain provisions of the mortgage loans unenforceable or subject to limitations which may affect lender’s rights under the mortgage loans. Delays in liquidations of defaulted mortgage loans and shortfalls in amounts realized upon liquidation as a result of the application of these laws may create delays and shortfalls in payments to certificateholders and the VRR Interest Owners. See “Certain Legal Aspects of Mortgage Loans”.

127

In addition, Florida statutes render unenforceable provisions that allow for acceleration and other unilateral modifications solely as a result of a property owner entering into an agreement for a property-assessed clean energy (“PACE”) financing. Consequently, given that certain remedies in connection therewith are not enforceable in Florida, we cannot assure you that any borrower owning assets in Florida will not obtain PACE financing notwithstanding any prohibition on such financing set forth in the related mortgage loan documents.

Cash Management Operations Entail Certain Risks That Could Adversely Affect Distributions on Your Certificates

On March 10, 2023, the California Department of Financial Protection and Innovation appointed the Federal Deposit Insurance Corporation (the “FDIC”) as receiver for Silicon Valley Bank (“SVB”).  To protect insured depositors, the FDIC ultimately transferred all the deposits and substantially all of the assets of SVB to Silicon Valley Bridge Bank, N.A., a full-service bridge bank that will be operated by the FDIC as it stabilizes the institution and implements an orderly resolution. On March 12, 2023, Signature Bank, was closed by the New York State Department of Financial Services, which appointed the FDIC as receiver. To protect depositors, the FDIC transferred all the deposits and substantially all of the assets of Signature Bank to Signature Bridge Bank, N.A. (“Bridge Bank”), a full-service bank that will be operated by the FDIC as it markets the institution to potential bidders. On March 20, 2023, the FDIC announced that it had entered into a purchase and assumption agreement for substantially all deposits and certain loan portfolios of Bridge Bank by Flagstar Bank, National Association (“Flagstar”). On May 1, 2023, the FDIC announced that it entered into a purchase and assumption agreement with JPMorgan Chase Bank, National Association, to assume all of the deposits and substantially all of the assets of First Republic Bank. Other banks have also come under pressure as a result of the failure of SVB, Signature Bank and First Republic Bank and we cannot assure you whether or not the FDIC will take similar or different actions with respect to other banking institutions. Under the related mortgage loan documents, all accounts, including the lockbox accounts, are required to be held at institutions meeting certain financial and ratings requirements. In many cases, Flagstar does not meet the requirements for an eligible institution under the applicable mortgage loan documents. Also, recent news reports have indicated that some rating agencies are assessing a number of financial institutions for possible downgrades and that some institutions have already been the subject of downgrades, which may trigger the obligation to transfer accounts held at other institutions if any such downgrades cause them not to meet the requirements of the loan documents. Failure to meet those requirements could result in a default by the related borrower until the lockbox account is transferred to an institution meeting the necessary financial and ratings requirements. We cannot assure you that the operation of any lockbox accounts at Bridge Bank or Flagstar, or the transfer of those lockbox accounts (or other accounts held at other institutions) to other qualified institutions, if required, will not have an adverse impact on the operational cash flows from the related mortgaged properties or the related borrowers’ ability to meet their respective obligations under the mortgage loan documents during that time.

In addition, in some cases the related mortgage loan documents permit lockbox accounts to be maintained at institutions that do not meet the customary rating requirements under such mortgage loan documents, so long as such institutions meet certain other requirements under the mortgage loan documents related to the lockbox account, such as, without limitation, the requirement to transfer all amounts on deposit in the related lockbox account once every business day.

128

Certain of the mortgage loans may not require the related borrower to cause rent and other payments to be made into a lockbox account maintained on behalf of the mortgagee, although some of those mortgage loans do provide for a springing lockbox. If rental payments are not required to be made directly into a lockbox account, there is a risk that the borrower will divert such funds for other purposes.

Borrower May Be Unable to Repay Remaining Principal Balance on Maturity Date; Longer Amortization Schedules and Interest-Only Provisions Increase Risk

Mortgage loans with substantial remaining principal balances at their stated maturity date involve greater risk than fully-amortizing mortgage loans because the borrower may be unable to repay the mortgage loan at that time. In addition, fully amortizing mortgage loans which may pay interest on an “actual/360” basis but have fixed monthly payments may, in effect, have a small balloon payment due at maturity.

Most of the mortgage loans have amortization schedules that are significantly longer than their respective terms to maturity, and many of the mortgage loans require only payments of interest for part or all of their respective terms. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Payment Due Dates; Interest Rates; Calculations of Interest”. A longer amortization schedule or an interest-only provision in a mortgage loan will result in a higher amount of principal outstanding under the mortgage loan at any particular time, including at the maturity date of the mortgage loan, than would have otherwise been the case had a shorter amortization schedule been used or had the mortgage loan had a shorter interest-only period or not included an interest-only provision at all. That higher principal amount outstanding could both (i) make it more difficult for the related borrower to make the required balloon payment at maturity and (ii) lead to increased losses for the issuing entity either during the loan term or at maturity if the mortgage loan becomes a defaulted mortgage loan.

A borrower’s ability to repay a mortgage loan on its stated maturity date typically will depend upon its ability either to refinance the mortgage loan or to sell the mortgaged property at a price sufficient to permit repayment. A borrower’s ability to achieve either of these goals will be affected by a number of factors, including:

the availability of, and competition for, credit for commercial, multifamily or manufactured housing real estate projects, which fluctuate over time;
the prevailing interest rates;
the net operating income generated by the mortgaged property;
the fair market value of the related mortgaged property;
the borrower’s equity in the related mortgaged property;
significant tenant rollover at the related mortgaged properties (see “—Office Properties Have Special Risks” and “—Retail Properties Have Special Risks” above);
the borrower’s financial condition;
the operating history and occupancy level of the mortgaged property;
reductions in applicable government assistance/rent subsidy programs;
the tax laws; and
129

prevailing general and regional economic conditions.

The interest rate on certain of the mortgage loans may have been reduced significantly as a result of an upfront fee paid to the applicable originator by each of the related borrowers. As a result, the interest rate on those mortgage loans may not reflect the current “market rate” that the related originator would have otherwise charged the related borrower based solely on the credit and collateral characteristics of the related mortgaged property and structural features of the applicable mortgage loan. See the corresponding description of the underwriting standards for each applicable mortgage loan seller under “Transaction Parties” in this prospectus.

With respect to any mortgage loan that is part of a whole loan, the risks relating to balloon payment obligations are enhanced by the existence and amount of any related companion loan.

None of the sponsors, any party to the pooling and servicing agreement or any other person will be under any obligation to refinance any mortgage loan. However, in order to maximize recoveries on defaulted mortgage loans, the pooling and servicing agreement permits the special servicer (and the trust and servicing agreement or pooling and servicing agreement governing the servicing of a non-serviced whole loan may permit the related special servicer) to extend and modify mortgage loans in a manner consistent with the servicing standard, subject to the limitations described under “Pooling and Servicing Agreement—Realization Upon Mortgage Loans” and “—Modifications, Waivers and Amendments”.

Neither the master servicer nor the special servicer will have the ability to extend or modify a non-serviced mortgage loan because such mortgage loan is being serviced by the master servicer or special servicer pursuant to the trust and servicing agreement or pooling and servicing agreement governing the servicing of the applicable non-serviced whole loan. See “Pooling and Servicing AgreementServicing of the Non-Serviced Mortgage Loans”.

We cannot assure you that any extension or modification will increase the present value of recoveries in a given case. Whether or not losses are ultimately sustained, any delay in collection of a balloon payment that would otherwise be distributable on your certificates, whether such delay is due to borrower default or to modification of the related mortgage loan, will likely extend the weighted average life of your certificates.

In any event, we cannot assure you that each borrower under a balloon loan will have the ability to repay the principal balance of such mortgage loan on the related maturity date.

See “Description of the Mortgage Pool—Mortgage Pool Characteristics”.

Climate Change May Directly or Indirectly Have an Adverse Effect on the Mortgage Pool

Climate change and legal, technological and political developments related to climate change could have an adverse effect on the underlying mortgaged properties and borrowers and consequently on an investment in the certificates. Such developments include the adoption of local laws or regulations designed to improve energy efficiency or reduce greenhouse gas emissions that have been linked to climate change, which could require borrowers to incur significant costs to retrofit the related properties to comply or subject the borrowers to fines. For example:

130

With respect to any of the underlying mortgage loans secured by mortgaged properties located in New York City, the related borrowers may face fines or retrofitting costs related to compliance with New York City Local Law 97 of 2019 (“Local Law 97”). Local Law 97 generally requires, with some exceptions, that (i) buildings that exceed 25,000 gross square feet, (ii) two or more buildings on the same tax lot that together exceed 50,000 square feet and (iii) two or more buildings owned by a condominium association that are governed by the same board of managers and that together exceed 50,000 square feet meet new energy efficiency and greenhouse gas emissions limits by 2024, with stricter limits coming into effect in 2030. Noncompliant building owners may face fines starting in 2025, unless they are able to bring their building into timely compliance by retrofitting their buildings. We cannot assure you that fines or retrofitting costs as a result of Local Law 97 will not adversely affect the future net operating income at any of the mortgaged real properties located in New York City.

Also, properties that are less energy efficient or that produce higher greenhouse gas emissions may be at a competitive disadvantage to more efficient or cleaner properties in attracting potential tenants.

Similarly, tenants at certain properties may be in, or may be dependent upon, industries, such as oil and gas, that are or may become subject to heightened regulation due to climate change or the development of competing “green” technologies, which may have a material adverse effect on such tenants and lead to, among other things, vacancies or tenant bankruptcies at certain mortgaged properties.

Climate change may also have other effects, such as increasing the likelihood of extreme weather and natural disasters in certain geographic areas. See “—Concentrations Based on Property Type, Geography, Related Borrowers and Other Factors May Disproportionately Increase Losses”.

We cannot assure you that any retrofitting of properties to comply with new laws or regulations or any change in tenant mix due to the characteristics of the mortgaged property will improve the operations at, or increase the value of, the related mortgaged property. However, failure to comply with any required retrofitting or a concentration of tenants in industries subject to heightened regulation or “green” competition could have a material negative impact on the related mortgaged property, which could affect the ability of the related borrower to repay the related mortgage loan.

Risks Related to Ground Leases and Other Leasehold Interests

With respect to certain mortgaged properties, the encumbered interest will be characterized as a “fee interest” if (i) the borrower has a fee interest in all or substantially all of the mortgaged property (provided that if the borrower has a leasehold interest in any portion of the mortgaged property, such portion is not material to the use or operation of the mortgaged property), or (ii) the mortgage loan is secured by the borrower’s leasehold interest in the mortgaged property as well as the borrower’s (or other fee owner’s) overlapping fee interest in the related mortgaged property.

Leasehold mortgage loans are subject to certain risks not associated with mortgage loans secured by a lien on the fee estate of the borrower. The most significant of these risks is that if the related borrower’s leasehold were to be terminated upon a lease default, the lender would lose its security in the leasehold interest. Generally, each related ground lease or a lessor estoppel requires the lessor to give the lender notice of the borrower’s defaults under the ground lease and an opportunity to cure them, permits the leasehold interest to

131

be assigned to the lender or the purchaser at a foreclosure sale, in some cases only upon the consent of the lessor, and contains certain other protective provisions typically included in a “mortgageable” ground lease, although not all these protective provisions are included in each case.

Upon the bankruptcy of a lessor or a lessee under a ground lease, the debtor has the right to assume or reject the lease. If a debtor lessor rejects the lease, the lessee has the right pursuant to the Bankruptcy Code to treat such lease as terminated by rejection or remain in possession of its leased premises for the rent otherwise payable under the lease for the remaining term of the ground lease (including renewals) and to offset against such rent any damages incurred due to the landlord’s failure to perform its obligations under the lease. If a debtor lessee/borrower rejects any or all of the lease, the leasehold lender could succeed to the lessee/borrower’s position under the lease only if the lease specifically grants the lender such right. If both the lessor and the lessee/borrower are involved in bankruptcy proceedings, the issuing entity may be unable to enforce the bankrupt lessee/borrower’s pre-petition agreement to refuse to treat a ground lease rejected by a bankrupt lessor as terminated. In such circumstances, a ground lease could be terminated notwithstanding lender protection provisions contained in the ground lease or in the mortgage.

In the event a ground lessee is a debtor in a bankruptcy proceeding, a leasehold lender could lose its security unless (i) the leasehold lender holds a fee mortgage, (ii) the ground lease requires the lessor to enter into a new lease with the leasehold lender upon termination or rejection of the ground lease, or (iii) the bankruptcy court, as a court of equity, allows the leasehold lender to assume the ground lessee’s obligations under the ground lease and succeed to the ground lessee’s position. Although not directly covered by the 1994 amendments to the Bankruptcy Code, such a result would be consistent with the purpose of the 1994 amendments to the Bankruptcy Code granting the holders of leasehold mortgages permitted under the terms of the lease the right to succeed to the position of a leasehold mortgagor. Although consistent with the Bankruptcy Code, such position may not be adopted by the applicable bankruptcy court.

Further, in a decision by the United States Court of Appeals for the Seventh Circuit (Precision Indus. v. Qualitech Steel SBQ, LLC, 327 F.3d 537 (7th Cir. 2003)) the court ruled with respect to an unrecorded lease of real property that where a sale of the fee interest in leased property occurs under the Bankruptcy Code upon the bankruptcy of a landlord, such sale terminates a lessee’s possessory interest in the property, and the purchaser assumes title free and clear of any interest, including any leasehold estates. Pursuant to the Bankruptcy Code, a lessee may request the bankruptcy court to prohibit or condition the sale of the property so as to provide adequate protection of the leasehold interest; however, the court ruled that this provision does not ensure continued possession of the property, but rather entitles the lessee to compensation for the value of its leasehold interest, typically from the sale proceeds. While there are certain circumstances under which a “free and clear” sale under the Bankruptcy Code would not be authorized (including that the lessee could not be compelled in a legal or equitable proceeding to accept a monetary satisfaction of his possessory interest, and that none of the other conditions of the Bankruptcy Code otherwise permits the sale), we cannot assure you that those circumstances would be present in any proposed sale of a leased premises. As a result, we cannot assure you that, in the event of a sale of leased property pursuant to the Bankruptcy Code, the lessee will be able to maintain possession of the property under the ground lease. In addition, we cannot assure you that the lessee and/or the lender will be able to recoup the full value of the leasehold interest in bankruptcy court. Most of the ground leases contain standard protections typically obtained by securitization lenders. Certain of the ground leases with respect to a mortgage loan included in the issuing entity may not. See also representation

132

and warranty no. 36 on Annex D-1 and the exceptions thereto on Annex D-2 (subject to the limitations and qualifications set forth in the preamble to Annex D-1).

Except as noted in “Description of the Mortgage Pool—Mortgage Pool Characteristics—Fee & Leasehold Estates; Ground Leases in this prospectus, each of the ground leases has a term that extends at least 20 years beyond the maturity date of the mortgage loan (or at least 10 years beyond the maturity date of a mortgage loan that fully amortizes by such maturity date) (in each case, taking into account all freely exercisable extension options) and contains customary mortgagee protection provisions, including notice and cure rights and the right to enter into a new lease with the applicable ground lessor in the event a ground lease is rejected or terminated.

Some of the ground leases securing the mortgage loans may provide that the ground rent payable under the related ground lease increases during the term of the mortgage loan. These increases may have a material effect on the cash flow and net income of the related borrower.

With respect to certain of the mortgage loans, the related borrower may have given to certain lessors under the related ground lease a right of first refusal in the event a sale is contemplated or an option to purchase all or a portion of the mortgaged property and these provisions, if not waived, may impede the mortgagee’s ability to sell the related mortgaged property at foreclosure or adversely affect the foreclosure process. See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Fee & Leasehold Estates; Ground Leases”. See “Certain Legal Aspects of Mortgage Loans—Foreclosure—Bankruptcy Laws”.

Increases in Real Estate Taxes May Reduce Available Funds

Certain of the mortgaged properties securing the mortgage loans have or may in the future have the benefit of reduced real estate taxes in connection with a local government “payment in lieu of taxes” program or other tax abatement arrangements. Upon expiration of such program or if such programs were otherwise terminated, the related borrower would be required to pay higher, and in some cases substantially higher, real estate taxes. Prior to expiration of such program, the tax benefit to the mortgaged property may decrease throughout the term of the expiration date until the expiration of such program. An increase in real estate taxes may impact the ability of the borrower to pay debt service on the mortgage loan.

See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” for descriptions of real estate tax matters relating to certain mortgaged properties.

Risks Relating to Tax Credits

With respect to certain mortgage loans secured by multifamily properties, the related property owners may be entitled to receive low income housing tax credits pursuant to Section 42 of the Code, which provides a tax credit from the state tax credit allocating agency to owners of multifamily rental properties meeting the definition of low income housing. The total amount of tax credits to which a property owner is entitled is generally based upon the percentage of total units made available to qualified tenants. The owners of the mortgaged properties subject to the tax credit provisions may use the tax credits to offset income tax that they may otherwise owe, and the tax credits may be shared among the equity owners of the project. In general, the tax credits on the applicable mortgage loans will be allocated to equity investors in the borrower.

133

The tax credit provisions limit the gross rent for each low income unit. Under the tax credit provisions, a property owner must comply with the tenant income restrictions and rental restrictions over a minimum 15 year compliance period, although the property owner may take the tax credits on an accelerated basis over a 10 year period. In the event a multifamily rental property does not maintain compliance with the tax credit restrictions on tenant income or rental rates or otherwise satisfy the tax credit provisions of the Code, the property owner may suffer a reduction in the amount of available tax credits and/or face the recapture of all or part of the tax credits related to the period of noncompliance and face the partial recapture of previously taken tax credits. The loss of tax credits, and the possibility of recapture of tax credits already taken, may provide significant incentive for the property owner to keep the related multifamily rental property in compliance with these tax credit restrictions, which may limit the income derived from the related property.

If the issuing entity were to foreclose on such a property it would be unable to take advantage of the tax credits, but could sell the property with the right to the remaining credits to a tax paying investor. Any subsequent property owner would continue to be subject to rent limitations unless an election was made to terminate the tax credits, in which case the property could be operated as a market rate property after the expiration of three years. The limitations on rent and on the ability of potential buyers to take advantage of the tax credits may limit the issuing entity’s recovery on that property.

State and Local Mortgage Recording Taxes May Apply Upon a Foreclosure or Deed-in-Lieu of Foreclosure and Reduce Net Proceeds

Many jurisdictions impose recording taxes on mortgages which, if not paid at the time of the recording of the mortgage, may impair the ability of the lender to foreclose the mortgage. Such taxes, interest, and penalties could be significant in amount and would, if imposed, reduce the net proceeds realized by the issuing entity in liquidating the real property securing the related mortgage loan.

Risks Related to Conflicts of Interest

Interests and Incentives of the Originators, the Sponsors and Their Affiliates May Not Be Aligned With Your Interests

The originators, the sponsors and their affiliates (including certain of the underwriters) expect to derive ancillary benefits from this offering and their respective incentives may not be aligned with those of purchasers of the offered certificates. The sponsors originated or purchased the mortgage loans in order to securitize the mortgage loans by means of a transaction such as the offering of the offered certificates. The sponsors will sell the mortgage loans to the depositor (an affiliate of JPMorgan Chase Bank, National Association, a sponsor, an originator and a risk retention consultation party, and of J.P. Morgan Securities LLC, one of the underwriters) on the closing date in exchange for cash, derived from the sale of the offered certificates to investors and/or in exchange for offered certificates and/or the VRR Interest. A completed offering would reduce the sponsors’ exposure to the mortgage loans. The originators made the mortgage loans with a view toward securitizing them and distributing the exposure by means of a transaction such as this offering of offered certificates. The originators may also earn origination fees in connection with the origination of the mortgage loans to be included in the mortgage pool. In certain cases, additional upfront fees may be earned in connection with a reduction of the interest rate of the related mortgage loan, in light of the other credit characteristics of such mortgage loan. In addition, certain mortgaged properties may have tenants that are affiliated with the related originator. See “Description of the Mortgage Pool—Tenant

134

Issues—Affiliated Leases”. This offering of offered certificates will effectively transfer the sponsors’ exposure to the mortgage loans to purchasers of the offered certificates. The originators, the sponsors and their affiliates expect to receive various benefits, including compensation, commissions, payments, rebates, remuneration and business opportunities, in connection with or as a result of this offering of offered certificates and their interests in the mortgage loans. The sponsors and their affiliates will effectively receive compensation, and may record a profit, in an amount based on, among other things, the amount of proceeds (net of transaction expenses) received from the sale of the offered certificates to investors relative to their investment in the mortgage loans. The benefits to the originators, the sponsors and their affiliates arising from the decision to securitize the mortgage loans may be greater than they would have been had other assets been selected.

Furthermore, the sponsors and/or their affiliates may benefit from a completed offering of the offered certificates because the offering would establish a market precedent and a valuation data point for securities similar to the offered certificates, thus enhancing the ability of the sponsors and their affiliates to conduct similar offerings in the future and permitting them to adjust the fair value of the mortgage loans or other similar assets or securities held on their balance sheet, including increasing the carrying value or avoiding decreasing the carrying value of some or all of such similar positions.

In some cases, the originators, the sponsors or their affiliates are the holders of the mezzanine loans, subordinate loans, unsecured loans and/or companion loans related to their mortgage loans. The originators, the sponsors and/or their respective affiliates may retain existing mezzanine loans, subordinate loans, unsecured loans and/or companion loans or originate future permitted mezzanine indebtedness, subordinate indebtedness or unsecured indebtedness with respect to the mortgage loans. These transactions may cause the originators, the sponsors and their affiliates or their clients or counterparties who purchase the mezzanine loans, subordinate loans, unsecured loans and/or companion loans, as applicable, to have economic interests and incentives that do not align with, and that may be directly contrary to, those of an investor in the offered certificates. In addition, these transactions or actions taken to maintain, adjust or unwind any positions in the future, may, individually or in the aggregate, have a material effect on the market for the offered certificates (if any), including adversely affecting the value of the offered certificates, particularly in illiquid markets. The originators, the sponsors and their affiliates will have no obligation to take, refrain from taking or cease taking any action with respect to such companion loans or any existing or future mezzanine loans, subordinate loans and/or unsecured loans, based on the potential effect on an investor in the offered certificates, and may receive substantial returns from these transactions. In addition, the originators, the sponsors or any of their respective affiliates may benefit from certain relationships, including financial dealings, with any borrower, any non-recourse carveout guarantor or any of their respective affiliates, aside from the origination of mortgage loans or contribution of mortgage loans into this securitization. Conflicts may also arise because the sponsors and their respective affiliates intend to continue to actively acquire, develop, operate, finance and dispose of real estate-related assets in the ordinary course of their businesses. During the course of their business activities, the sponsors and their respective affiliates may acquire, sell or lease properties, or finance loans secured by properties, which may include the properties securing the mortgage loans or properties that are in the same markets as the mortgaged properties. Such other properties, similar to other third-party owned real estate, may compete with the mortgaged properties for existing and potential tenants. The sponsors may also, from time to time, be among the tenants at the mortgaged properties, and they should be expected to make occupancy-related decisions based on their self-interest and not that of the issuing entity. We cannot assure you that

135

the activities of these parties with respect to such other properties will not adversely impact the performance of the mortgaged properties.

In addition, certain of the mortgage loans included in the issuing entity may have been refinancings of debt previously held by a sponsor, an originator or one of their respective key employees or affiliates, or a sponsor, an originator or one of their respective key employees or affiliates may have or have had equity investments in the borrowers or mortgaged properties under certain of the mortgage loans included in the issuing entity. Each of the sponsors, the originators and their respective key employees or affiliates have made and/or may make loans to, or equity investments in, affiliates of the borrowers under the related mortgage loans. In the circumstances described above, the interests of the sponsors, the originators and their respective key employees or affiliates may differ from, and compete with, the interests of the issuing entity.

In addition, Wells Fargo Bank, National Association, Morgan Stanley Bank, N.A., JPMorgan Chase Bank, National Association and Bank of America, National Association, each an originator, are each expected to hold a portion of the VRR Interest as described in “Credit Risk Retention” and are expected to be appointed (or appoint an affiliated entity) as the initial risk retention consultation parties by the holders of the VRR Interest. Each risk retention consultation party may, on a strictly non-binding basis, consult with the special servicer and recommend that the special servicer take actions that conflict with the interests of holders of certain classes of the certificates. However, the special servicer is not required to follow any such recommendations or take directions from any risk retention consultation party and is not permitted to take actions that are prohibited by law or that violate the servicing standard or the terms of the mortgage loan documents. The risk retention consultation parties and the holders of the majority of the VRR Interest by whom they are appointed may have interests that are in conflict with those of certain certificateholders, in particular if such risk retention consultation party or such VRR Interest owner holds companion loan securities, or has financial interests in or other financial dealings (as a lender or otherwise) with a borrower or an affiliate of a borrower under any of the mortgage loans. In order to minimize the effect of certain of these conflicts of interest, for so long as any borrower party is a risk retention consultation party or the holder of the VRR Interest or the majority of the VRR Interest by whom such risk retention consultation party was appointed (any such loan referred to in this context as an “excluded loan” as to such party), then such risk retention consultation party will not have consultation rights solely with respect to any such excluded loan. See “Credit Risk Retention”.

In addition, for so long as any of Wells Fargo Bank, National Association, Morgan Stanley Bank, N.A., JPMorgan Chase Bank, National Association or Bank of America, National Association (in each case as holders of the VRR Interest (or any such party (or affiliate thereof) that is a risk retention consultation party)) is a borrower party with respect to any mortgage loan or whole loan, such party will be required to certify that it will not directly or indirectly provide any information related to any such mortgage loan or whole loan to the related borrower party, any of its employees, personnel or affiliates, in each case, involved in the management of any investment in the related borrower party or the related mortgaged property or, to its actual knowledge, any non-affiliate that holds a direct or indirect ownership interest in the related borrower party, and will maintain sufficient internal controls and appropriate policies and procedures in place in order to comply with those obligations. Notwithstanding those restrictions, there can be no assurance that the related borrower party will not obtain sensitive information related to the strategy of any contemplated workout or liquidation related to any such mortgage loan or whole loan. Nor can there be any assurance that any of Wells Fargo Bank, National Association, Morgan Stanley Bank, N.A., JPMorgan Chase Bank, National Association or Bank of America,

136

National Association (in each case as holders of the VRR Interest) or a risk retention consultation party will not seek to exert its influence over the special servicer in the event such mortgage loan or whole loan becomes subject to a workout or liquidation. See “Description of the Certificates—Reports to Certificateholders and VRR Interest Owners; Certain Available Information” in this prospectus.

Further, various originators, sponsors and their respective affiliates are acting in multiple capacities in or with respect to this transaction, which may include, without limitation, acting as one or more transaction parties or a subcontractor or vendor of such party, participating in or contracting for interim servicing and/or custodial services with certain transaction parties, providing warehouse financing to, or receiving warehouse financing from, certain other originators or sponsors prior to transfer of the related mortgage loans to the issuing entity, and/or conducting due diligence on behalf of an investor with respect to the mortgage loans prior to their transfer to the issuing entity.

Each of these relationships may create a conflict of interest. For a description of certain of the foregoing relationships and arrangements that exist among the parties to this securitization, see “Certain Affiliations, Relationships And Related Transactions Involving Transaction Parties” and “Transaction Parties”.

These roles and other potential relationships may give rise to conflicts of interest as described in “—Interests and Incentives of the Underwriter Entities May Not Be Aligned With Your Interests”, “—Potential Conflicts of Interest in the Selection of the Underlying Mortgage Loans” and “—Other Potential Conflicts of Interest May Affect Your Investment” below. Each of the foregoing relationships and related interests should be considered carefully by you before you invest in any offered certificates.

Interests and Incentives of the Underwriter Entities May Not Be Aligned With Your Interests

The activities and interests of the underwriters and their respective affiliates (collectively, the “Underwriter Entities”) will not align with, and may in fact be directly contrary to, those of the certificateholders. The Underwriter Entities are each part of separate global investment banking, securities and investment management firms that provide a wide range of financial services to a substantial and diversified client base that includes corporations, financial institutions, governments and high-net-worth individuals. As such, they actively make markets in and trade financial instruments for their own account and for the accounts of customers. These financial instruments include debt and equity securities, currencies, commodities, bank loans, indices, baskets and other products. The Underwriter Entities’ activities include, among other things, executing large block trades and taking long and short positions directly and indirectly, through derivative instruments or otherwise. The securities and instruments in which the Underwriter Entities take positions, or expect to take positions, include loans similar to the mortgage loans, securities and instruments similar to the offered certificates and other securities and instruments. Market making is an activity where the Underwriter Entities buy and sell on behalf of customers, or for their own account, to satisfy the expected demand of customers. By its nature, market making involves facilitating transactions among market participants that have differing views of securities and instruments. Any short positions taken by the Underwriter Entities and/or their clients through marketing or otherwise will increase in value if the related securities or other instruments decrease in value, while positions taken by the Underwriter Entities and/or their clients in credit derivative or other derivative transactions with other parties, pursuant to which the Underwriter Entities and/or their clients sell or buy credit protection with respect to one or more classes of the offered certificates, may increase in value if the offered certificates default, are expected to default, or decrease in value.

137

The Underwriter Entities and their clients acting through them may execute such transactions, modify or terminate such derivative positions and otherwise act with respect to such transactions, and may exercise or enforce, or refrain from exercising or enforcing, any or all of their rights and powers in connection therewith, without regard to whether any such action might have an adverse effect on the offered certificates or the certificateholders. Additionally, none of the Underwriter Entities will have any obligation to disclose any of these securities or derivatives transactions to you in your capacity as a certificateholder. As a result, you should expect that the Underwriter Entities will take positions that are inconsistent with, or adverse to, the investment objectives of investors in the offered certificates.

As a result of the Underwriter Entities’ various financial market activities, including acting as a research provider, investment advisor, market maker or principal investor, you should expect that personnel in various businesses throughout the Underwriter Entities will have and express research or investment views and make recommendations that are inconsistent with, or adverse to, the objectives of investors in the offered certificates.

If an Underwriter Entity becomes a holder of any of the certificates, through market-making activity or otherwise, any actions that it takes in its capacity as a certificateholder, including voting, providing consents or otherwise will not necessarily be aligned with the interests of other holders of the same class or other classes of the certificates. Similarly, each expected holder of the VRR Interest and the party expected to be designated to consult with each applicable special servicer on their behalf as the risk retention consultation parties are each affiliated with an Underwriter Entity. There can be no assurance that any actions that such party takes in either such capacity will necessarily be aligned with the interests of the holders of other classes of certificates. To the extent an Underwriter Entity makes a market in the certificates (which it is under no obligation to do), it would expect to receive income from the spreads between its bid and offer prices for the certificates. The price at which an Underwriter Entity may be willing to purchase certificates, if it makes a market, will depend on market conditions and other relevant factors and may be significantly lower than the issue price for the certificates and significantly lower than the price at which it may be willing to sell certificates.

Similarly, there can be no assurance that any actions Morgan Stanley Bank, N.A., Morgan Stanley Mortgage Capital Holdings LLC, Wells Fargo Bank, National Association, JPMorgan Chase Bank, National Association or Bank of America, National Association, each an affiliate of an Underwriting Entity, takes in its capacity as the holder of the VRR Interest or as a risk retention consultation party will necessarily be aligned with the interests of the holders of other classes of certificates.

In addition, none of the Underwriter Entities will have any obligation to monitor the performance of the certificates or the actions of the parties to the pooling and servicing agreement and will have no authority to advise any party to the pooling and servicing agreement or to direct their actions.

Furthermore, each Underwriter Entity expects that a completed offering will enhance its ability to assist clients and counterparties in the transaction or in related transactions (including assisting clients in additional purchases and sales of the certificates and hedging transactions). The Underwriter Entities expect to derive fees and other revenues from these transactions. In addition, participating in a successful offering and providing related services to clients may enhance the Underwriter Entities’ relationships with various parties, facilitate additional business development, and enable them to obtain additional business and generate additional revenue.

138

Further, certain Underwriter Entities and their respective affiliates are acting in multiple capacities in or with respect to this transaction, which may include, without limitation, acting as one or more transaction parties or a subcontractor or vendor of such party, participating in or contracting for interim servicing and/or custodial services with certain transaction parties, providing warehouse financing to, or receiving warehouse financing from, certain other originators or sponsors prior to transfer of the related mortgage loans to the issuing entity, and/or conducting due diligence on behalf of an investor with respect to the mortgage loans prior to their transfer to the issuing entity.

For a description of certain of the foregoing and additional relationships and arrangements that exist among the parties to this securitization, see “Transaction Parties—The Sponsors and Mortgage Loan Sellers” and “Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties”.

Each of the foregoing relationships should be considered carefully by you before you invest in any certificates.

Potential Conflicts of Interest of the Master Servicer and the Special Servicer

The pooling and servicing agreement provides that the mortgage loans serviced thereunder are required to be administered in accordance with the servicing standard without regard to ownership of any certificate by the master servicer, the special servicer or any of their respective affiliates. See “Pooling and Servicing Agreement—Servicing Standard”. The trust and servicing agreement or pooling and servicing agreement governing the servicing of a non-serviced whole loan provides that such non-serviced whole loan is required to be administered in accordance with a servicing standard that is substantially similar in all material respect but not necessarily identical to the servicing standard set forth in the pooling and servicing agreement. See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

Notwithstanding the foregoing, the master servicer, each sub-servicer and the special servicer or any of their respective affiliates and, as it relates to servicing and administration of a non-serviced mortgage loan, the master servicer, sub-servicer, special servicer or any of their respective affiliates under the trust and servicing agreement or pooling and servicing agreement governing the servicing of a non-serviced whole loan, may have interests when dealing with the mortgage loans that are in conflict with those of holders of the certificates, especially if the master servicer, sub-servicer, special servicer or any of their respective affiliates holds certificates or securities relating to any applicable companion loan, or has financial interests in or financial dealings with a borrower or a borrower sponsor.

Furthermore, nothing in the pooling and servicing agreement or otherwise will prohibit the master servicer or special servicer or an affiliate thereof from soliciting the refinancing of any of the mortgage loans. In the event that the master servicer or special servicer or an affiliate thereof refinances any of the mortgage loans included in the mortgage pool, an earlier than expected payoff of any such mortgage loan could occur, which would result in a prepayment, which such prepayment could have an adverse effect on the yield of the certificates. See “—Other Risks Relating to the CertificatesYour Yield May Be Affected by Defaults, Prepayments and Other Factors” in this prospectus.

In order to minimize the effect of certain of these conflicts of interest as they relate to the special servicer, for so long as the special servicer obtains knowledge that it has become a borrower party (with respect to “an excluded special servicer loan”), the special servicer will be required to resign as special servicer with respect to that mortgage loan and, prior to

139

the occurrence and continuance of a control termination event under the pooling and servicing agreement, the directing certificateholder will be required to use reasonable efforts to select a separate special servicer that is not a borrower party (referred to herein as an “excluded special servicer”) with respect to any excluded special servicer loan, unless such excluded special servicer loan is also an excluded loan (as to the directing certificateholder or the holder of the majority of the controlling class). After the occurrence and during the continuance of a control termination event, if at any time the applicable excluded special servicer loan is also an excluded loan (as to the directing certificateholder or the holder of the majority of the controlling class) or if the directing certificateholder is entitled to appoint the excluded special servicer but does not select a replacement special servicer in writing, with a copy to the special servicer, within 30 days of notice of resignation (provided that the conditions required to be satisfied for the appointment of the replacement special servicer to be effective are not required to be completed within such 30 day period but in any event are to be completed within 120 days), the resigning special servicer will be required to use reasonable efforts to select the related excluded special servicer. See “Pooling and Servicing Agreement—Replacement of the Special Servicer Without Cause”. Any excluded special servicer will be required to perform all of the obligations of the special servicer with respect to such excluded special servicer loan and will be entitled to all special servicing compensation with respect to such excluded special servicer loan earned during such time as the related mortgage loan is an excluded special servicer loan. While the special servicer will have the same access to information related to the excluded special servicer loan as it does with respect to the other mortgage loans, the special servicer will covenant in the pooling and servicing agreement that it will not directly or indirectly provide any information related to any excluded special servicer loan to the related borrower party, any of the special servicer’s employees or personnel or any of its affiliates involved in the management of any investment in the related borrower party or the related mortgaged property or, to its actual knowledge, any non-affiliate that holds a direct or indirect ownership interest in the related borrower party, and will maintain sufficient internal controls and appropriate policies and procedures in place in order to comply with those obligations. Notwithstanding those restrictions, there can be no assurance that the related borrower party will not obtain sensitive information related to the strategy of any contemplated workout or liquidation related to an excluded special servicer loan.

Each of these relationships may create a conflict of interest. For instance, if the special servicer or its affiliate holds a subordinate class of certificates, the special servicer might seek to reduce the potential for losses allocable to those certificates from the mortgage loans by deferring acceleration in hope of maximizing future proceeds. However, that action could result in less proceeds to the issuing entity than would be realized if earlier action had been taken. In addition, no servicer is required to act in a manner more favorable to the offered certificates or any particular class of certificates than to the BANK5 2025-5YR17 non-offered certificates or the VRR Interest Owners, any serviced companion loan holder or the holder of any serviced companion loan securities. In addition, in some cases, the master servicer or special servicer or their respective affiliates may be the holder of a mezzanine or subordinate loan related to a mortgage loan in the mortgage pool. Any such interest in a mezzanine or subordinate loan may result in economic interests and incentives that do not align with, and that may be directly contrary to, those of an investor in the offered certificates. In addition, these transactions or actions taken to maintain, adjust or unwind any positions in the future may, individually or in the aggregate, have a material effect on the market for the offered certificates (if any), including adversely affecting the value of the offered certificates, particularly in illiquid markets. In any such instance, neither the master servicer nor the special servicer will have any obligation to take, refrain from taking or cease taking any action with respect to any existing or future mezzanine or subordinate

140

loans based on the potential effect on an investor in the offered certificates, and may receive substantial returns from these transactions.

The master servicer and the special servicer service and are expected to continue to service, in the ordinary course of their respective businesses, existing and new mortgage loans for third parties, including portfolios of mortgage loans similar to the mortgage loans. The real properties securing these other mortgage loans may be in the same markets as, and compete with, certain of the mortgaged properties securing the mortgage loans. Consequently, personnel of the master servicer or the special servicer, as applicable, may perform services, on behalf of the issuing entity, with respect to the mortgage loans at the same time as they are performing services, on behalf of other persons, with respect to other mortgage loans secured by properties that compete with the mortgaged properties securing the mortgage loans. In addition, the mortgage loan sellers will determine who will service mortgage loans that the mortgage loan sellers originate in the future, and that determination may be influenced by the mortgage loan seller’s opinion of servicing decisions made by the master servicer or the special servicer under the pooling and servicing agreement including, among other things, the manner in which the master servicer or special servicer enforces breaches of representations and warranties against the related mortgage loan seller. This may pose inherent conflicts for the master servicer or special servicer.

Torchlight Debt Fund VIII Holdings (US), LLC (or its affiliate) is expected to be designated as the initial directing certificateholder under the pooling and servicing agreement (other than with respect to any non-serviced mortgage loan, any servicing shift mortgage loan and any excluded loan), and Torchlight Loan Services, LLC, is expected to act as the special servicer. The special servicer may enter into one or more arrangements with the directing certificateholder, a controlling class certificateholder, a serviced companion loan holder or other certificateholders (or an affiliate or a third party representative of one or more of the preceding parties) to provide for a discount and/or revenue sharing with respect to certain of the special servicer compensation in consideration of, among other things, the special servicer’s appointment (or continuance) as special servicer under the pooling and servicing agreement and/or the related intercreditor agreement and limitations on the right of such person to replace the special servicer. See “—Other Potential Conflicts of Interest May Affect Your Investment” below.

Although the master servicer and special servicer will be required to service and administer the mortgage loan pool in accordance with the servicing standard and, accordingly, without regard to their rights to receive compensation under the pooling and servicing agreement and without regard to any potential obligation to repurchase or substitute a mortgage loan if the master servicer or special servicer is (or is affiliated with) a mortgage loan seller, the possibility of receiving additional servicing compensation in the nature of assumption and modification fees, the continuation of receiving fees to service or specially service a mortgage loan, or the desire to avoid a repurchase demand resulting from a breach of a representation and warranty or material document default may under certain circumstances provide the master servicer or special servicer, as the case may be, with an economic disincentive to comply with this standard.

Each of the foregoing relationships should be considered carefully by you before you invest in any certificates.

Potential Conflicts of Interest of the Operating Advisor

Pentalpha Surveillance LLC, a Delaware limited liability company, has been appointed as the initial operating advisor with respect to all of the mortgage loans other than any non-

141

serviced mortgage loan or servicing shift mortgage loan. See “Transaction Parties—The Operating Advisor and Asset Representations Reviewer”. In the normal course of conducting its business, the initial operating advisor and its affiliates may have rendered services to, performed surveillance of, provided valuation services to, and negotiated with, numerous parties engaged in activities related to structured finance and commercial mortgage securitization. These parties may have included institutional investors, the depositor, the sponsors, the mortgage loan sellers, the originators, the certificate administrator, the trustee, the master servicer, the special servicer, the directing certificateholder, the risk retention consultation parties, mortgaged property owners and their vendors or affiliates of any of those parties. In the normal course of business, Pentalpha Surveillance LLC and its affiliates are hired by trustees and other transaction parties to perform valuation services with respect to properties that may have mortgages attached. Each of these relationships, to the extent they exist, may continue in the future and may involve a conflict of interest with respect to the initial operating advisor’s duties as operating advisor. We cannot assure you that the existence of these relationships and other relationships in the future will not impact the manner in which the initial operating advisor performs its duties under the pooling and servicing agreement.

The operating advisor or its affiliates may have interests in or duties with respect to existing and new mortgage loans for itself, its affiliates or third parties, including portfolios of mortgage loans similar to the mortgage loans included in the issuing entity. These other mortgage loans and the related mortgaged properties may be in the same markets as, or have owners, obligors or property managers in common with, one or more of the mortgage loans in the issuing entity and the related mortgaged properties. As a result of the activities described above, the interests of the operating advisor and its affiliates and their clients may differ from, and conflict with, the interests of the issuing entity. Consequently, personnel of any operating advisor may perform services, on behalf of the issuing entity, with respect to the mortgage loans included in the issuing entity at the same time as they are performing services, on behalf of other persons, with respect to other mortgage loans secured by properties that compete with the mortgaged properties securing the mortgage loans included in the issuing entity. This may pose inherent conflicts of interest for the operating advisor. Although the operating advisor is required to consider the servicing standard in connection with its activities under the pooling and servicing agreement, the operating advisor will not itself be bound by the servicing standard.

In addition, the operating advisor and its affiliates may acquire or have interests that are in conflict with those of certificateholders and the VRR Interest Owners if the operating advisor or any of its affiliates has financial interests in or financial dealings with a borrower, a parent or a sponsor of a borrower, a servicer or any of their affiliates. Each of these relationships may also create a conflict of interest.

Potential Conflicts of Interest of the Asset Representations Reviewer

Pentalpha Surveillance LLC, a Delaware limited liability company, has been appointed as the initial asset representations reviewer with respect to all of the mortgage loans. See “Transaction Parties—The Operating Advisor and Asset Representations Reviewer”. In the normal course of conducting its business, the initial asset representations reviewer and its affiliates may have rendered services to, performed surveillance of, provided valuation services to, and negotiated with, numerous parties engaged in activities related to structured finance and commercial mortgage securitization. These parties may have included institutional investors, the depositor, the sponsors, the mortgage loan sellers, the originators, the certificate administrator, the trustee, the master servicer, the special servicer or the directing certificateholder, the risk retention consultation parties, mortgaged property owners and their vendors or affiliates of any of those parties. In the normal course

142

of business, Pentalpha Surveillance LLC and its affiliates are hired by trustees and other transaction parties to perform valuation services with respect to properties that may have mortgages attached. Each of these relationships, to the extent they exist, may continue in the future and may involve a conflict of interest with respect to the initial asset representations reviewer’s duties as asset representations reviewer. We cannot assure you that the existence of these relationships and other relationships in the future will not impact the manner in which the initial asset representations reviewer performs its duties under the pooling and servicing agreement.

The asset representations reviewer or its affiliates may have interests in or duties with respect to existing and new mortgage loans for itself, its affiliates or third parties, including portfolios of mortgage loans similar to the mortgage loans included in the issuing entity. These other mortgage loans and the related mortgaged properties may be in the same markets as, or have owners, obligors or property managers in common with, one or more of the mortgage loans in the issuing entity and the related mortgaged properties. As a result of the activities described above, the interests of the asset representations reviewer and its affiliates and their clients may differ from, and conflict with, the interests of the issuing entity. Consequently, personnel of any asset representations reviewer may perform services, on behalf of the issuing entity, with respect to the mortgage loans included in the issuing entity at the same time as they are performing services, on behalf of other persons, with respect to other mortgage loans secured by properties that compete with the mortgaged properties securing the mortgage loans included in the issuing entity. This may pose inherent conflicts of interest for the asset representations reviewer.

In addition, the asset representations reviewer and its affiliates may acquire or have interests that are in conflict with those of certificateholders and the VRR Interest Owners if the asset representations reviewer or any of its affiliates has financial interests in or financial dealings with a borrower, a parent or a sponsor of a borrower, a servicer or any of their affiliates. Each of these relationships may also create a conflict of interest.

Potential Conflicts of Interest of the Directing Certificateholder and the Companion Holders

It is expected that Torchlight Debt Fund VIII Holdings (US), LLC (or its affiliate), will be appointed as the initial directing certificateholder (other than with respect to any non-serviced mortgage loan, any servicing shift mortgage loan and any applicable excluded loan). The special servicer may, at the direction of the directing certificateholder for so long as a control termination event does not exist and, at all times, other than with respect to any excluded loan (or, in the case of the servicing shift mortgage loans, at the direction of the related controlling noteholder, prior to the applicable servicing shift securitization date), take actions with respect to the specially serviced loans that could adversely affect the holders of some or all of the classes of certificates or the VRR Interest. The directing certificateholder will be controlled by the controlling class certificateholders.

The controlling class certificateholders and the holder of any companion loan or securities backed by such companion loan may have interests in conflict with those of the other certificateholders. As a result, it is possible that (i) the directing certificateholder on behalf of the controlling class certificateholders (for so long as a control termination event does not exist and, at all times, other than with respect to any excluded loan, non-serviced whole loan and the servicing shift mortgage loan), (ii) the controlling noteholder of any servicing shift whole loan prior to the applicable servicing shift securitization date or (iii) the directing certificateholder (or equivalent entity) under the trust and servicing agreement or pooling and servicing agreement governing the servicing of a non-serviced whole loan or the controlling noteholder of a non-serviced whole loan, may direct the special servicer under

143

the pooling and servicing agreement or the special servicer under such trust and servicing agreement or pooling and servicing agreement relating to the securitization transaction governing the servicing of such non-serviced whole loan, as the case may be, to take actions that conflict with the interests of holders of certain classes of the certificates. Set forth in the table entitled “Non-Serviced Whole Loans” under “Summary of Terms—Non-Serviced Whole Loans” is the identity of the initial directing certificateholder (or equivalent entity) for each non-serviced whole loan, the securitization trust or other entity holding the controlling note in such non-serviced whole loan and the trust and servicing agreement or pooling and servicing agreement, as applicable, under which it is being serviced.

The controlling noteholder or directing certificateholder, as applicable, for each non-serviced whole loan has certain consent and/or consultation rights with respect to the related non-serviced whole loan under the trust and servicing agreement or pooling and servicing agreement governing the servicing of that non-serviced whole loan. Such controlling noteholder or directing certificateholder does not have any duties to the holders of any class of certificates and may have similar conflicts of interest with the holders of other certificates backed by the companion loans. As a result, it is possible that a controlling noteholder of a non-serviced whole loan (solely with respect to the related non-serviced whole loan) may advise a non-serviced special servicer to take actions that conflict with the interests of holders of certain classes of the certificates. However, such non-serviced special servicer is not permitted to take actions that are prohibited by law or that violate its servicing standard or the terms of the related mortgage loan documents. See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”. In addition, except as limited by certain conditions described under “Description of the Mortgage Pool—The Whole Loans”, a non-serviced special servicer may be replaced by the related directing certificateholder or controlling noteholder for cause at any time and without cause for so long as a control termination event (or its equivalent) does not exist. See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans” and “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans” and “—The Non-Serviced AB Whole Loan”.

With respect to a servicing shift whole loan, prior to the applicable servicing shift securitization date, the related controlling companion loan holder will have certain consent and/or consultation rights, and the related non-controlling companion loan holders will have non-binding consultation rights, in each case with respect to such servicing shift whole loan under the pooling and servicing agreement. Such companion loan holders do not have any duties to the holders of any class of certificates and may have similar conflicts of interest with the holders of other certificates backed by the companion loans, if any. As a result, it is possible that such controlling companion loan holder (solely with respect to the related servicing shift whole loan and prior to the applicable servicing shift securitization date) may advise the special servicer to take actions that conflict with the interests of holders of certain classes of the certificates. Additionally, it is possible that such non-controlling companion loan holders (solely with respect to the related servicing shift whole loan and prior to the applicable servicing shift securitization date) may, on a strictly non-binding basis, consult with the special servicer and recommend that the special servicer take actions that conflict with the interests of holders of certain classes of the certificates. Accordingly, prior to the applicable servicing shift securitization date, the special servicer may take actions with respect to the related serviced whole loan that could adversely affect the holders of some or all of the classes of certificates and the VRR Interest, to the extent described under “Description of the Mortgage Pool—The Whole Loans”. However, the special servicer is not permitted to take actions that are prohibited by law or that violate its servicing standard or the terms of the related mortgage loan documents. After the related servicing shift securitization date, the related servicing shift whole loan will become a non-

144

serviced whole loan and, thereafter, be subject to the conflicts described herein applicable to non-serviced mortgage loans. See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

In addition, except as limited by certain conditions described under “Pooling and Servicing Agreement—Termination of the Master Servicer or Special Servicer for Cause—Servicer Termination Events”, the special servicer may be replaced by the directing certificateholder at any time for cause or without cause (for so long as a control termination event does not exist and other than in respect of any applicable excluded loan). See “Pooling and Servicing Agreement—The Directing Certificateholder” and “—Termination of the Master Servicer or Special Servicer for Cause—Servicer Termination Events”.

With respect to each serviced whole loan other than any servicing shift whole loan, the special servicer, upon strictly non-binding consultation with a serviced companion loan holder or its representative, may take actions with respect to the related serviced whole loan that could adversely affect the holders of some or all of the classes of certificates, to the extent described under “Description of the Mortgage Pool—The Whole Loans”. In connection with a pari passu whole loan serviced under the pooling and servicing agreement for this securitization, a serviced companion loan holder does not have any duties to the holders of any class of certificates or the VRR Interest, and it may have interests in conflict with those of the certificateholders and the VRR Interest Owners. As a result, it is possible that a serviced companion loan holder with respect to a serviced whole loan other than a servicing shift whole loan (solely with respect to the related serviced whole loan) may, on a strictly non-binding basis, consult with the special servicer and recommend that the special servicer take actions that conflict with the interests of holders of certain classes of the certificates or the interests of the VRR Interest Owners. However, the special servicer is not required to follow such recommendations and is not permitted to take actions that are prohibited by law or that violate the servicing standard or the terms of the mortgage loan documents and is otherwise under no obligation to take direction from a serviced companion loan holder. In addition, except as limited by certain conditions described under “Pooling and Servicing Agreement—Termination of the Master Servicer or Special Servicer for Cause—Rights Upon Servicer Termination Events”, the special servicer may be replaced by the directing certificateholder for cause or without cause for so long as a control termination event does not exist and other than in respect of any applicable excluded loans. See “Pooling and Servicing Agreement—The Directing Certificateholder” and “—Termination of the Master Servicer or Special Servicer for Cause—Servicer Termination Events”. Notwithstanding the foregoing, with respect to a servicing shift whole loan, prior to the applicable servicing shift securitization date, the special servicer may be replaced by the holder of the related controlling companion loan at any time, for cause or without cause.

The directing certificateholder, any controlling noteholder or their respective affiliates (and the directing certificateholder (or equivalent entity), if any, under a trust and servicing agreement or pooling and servicing agreement governing the servicing of a non-serviced whole loan and their respective affiliates) may have interests that are in conflict with those of certain certificateholders or VRR Interest Owners, especially if the applicable directing certificateholder, controlling noteholder or any of their respective affiliates holds certificates or companion loan securities, or has financial interests in or other financial dealings (as lender or otherwise) with a borrower or an affiliate of a borrower. In order to minimize the effect of certain of these conflicts of interest, for so long as any borrower party is the directing certificateholder or the holder of the majority of the controlling class (any such mortgage loan referred to herein as an “excluded loan” with respect to the directing certificateholder or the holder of the majority of the controlling class), the directing certificateholder will not have consent or consultation rights solely with respect to the

145

related excluded loan (however, the directing certificateholder will be provided certain notices and certain information relating to such excluded loan as described in the pooling and servicing agreement). In addition, for so long as any borrower party is the directing certificateholder or a controlling class certificateholder, as applicable, the directing certificateholder or such controlling class certificateholder, as applicable, will not be given access to any “excluded information” solely relating to the related excluded loan and/or the related mortgaged properties pursuant to the terms of the pooling and servicing agreement. Notwithstanding those restrictions, there can be no assurance that the directing certificateholder or any controlling class certificateholder will not obtain sensitive information related to the strategy of any contemplated workout or liquidation related to an excluded loan or otherwise seek to exert its influence over the special servicer in the event an excluded loan becomes subject to a workout or liquidation. See “Description of the Certificates—Reports to Certificateholders and VRR Interest Owners; Certain Available Information” in this prospectus. Each of these relationships may create a conflict of interest.

Potential Conflicts of Interest in the Selection of the Underlying Mortgage Loans

The anticipated initial investor in the Class X-F, Class X-G, Class X-H, Class F, Class G and Class H certificates, which is referred to in this prospectus as the “b-piece buyer” (see “Pooling and Servicing Agreement—The Directing Certificateholder—General”), was given the opportunity by the sponsors to perform due diligence on the mortgage loans originally identified by the sponsors for inclusion in the issuing entity, and to request the removal, re-sizing or change in the expected repayment dates or other features of some or all of the mortgage loans. The mortgage pool as originally proposed by the sponsors was adjusted based on certain of these requests. In addition, the b-piece buyer received or may have received price adjustments or cost mitigation arrangements in connection with accepting certain mortgage loans in the mortgage pool.

We cannot assure you that you or another investor would have made the same requests to modify the original pool as the b-piece buyer or that the final pool as influenced by the b-piece buyer’s feedback will not adversely affect the performance of your certificates and benefit the performance of the b-piece buyer’s certificates. Because of the differing subordination levels, the b-piece buyer has interests that may, in some circumstances, differ from those of purchasers of other classes of certificates, and may desire a portfolio composition that benefits the b-piece buyer but that does not benefit other investors. In addition, the b-piece buyer may enter into hedging or other transactions (except as may be restricted pursuant to the credit risk retention rules) or otherwise have business objectives that also could cause its interests with respect to the mortgage pool to diverge from those of other purchasers of the certificates, in each case to the extent permitted under the credit risk retention rules. The b-piece buyer performed due diligence solely for its own benefit and has no liability to any person or entity for conducting its due diligence. The b-piece buyer is not required to take into account the interests of any other investor in the certificates in exercising remedies or voting or other rights in its capacity as owner of its certificates or in making requests or recommendations to the sponsors as to the selection of the mortgage loans and the establishment of other transaction terms. Investors are not entitled to rely on in any way the b-piece buyer’s acceptance of a mortgage loan. The b-piece buyer’s acceptance of a mortgage loan does not constitute, and may not be construed as, an endorsement of such mortgage loan, the underwriting for such mortgage loan or the originator of such mortgage loan.

The b-piece buyer will have no liability to any certificateholder for any actions taken by it as described in the preceding two paragraphs and the pooling and servicing agreement will

146

provide that each certificateholder, by its acceptance of a certificate, waives any claims against such buyers in respect of such actions.

The b-piece buyer, or an affiliate, will constitute the initial directing certificateholder (other than with respect to any excluded loan as to the directing certificateholder). The directing certificateholder will have certain rights to direct and consult with the master servicer and special servicer (other than with respect to any non-serviced mortgage loan and any excluded loan as to the directing certificateholder). In addition, the directing certificateholder will generally have certain consultation rights with regard to the non-serviced mortgage loans under the trust and servicing agreement or pooling and servicing agreement, as applicable, governing the servicing of such non-serviced whole loan and the related intercreditor agreement and with regard to any servicing shift whole loan following the applicable servicing shift securitization date, under the related pooling and servicing agreement governing the servicing of such servicing shift whole loan. See “Pooling and Servicing Agreement—The Directing Certificateholder” and the descriptions of the consultation and control rights of the holders of the companion loan(s) for each of the whole loans under “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans”, “—The Non-Serviced Pari Passu Whole Loans” and “—The Non-Serviced AB Whole Loan”.

Because the incentives and actions of the b-piece buyer may, in some circumstances, differ from or be adverse to those of purchasers of the offered certificates, you are advised and encouraged to make your own investment decision based on a careful review of the information set forth in this prospectus and your own view of the mortgage pool.

Conflicts of Interest May Occur as a Result of the Rights of the Applicable Directing Certificateholder To Terminate the Applicable Special Servicer of the Applicable Whole Loan

With respect to each whole loan, the directing certificateholder or companion loan holder, as applicable, exercising control rights over that whole loan (or, with respect to a servicing shift whole loan, or if applicable, a non-serviced whole loan, the holder of the related controlling companion loan) will be entitled, under certain circumstances, to remove the special servicer under the applicable pooling and servicing agreement or trust and servicing agreement governing the servicing of such whole loan and, in such circumstances, appoint a successor special servicer for such whole loan (or have certain consent rights with respect to such removal or replacement). The party with this appointment power may have special relationships or interests that conflict with those of the holders of one or more classes of certificates. In addition, that party does not have any duties to the holders of any class of certificates, may act solely in its own interests, and will have no liability to any certificateholders for having done so. No certificateholder may take any action against the directing certificateholder or, with respect to a non-serviced whole loan, the holder of the related controlling note (or, with respect to a servicing shift whole loan, the holder of the related controlling companion loan), under the pooling and servicing agreement for this securitization or under the pooling and servicing agreement or trust and servicing agreement governing the servicing of a non-serviced whole loan, or against any other parties for having acted solely in their respective interests. See “Description of the Mortgage Pool—The Whole Loans” for a description of these rights to terminate the special servicer.

The special servicer (or a successor special servicer) may enter into one or more arrangements with the directing holder, a controlling class certificateholder, a companion loan holder, a holder of a companion loan security or other certificateholders (or an affiliate or a third-party representative of one or more of the preceding) to provide for a discount

147

and/or revenue sharing with respect to certain of the special servicer compensation in consideration of, among other things, the appointment (or continuance) of the special servicer under the pooling and servicing agreement and the co-lender agreements and limitations on the right of such person to replace the special servicer.

Other Potential Conflicts of Interest May Affect Your Investment

The managers of the mortgaged properties and the borrowers may experience conflicts in the management and/or ownership of the mortgaged properties because:

a substantial number of the mortgaged properties are managed by property managers affiliated with the respective borrowers;
these property managers also may manage and/or franchise additional properties, including properties that may compete with the mortgaged properties; and
affiliates of the managers and/or the borrowers, or the managers and/or the borrowers themselves, also may own other properties, including competing properties.

None of the borrowers, property managers or any of their affiliates or any employees of the foregoing has any duty to favor the leasing of space in the mortgaged properties over the leasing of space in other properties, one or more of which may be adjacent to or near the mortgaged properties. In many such cases where the borrower under a mortgage loan in this transaction is affiliated with the owner of a competing property, the related mortgage loan documents may contain so-called “anti-poaching” provisions, which are designed to prevent borrowers and their affiliates from steering or directing existing or prospective tenants to the competing property. However, not all mortgage loan documents will contain such provisions and violations of such anti-poaching provisions might not trigger the non-recourse carve-out and may not be easily discovered and/or proven. See “Description of the Mortgage Pool—Non-Recourse Carveout Limitations”.

Each of the foregoing relationships should be considered carefully by you before you invest in any certificates.

Other Risks Relating to the Certificates

EU SR and UK Securitization Framework

Investors should be aware, and in some cases are required to be aware, of certain restrictions and obligations with regard to securitizations (as defined in the relevant legislation) imposed:

(a)  in the European Union (the “EU”), pursuant to Regulation (EU) 2017/2402 (as amended, the “EU Securitization Regulation”) and certain related regulatory technical standards, implementing technical standards and official guidance (all as amended and together with the EU Securitization Regulation, the “EU SR Rules”);

(b)  in the non-EU member states of the European Economic Area, pursuant to the EU SR Rules, to the extent (if at all) implemented or applicable in such member states; and

(c)  in the United Kingdom (“UK”), pursuant to the Securitisation Regulations 2024 (SI 2024/102), as amended from time to time, the Securitisation sourcebook of the Handbook of rules and guidance adopted by the UK’s Financial Conduct Authority (as amended, “SECN”) and the Securitisation Part of the Rulebook of published policy of the Prudential

148

Regulation Authority of the Bank of England (as amended, the “PRASR”), together with the relevant provisions of the Financial Services and Markets Act 2000 (as amended, the “FSMA”) (together, the “UK Securitization Framework”).

The EU SR Rules impose certain requirements (the “EU Investor Requirements”) with respect to “institutional investors” (as such term is defined for purposes of the EU SR Rules), being: (a) insurance undertakings and reinsurance undertakings as defined in Directive 2009/138/EC; (b) subject to certain exceptions, institutions for occupational retirement provision falling within the scope of Directive (EU) 2016/2341, and certain investment managers and authorized entities appointed by such institutions; (c) alternative investment fund managers as defined in Directive 2011/61/EU which manage and/or market alternative investment funds in the EU; (d) certain internally-managed investment companies authorized in accordance with Directive 2009/65/EC, and management companies as defined in that Directive; and (e) credit institutions and investment firms as defined in Regulation (EU) No 575/2013 (as amended, the “EU CRR”) (and, in addition, the EU CRR makes provision as to the application of the EU Investor Requirements to consolidated affiliates, wherever established or located, of entities that are subject to the EU CRR). Each such institutional investor and each relevant affiliate is referred to herein as an “EU Institutional Investor”.

The UK Securitization Framework imposes certain requirements (the “UK Investor Requirements”) with respect to “institutional investors” (as such term is defined for purposes of the UK Securitization Framework), being: (a) insurance undertakings and reinsurance undertakings each as defined in the FSMA; (b) trustees or managers of occupational pension schemes as defined in the Pension Schemes Act 1993 that have their main administration in the UK, and fund managers of such schemes appointed under the Pensions Act 1995 that, in respect of activity undertaken pursuant to such appointment, are authorised for the purposes of the FSMA; (c) AIFMs (as defined in the Alternative Investment Fund Managers Regulations 2013 (as amended, the “AIFM Regulations”)) with permission under Part 4A of FSMA (in respect of managing an AIF, as defined in the AIFM Regulations), which market or manage AIFs in the UK (and additionally, small registered UK AIFMs as defined in the AIFM Regulations); (d) UCITS as defined in the FSMA, which are authorized open ended investment companies as defined in the FSMA, and management companies as defined in the FSMA; (e) FCA investment firms as defined in Regulation (EU) No 575/2013, as it forms part of UK domestic law by virtue of the European Union (Withdrawal) Act 2018 and as amended (the “UK CRR”); and (f) CRR firms as defined in the UK CRR (and, in addition, the UK CRR makes provision as to the application of the UK Investor Requirements to consolidated affiliates, wherever established or located, of entities that are subject to the UK CRR). Each such institutional investor and each relevant affiliate is referred to herein as a “UK Institutional Investor”.

In this prospectus: (a) the EU Investor Requirements and the UK Investor Requirements are referred to together as the “SR Investor Requirements”; (b) EU Institutional Investors and UK Institutional Investors are referred to together as “SR Institutional Investors”; and (c) a “third country” is (i) under the EU SR Rules, a country other than an EU member state, or (ii) under the UK Securitization Framework, a country other than the UK. A reference to the “applicable” SR Investor Requirements means, in relation to any SR Institutional Investor, the SR Investor Requirements to which such SR Institutional Investor is subject.

Under the applicable SR Investor Requirements, an SR Institutional Investor is permitted to invest in a securitization (as defined for purposes of the EU SR Rules or the UK Securitization Framework (as applicable)) only if, amongst other things:

149

(a)where the originator, sponsor or original lender is established in a third country, such SR Institutional Investor has verified that the originator, sponsor or original lender retains on an ongoing basis (or, for purposes of the UK Investor Requirements applicable to certain types of UK Institutional Investor, continually retains) a material net economic interest of not less than 5% in the securitization determined in accordance with (i) Article 6 of the EU Securitization Regulation (in respect of EU Institutional Investors) or (ii) Article 6 of Chapter 2 and Chapter 4 of the PRASR or chapter 5 of the SECN (in respect of UK Institutional Investors), and in each case the risk retention is disclosed to the SR Institutional Investor in accordance with the EU SR Rules or the UK Securitization Framework (as applicable);
(b)in the case of an EU Institutional Investor, it has verified that the originator, the sponsor or the securitization special purpose entity (i.e., the issuer) has, where applicable, made available certain information prescribed by Article 7 of the EU Securitization Regulation in accordance with the frequency and modalities provided for in such Article 7;
(c)in the case of a UK Institutional Investor, it has verified that the originator, the sponsor or the securitization special purpose entity (i.e., the issuer) has made available sufficient information to enable such UK Institutional Investor to independently assess the risks of holding the securitisation position and has committed to make further information available on an ongoing basis, as appropriate, such information, in each case, including at least the documents and information prescribed for such purpose by the UK Investor Requirements to which the UK Institutional Investor is subject and being made available at the times prescribed by such UK Investor Requirements; and
(d)where the originator or original lender is established in a third country, the SR Institutional Investor has verified (except, in the case of a UK Institutional Investor, with regard to trade receivables not originated in the form of a loan) that the originator or original lender grants all the credits giving rise to the underlying exposures on the basis of sound and well-defined criteria and clearly established processes for approving, amending, renewing and financing those credits and has effective systems in place to apply those criteria and processes to ensure that credit-granting is based on a thorough assessment of the obligor’s creditworthiness.

The applicable SR Investor Requirements further require that an SR Institutional Investor carries out a due diligence assessment which enables it to assess the risks involved prior to investing, including but not limited to the risk characteristics of the individual investment position and the underlying assets and all the structural features of the securitization that can materially impact the performance of the investment. In addition, while holding an exposure to a securitization, an SR Institutional Investor is subject to various monitoring obligations in relation to such exposure, including but not limited to: (a) establishing appropriate written procedures to monitor compliance with the applicable SR Investor Requirements and the performance of the investment and of the underlying assets; (b) performing stress tests on the cash flows and collateral values supporting the underlying assets; (c) ensuring internal reporting in accordance with the applicable SR Investor Requirements; and (d) being able to demonstrate to its regulator, upon request, that it has a comprehensive and thorough understanding of the investment and underlying assets and that it has implemented written policies and procedures for the risk management of its investment and as otherwise required by the EU SR Rules or the UK Securitization Framework (as applicable).

150

Failure on the part of an SR Institutional Investor to comply with the applicable SR Investor Requirements may result in various penalties, including, in the case of those investors subject to regulatory capital requirements, the imposition of a punitive capital charge in respect of the investment in the securitization acquired by the relevant investor. Aspects of the requirements and what is or will be required to demonstrate compliance to national regulators remain unclear.

Prospective investors should make themselves aware of the applicable SR Investor Requirements described above (and any corresponding implementing rules of their regulator), where applicable to them, in addition to any other applicable regulatory requirements with respect to their investment in the certificates.

None of the sponsors, the depositor or the underwriters, or their respective affiliates, or any other person, intends to retain a material net economic interest in the securitization constituted by the issue of the certificates and the VRR Interest, or to take any other action in respect of such securitization, in a manner prescribed or contemplated by the EU SR Rules or the UK Securitization Framework. In particular, no such person (i) undertakes to take any action that may be required by any prospective investor or certificateholder for the purposes of its compliance with any applicable SR Investor Requirements, or (ii) assumes any liability whatsoever in connection with any investor’s non-compliance with the applicable SR Investor Requirements.

In addition, the arrangements described under “Credit Risk Retention” in this prospectus have not been structured with the objective of ensuring or facilitating compliance by any person with any SR Investor Requirements.

Consequently, the certificates are not a suitable investment for any person that is now or may in the future be an SR Institutional Investor; and this may, amongst other things, have a negative impact on the value and liquidity of the certificates, and otherwise affect the secondary market for the certificates.

Recent Developments Concerning the Proposed Japanese Retention Requirements

The Japanese Financial Services Agency the (“JFSA”) recently published a risk retention rule as part of the regulatory capital regulation of certain categories of Japanese investors seeking to invest in securitization transactions (the “JRR Rule”). The JRR Rule mandates an “indirect” compliance requirement, meaning that certain categories of Japanese investors will be required to apply higher risk weighting to securitization exposures they hold unless the relevant originator commits to hold a retention interest in the certificates equal to at least 5% of the exposure of the total underlying assets in the transaction (the “Japanese Retention Requirement”) or such investors determine that the underlying assets were not “inappropriately originated.” In the absence of such a determination with respect to the mortgage loans by such investors, the Japanese Retention Requirement as set out in the JRR Rule will apply to an investment by such investors in the certificates. The Japanese investors to which the JRR Rule applies include banks, bank holding companies, credit unions (shinyo kinko), credit cooperatives (shinyo kumiai), labor credit unions (rodo kinko), agricultural credit cooperatives (nogyo kyodo kumiai), ultimate parent companies of large securities companies and certain other financial institutions regulated in Japan (such investors, “Japanese Affected Investors”). Such Japanese Affected Investors may be subject to punitive capital requirements and/or other regulatory penalties with respect to investments in securitizations that fail to comply with the Japanese Retention Requirement.

The JRR Rule became effective on March 31, 2019. At this time, you should understand that there are a number of unresolved questions and no established line of authority,

151

precedent or market practice that provides definitive guidance with respect to the JRR Rule, and no assurances can be made as to the content, impact or interpretation of the JRR Rule. In particular, the basis for the determination of whether an asset is “inappropriately originated” remains unclear, and therefore unless the JFSA provides further specific clarification, it is possible that this transaction may contain assets deemed to be “inappropriately originated” and as a result may not be exempt from the Japanese Retention Requirement. The JRR Rule or other similar requirements may deter Japanese Affected Investors from purchasing the certificates, which may limit the liquidity of the certificates and adversely affect the price of the certificates in the secondary market. Whether and to what extent the JFSA may provide further clarification or interpretation as to the JRR Rule is unknown.

Each purchaser or prospective purchaser of certificates is itself responsible for monitoring and assessing any changes to Japanese risk retention laws and regulations, including any delegated or implementing legislation made pursuant to the JRR Rule, and for analyzing its own regulatory position. Each purchaser or prospective purchaser of certificates is advised to consult with its own advisers regarding the suitability of the certificates for investment and the applicability of the JRR Rule and the Japanese Retention Requirement to this transaction. None of the depositor, the issuing entity, the retaining sponsor, the certificate administrator, the trustee, any master servicer, any special servicer, any borrowers, the underwriters, any other party to the transactions contemplated by this prospectus, or their respective affiliates makes any representation or agreement regarding compliance with the JRR Rule or the consequences of the JRR Rule for any person, including any Japanese Affected Investor, and none of the depositor, the issuing entity, the retaining sponsor, the certificate administrator, the trustee, any master servicer, any special servicer, any borrowers, the underwriters, any other party to the transactions contemplated by this prospectus, or their respective affiliates intends to take any steps to comply (or facilitate compliance by any person, including any Japanese Affected Investor) with the JRR Rule or makes any representation, warranty or agreement regarding compliance with the JRR Rule or the consequences of the JRR Rule for any person.

Nationally Recognized Statistical Rating Organizations May Assign Different Ratings to the Certificates; Ratings of the Certificates Reflect Only the Views of the Applicable Rating Agencies as of the Dates Such Ratings Were Issued; Ratings May Affect ERISA Eligibility; Ratings May Be Downgraded

Ratings assigned to the offered certificates by the nationally recognized statistical rating organizations engaged by the depositor:

are based on, among other things, the economic characteristics of the mortgaged properties and other relevant structural features of the transaction;
do not represent any assessment of the yield to maturity that a certificateholder may experience;
reflect only the views of the respective rating agencies as of the date such ratings were issued;
may be reviewed, revised, suspended, downgraded, qualified or withdrawn entirely by the applicable rating agency as a result of changes in or unavailability of information;
may have been determined based on criteria that included an analysis of historical mortgage loan data that may not reflect future experience;
may reflect assumptions by such rating agencies regarding performance of the mortgage loans that are not accurate, as evidenced by the significant amount of
152

downgrades, qualifications and withdrawals of ratings assigned to previously issued CMBS by the hired rating agencies and other nationally recognized statistical rating organizations during the recent credit crisis; and

do not consider to what extent the offered certificates will be subject to prepayment or that the outstanding principal amount of any class of offered certificates will be prepaid.

We make no representation as to the suitability of any criteria established by the nationally recognized statistical rating organizations that assign ratings to any class of offered certificates or any other rating agencies, nor can we assure you that the criteria established by a nationally recognized statistical rating organizations that assign ratings to any class of offered certificates or any other rating agency will be followed in all circumstances (including, in each case, with respect to the certificates) or that they will be applied consistently across all securities analyzed by such nationally recognized statistical rating organizations that assign ratings to any class of offered certificates or any other rating agency. Any change in a rating agency’s criteria or methodology could result in a downgrade, withdrawal or qualification of any rating assigned to any securities rated by such rating agency or any other rating agency (including any class of certificates), despite the fact that such securities (or such class) might still be fully performing pursuant to the terms of the related securitization documents. We cannot assure you that any such downgrade, withdrawal or qualification of any rating assigned to any securities (including any class of certificates) will not adversely affect the market value of those certificates whose ratings have not been subject to such downgrade, withdrawal or qualification.

The nationally recognized statistical rating organizations that assign ratings to any class of offered certificates will establish the amount of credit support, if any, for such class of offered certificates based on, among other things, an assumed level of defaults, delinquencies and losses with respect to the mortgage loans. Actual losses may, however, exceed the assumed levels. If actual losses on the mortgage loans exceed the assumed levels, you may be required to bear the additional losses.

In addition, the rating of any class of offered certificates below an investment grade rating by any nationally recognized statistical rating organization, whether upon initial issuance of such class of certificates or as a result of a ratings downgrade, could adversely affect the ability of an employee benefit plan or other investor to purchase or retain those offered certificates. See “Certain ERISA Considerations” and “Legal Investment”.

Nationally recognized statistical rating organizations that were not engaged by the depositor to rate the offered certificates may nevertheless issue unsolicited credit ratings on one or more classes of offered certificates, relying on information they receive pursuant to Rule 17g-5 under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise. If any such unsolicited ratings are issued, we cannot assure you that they will not be different from any ratings assigned by a rating agency engaged by the depositor. The issuance of unsolicited ratings by any nationally recognized statistical rating organization on a class of the offered certificates that are lower than ratings assigned by a rating agency engaged by the depositor may adversely impact the liquidity, market value and regulatory characteristics of that class.

As part of the process of obtaining ratings for the offered certificates, the depositor had initial discussions with and submitted certain materials to five nationally recognized statistical rating organizations. Based on preliminary feedback from those nationally recognized statistical rating organizations at that time, the depositor selected three of those nationally recognized statistical rating organizations to rate certain classes of the certificates and not the other nationally recognized statistical rating organizations, due in part to their initial subordination levels for the various classes of the certificates. If the depositor had

153

selected the other nationally recognized statistical rating organizations to rate the certificates, we cannot assure you that the ratings such other nationally recognized statistical rating organizations would have assigned to the certificates would not have been lower than the ratings assigned by the nationally recognized statistical rating organizations engaged by the depositor. Further, in the case of one nationally recognized statistical rating organization engaged by the depositor, the depositor only requested ratings for certain classes of offered certificates, due in part to the final subordination levels provided by such nationally recognized statistical rating organization for such classes of certificates. If the depositor had selected such nationally recognized statistical rating organization to rate those classes of offered certificates not rated by it, such ratings on those other certificates may have been different, and potentially lower, than those ratings ultimately assigned to those certificates by the other nationally recognized statistical rating organizations hired by the depositor. In addition, the decision not to engage one or more other rating agencies in the rating of certain classes of certificates to be issued in connection with this transaction may negatively impact the liquidity, market value and regulatory characteristics of those classes of certificates. Although unsolicited ratings may be issued by any nationally recognized statistical rating organization, a nationally recognized statistical rating organization might be more likely to issue an unsolicited rating if it was not selected after having provided preliminary feedback to the depositor. Neither the depositor nor any other person or entity will have any duty to notify you if any other nationally recognized statistical rating organization issues, or delivers notice of its intention to issue, unsolicited ratings on one or more classes of certificates after the date of this prospectus.

Furthermore, the Securities and Exchange Commission may determine that any or all of the rating agencies engaged by the depositor to rate the certificates no longer qualifies as a nationally recognized statistical rating organization, or is no longer qualified to rate the certificates or may no longer rate similar securities for a limited period as a result of an enforcement action, and that determination may also have an adverse effect on the liquidity, market value and regulatory characteristics of the offered certificates. Finally, other Securities and Exchange Commission enforcement actions, including litigation, against any rating agency or other regulatory issues involving a rating agency could result in a downgrade, withdrawal or qualification of an assigned rating, which could have an adverse impact on the liquidity, market value and regulatory characteristics of the certificates. As a recent example of an enforcement action, on February 16, 2021, the Securities and Exchange Commission filed a civil action against Morningstar Credit Ratings, LLC (“MCR”), a former credit rating agency. The complaint alleges that MCR’s “general description” of its ratings procedures and methodologies in its Form NRSRO registration filed with the Securities and Exchange Commission failed to include specific disclosure relating to adjustments permitted by certain modeling methodology, which adjustments were used by MCR in rating 30 CMBS transactions from 2015 to 2016. The complaint also alleged certain related failures of internal controls. The complaint did not make any allegations about the integrity of any MCR ratings, but it alleged that the adjustments benefited the issuers that paid for those ratings by lowering credit enhancement requirements for the relevant ratings in those transactions. The complaint, filed in federal district court in the Southern District of New York, sought injunctive relief, disgorgement with prejudgment interest, and civil penalties. The civil action was settled on June 7, 2022, without MCR admitting or denying the allegations of the complaint. MCR is not a rating agency. Moreover, no MCR credit ratings remain outstanding for any transactions or obligors. This complaint is an example of continuing regulatory scrutiny of the credit rating industry, which could affect any rating agency or the ratings that it assigns to any certificates.

In addition, on September 29, 2020, a settlement was reached between Kroll Bond Rating Agency, LLC and the Securities and Exchange Commission in connection with an investigation into the policies and procedures deployed by Kroll Bond Rating Agency, LLC to

154

establish, maintain, enforce and document an effective internal control structure governing the implementation of and adherence to policies, procedures, and methodologies for determining credit ratings for conduit/fusion commercial mortgage-backed securities in accordance with Section 15E(c)(3)(A) of the Exchange Act. The Securities and Exchange Commission found that Kroll Bond Rating Agency, LLC’s internal controls relating to its rating of conduit/fusion commercial mortgage-backed securities had deficiencies that resulted in material weaknesses in its internal control structure. Under the settlement, Kroll Bond Rating Agency, LLC, without admitting or denying the findings of the Securities and Exchange Commission, agreed (a) to pay a civil penalty of $1.25 million, (b) to undertake, among other things, a review of the application of its internal processes, policies and procedures regarding the implementation of and adherence to procedures and methodologies for determining credit ratings, and (c) to take the necessary actions to ensure that such internal processes, policies and procedures accurately reflect the strictures of Section 15E(c)(3)(A) of the Exchange Act. Any change in Kroll Bond Rating Agency, LLC’s rating criteria or methodology could result in a downgrade, withdrawal or qualification of any rating assigned to any class of certificates, despite the fact that such class might still be performing fully to the specifications described in this prospectus and set forth in the pooling and servicing agreement.

To the extent that the provisions of any mortgage loan or the pooling and servicing agreement condition any action, event or circumstance on the delivery of a rating agency confirmation, the pooling and servicing agreement will require delivery or deemed delivery of a rating agency confirmation only from the rating agencies engaged by the depositor to rate the certificates or, in the case of a serviced whole loan, any related companion loan securities.

We are not obligated to maintain any particular rating with respect to the certificates, and the ratings initially assigned to the certificates by any or all of the rating agencies engaged by the depositor to rate the certificates could change adversely as a result of changes affecting, among other things, the mortgage loans, the mortgaged properties, the parties to the pooling and servicing agreement, or as a result of changes to ratings criteria employed by any or all of the rating agencies engaged by the depositor to rate the certificates. Although these changes would not necessarily be or result from an event of default on any mortgage loan, any adverse change to the ratings of the offered certificates would likely have an adverse effect on the market value, liquidity and/or regulatory characteristics of those certificates.

Further, certain actions provided for in loan agreements may require a rating agency confirmation be obtained from the rating agencies engaged by the depositor to rate the certificates and, in the case of a serviced whole loan, any companion loan securities as a precondition to taking such action. In certain circumstances, this condition may be deemed to have been met or waived without such a rating agency confirmation being obtained. In the event such an action is taken without a rating agency confirmation being obtained, we cannot assure you that the applicable rating agency will not downgrade, qualify or withdraw its ratings as a result of the taking of such action. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—“Due-On-Sale” and “Due-On-Encumbrance” Provisions”, “Pooling and Servicing Agreement—Rating Agency Confirmations” and “Ratings” for additional considerations regarding the ratings, including a description of the process of obtaining confirmations of ratings for the offered certificates.

Recently, a number of rating agencies have downgraded certain regional banks and other financial institutions and have put others on watch for possible downgrade. Under the terms of the pooling and servicing agreement, the certificate administrator and trustee are required to maintain certain minimum credit ratings. Failure to maintain the ongoing rating requirements may require the certificate administrator and trustee, as applicable, to resign

155

and be replaced with an entity meeting those required ratings. See “Pooling and Servicing Agreement—Resignation and Removal of the Trustee and the Certificate Administrator”. If the certificate administrator and/or trustee were required to resign due to a credit rating downgrade or otherwise, we cannot assure you that an appropriate replacement could be identified or that a replacement would agree to the appointment or would be appointed within the time periods required in the pooling and servicing agreement.

In addition, accounts established and maintained under the pooling and servicing agreement by the master servicer, the special servicer, the certificate administrator or any institution designated by those parties on behalf of the parties to the pooling and servicing agreement, including, in certain circumstances, borrower reserve accounts, are required to be held at institutions meeting certain eligibility criteria, including minimum long term and/or short term credit ratings depending on the time period funds will be held in those accounts. If an institution holding accounts established and maintained under the pooling and servicing agreement were downgraded below the applicable eligibility criteria and a rating agency confirmation was not delivered, those accounts may be required to be transferred to an institution satisfying the applicable eligibility criteria. Any downgrade or required replacement of the certificate administrator and/or trustee or required transfer of accounts may negatively impact the servicing and administration of the mortgage loans and may also adversely impact the performance, ratings, liquidity and/or value of your certificates.

Your Yield May Be Affected by Defaults, Prepayments and Other Factors

General

The yield to maturity on each class of offered certificates will depend in part on the following:

the purchase price for the certificates;
the rate and timing of principal payments on the mortgage loans (both voluntary and involuntary), and the allocation of principal prepayments to the respective classes of offered certificates with certificate balances; and
the allocation of shortfalls and losses on the mortgage loans to the respective classes of offered certificates.

For this purpose, principal payments include voluntary and involuntary prepayments, such as prepayments resulting from the application of loan reserves, property releases, casualty or condemnation, curing a cash management trigger, defaults and liquidations as well as principal payments resulting from repurchases due to material breaches of representations and warranties or material document defects or purchases by a companion loan holder or mezzanine lender (if any) pursuant to a purchase option or sales of defaulted mortgage loans.

Any changes in the weighted average lives of your certificates may adversely affect your yield. In general, if you buy a certificate at a premium, and principal distributions occur faster than expected, your actual yield to maturity will be lower than expected. If principal distributions are very high, holders of certificates purchased at a premium might not fully recover their initial investment. Conversely, if you buy a certificate at a discount and principal distributions occur more slowly than expected, your actual yield to maturity will be lower than expected.

 

156

Prepayments resulting in a shortening of weighted average lives of your certificates may be made at a time of low interest rates when you may be unable to reinvest the resulting payment of principal on your certificates at a rate comparable to the effective yield anticipated by you in making your investment in the certificates, while delays and extensions resulting in a lengthening of those weighted average lives may occur at a time of high interest rates when you may have been able to reinvest principal payments that would otherwise have been received by you at higher rates.

In addition, the extent to which prepayments on the mortgage loans in the issuing entity ultimately affect the weighted average life of the certificates will depend on the terms of the certificates, more particularly:

a class of certificates that entitles the holders of those certificates to a disproportionately larger share of the prepayments on the mortgage loans increases the “call risk” or the likelihood of early retirement of that class if the rate of prepayment is relatively fast; and
a class of certificates that entitles the holders of the certificates to a disproportionately smaller share of the prepayments on the mortgage loans increases the likelihood of “extension risk” or an extended average life of that class if the rate of prepayment is relatively slow.

The Timing of Prepayments and Repurchases May Change Your Anticipated Yield

The rate at which voluntary prepayments occur on the mortgage loans will be affected by a variety of factors, including:

the terms of the mortgage loans, including, the length of any prepayment lockout period and the applicable yield maintenance charges and prepayment premiums and the extent to which the related mortgage loan terms may be practically enforced;
the level of prevailing interest rates;
the availability of credit for commercial real estate;
the master servicer’s or special servicer’s ability to enforce yield maintenance charges and prepayment premiums;
the failure to meet certain requirements for the release of escrows;
the occurrence of casualties or natural disasters; and
economic, demographic, tax, legal or other factors.

Although a yield maintenance charge or other prepayment premium provision of a mortgage loan is intended to create an economic disincentive for a borrower to prepay voluntarily a mortgage loan, we cannot assure you that mortgage loans that have such provisions will not prepay.

The extent to which the special servicer forecloses upon, takes title to and disposes of any mortgaged property related to a mortgage loan or sells defaulted mortgage loans will affect the weighted average lives of your certificates. If the special servicer forecloses upon a significant number of the related mortgage loans, and depending upon the amount and timing of recoveries from the related mortgaged properties or sells defaulted mortgage loans, your certificates may have a shorter weighted average life.

157

Delays in liquidations of defaulted mortgage loans and modifications extending the maturity of mortgage loans will tend to delay the payment of principal on the mortgage loans. The ability of the related borrower to make any required balloon payment at maturity typically will depend upon its ability either to refinance the mortgage loan or to sell the related mortgaged property. A significant number of the mortgage loans require balloon payments at maturity and there is a risk that a number of those mortgage loans may default at maturity or that the special servicer may extend the maturity of a number of those mortgage loans in connection with workouts. We cannot assure you as to the borrowers’ abilities to make mortgage loan payments on a full and timely basis, including any balloon payments at maturity. Bankruptcy of the borrower or adverse conditions in the market where the mortgaged property is located may, among other things, delay the recovery of proceeds in the case of defaults. Losses on the mortgage loans due to uninsured risks or insufficient hazard insurance proceeds may create shortfalls in distributions to certificateholders and the VRR Interest Owners. Any required indemnification of a party to the pooling and servicing agreement in connection with legal actions relating to the issuing entity, the related agreements or the certificates may also result in shortfalls.

Furthermore, yield maintenance charges and prepayment premiums will only be allocated to certain classes of certificates as described under “Description of the Certificates—Allocation of Yield Maintenance Charges and Prepayment Premiums”, and each class may receive a different allocation of such amounts than other classes. In particular, the formulas for calculating the entitlements of the classes of Exchangeable IO Certificates to such amounts are different from the formulas for calculating the entitlements of the Class X-A and Class X-B certificates to such amounts.

See “—Risks Relating to the Mortgage Loans—Risks Relating to Enforceability of Yield Maintenance Charges, Prepayment Premiums or Defeasance Provisions” above and “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Prepayment Protections and Certain Involuntary Prepayments and Voluntary Prepayments” and “Description of the Mortgage Pool—Redevelopment, Renovation and Expansion”.

In addition, if a sponsor repurchases a mortgage loan from the issuing entity due to a material breach of one or more of its representations or warranties or a material document defect, the repurchase price paid will be passed through to the holders of the certificates with the same effect as if the mortgage loan had been prepaid in part or in full, and no yield maintenance charge or other prepayment premium would be payable. Additionally, any mezzanine lender (if any) may have the option to purchase the related mortgage loan after certain defaults, and the purchase price may not include any yield maintenance charges or prepayment premiums. As a result of such a repurchase or purchase, investors in the Class X-A and Class X-B certificates and any other certificates purchased at a premium might not fully recoup their initial investment. A repurchase, a prepayment or the exercise of a purchase option may adversely affect the yield to maturity on your certificates. In this respect, see “Description of the Mortgage Loan Purchase Agreements” and “Pooling and Servicing Agreement—Realization Upon Mortgage Loans”.

The certificates with notional amounts will not be entitled to distributions of principal but instead will accrue interest on their respective notional amounts. Because the notional amount of the certificates indicated in the table below is based upon the outstanding certificate balances of the related class of certificates or trust component, the yield to maturity on the indicated certificates will be extremely sensitive to the rate and timing of prepayments of principal, liquidations and principal losses on the mortgage loans to the extent allocated to the related certificates or trust components.

158

Interest-Only Class of Certificates

Underlying Classes of Certificates or Trust Components

Class X-A Class A-1 certificates and Class A-2 and Class A-3 trust components
Class X-B Class A-S, Class B and Class C trust components
Class A-2-X1 Class A-2-1 certificates
Class A-2-X2 Class A-2-2 certificates
Class A-3-X1 Class A-3-1 certificates
Class A-3-X2 Class A-3-2 certificates
Class A-S-X1 Class A-S-1 certificates
Class A-S-X2 Class A-S-2 certificates
Class B-X1 Class B-1 certificates
Class B-X2 Class B-2 certificates
Class C-X1 Class C-1 certificates
Class C-X2 Class C-2 certificates

A rapid rate of principal prepayments, liquidations and/or principal losses on the mortgage loans could result in the failure to recoup the initial investment in the certificates with notional amounts. Investors in any such certificates should fully consider the associated risks, including the risk that an extremely rapid rate of amortization, prepayment or other liquidation of the mortgage loans could result in the failure of such investors to recoup fully their initial investments. The yield to maturity of the certificates with notional amounts may be adversely affected by the prepayment of mortgage loans with higher net mortgage loan rates. See “Yield and Maturity Considerations—Yield on the Certificates with Notional Amounts”.

Your Yield May Be Adversely Affected By Prepayments Resulting From Earnout Reserves

With respect to certain mortgage loans, earnout escrows may have been established at origination, which funds may be released to the related borrower upon satisfaction of certain conditions. If such conditions with respect to any such mortgage loan are not satisfied, the amounts reserved in such escrows may be, or may be required to be, applied to the payment of the mortgage loan, which would have the same effect on the offered certificates as a prepayment of the mortgage loan, except that such application of funds would not be accompanied by any prepayment premium or yield maintenance charge. See Annex A-1. The pooling and servicing agreement will provide that unless required by the mortgage loan documents, the master servicer will not apply such amounts as a prepayment if no event of default has occurred.

Losses and Shortfalls May Change Your Anticipated Yield

If losses on the mortgage loans allocated to the certificates exceed the aggregate certificate balance of the classes of certificates subordinated to a particular class, that class will suffer a loss equal to the full amount of the excess (up to the outstanding certificate balance of that class). Even if losses on the mortgage loans are not borne by your certificates, those losses may affect the weighted average life and yield to maturity of your certificates.

For example, certain shortfalls in interest as a result of involuntary prepayments may reduce the funds available to make payments on your certificates. In addition, if the master servicer, the special servicer or the trustee reimburses itself (or the master servicer, special servicer, trustee or other party to a trust and servicing agreement or pooling and servicing agreement governing the servicing of a non-serviced whole loan) out of general collections on the mortgage loans included in the issuing entity for any advance that it (or any such other party) has determined is not recoverable out of collections on the related mortgage loan, then to the extent that this reimbursement is made from collections of principal on the

159

mortgage loans in the issuing entity, that reimbursement will reduce the amount of principal ultimately available to be distributed on the certificates and the VRR Interest and will result in a reduction of the certificate balance (or notional amount) of a class of certificates and the VRR Interest balance of the VRR Interest, pro rata based on the respective percentage allocation entitlements of the certificates (collectively) and the VRR Interest as described in this prospectus. See “Description of the Certificates—Distributions”. Likewise, if the master servicer or the trustee reimburses itself out of principal collections on the mortgage loans for any workout-delayed reimbursement amounts, that reimbursement will reduce the amount of principal available to be distributed on the certificates and the VRR Interest, pro rata based on their respective percentage allocation entitlements as described in this prospectus, on that distribution date. This reimbursement would have the effect of reducing current payments of principal on the offered certificates (other than the certificates with notional amounts and the Class R certificates) and extending the weighted average lives of the offered certificates with certificate balances. See “Description of the Certificates—Distributions”.

In addition, to the extent of the portion of losses that are realized on the mortgage loans and allocated to the certificates (other than the Class R certificates), first the Class H certificates, then the Class G certificates, then the Class F certificates, then the Class D certificates, then the Class C trust component, then the Class B trust component, then the Class A-S trust component and, then, pro rata, the Class A-1 certificates and the Class A-2 and Class A-3 trust components, based on their respective certificate balances, will bear such losses up to an amount equal to the respective outstanding certificate balance of that class or trust component. Any portion of such amount applied to the Class A-2, Class A-3, Class A-S, Class B or Class C trust components will reduce the certificate balance or notional amount of each class of certificates in the related group of Exchangeable Certificates by an amount equal to the product of (x) its certificate balance or notional amount, divided by the certificate balance of such trust component prior to the applicable reduction, and (y) the amount applied to such trust component. A reduction in the certificate balance of the Class A-1 certificates or the Class A-2 or Class A-3 trust components will result in a corresponding reduction in the notional amount of the Class X-A certificates. A reduction in the certificate balance of the Class A-S, Class B or Class C trust components will result in a corresponding reduction in the notional amount of the Class X-B certificates. We make no representation as to the anticipated rate or timing of prepayments (voluntary or involuntary) or rate, timing or amount of liquidations or losses on the mortgage loans or as to the anticipated yield to maturity of any such offered certificate. See “Yield and Maturity Considerations”.

Risk of Early Termination

The issuing entity is subject to optional termination under certain circumstances. See “Pooling and Servicing Agreement—Termination; Retirement of Certificates”. In the event of this termination, you might receive some principal payments earlier than otherwise expected, which could adversely affect your anticipated yield to maturity.

Subordination of the Subordinated Certificates Will Affect the Timing of Distributions and the Application of Losses on the Subordinated Certificates

As described in this prospectus, the rights of the holders of the Class A-S Exchangeable Certificates, Class B Exchangeable Certificates and Class C Exchangeable Certificates to receive payments of principal and interest in respect of the certificates and otherwise payable on the certificates they hold will be subordinated to such rights of the holders of the more senior certificates having an earlier alphabetical or alphanumeric class designation. If you acquire any Class A-S Exchangeable Certificates, Class B Exchangeable Certificates or Class C Exchangeable Certificates, then your rights to receive distributions of amounts

160

collected or advanced on or in respect of the mortgage loans that are allocable to the certificates will generally be subordinated to those of the holders of the Class A-1, Class X-A, Class X-B, Class X-D, Class X-F, Class X-G and Class X-H certificates, Class A-2 Exchangeable Certificates and the Class A-3 Exchangeable Certificates, and, if your certificates are Class B Exchangeable Certificates or Class C Exchangeable Certificates, to those of the holders of the Class A-S Exchangeable Certificates and, if your certificates are Class C Exchangeable Certificates, to those of the holders of the Class B Exchangeable Certificates. See “Description of the Certificates”. As a result, investors in those classes of certificates that are subordinated in whole or part to other classes of certificates will generally bear the effects of losses on the mortgage loans and unreimbursed expenses of the issuing entity before the holders of those other classes of certificates. See “Description of the Certificates—Distributions” and “—Subordination; Allocation of Realized Losses”.

The VRR Interest provides credit support only to the limited extent that it is allocated a portion of any losses incurred on the mortgage loans, which such losses are allocated between it, on one hand, and the certificates, on the other hand, as described under “Credit Risk Retention—VRR Interest—Allocation of VRR Interest Realized Losses”.

Payments Allocated to the VRR Interest or the Certificates Will Not Be Available to the Certificates or the VRR Interest, Respectively

As described in this prospectus, payments of principal and interest in respect of the mortgage loans will be distributed to the holders of the certificates and the VRR Interest, pro rata, based upon their respective percentage allocation entitlements. Amounts received and allocated to the certificates will not be available to satisfy any amounts due and payable to the VRR Interest. Likewise, amounts received and allocated to the VRR Interest will not be available to satisfy any amounts due and payable to the certificates. As a result of this allocation of payments, any losses incurred by the issuing entity will also be effectively allocated between the certificates and the VRR Interest, pro rata, based upon their respective percentage allocation entitlements. See “Description of the Certificates—Distributions” and “Credit Risk Retention—VRR Interest”.

Your Lack of Control Over the Issuing Entity and the Mortgage Loans Can Impact Your Investment

You Have Limited Voting Rights

Except as described in this prospectus, you and other certificateholders and the VRR Interest Owners generally do not have a right to vote and do not have the right to make decisions with respect to the administration of the issuing entity and the mortgage loans. With respect to mortgage loans (other than the mortgage loans that will be serviced under a separate trust and servicing agreement or pooling and servicing agreement), those decisions are generally made, subject to the express terms of the pooling and servicing agreement for this transaction, by the master servicer, the special servicer, the trustee or the certificate administrator, as applicable, subject to any rights of the directing certificateholder or the risk retention consultation parties under the pooling and servicing agreement for this transaction and the rights of the holders of any related companion loan and mezzanine debt under the related intercreditor agreement. With respect to a non-serviced mortgage loan, you will generally not have any right to vote or make decisions with respect a non-serviced mortgage loan, and those decisions will generally be made by the master servicer or the special servicer under the trust and servicing agreement or pooling and servicing agreement governing the servicing of such non-serviced mortgage loan and the related companion loan, subject to the rights of any directing certificateholder appointed under such trust and servicing agreement or pooling and servicing agreement.

161

See “Pooling and Servicing Agreement” and “Description of the Mortgage Pool—The Whole Loans”. In particular, with respect to the risks relating to a modification of a mortgage loan, see “—Risks Relating to Modifications of the Mortgage Loans” below.

In certain limited circumstances where certificateholders have the right to vote on matters affecting the issuing entity, in some cases, these votes are by certificateholders taken as a whole and in others the vote is by class. Your interests as an owner of certificates of a particular class may not be aligned with the interests of owners of one or more other classes of certificates or the VRR Interest Owners in connection with any such vote. In addition, in all cases voting is based on the outstanding certificate balance, which is reduced by realized losses. In certain cases with respect to the termination of the special servicer and the operating advisor, certain voting rights will also be reduced by cumulative appraisal reduction amounts, as described below. These limitations on voting could adversely affect your ability to protect your interests with respect to matters voted on by certificateholders. See “Description of the Certificates—Voting Rights”. You will have no rights to vote on any servicing matters related to the mortgage loan that will be serviced under the trust and servicing agreement or pooling and servicing agreement governing the servicing of a non-serviced whole loan.

In general, a certificate beneficially owned by any borrower affiliate, any property manager, the master servicer, the special servicer, the trustee, the certificate administrator, the depositor, any mortgage loan seller or respective affiliates or agents will be deemed not to be outstanding and a holder of such certificate will not have the right to vote, subject to certain exceptions, as further described in the definition of “Certificateholder” under “Description of the Certificates—Reports to Certificateholders and VRR Interest Owners; Certain Available Information—Certificate Administrator Reports”.

The Class R certificates and the VRR Interest will not have any voting rights; however, the holders of the VRR Interest will be entitled to consent to amendments to the pooling and servicing agreement that would adversely affect the rights of such certificateholders.

The Rights of the Directing Certificateholder, the Risk Retention Consultation Parties and the Operating Advisor Could Adversely Affect Your Investment

The directing certificateholder will have certain consent and consultation rights with respect to certain matters relating to the mortgage loans (other than any applicable excluded loan and, with respect to any non-serviced mortgage loan or servicing shift mortgage loan, will have limited consultation rights) and the right to replace the special servicer (other than with respect to a non-serviced mortgage loan or a servicing shift mortgage loan) with or without cause (provided that so long as Torchlight Debt Fund VIII Holdings (US), LLC or an affiliate owns at least 15% of the outstanding certificate balance of the then-Controlling Class of certificates, Torchlight Loan Services, LLC may not be removed or replaced without cause) as special servicer with respect to all serviced mortgage loans), except that if a control termination event (i.e., an event in which the certificate balance of the most senior class of certificates that is eligible to be a controlling class, as reduced by the application of cumulative appraisal reduction amounts and realized losses, is less than 25% of its initial certificate balance) occurs and is continuing (other than with respect to servicing shift mortgage loans, with respect to which the holder of the related controlling companion loan prior to the applicable servicing shift securitization date will have the rights and powers of the directing certificateholder under the pooling and servicing agreement), the directing certificateholder will lose the consent rights and the right to replace the special servicer, but will retain consultation rights and if a consultation termination event (i.e., an event in which the certificate balance of the most senior class of certificates that is eligible to be a controlling class (as reduced by the application of realized losses) is less than 25%

162

of its initial certificate balance) occurs and is continuing, then the directing certificateholder will no longer have any consultation rights with respect to any mortgage loans.

With respect to any serviced A/B whole loan, prior to the occurrence of a control appraisal period with respect to the related subordinate companion loan, the directing certificateholder will not be entitled to exercise the above-described rights, and those rights will be held by the holder of the subordinate companion loan in accordance with the pooling and servicing agreement and the related intercreditor agreement. However, during a control appraisal period with respect to any serviced A/B whole loan, the directing certificateholder will have the same rights (including the rights described above) with respect to such serviced A/B whole loan as it does for the other mortgage loans in the issuing entity. See “Description of the Mortgage Pool—The Whole Loans”.

In addition, the risk retention consultation parties will have certain consultation rights with respect to certain matters relating to the mortgage loans (other than any applicable excluded loans). See “Pooling and Servicing Agreement—The Directing Certificateholder—Major Decisions”.

These actions and decisions with respect to which the directing certificateholder has consent or consultation rights and the risk retention consultation parties have consultation rights include, among others, certain modifications to the mortgage loans or any serviced whole loan (other than any servicing shift whole loan), including modifications of monetary terms, foreclosure or comparable conversion of the related mortgaged properties, and certain sales of mortgage loans or REO properties for less than the outstanding principal amount plus accrued interest, fees and expenses. As a result of the exercise of these rights by the directing certificateholder and the risk retention consultation parties, the special servicer may take actions with respect to a mortgage loan that could adversely affect the interests of investors in one or more classes of offered certificates.

Similarly, with respect to the non-serviced mortgage loans, the special servicer under the trust and servicing agreement or pooling and servicing agreement, as applicable, governing the servicing of a non-serviced mortgage loan may, at the direction or upon the advice of the controlling note holder (or the directing certificateholder (or equivalent) of the related securitization trust holding the controlling note) for a non-serviced whole loan, take actions with respect to such non-serviced mortgage loan and related companion loans that could adversely affect such non-serviced mortgage loan, and therefore, the holders of some or all of the classes of certificates. Similarly, with respect to any servicing shift whole loan, prior to the related servicing shift securitization date, the special servicer or the master servicer may, at the direction or upon the advice of the holder of the related controlling companion loan, take actions with respect to such whole loan that could adversely affect such whole loan and, therefore, the holders of some or all of the classes of certificates. The issuing entity (as the holder of a non-controlling note) will have limited consultation rights with respect to major decisions and the implementation of any recommended actions outlined in an asset status report relating to a non-serviced whole loan (and each servicing shift whole loan) and in connection with a sale of a defaulted loan, and such rights will be exercised by the directing certificateholder for this transaction so long as no consultation termination event has occurred and is continuing and by the special servicer if a consultation termination event has occurred and is continuing. Additionally, with respect to each non-serviced whole loan, in circumstances similar to those described above, the controlling noteholder (or the directing certificateholder (or the equivalent) of the related securitization trust) will have the right to replace the special servicer of such securitization with or without cause, and without the consent of the issuing entity. See “Description of the Mortgage Pool—The Whole Loans” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

163

Although the special servicer under the pooling and servicing agreement and the special servicer for a non-serviced mortgage loan are not permitted to take actions which are prohibited by law or violate the servicing standard under the applicable pooling and servicing agreement or trust and servicing agreement or the terms of the related mortgage loan documents, it is possible that the controlling noteholder or the directing certificateholder (or the equivalent), if any, under such pooling and servicing agreement or trust and servicing agreement may direct or advise, as applicable, the related special servicer to take actions with respect to such mortgage loan that conflict with the interests of the holders of certain classes of the certificates.

You will be acknowledging and agreeing, by your purchase of offered certificates, that the directing certificateholder, the risk retention consultation parties, the controlling companion loan holder with respect to any servicing shift whole loan, the controlling noteholder with respect to any non-serviced whole loan and the directing certificateholder (or the equivalent) under the trust and servicing agreement or pooling and servicing agreement, as applicable, governing the servicing of a non-serviced mortgage loan:

(i)                      may have special relationships and interests that conflict with those of holders of one or more classes of certificates;

(ii)                   may act solely in the interests of the holders of the controlling class or the VRR Interest, as applicable (or, in the case of a non-serviced mortgage loan, the controlling class of the securitization trust formed under the trust and servicing agreement or pooling and servicing agreement governing the servicing of a non-serviced mortgage loan) or, in the case of any servicing shift mortgage loan, the related controlling noteholder may act solely in its own best interest;

(iii)                does not have any duties to the holders of any class of certificates other than the controlling class or the VRR Interest, as applicable (or, in the case of a non-serviced mortgage loan, the controlling class of the securitization trust formed under the trust and servicing agreement or pooling and servicing agreement governing the servicing of a non-serviced mortgage loan) or, in the case of any servicing shift mortgage loan, the related controlling noteholder does not have any duties to any other person;

(iv)                may take actions that favor the interests of the holders of the controlling class or the VRR Interest, as applicable (or, in the case of a non-serviced mortgage loan, the controlling class of the securitization trust formed under the trust and servicing agreement or pooling and servicing agreement governing the servicing of a non-serviced mortgage loan) or the related controlling noteholder over the interests of the holders of one or more other classes of certificates, or in the case of any servicing shift mortgage loan, the related controlling companion loan holder may take actions that favor only its own interests; and

(v)                   will have no liability whatsoever (other than, with respect to the directing certificateholder, to a controlling class certificateholder) for having so acted as set forth in clauses (i) – (iv) above, and that no certificateholder may take any action whatsoever against the directing certificateholder, any risk retention consultation party or the directing certificateholder (or the equivalent) under the trust and servicing agreement or pooling and servicing agreement governing the servicing of a non-serviced mortgage loan, the controlling noteholder, or the controlling companion loan holder of any servicing shift whole loan, or any of their respective affiliates, directors, officers, employees, shareholders, members, partners, agents or principals for having so acted.

164

In addition, a control termination event has occurred and is continuing, the operating advisor will have certain consultation rights with respect to certain matters relating to the mortgage loans (other than any non-serviced mortgage loan). Further, if a consultation termination event has occurred and is continuing, the operating advisor will have the right to recommend a replacement of the special servicer, as described under “Pooling and Servicing Agreement—The Operating Advisor” and “—Replacement of the Special Servicer After Operating Advisor Recommendation and Certificateholder Vote”. The operating advisor is generally required to act on behalf of the issuing entity and in the best interest of, and for the benefit of, the certificateholders, the VRR Interest Owners and, with respect to any serviced whole loan (other than a servicing shift whole loan), for the benefit of any holder of a related companion loan (as a collective whole as if the certificateholders, the VRR Interest Owners and the companion loan holder constituted a single lender). We cannot assure you that any actions taken by the master servicer or the special servicer as a result of a recommendation or consultation by the operating advisor will not adversely affect the interests of investors in one or more classes of certificates. With respect to any non-serviced mortgage loan, the operating advisor, if any, appointed under the related trust and servicing agreement or pooling and servicing agreement governing the servicing of such non-serviced mortgage loan may have rights and duties under such trust and servicing agreement or pooling and servicing agreement that vary in certain respects from those under the pooling and servicing agreement relating to this transaction, including, for example, variations in the duties of the operating advisor that may result if the related securitization is not satisfying its risk retention requirements through retention by a “third-party purchaser”. See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”. Further, the operating advisor will generally have no obligations or consultation rights under the pooling and servicing agreement for this transaction with respect to any non-serviced whole loan or any related REO Property. See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

You Have Limited Rights to Replace the Master Servicer, the Special Servicer, the Trustee, the Certificate Administrator, the Operating Advisor or the Asset Representations Reviewer

In general, the directing certificateholder will have the right to terminate and replace the special servicer with or without cause (provided that so long as Torchlight Debt Fund VIII Holdings (US), LLC or an affiliate thereof owns at least 15% of the outstanding certificate balance of the then-Controlling Class of certificates, Torchlight Loan Services, LLC may not be removed or replaced without cause) so long as no control termination event has occurred and is continuing and other than in respect of any applicable excluded loan or any servicing shift whole loan as described in this prospectus. After the occurrence and during the continuance of a control termination event under the pooling and servicing agreement, the special servicer (other than with respect to a servicing shift whole loan) may also be removed in certain circumstances (x) if a request is made by certificateholders evidencing not less than 25% of the voting rights (taking into account the application of appraisal reductions to notionally reduce the respective certificate balances) and (y) upon receipt of approval by certificateholders holding at least 66-2/3% of a quorum of the certificateholders (which quorum consists of the holders of certificates evidencing at least 50% of the aggregate voting rights (taking into account the application of realized losses and the application of appraisal reductions to notionally reduce the respective certificate balances)). See “Pooling and Servicing Agreement—Replacement of the Special Servicer Without Cause”.

In addition, if at any time the operating advisor determines, in its sole discretion exercised in good faith, that (1) the special servicer is not performing its duties as required

165

under the pooling and servicing agreement or is otherwise not acting in accordance with the servicing standard, and (2) the replacement of the special servicer would be in the best interest of the certificateholders as a collective whole, then the operating advisor will have the right to recommend the replacement of the special servicer and deliver a report supporting such recommendation in the manner described in “Pooling and Servicing Agreement—Replacement of the Special Servicer After Operating Advisor Recommendation and Certificateholder Vote”. The operating advisor's recommendation to replace the special servicer must be confirmed by an affirmative vote of holders of voting rights of principal balance certificates evidencing at least a majority of a quorum (which, for this purpose, is holders that (i) evidence at least 20% of the voting rights (taking into account the application of appraisal reduction amounts to notionally reduce the respective certificate balances) of all principal balance certificates on an aggregate basis, and (ii) consist of at least three certificateholders or certificate owners that are not “risk retention affiliated” with each other).

The certificateholders and the VRR Interest Owners will generally have no right to replace and terminate the master servicer, the trustee or the certificate administrator without cause. The vote of the requisite percentage of certificateholders may terminate the operating advisor or the asset representations reviewer without cause. The vote of the requisite percentage of the certificateholders will be required to replace the master servicer, the special servicer, the operating advisor and the asset representations reviewer even for cause, and certain termination events may be waived by the vote of the requisite percentage of the certificateholders. With respect to each non-serviced whole loan, in circumstances similar to those described above, the directing certificateholder (or the equivalent), or with respect to any servicing shift whole loan, the holders of the controlling notes related to such whole loans, and the certificateholders of the securitization trust related to such other trust and servicing agreement or pooling and servicing agreement will have the right to replace the special servicer of such securitization with or without cause, and without the consent of the issuing entity. The certificateholders and the VRR Interest Owners generally will have no right to replace the master servicer or the special servicer of a trust and servicing agreement or pooling and servicing agreement relating to any non-serviced mortgage loan, though under certain circumstances the certificateholders and VRR Interest Owners may have a limited right to replace the master servicer or special servicer for cause solely with respect to such non-serviced whole loan under such trust and servicing agreement or pooling and servicing agreement, as applicable. See “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans” in this prospectus. We cannot assure that your lack of control over the replacement of these parties will not have an adverse impact on your investment.

The Rights of Companion Holders and Mezzanine Debt May Adversely Affect Your Investment

The holders of a serviced pari passu companion loan relating to a serviced pari passu mortgage loan (including, in the case of a servicing shift mortgage loan, the holder of any related non-controlling serviced pari passu companion loan), will have certain consultation rights (on a non-binding basis) with respect to major decisions and implementation of any recommended actions outlined in an asset status report relating to the related whole loan under the related intercreditor agreement. Such companion loan holder and its representative may have interests in conflict with those of the holders of some or all of the classes of certificates, and may advise the special servicer to take actions that conflict with the interests of the holders of certain classes of the certificates. Although any such consultation is non-binding and the special servicer may not be required to consult with such a companion loan holder unless required to do so under the servicing standard, we

166

cannot assure you that the exercise of the rights of such companion loan holder will not delay any action to be taken by the special servicer and will not adversely affect your investment.

With respect to any serviced A/B whole loan, the holder of the related subordinate companion loan will have the right under certain limited circumstances to (i) cure certain defaults with respect to the related mortgage loan and to purchase (without payment of any yield maintenance charge or prepayment premium) the related mortgage loan and (ii) prior to the occurrence and continuance of a control appraisal period with respect to the related subordinate companion loan, approve certain modifications and consent to certain actions to be taken with respect to the related whole loan. The rights of the holder of such subordinate companion loan could adversely affect your ability to protect your interests with respect to matters relating to the related mortgage loan. See “Description of the Mortgage Pool—The Whole Loans”.

With respect to mortgage loans that have mezzanine debt, the related mezzanine lender will have the right under certain limited circumstances to (i) cure certain defaults with respect to, and under certain default scenarios, purchase (without payment of any yield maintenance charge or prepayment premium) the related mortgage loan and (ii) so long as no event of default with respect to the related mortgage loan continues after the mezzanine lender’s cure right has expired, approve certain modifications and consent to certain actions to be taken with respect to the related mortgage loan. See “Description of the Mortgage Pool—Mortgage Pool Characteristics” and “—Additional Indebtedness”.

The purchase option that the holder of mezzanine debt holds pursuant to the related intercreditor agreement generally permits such holder to purchase its related defaulted mortgage loan for a purchase price generally equal to the outstanding principal balance of the related defaulted mortgage loan, together with accrued and unpaid interest (exclusive of default interest) on, and unpaid servicing expenses, protective advances and interest on advances related to, such defaulted mortgage loan. However, in the event such holder is not obligated to pay some or all of those fees and additional expenses, including any liquidation fee payable to the special servicer under the terms of the pooling and servicing agreement, then the exercise of such holder’s rights under the intercreditor agreement to purchase the related mortgage loan from the issuing entity may result in a loss to the issuing entity in the amount of those fees and additional expenses. In addition, such holder’s right to cure defaults under the related defaulted mortgage loan could delay the issuing entity’s ability to realize on or otherwise take action with respect to such defaulted mortgage loan.

In addition, with respect to any non-serviced mortgage loan or servicing shift mortgage loan, you will generally not have any right to vote or consent with respect to any matters relating to the servicing and administration of such non-serviced mortgage loan or servicing shift mortgage loan, however, the directing certificateholder (or equivalent), if any, of the related securitization trust holding (or any other party holding) the controlling note for the related non-serviced whole loan (or the holder of the related controlling companion loan in the case of a servicing shift whole loan), will have the right to vote or consent with respect to certain specified matters relating to the servicing and administration of such non-serviced mortgage loan or servicing shift mortgage loan, as applicable. The interests of the securitization trust or other party holding the controlling note may conflict with those of the holders of some or all of the classes of certificates, and accordingly the directing certificateholder (or the equivalent), if any, of such securitization trust or any other party holding the controlling note for a non-serviced whole loan (or the holder of the related controlling companion loan in the case of a servicing shift whole loan) may direct or advise the special servicer for the related securitization trust (or, with respect to a servicing shift

167

whole loan prior to the related servicing shift securitization date, the special servicer under the pooling and servicing agreement for this securitization) to take actions that conflict with the interests of the holders of certain classes of the certificates. See “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

You will be acknowledging and agreeing, by your purchase of offered certificates, that any companion loan holder:

may have special relationships and interests that conflict with those of holders of one or more classes of certificates;
may act solely in its own interests, without regard to your interests;
do not have any duties to any other person, including the holders of any class of certificates or the VRR Interest Owners;
may take actions that favor its interests over the interests of the holders of one or more classes of certificates; and
will have no liability whatsoever for having so acted and that no certificateholder or VRR Interest Owners may take any action whatsoever against the companion loan holder or its representative or any director, officer, employee, agent or principal of the companion loan holder or its representative for having so acted.

Risks Relating to Modifications of the Mortgage Loans

As delinquencies or defaults occur, the related special servicer will be required to utilize an increasing amount of resources to work with borrowers to maximize collections on the mortgage loans serviced by it. This may include modifying the terms of such mortgage loans that are in default or whose default is reasonably foreseeable. At each step in the process of trying to bring a defaulted mortgage loan current or in maximizing proceeds to the issuing entity, the special servicer will be required to invest time and resources not otherwise required when collecting payments on performing mortgage loans. Modifications of mortgage loans implemented by the special servicer in order to maximize ultimate proceeds of such mortgage loans to the issuing entity may have the effect of, among other things, reducing or otherwise changing the interest rate, forgiving or forbearing payments of principal, interest or other amounts owed under the mortgage loan, extending the final maturity date of the mortgage loan, capitalizing or deferring delinquent interest and other amounts owed under the mortgage loan, forbearing payment of a portion of the principal balance of the mortgage loan or any combination of these or other modifications.

Any modified mortgage loan may remain in the issuing entity, and the modification may result in a reduction in (or may eliminate) the funds received in respect of such mortgage loan. In particular, any modification to reduce or forgive the amount of interest payable on the mortgage loan will reduce the amount of cash flow available to make distributions of interest on the certificates, which will likely impact the most subordinated classes of certificates that suffer the shortfall. To the extent the modification defers principal payments on the mortgage loan (including as a result of an extension of its stated maturity date), certificates entitled to principal distributions will likely be repaid more slowly than anticipated, and if principal payments on the mortgage loan are forgiven, the reduction will cause a write-down of the certificate balances of the certificates in reverse order of seniority. See “Description of the Certificates—Subordination; Allocation of Realized Losses”.

168

The ability to modify mortgage loans by the special servicer may be limited by several factors. First, if the special servicer has to consider a large number of modifications, operational constraints may affect the ability of the special servicer to adequately address all of the needs of the borrowers. Furthermore, the terms of the related servicing agreement may prohibit the special servicer from taking certain actions in connection with a loan modification, such as an extension of the loan term beyond a specified date such as a specified number of years prior to the rated final distribution date. You should consider the importance of the role of the special servicer in maximizing collections for the transaction and the impediments the special servicer may encounter when servicing delinquent or defaulted mortgage loans. In some cases, failure by the special servicer to timely modify the terms of a defaulted mortgage loan may reduce amounts available for distribution on the certificates in respect of such mortgage loan, and consequently may reduce amounts available for distribution to the related certificates. In addition, even if a loan modification is successfully completed, we cannot assure you that the related borrower will continue to perform under the terms of the modified mortgage loan.

Modifications that are designed to maximize collections in the aggregate may adversely affect a particular class of certificates and the VRR Interest. The pooling and servicing agreement obligates the special servicer not to consider the interests of individual classes of certificates or of the VRR Interest. You should note that in connection with considering a modification or other type of loss mitigation, the special servicer may incur or bear related out-of-pocket expenses, such as appraisal fees, which would be reimbursed to the special servicer from the transaction as servicing advances and paid from amounts received on the modified loan or from other mortgage loans in the mortgage pool but in each case, prior to distributions being made on the certificates and the VRR Interest.

Sponsors May Not Make Required Repurchases or Substitutions of Defective Mortgage Loans or Pay Any Loss of Value Payment Sufficient to Cover All Losses on a Defective Mortgage Loan

Each sponsor is the sole warranting party in respect of the mortgage loans sold by such sponsor to us. Neither we nor any of our affiliates (except JPMorgan Chase Bank, National Association in its capacity as a sponsor, in respect of the mortgage loans it will contribute to this securitization) is obligated to repurchase or substitute any mortgage loan or make any payment to compensate the issuing entity in connection with a breach of any representation or warranty of a sponsor or any document defect, if the sponsor defaults on its obligation to do so. We cannot assure you that the sponsors will effect such repurchases or substitutions or make such payment to compensate the issuing entity. A financial failure or insolvency proceeding involving a sponsor may interfere with or prevent the trust’s enforcement of such sponsor’s obligation to repurchase, cure or indemnify. Although a loss of value payment may only be made by the related mortgage loan seller to the extent that the special servicer deems such amount to be sufficient to compensate the issuing entity for such material defect or material breach, we cannot assure you that such loss of value payment will fully compensate the issuing entity for such material defect or material breach in all respects. In particular, in the case of a non-serviced whole loan that is serviced under the related non-serviced trust and servicing agreement or pooling and servicing agreement entered into in connection with the securitization of the related pari passu companion loan, the asset representations reviewer under that pooling and servicing agreement or trust and servicing agreement (if any) may review the diligence file relating to such pari passu companion loan concurrently with the review of the asset representations reviewer of the related mortgage loan for this transaction, and their findings may be inconsistent, and such inconsistency may allow the related mortgage loan seller to challenge the findings of the asset representations reviewer of the affected mortgage loan. In addition, the sponsors

169

may have various legal defenses available to them in connection with a repurchase or substitution obligation or an obligation to pay the loss of value payment. Any mortgage loan that is not repurchased or substituted and that is not a “qualified mortgage” for a REMIC may cause designated portions of the issuing entity to fail to qualify as a REMIC or cause the issuing entity to incur a tax.

In addition, with respect to the Vertex HQ mortgage loan (8.7%), each related mortgage loan seller will be obligated to take the remediation actions described above as a result of a material document defect or material breach only with respect to the related promissory notes sold by it to the depositor as if the notes contributed by each such mortgage loan seller and evidencing such mortgage loan were a separate mortgage loan. It is also possible, that under certain circumstances, only one of such mortgage loan sellers will repurchase, or otherwise comply with any remediation obligations with respect to, its interest in such mortgage loan if there is a material breach or material document defect.

Each sponsor has only limited assets with which to fulfill any obligations on its part that may arise as a result of a material document defect or a material breach of any of the sponsor’s representations or warranties. We cannot assure you that a sponsor has or will have sufficient assets with which to fulfill any obligations on its part that may arise, or that any such entity will maintain its existence.

See “Description of the Mortgage Loan Purchase Agreements”.

Pro Rata Allocation of Principal Between and Among the Subordinate Companion Loans and the Related Mortgage Loan Prior to a Material Mortgage Loan Event of Default

With respect to the Vertex HQ mortgage loan (8.7%), prior to the occurrence and continuance of certain mortgage loan events of default specified in the related co-lender agreement, any collections of scheduled principal payments and certain other unscheduled principal payments with respect to the related whole loan received from the related borrower will generally be allocated to such mortgage loan, the related pari passu companion loans and the related subordinate companion loans on a pro rata and pari passu basis. Such pro rata distributions of principal will have the effect of reducing the total dollar amount of subordination provided to the offered certificates by such subordinate companion loans.

See “Description of the Mortgage PoolThe Whole LoansThe Non-Serviced AB Whole LoanThe Vertex HQ AB Whole Loan”.

Risks Relating to Interest on Advances and Special Servicing Compensation

To the extent described in this prospectus, the master servicer, the special servicer and the trustee will each be entitled to receive interest on unreimbursed advances made by it at the “Prime Rate” as published in The Wall Street Journal, subject to a floor of 2.0% per annum. This interest will generally accrue from the date on which the related advance is made or the related expense is incurred to the date of reimbursement. In addition, under certain circumstances, including delinquencies in the payment of principal and/or interest, a mortgage loan will be specially serviced and the special servicer will be entitled to compensation for special servicing activities. The right to receive interest on advances or special servicing compensation is senior to the rights of certificateholders and the VRR Interest Owners to receive distributions on the offered certificates and the VRR Interest, respectively. The payment of interest on advances and the payment of compensation to the special servicer may lead to shortfalls in amounts otherwise distributable on your certificates.

170

Bankruptcy of a Servicer May Adversely Affect Collections on the Mortgage Loans and the Ability to Replace the Servicer

The master servicer or the special servicer may be eligible to become a debtor under the Bankruptcy Code or enter into receivership under the Federal Deposit Insurance Act (“FDIA”). If the master servicer or special servicer, as applicable, were to become a debtor under the Bankruptcy Code or enter into receivership under the FDIA, although the pooling and servicing agreement provides that such an event would entitle the issuing entity to terminate the master servicer or special servicer, as applicable, the provision would most likely not be enforceable. However, a rejection of the pooling and servicing agreement by the master servicer or special servicer, as applicable, in a bankruptcy proceeding or repudiation of the pooling and servicing agreement in a receivership under the FDIA would be treated as a breach of the pooling and servicing agreement and give the issuing entity a claim for damages and the ability to appoint a successor master servicer or special servicer, as applicable. An assumption under the Bankruptcy Code would require the master servicer or special servicer, as applicable, to cure its pre-bankruptcy defaults, if any, and demonstrate that it is able to perform following assumption. The bankruptcy court may permit the master servicer or special servicer, as applicable, to assume the servicing agreement and assign it to a third party. An insolvency by an entity governed by state insolvency law would vary depending on the laws of the particular state. We cannot assure you that a bankruptcy or receivership of the master servicer or special servicer, as applicable, would not adversely impact the servicing of the related mortgage loans or the issuing entity would be entitled to terminate the master servicer or special servicer, as applicable, in a timely manner or at all.

If the master servicer or special servicer, as applicable, becomes the subject of bankruptcy or similar proceedings, the issuing entity claim to collections in that master servicer or special servicer’s, as applicable, possession at the time of the bankruptcy filing or other similar filing may not be perfected. In this event, funds available to pay principal and interest on your certificates may be delayed or reduced.

The Sponsors, the Depositor and the Issuing Entity Are Subject to Bankruptcy or Insolvency Laws That May Affect the Issuing Entity’s Ownership of the Mortgage Loans

In the event of the bankruptcy or insolvency, conservatorship or receivership of a sponsor or the depositor, it is possible the issuing entity’s right to payment from or ownership of the mortgage loans could be challenged, and if such challenge were successful, delays, reductions in payments and/or losses on the certificates could occur. Even if the challenge is not successful, payments on the offered certificates would be delayed while a court resolves the claim.

The transfer of the mortgage loans by the sponsors to the depositor in connection with this offering is not expected to qualify for the securitization safe harbor adopted by the Federal Deposit Insurance Corporation (the “FDIC”) from its repudiation powers for securitizations sponsored by insured depository institutions. However, the safe harbor is non-exclusive.

In the case of each sponsor and the depositor, an opinion of counsel will be rendered on the closing date, based on certain facts and assumptions and subject to certain qualifications, to the effect that the transfer of the related mortgage loans by such sponsor to the depositor and by the depositor to the issuing entity would generally be respected as a sale in the event of a bankruptcy or insolvency of such sponsor or the depositor, as applicable. A legal opinion is not a guaranty as to what any particular court would actually decide, but rather an opinion as to the decision a court would reach if the issues are

171

competently presented and the court followed existing precedent as to legal and equitable principles applicable in bankruptcy or bank insolvency cases. In this regard, legal opinions on bankruptcy law and bank insolvency matters unavoidably have inherent limitations primarily because of the pervasive equity powers of the bankruptcy courts, the overriding goal of reorganization to which other legal rights and policies may be subordinated, the potential relevance to the exercise of judicial discretion of future arising facts and circumstances, and the nature of the bankruptcy or bank insolvency process. As a result, we cannot assure you that the FDIC, a bankruptcy trustee or another interested party, as applicable, would not attempt to assert that such transfer was not a sale. If such party’s challenge is successful, payments on the offered certificates would be reduced or delayed. Even if a challenge were not successful, it is possible that payments on the certificates would be delayed while a court resolves the claim.

In addition, since the issuing entity is a New York common law trust, it may not be eligible for relief under the federal bankruptcy laws, unless it can be characterized as a “business trust” for purposes of the federal bankruptcy laws. Bankruptcy courts look at various considerations in making this determination, so it is not possible to predict with any certainty whether or not the issuing entity would be characterized as a “business trust”. Regardless of whether a bankruptcy court ultimately determines that the issuing entity is a “business trust”, it is possible that payments on the offered certificates would be delayed while the court resolved the issue.

Title II of the Dodd-Frank Wall Street Reform and Consumer Protection Act provides for an orderly liquidation authority (“OLA”) under which the FDIC can be appointed as receiver of certain systemically important non-bank financial companies and their direct or indirect subsidiaries in certain cases. We make no representation as to whether this would apply to any of the sponsors. In January 2011, the then-acting general counsel of the FDIC issued a letter (the “Acting General Counsel’s Letter”) in which he expressed his view that, under then-existing regulations, the FDIC, as receiver under the OLA, would not, in the exercise of its OLA repudiation powers, recover as property of a financial company assets transferred by the financial company, provided that the transfer satisfies the conditions for the exclusion of assets from the financial company’s estate under the Bankruptcy Code. The letter further noted that, while the FDIC staff may be considering recommending further regulations under OLA, the acting general counsel would recommend that such regulations incorporate a 90-day transition period for any provisions affecting the FDIC’s statutory power to disaffirm or repudiate contracts. If, however, the FDIC were to adopt a different approach than that described in the Acting General Counsel’s Letter, delays or reductions in payments on the offered certificates would occur.

The Requirement of the Special Servicer to Obtain FIRREA-Compliant Appraisals May Result in an Increased Cost to the Issuing Entity

Each appraisal obtained pursuant to the pooling and servicing agreement is required to contain a statement, or is accompanied by a letter from the appraiser, to the effect that the appraisal was performed in accordance with the requirements of the Financial Institutions Reform, Recovery and Enforcement Act of 1989 (“FIRREA”), as in effect on the date such appraisal was obtained. Any such appraisal is likely to be more expensive than an appraisal that is not FIRREA compliant. Such increased cost could result in losses to the issuing entity. Additionally, FIRREA compliant appraisals are required to assume a value determined by a typically motivated buyer and seller, and could result in a higher appraised value than one not prepared assuming a forced liquidation or other distress situation. In addition, because a FIRREA compliant appraisal may result in a higher valuation than a non-FIRREA compliant appraisal, there may be a delay in calculating and applying appraisal

172

reductions, which could result in the holders of a given class of certificates or the VRR Interest continuing to hold the full non-notionally reduced amount of such certificates or the VRR Interest for a longer period of time than would be the case if a non-FIRREA compliant appraisal were obtained.

The Master Servicer, any Sub-Servicer, the Special Servicer, the Trustee, the Certificate Administrator or the Custodian May Have Difficulty Performing Under the Pooling and Servicing Agreement or a Related Sub-Servicing Agreement

The issuing entity relies on the ability of the master servicer, any sub-servicer, the special servicer, the trustee, the certificate administrator and the custodian to perform their respective duties under the Pooling and Servicing Agreement or any related sub-servicing agreement. Any economic downturn or recession may adversely affect the master servicer’s, any sub-servicer’s or the special servicer’s ability to perform its duties under the PSA or the related sub-servicing agreement, including, if applicable, performance as it relates to the making of debt service or property protection advances or the ability to effectively service the underlying mortgage loans. Accordingly, this may adversely affect the performance of the underlying mortgage loans or the performance of the certificates. Any economic downturn or recession may similarly adversely affect the ability of the trustee, the certificate administrator and the custodian to perform their respective duties, including the duty of the trustee to make P&I Advances in the event that the master servicer fails to make such advances and the duties of the certificate administrator relating to securities administration.

Any of the above-described factors may adversely affect the performance of the underlying mortgage loans or the performance of the certificates.

Tax Matters and Changes in Tax Law May Adversely Impact the Mortgage Loans or Your Investment

Tax Considerations Relating to Foreclosure

If the issuing entity acquires a mortgaged property (or, in the case of a non-serviced mortgage loan, a beneficial interest in a mortgaged property) subsequent to a default on the related mortgage loan pursuant to a foreclosure or deed-in-lieu of foreclosure, the special servicer (or, in the case of a non-serviced mortgage loan, the related non-serviced special servicer) would be required to retain an independent contractor to operate and manage such mortgaged property. Among other items, the independent contractor generally will not be able to perform construction work other than repair, maintenance or certain types of tenant build-outs, unless the construction was more than 10% completed when the mortgage loan defaulted or when the default of the mortgage loan became imminent. Generally, any (i) net income from such operation (other than qualifying “rents from real property”) (ii) rental income based on the net profits of a tenant or sub-tenant or allocable to a service that is non-customary in the area and for the type of property involved and (iii) rental income attributable to personal property leased in connection with a lease of real property, if the rent attributable to the personal property exceeds 15% of the total rent for the taxable year, will subject the Lower-Tier REMIC to federal tax (and possibly state or local tax) on such income at the corporate tax rate. No determination has been made whether any portion of the income from the mortgaged properties constitutes “rent from real property”. Any such imposition of tax will reduce the net proceeds available for distribution to certificateholders and the VRR Interest Owners. The special servicer (or, in the case of a non-serviced mortgage loan, the related non-serviced special servicer) may permit the Lower-Tier REMIC to earn “net income from foreclosure property” that is subject to tax if it determines that the net after-tax benefit to holders of certificates, the VRR

173

Interest Owners and any related companion loan holder(s), as a collective whole, could reasonably be expected to be greater than under another method of operating or leasing the mortgaged property. See “Pooling and Servicing Agreement—Realization Upon Mortgage Loans”. In addition, if the issuing entity were to acquire one or more mortgaged properties (or, in the case of a non-serviced mortgage loan, a beneficial interest in a mortgaged property) pursuant to a foreclosure or deed-in-lieu of foreclosure, upon acquisition of those mortgaged properties (or, in the case of a non-serviced mortgage loan, a beneficial interest in a mortgaged property), the issuing entity may in certain jurisdictions, particularly in New York, be required to pay state or local transfer or excise taxes upon liquidation of such properties. Such state or local taxes may reduce net proceeds available for distribution to the certificateholders and the VRR Interest Owners.

When foreclosing on a real estate mortgage, a REMIC is generally limited to taking only the collateral that will qualify as “foreclosure property” within the meaning of applicable Treasury regulations. Foreclosure property includes only the real property (ordinarily the land and structures) securing the real estate mortgage and personal property incident to such real property.

Changes to REMIC Restrictions on Loan Modifications May Impact an Investment in the Certificates

The Internal Revenue Service (“IRS”) has issued guidance easing the tax requirements for a servicer to modify a commercial or multifamily mortgage loan held in a REMIC by interpreting the circumstances when default is “reasonably foreseeable” to include those where the servicer reasonably believes that there is a “significant risk of default” with respect to the underlying mortgage loan upon maturity of the loan or at an earlier date, and that by making such modification the risk of default is substantially reduced. Accordingly, if the master servicer or the special servicer determined that a Mortgage Loan was at significant risk of default and permitted one or more modifications otherwise consistent with the terms of the Pooling and Servicing Agreement, any such modification may impact the timing of payments and ultimate recovery on the underlying mortgage loan, and likewise on one or more classes of certificates.

In addition, the IRS has issued final regulations under the REMIC provisions of the United States Internal Revenue Code of 1986, as amended (the “Code”) that modify the tax restrictions imposed on a servicer’s ability to modify the terms of the underlying mortgage loans held by a REMIC relating to changes in the collateral, credit enhancement and recourse features. The IRS has also issued Revenue Procedure 2010-30, describing circumstances in which it will not challenge the treatment of mortgage loans as “qualified mortgages” on the grounds that the underlying mortgage loan is not “principally secured by real property,” that is, has a real property loan-to-value ratio greater than 125% following a release of liens on some or all of the real property securing such underlying mortgage loan. The general rule is that a mortgage loan must continue to be “principally secured by real property” following any such lien release, unless the lien release is pursuant to a defeasance permitted under the original loan documents and occurs more than two years after the startup day of the REMIC, all in accordance with the REMIC provisions of the Code. Revenue Procedure 2010-30 also allows lien releases in certain “grandfathered transactions” and transactions in which the release is part of a “qualified pay-down transaction” even if the underlying mortgage loan after the transaction might not otherwise be treated as principally secured by a lien on real property. If the value of the real property securing a mortgage loan were to decline, the need to comply with the rules of Revenue Procedure 2010-30 could restrict the servicers’ actions in negotiating the terms of a workout or in allowing minor lien releases in circumstances in which, after giving effect to the release, the underlying mortgage loan would not have a real property loan-to-value ratio of 125% or

174

less (calculated as described above). This could impact the timing of payments and ultimate recovery on a mortgage loan, and likewise on one or more classes of certificates.

You should consider the possible impact on your investment of any existing REMIC restrictions as well as any potential changes to the REMIC rules.

REMIC Status

If an entity intended to qualify as a REMIC fails to satisfy one or more of the REMIC provisions of the Code during any taxable year, the Code provides that such entity will not be treated as a REMIC for such year and any year thereafter. In such event, the relevant entity would likely be treated as an association taxable as a corporation under the Code. If designated portions of the issuing entity are so treated, the offered certificates may be treated as stock interests in an association and not as debt instruments.

Material Federal Tax Considerations Regarding Original Issue Discount

One or more classes of offered certificates may be issued with “original issue discount” for federal income tax purposes, which generally would result in the holder recognizing taxable income in advance of the receipt of cash attributable to that income. Investors must have sufficient sources of cash to pay any federal, state or local income taxes with respect to the original issue discount. In addition, such original issue discount will be required to be accrued and included in income based on the assumption that no defaults will occur and no losses will be incurred with respect to the mortgage loans. This could lead to the inclusion of amounts in ordinary income early in the term of the certificate that later prove uncollectible, giving rise to a bad debt deduction. In the alternative, an investor may be required to treat such uncollectible amount as a capital loss under Section 165 of the Code.

State and Local Taxes Could Adversely Impact Your Investment

In addition to the federal income tax consequences described under the heading “Material Federal Income Tax Considerations,” potential purchasers should consider the state and local income tax consequences of the acquisition, ownership and disposition of the certificates. State income tax laws may differ substantially from the corresponding federal income tax laws, and this prospectus does not purport to describe any aspects of the income tax laws of the states or localities in which the Mortgaged Properties are located or of any other applicable state or locality or other jurisdiction.

It is possible that one or more jurisdictions may (i) attempt to tax nonresident holders of certificates solely by reason of the location in that jurisdiction of the depositor, the trustee, the certificate administrator, a borrower or a mortgaged property or on some other basis, (ii) require nonresident holders of certificates to file returns in such jurisdiction or (iii) attempt to impose penalties for failure to file such returns; and it is possible that any such jurisdiction will ultimately succeed in collecting such taxes or penalties from nonresident holders of certificates.

We cannot assure you that holders of certificates will not be subject to tax in any particular state or local taxing jurisdiction.

If any tax or penalty is successfully asserted by any state or local taxing jurisdiction, neither we nor any other person will be obligated to indemnify or otherwise to reimburse the holders of Certificates for such tax or penalty.

175

You should consult your own tax advisors with respect to the various state and local tax consequences of an investment in the certificates.

General Risks

The Certificates May Not Be a Suitable Investment for You

The certificates will not be suitable investments for all investors. In particular, you should not purchase any class of certificates unless you understand and are able to bear the risk that the yield to maturity and the aggregate amount and timing of distributions on the certificates will be subject to material variability from period to period and give rise to the potential for significant loss over the life of the certificates. The interaction of the foregoing factors and their effects are impossible to predict and are likely to change from time to time. As a result, an investment in the certificates involves substantial risks and uncertainties and should be considered only by sophisticated institutional investors with substantial investment experience with similar types of securities and who have conducted appropriate due diligence on the mortgage loans, the mortgaged properties and the certificates.

Combination or “Layering” of Multiple Risks May Significantly Increase Risk of Loss

Although the various risks discussed in this prospectus are generally described separately, you should consider the potential effects of the interplay of multiple risk factors. Where more than one significant risk factor is present, the risk of loss to an investor in the certificates may be significantly increased.

The Volatile Economy, Credit Crisis and Downturn in the Real Estate Market Have Adversely Affected the Value of CMBS and Similar Factors May in the Future Adversely Affect the Value of CMBS

The real estate and securitization markets, including the market for commercial mortgage-backed securities (“CMBS”), have from time to time experienced significant dislocations, illiquidity and volatility. We cannot assure you that another dislocation in CMBS will not occur.

Any economic downturn may adversely affect the financial resources of borrowers under commercial mortgage loans and may result in their inability to make payments on, or refinance, their outstanding mortgage debt when due or to sell their mortgaged properties for an aggregate amount sufficient to pay off the outstanding debt when due. As a result, distributions of principal and interest on your certificates, and the value of your certificates, could be adversely affected.

Furthermore, consumer and producer prices in the United States have experienced steep increases. The general effects of inflation on the economy of the United States can be wide ranging, as evidenced by rising interest rates, wages and costs of goods and services. If a borrower’s operating income growth fails to keep pace with the rising costs of operating the related mortgaged property, then such borrower may have less funds available to make its mortgage payments. In addition, rising interest rates may hinder a borrower’s ability to refinance, and provide a borrower with less incentive to cure delinquencies and avoid foreclosure. The foregoing may have a material adverse impact on the amounts available to make payments on the mortgage loans, and consequently, the certificates.

The United States has imposed tariffs on certain imports from certain foreign countries in the last few years and may in the future impose additional tariffs or increase tariffs on

176

imports from foreign countries. The current administration has recently been announcing and implementing new tariffs, some of which have gone into effect and others have been on hold temporarily, and other countries have been implementing new tariffs in response. The imposition of these tariffs or any additional future tariffs could have the effect of, among other things, raising prices to consumers and potentially eliciting reciprocal tariffs, which could slow the global economy, and the removal of tariffs may or may not yield the intended results. In addition, impacts on tariffs may have a material adverse impact on industrial and distribution warehouse properties, as businesses work through the impact of tariffs and how to change, if at all, the sourcing of products and materials as a result of these and other potential tariffs.

The current presidential administration has instituted a broad review of federal spending, including freezing of previously promised funds. The federal government may be a tenant at one or more mortgaged properties, and we cannot assure you that they will remain in occupancy or pay scheduled rent. Additionally, certain tenants may receive income from the federal government, including in the form of grants or as reimbursement for services such as medical care under Medicare, and such funds may no longer be available. Furthermore, a widespread reduction in federal spending could have an adverse effect on the economy as a whole.

Other Events May Affect the Value and Liquidity of Your Investment

Moreover, other types of events, domestic or international, may affect general economic conditions and financial markets:

Wars, revolts, terrorist attacks, armed conflicts, energy supply or price disruptions, political crises, pandemics, civil unrest and/or protests, natural disasters and man-made disasters, including without limitation, the invasion of Ukraine by Russia and the economic sanctions triggered thereby, may have an adverse effect on the mortgaged properties and/or your certificates; and
Trading activity associated with indices of CMBS may drive spreads on those indices wider than spreads on CMBS, thereby resulting in a decrease in value of such CMBS, including your certificates, and spreads on those indices may be affected by a variety of factors, and may or may not be affected for reasons involving the commercial and multifamily real estate markets and may be affected for reasons that are unknown and cannot be discerned.

You should consider that the foregoing factors may adversely affect the performance of the mortgage loans and accordingly the performance of the offered certificates.

The Certificates Are Limited Obligations

The certificates, when issued, will only represent ownership interests in the issuing entity. The certificates will not represent an interest in or obligation of, and will not be guaranteed by, the sponsors, the depositor, or any other person. The primary assets of the issuing entity will be the mortgage loans, and distributions on any class of certificates and the VRR Interest will depend solely on the amount and timing of payments and other collections in respect of the mortgage loans, and the subsequent allocation of such amounts between the VRR Interest, on one hand, and the certificates, on the other hand, as described in “Credit Risk Retention—VRR Interest”. We cannot assure you that the cash flow from the mortgaged properties and the proceeds of any sale or refinancing of the mortgaged properties will be sufficient to pay the principal of, and interest on, the mortgage loans or to distribute in full the amounts of interest and principal to which the

177

certificateholders and the VRR Interest Owners will be entitled. See “Description of the Certificates—General”.

The Certificates May Have Limited Liquidity and the Market Value of the Certificates May Decline

Your certificates will not be listed on any national securities exchange or traded on any automated quotation systems of any registered securities association, and there is currently no secondary market for your certificates. The offered certificates are a new issue of securities with no established trading market and we cannot assure you that a secondary market for the offered certificates will develop. The underwriters are under no obligation to make a market in the offered certificates and may discontinue any market making activities at any time without notice. In addition, the ability of the underwriters to make a market in the offered certificates may be impacted by changes in regulatory requirements applicable to marketing, holding and selling of, or issuing quotations with respect to, asset-backed securities generally. If a secondary market does develop, we cannot assure you that it will provide holders of the offered certificates with liquidity of investment or that it will continue for the life of the offered certificates. Additionally, one or more investors may purchase substantial portions of one or more classes of certificates. Accordingly, you may not have an active or liquid secondary market for your certificates.

The market value of the certificates will also be influenced by the supply of and demand for CMBS generally. A number of factors will affect investors’ demand for CMBS, including:

the availability of alternative investments that offer higher yields or are perceived as being a better credit risk than CMBS, or as having a less volatile market value or being more liquid than CMBS;
legal and other restrictions that prohibit a particular entity from investing in CMBS or limit the amount or types of CMBS that it may acquire or require it to maintain increased capital or reserves as a result of its investment in CMBS;
increased regulatory compliance burdens imposed on CMBS or securitizations generally, or on classes of securitizers, that may make securitization a less attractive financing option for commercial mortgage loans; and
investors’ perceptions of commercial real estate lending or CMBS, which may be adversely affected by, among other things, a decline in real estate values or an increase in defaults and foreclosures on commercial mortgage loans.

We cannot assure you that your certificates will not decline in value.

Legal and Regulatory Provisions Affecting Investors Could Adversely Affect the Liquidity of the Offered Certificates

We make no representation as to the proper characterization of the offered certificates for legal investment, financial institution regulatory, financial reporting or other purposes, as to the ability of particular investors to purchase the offered certificates under applicable legal investment or other restrictions or as to the consequences of an investment in the offered certificates for such purposes or under such restrictions. Changes in federal banking and securities laws and other laws and regulations may have an adverse effect on issuers, investors or other participants in the asset-backed securities markets including the CMBS market and may have adverse effects on the liquidity, market value and regulatory characteristics of the certificates. While the general effects of such changes are uncertain,

178

regulatory or legislative provisions applicable to certain investors may have the effect of limiting or restricting their ability to hold or acquire CMBS, which in turn may adversely affect the ability of investors in the offered certificates who are not subject to those provisions to resell their certificates in the secondary market. For example:

Changes in federal banking and securities laws, including those resulting from the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”) enacted in the United States, may have an adverse effect on issuers, investors, or other participants in the asset-backed securities markets. In particular, capital regulations issued by the U.S. banking regulators in 2013 implement the increased capital requirements established under the Basel Accord and are being phased in over time. These capital regulations eliminate reliance on credit ratings and otherwise alter, and in most cases increase, the capital requirements imposed on depository institutions and their holding companies, including with respect to ownership of asset-backed securities such as CMBS. Further changes in capital requirements have been announced by the Basel Committee on Banking Supervision and it is uncertain when such changes will be implemented in the United States. When fully implemented in the United States, these changes may have an adverse effect with respect to investments in asset-backed securities, including CMBS. As a result of these regulations, investments in CMBS such as the certificates by financial institutions subject to bank capital regulations may result in greater capital charges to these financial institutions and these new regulations may otherwise adversely affect the treatment of CMBS for their regulatory capital purposes.
Regulations were adopted on December 10, 2013 to implement Section 619 of the Dodd-Frank Act (such statutory provision together with such implementing regulations, the “Volcker Rule”). The Volcker Rule generally prohibits “banking entities” (which is broadly defined to include U.S. banks and bank holding companies and many non-U.S. banking entities, together with their respective subsidiaries and other affiliates) from (i) engaging in proprietary trading, (ii) acquiring or retaining an ownership interest in or sponsoring a “covered fund” and (iii) entering into certain relationships with such funds. Subject to certain exceptions, banking entities were required to be in conformance with the Volcker Rule by July 21, 2015. Under the Volcker Rule, unless otherwise jointly determined otherwise by specified federal regulators, a “covered fund” does not include an issuer that may rely on an exclusion or exemption from the definition of “investment company” under the Investment Company Act other than the exclusions contained in Section 3(c)(1) and Section 3(c)(7) of the Investment Company Act.

The issuing entity will be relying on an exclusion or exemption under the Investment Company Act contained in Section 3(c)(5) of the Investment Company Act or Rule 3a-7 under the Investment Company Act, although there may be additional exclusions or exemptions available to the issuing entity. Accordingly, the issuing entity is being structured so as not to constitute a “covered fund” for purposes of the Volcker Rule. The general effects of the Volcker Rule remain uncertain. Any prospective investor in the certificates, including a U.S. or foreign bank or a subsidiary or other bank affiliate, should consult its own legal advisors regarding such matters and other effects of the Volcker Rule.

The Financial Accounting Standards Board has adopted changes to the accounting standards for structured products. These changes, or any future changes, may affect the accounting for entities such as the issuing entity, could under certain circumstances require an investor or its owner generally to consolidate the assets of the issuing entity in its financial statements and record third parties’ investments in
179

the issuing entity as liabilities of that investor or owner or could otherwise adversely affect the manner in which the investor or its owner must report an investment in CMBS for financial reporting purposes.

For purposes of the SMMEA, no class of offered certificates will constitute “mortgage related securities”.
In addition, compliance with legal requirements, such as the credit risk retention regulations under the Dodd-Frank Act, could cause commercial real estate lenders to tighten their lending standards and reduce the availability of debt financing for commercial real estate borrowers. This, in turn, may adversely affect a borrower’s ability to refinance the mortgage loan or sell the related mortgaged property on the related maturity date. We cannot assure you that the borrower will be able to generate sufficient cash from the sale or refinancing of the mortgaged property to make the balloon payment on the related mortgage loan.

Further changes in federal banking and securities laws and other laws and regulations may have an adverse effect on issuers, investors, or other participants in the asset-backed securities markets (including the CMBS market) and may have adverse effects on the liquidity, market value and regulatory characteristics of the certificates.

Accordingly, all investors whose investment activities are subject to legal investment laws and regulations, regulatory capital requirements, or review by regulatory authorities should consult with their own legal, accounting and other advisors in determining whether, and to what extent, the offered certificates will constitute legal investments for them or are subject to investment or other restrictions, unfavorable accounting treatment, capital charges or reserve requirements. See “Legal Investment”.

Description of the Mortgage Pool

General

The assets of the issuing entity will consist of a pool of forty-four (44) fixed-rate mortgage loans (the “Mortgage Loans” or, collectively, the “Mortgage Pool”) with an aggregate principal balance as of the Cut-off Date of $1,030,287,829 (the “Initial Pool Balance”). The “Cut-off Date” means the respective payment due dates for such Mortgage Loans in October 2025 (or, in the case of any Mortgage Loan that has its first payment due date after October 2025, the date that would have been its payment due date in October 2025 under the terms of such Mortgage Loan if a monthly debt service payment were scheduled to be due in that month).

Six (6) Mortgage Loans (34.4%) are each part of a larger whole loan, each of which is comprised of the related Mortgage Loan and one or more loans that are pari passu in right of payment to the related Mortgage Loan (collectively referred to in this prospectus as “Pari Passu Companion Loans”) and/or are subordinate in right of payment to the related Mortgage Loan (referred to in this prospectus as “Subordinate Companion Loans”). The Pari Passu Companion Loans and the Subordinate Companion Loans are collectively referred to as the “Companion Loans” in this prospectus, and each Mortgage Loan and the related Companion Loan(s) are collectively referred to as a “Whole Loan”. Each Companion Loan is secured by the same mortgage and the same single assignment of leases and rents securing the related Mortgage Loan. See “—The Whole Loans” below for more information regarding the rights of the holders of the related Mortgage Loans and Companion Loans.

180

The Mortgage Loans were selected for this transaction from mortgage loans specifically originated for securitizations of this type by the mortgage loan sellers and their respective affiliates, or originated by others and acquired by the mortgage loan sellers specifically for a securitization of this type, in either case, taking into account, among other factors, rating agency criteria and anticipated feedback from investors in the most subordinate certificates, property type and geographic location.

The Mortgage Loans were originated, co-originated or acquired by the mortgage loan sellers set forth in the following chart and such entities will sell their respective Mortgage Loans to the depositor, which will in turn sell the Mortgage Loans to the issuing entity:

Sellers of the Mortgage Loans

Mortgage Loan Seller

Originator(1)

Number of Mortgage Loans

Number of Mortgaged Properties

Aggregate Cut-Off Date Principal Balance of Mortgage Loans

Approx. % of Initial Pool Balance

JPMorgan Chase Bank, National Association JPMorgan Chase Bank, National Association 8   8   $ 186,280,000   18.1 %
Morgan Stanley Mortgage Capital Holdings LLC Morgan Stanley Bank, N.A. 17   23     288,593,964   28.0  
Wells Fargo Bank, National Association Wells Fargo Bank, National Association 10   11     272,863,864   26.5  
Bank of America, National Association Bank of America, National Association 8   23     192,550,000   18.7  
Morgan Stanley Mortgage Capital Holdings LLC  / JPMorgan Chase Bank, National Association Morgan Stanley Mortgage Capital Holdings LLC  / JPMorgan Chase Bank, National Association(2)

1

 

1

 

90,000,000

 

8.7

 

Total

44

 

66

 

$

1,030,287,829

 

100.0

%

 

(1)Certain of the Mortgage Loans were co-originated or were part of the Whole Loans that were co-originated by the related mortgage loan seller (or one of its affiliates) and another entity or were originated by another entity that is not affiliated with the related mortgage loan seller and transferred to the mortgage loan seller. See “Description of the Mortgage Pool—Co-Originated or Third-Party Originated Mortgage Loans”.
(2)The Vertex HQ Mortgage Loan (8.7%) is comprised of separate notes that are being sold by Morgan Stanley Mortgage Capital Holdings LLC and JPMorgan Chase Bank, National Association. The Vertex HQ Mortgage Loan is evidenced by two (2) promissory notes: (i) note A-1-2-1 with an outstanding principal balance of $60,000,000 as of the cut-off date, as to which Morgan Stanley Mortgage Capital Holdings LLC is acting as mortgage loan seller and (ii) note A-4-2-B with an outstanding principal balance of $30,000,000 as of the cut-off date, as to which JPMorgan Chase Bank, National Association is acting as mortgage loan seller.

Each Mortgage Loan is evidenced by one or more promissory notes or similar evidence of indebtedness (each a “Mortgage Note”) and, in each case, is secured by (or, in the case of an indemnity deed of trust, backed by a guaranty that is secured by) one or more mortgages, deeds of trust or other similar security instruments (each, a “Mortgage”) creating a first lien on a fee simple and/or leasehold interest in one or more commercial or multifamily real properties (each, a “Mortgaged Property”).

The Mortgage Loans are generally non-recourse loans. In the event of a borrower default on a non-recourse Mortgage Loan, recourse may be had only against the specific Mortgaged Property or Mortgaged Properties and the other limited assets securing such Mortgage Loan, and not against the related borrower’s other assets. The Mortgage Loans are not insured or guaranteed by the sponsors, the mortgage loan sellers or any other person or entity unrelated to the respective borrower. You should consider all of the Mortgage Loans to be non-recourse loans as to which recourse in the case of default will be limited to the specific property and other assets, if any, pledged to secure the related Mortgage Loan.

181

Co-Originated or Third-Party Originated Mortgage Loans

The following Mortgage Loans were co-originated or were part of Whole Loans that were co-originated by the related mortgage loan seller (or one of its affiliates) and another entity or were originated by another entity that is not affiliated with the mortgage loan seller and transferred to the mortgage loan seller:

The Vertex HQ Mortgage Loan (8.7%) is part of a Whole Loan that was co-originated by Morgan Stanley Bank, N.A., Bank of Montreal, Goldman Sachs Bank USA and JPMorgan Chase Bank, National Association.
The Yosemite Hospitality Portfolio Mortgage Loan (6.1%), is part of a Whole Loan that was co-originated by Wells Fargo Bank, National Association and Citi Real Estate Funding, Inc.

Certain Calculations and Definitions

This prospectus sets forth certain information with respect to the Mortgage Loans and the Mortgaged Properties. The sum in any column of the tables presented in Annex A-2 or Annex A-3 may not equal the indicated total due to rounding. The information in Annex A-1 with respect to the Mortgage Loans (or Whole Loans, if applicable) and the Mortgaged Properties is based upon the pool of the Mortgage Loans as it is expected to be constituted as of the close of business on October 17, 2025 (the “Closing Date”), assuming that (i) all scheduled principal and interest payments due on or before the Cut-off Date will be made and (ii) there will be no principal prepayments on or before the Closing Date. The statistics in Annex A-1, Annex A-2 and Annex A-3 were primarily derived from information provided to the depositor by each sponsor, which information may have been obtained from the borrowers.

From time to time, a particular Mortgage Loan or Whole Loan may be identified in this prospectus by name (for example, the Vertex HQ Mortgage Loan or the Vertex HQ Whole Loan); when that occurs, we are referring to the Mortgage Loan or Whole Loan, as the case may be, secured by the Mortgaged Property or portfolio of Mortgaged Properties identified by that name on Annex A-1 to this prospectus. From time to time, a particular Companion Loan may be identified by name (for example, the Vertex HQ Companion Loan); when that occurs, we are referring to the (or, if applicable, an individual) Companion Loan secured by the Mortgaged Property or portfolio of Mortgaged Properties identified by that name on Annex A-1 to this prospectus. From time to time, a particular Mortgaged Property or portfolio of Mortgaged Properties may be identified in this prospectus by name (for example, the Vertex HQ Mortgaged Property); when that occurs, we are referring to the Mortgaged Property identified by that name on Annex A-1 to this prospectus.

All percentages of the Mortgage Loans and Mortgaged Properties, or of any specified group of Mortgage Loans and Mortgaged Properties, referred to in this prospectus without further description are approximate percentages of the Initial Pool Balance by Cut-off Date Balances and/or the allocated loan amount allocated to such Mortgaged Properties as of the Cut-off Date.

All information presented in this prospectus with respect to each Mortgage Loan with one or more Pari Passu Companion Loans is calculated in a manner that reflects the aggregate indebtedness evidenced by that Mortgage Loan and the related Pari Passu Companion Loan(s), unless otherwise indicated. All information presented in this prospectus with respect to each Mortgage Loan with a related Subordinate Companion Loan is calculated without regard to any such Subordinate Companion Loan, unless otherwise indicated.

182

Definitions

For purposes of this prospectus, including the information presented in the Annexes, the indicated terms have the meanings set forth below. In reviewing such definitions, investors should be aware that the appraisals for the Mortgaged Properties were prepared prior to origination, and have not been updated. Similarly, net operating income and occupancy information used in underwriting the Mortgage Loans may not reflect current conditions. As a result, appraised values, net operating income, occupancy, and related metrics, such as loan-to-value ratios, debt service coverage ratios and debt yields, may not accurately reflect the current conditions at the Mortgaged Properties.

ADR” means, for any hospitality property, average daily rate.

Annual Debt Service” generally means, for any Mortgage Loan, 12 times the average of the principal and interest payments for the first 12 payment periods of the Mortgage Loan following the Cut-off Date, provided that:

in the case of a Mortgage Loan that provides for interest-only payments through maturity, Annual Debt Service means the aggregate interest payments scheduled to be due on the Payment Due Date following the Cut-off Date and the 11 Payment Due Dates thereafter for such Mortgage Loan; and
in the case of a Mortgage Loan that provides for an initial interest-only period and provides for scheduled amortization payments after the expiration of such interest-only period prior to the maturity date, Annual Debt Service means 12 times the monthly payment of principal and interest payable during the amortization period.

Monthly debt service and the debt service coverage ratios are also calculated using the average of the principal and interest payments for the first 12 payment periods of the Mortgage Loan following the Cut-off Date, subject to the proviso to the prior sentence. In the case of any Whole Loan, Annual Debt Service is calculated with respect to the Mortgage Loan including any related Companion Loan(s) (other than any related Subordinate Companion Loan). Annual Debt Service is calculated with regard to the related Mortgage Loan included in the issuing entity only, unless otherwise indicated.

Appraised Value” means, for any Mortgaged Property, the appraiser’s adjusted value of such Mortgaged Property as determined by the most recent third party appraisal of the Mortgaged Property available to the related mortgage loan seller as set forth under “Appraised Value” on Annex A-1. The Appraised Value set forth on Annex A-1 is the “as-is” value unless otherwise specified in this prospectus, on Annex A-1 and/or the related footnotes. In certain cases, the appraisals state values other than “as-is” as well as the “as-is” value for the related Mortgaged Property that assume that certain events will occur with respect to the re-tenanting, construction, renovation or repairs at such Mortgaged Property or may state only an “as-is” value, that may be based on certain assumptions relating to certain reserves collected by the related lender and the timely completion of work associated with those reserves. In most such cases, the related appraisals take into account the reserves that the mortgage loan seller has taken to complete such re-tenanting, construction, renovation or repairs. We make no representation that sufficient amounts have been reserved or that the appraised value would approximate either the value that would be determined in a current appraisal of the related Mortgaged Property or the amount that would be realized upon a sale. In addition, with respect to certain of the Mortgage Loans secured by a portfolio of Mortgaged Properties, the Appraised Value represents the “as-is” value, or values other than “as-is” for the portfolio of Mortgaged Properties as a

183

collective whole, which is generally higher than the aggregate of the “as-is” or appraised values other than “as-is” of the individual Mortgaged Properties. In certain other cases, the Appraised Value includes property that does not qualify as real property. For more information, see the definition of “LTV Ratio” and the related table and discussion below. With respect to any Mortgage Loan that is a part of a Whole Loan, the Appraised Value is based on the appraised value of the related Mortgaged Property that secures the entire Whole Loan.

In the following cases, the Appraised Value set forth in this prospectus and on Annex A-1 is not the “as-is” appraised value, but is instead calculated based on the condition(s) set forth in the table below:

Mortgage Loan or Mortgaged Property Name

% of Initial Pool Balance by Allocated Loan Amount

Cut-off Date LTV Ratio (Other Than “As-Is”)

LTV Ratio at Maturity
(Other Than “As-Is”)

Other Than “As-Is” Appraised Value

Cut-off Date LTV Ratio (“As-Is”)

LTV Ratio at Maturity
(“As-Is”)

“As-Is”
Appraised Value

Vertex HQ(1) 8.7% 34.0% 34.0% $1,644,000,000 39.6% 39.6% $1,410,000,000
The Westin Westminster(2) 7.6% 59.9% 56.5% $130,100,000 67.8% 63.9% $115,000,000
Princeton R&D Portfolio(3) 4.7% 46.8% 46.8% $102,500,000 51.2% 51.2% $93,800,000
Springhill Suites Denver West(4) 1.7% 60.9% 60.9% $28,900,000 71.8% 71.8% $24,500,000
6723 Odyssey Drive(5) 1.3% 67.4% 67.4% $19,300,000 69.3% 69.3% $18,750,000
Holiday Inn Express & Suites Chicago West-Roselle(6) 1.0% 66.9% 64.1% $15,300,000 78.8% 75.4% $13,000,000

 

(1)The Other Than “As-Is” Appraised Value represents an “As Is – With Escrows” value, 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. Further, the appraisal assumes that the parking garage lease associated with the Vertex HQ Mortgaged Property will be binding on a potential buyer of the Vertex HQ Mortgaged Property and that four related extension options will be executed. Based on the Vertex HQ Whole Loan, the Cut-off Date LTV Ratio (“As-Is”) and LTV Ratio at Maturity (“As-Is”) would each be 70.9%, compared to a Cut-off Date LTV Ratio (Other Than “As-Is”) and LTV Ratio at Maturity (Other Than “As-Is”) of 60.8% each.
  (2) The Other Than “As-Is” Appraised Value represents the “As Complete” value as of August 1, 2026, which assumes that there is $8,508,968 in an upfront PIP reserve for capital expenditures held in escrow. At origination, the borrower deposited $8,508,968 in an upfront PIP reserve for capital expenditures.
(3)The Other Than “As-Is” Appraised Value represents a “Prospective Market Value Assuming Outstanding TI/LC are Escrowed” based on the extraordinary assumption that all outstanding TI/LC amounts for executed leases as of the origination date are fully funded and reserved by the lender, and that these reserved funds would pass with title to any purchaser of the Mortgaged Property. At origination, the borrower deposited $2,000,000 in a rollover reserve and $5,381,880 in a reserve for outstanding tenant improvement costs.
(4)The Other Than “As-Is” Appraised Value represents the “When Stabilized” value as of August 1, 2027, which assumes that the related Mortgaged Property’s operations have stabilized by the stated stabilization date. As part of the new franchise agreement, Marriott is requiring a PIP for the common areas and guest rooms at the related Mortgaged Property. Based on the Marriott provided PIP scope and construction budget, the total estimated costs of the PIP is $2,285,947. The entire amount of the PIP was reserved upfront at loan closing. The PIP will be required to be completed by February 28, 2026.
(5)The Other Than “As-Is” Appraised Value represents a “Prospective Value (Capital Reserve)” value, which assumes that a reserve is fully funded at origination to cover capital expenditures and outstanding contractual lease-up costs, including tenant improvements and leasing commissions. At origination, the borrower reserved approximately $555,513 in upfront tenant improvement and leasing commissions reserves for the largest tenant, Scientific Research Corporation, and the fifth largest tenant, Nextech.
(6)The Other Than “As-Is” Appraised Value represents the “As is Market Value (Secondary)”, which employs the extraordinary assumption that 100.0% of the cost of the planned property improvement plan (PIP) is fully funded and escrowed by the lender and that the funds would pass with title to any purchaser of the property. The total budgeted cost of the PIP is $2,300,000. The cost of the required renovation was not deducted in the appraisal analysis but instead the analysis projected the completion of the work and the associated improvement in operations as a result of the PIP. At origination, $2,300,000 was reserved for the PIP.
184

In addition:

With respect to the 501 West Broadway Mortgage Loan (4.6%), the Appraised Value reflects the assumption that the fitness center at the Mortgaged Property is available for lease to a prospective health club tenant rather than operated internally as it has been in the past.
With respect to the Aman Hotel New York Mortgage Loan (3.9%), the Appraised Value reflects the assumption that the Industrial and Commercial Abatement Program (“ICAP”), which the borrower sponsor has applied for, will be approved, and accounts for approximately a $33.3 million of additional value. Excluding value attributed to the ICAP, the Mortgage Loan would result in a 31.2% Cut-off Date LTV Ratio and Maturity Date LTV Ratio. We can provide no assurance the ICAP will be approved and implemented as expected.
With respect to the 369 Quentin Road Mortgage Loan (1.8%), the Appraised Value of the Mortgaged Property of $29,750,000, which results in a Cut-off Date LTV Ratio of 62.2%, includes $9,690,000 attributable to an applied-for 421-a tax exemption. If such net present value were to be subtracted from the Appraised Value, the Appraised Value of the Mortgaged Property would be $20,060,000, resulting in a Cut-off Date LTV Ratio of 92.2%. We cannot assure you that a 421-a tax exemption will be approved, or of what the appraised value or actual value of the Mortgaged Property would be if the exemption is not approved. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations”.

With respect to any Mortgage Loan that is a part of a Whole Loan, Appraised Value is based on the appraised value of the related Mortgaged Property that secures the entire Whole Loan.

Cash Flow Analysis” is, with respect to one or more of the Mortgaged Properties securing a Mortgage Loan among the 15 largest Mortgage Loans, a summary presentation of certain adjusted historical financial information provided by the related borrower, and a calculation of the Underwritten Net Cash Flow expressed as (a) “Effective Gross Income” minus (b) “Total Operating Expenses” and underwritten replacement reserves and (if applicable) tenant improvements and leasing commissions. For this purpose:

Effective Gross Income” means, with respect to any Mortgaged Property, the revenue derived from the use and operation of that property, less allowances for vacancies, concessions and credit losses. The “revenue” component of such calculation was generally determined on the basis of the information described with respect to the “revenue” component described under “Underwritten Net Cash Flow” below. In general, any non-recurring revenue items and non-property related revenue are eliminated from the calculation of Effective Gross Income.
Total Operating Expenses” means, with respect to any Mortgaged Property, all operating expenses associated with that property, including, but not limited to, utilities, administrative expenses, repairs and maintenance, management fees, advertising costs, insurance premiums, real estate taxes and (if applicable) ground rent. Such expenses were generally determined on the basis of the same information as the “expense” component described under “Underwritten Net Cash Flow” below.


To the extent available, selected historical income, expenses and net income associated

185

with the operation of the related Mortgaged Property securing each Mortgage Loan appear in each cash flow summary contained in Annex A-3 to this prospectus. Such information is one of the sources (but not the only source) of information on which calculations of Underwritten Net Cash Flow are based. The historical information presented is derived from audited and/or unaudited financial statements provided by the borrowers. The historical information in the cash flow summaries reflects adjustments made by the mortgage loan seller to exclude certain items contained in the related financial statements that were not considered in calculating Underwritten Net Cash Flow and is presented in a different format from the financial statements to show a comparison to the Underwritten Net Cash Flow. In general, solely for purposes of the presentation of historical financial information, the amount set forth under the caption “gross income” consists of the “total revenues” set forth in the applicable financial statements (including (as and to the extent stated) rental revenues, tenant reimbursements and recovery income (and, in the case of hospitality properties and certain other property types, parking income, telephone income, food and beverage income, laundry income and other income)), with adjustments to exclude amounts recognized on the financial statements under a straight-line method of recognizing rental income (including increases in minimum rents and rent abatements) from operating leases over their lives and items indicated as extraordinary or one-time revenue collections or considered nonrecurring in property operations. The amount set forth under the caption “expenses” in the historical financial information consists of the total expenses set forth in the applicable financial statements, with adjustments to exclude allocated parent company expenses, restructuring charges and charges associated with employee severance and termination benefits, interest expenses paid to company affiliates or unrelated third parties, charges for depreciation and amortization and items indicated as extraordinary or one-time losses or considered nonrecurring in property operations.

The selected historical information presented in the cash flow summaries is derived from audited and/or unaudited financial statements furnished by the respective borrowers which have not been verified by the depositor, any underwriters, the mortgage loan sellers or any other person. Audits or other verification of such financial statements could result in changes thereto, which could in turn result in the historical net income presented herein being overstated or understated.

The “Cut-off Date Balance” of any Mortgage Loan will be the unpaid principal balance of that Mortgage Loan, as of the Cut-off Date for such Mortgage Loan, after application of all payments due on or before that date, whether or not received.

An “LTV Ratio” for any Mortgage Loan, as of any date of determination, is a fraction, expressed as a percentage, the numerator of which is the scheduled principal balance of the Mortgage Loan as of that date (assuming no defaults or prepayments on the Mortgage Loan prior to that date), and the denominator of which is the Appraised Value.

With respect to Mortgage Loans which have an Appraised Value other than an “as-is” appraised value, or have an “as-portfolio” value, as set forth in the definition of “Appraised Value” above, the LTV Ratio is, unless otherwise expressly indicated, based on such non-“as-is” or “as-portfolio” Appraised Value. See also the footnotes to Annex A-1 to this prospectus for more information.

The LTV Ratio as of the related maturity date set forth in Annex A-2 was calculated based on the principal balance of the related Mortgage Loan on the related maturity date, assuming all principal payments required to be made on or prior to the related maturity date (not including the Maturity Date Balloon Payment) are made. In addition, because it is based on the value of a Mortgaged Property determined as of loan origination, the information set forth in this prospectus in Annex A-1 and in Annex A-2 is not necessarily a

186

reliable measure of the related borrower’s current equity in each Mortgaged Property. In a declining real estate market, the appraised value of a Mortgaged Property could have decreased from the appraised value determined at origination and the current actual LTV Ratio of a Mortgage Loan and the LTV Ratio at Maturity may be higher than its LTV Ratio at origination even after taking into account amortization since origination. See “Risk Factors—Risks Relating to the Mortgage Loans—Appraisals May Not Reflect Current or Future Market Value of Each Property”.

In the case of a Mortgage Loan that is part of a Whole Loan, unless otherwise indicated, LTV Ratios with respect to such Mortgage Loan were calculated including any related Companion Loan(s) (except that, in the case of a Mortgage Loan with a Subordinate Companion Loan, LTV Ratios were calculated without regard to any related Subordinate Companion Loan).

The characteristics described above and in Annex A-2, along with certain additional characteristics of the Mortgage Loans presented on a loan-by-loan basis, are set forth in Annex A-1.

Cut-off Date Loan-to-Value Ratio” or “Cut-off Date LTV Ratio” generally means the ratio, expressed as a percentage, of the Cut-off Date Balance of a Mortgage Loan to the Appraised Value of the related Mortgaged Property or Mortgaged Properties determined as described under “—Appraised Value” in this prospectus. See also the footnotes to Annex A-1 in this prospectus. Because the Appraised Values of the Mortgaged Properties were determined prior to origination, the information set forth in this prospectus, including the Annexes hereto, is not necessarily a reliable measure of property value or the related borrower’s current equity in each Mortgaged Property. In a declining real estate market, the appraised value of a Mortgaged Property may have decreased from the appraised value determined at origination and the current actual Cut-off Date loan-to-value ratio of a Mortgage Loan may be higher than the Cut-off Date LTV Ratio that we present in this prospectus, even after taking into account any amortization since origination. No representation is made that any Appraised Value presented in this prospectus would approximate either the value that would be determined in a current appraisal of the related Mortgaged Property or the amount that would be realized upon a sale of that property. See “Risk Factors—Risks Relating to the Mortgage Loans—Appraisals May Not Reflect Current or Future Market Value of Each Property” in this prospectus. In the case of a Mortgage Loan that is part of a Whole Loan, the related Cut-off Date LTV Ratio was calculated based on the aggregate principal balance of the Mortgage Loan and the related Pari Passu Companion Loan(s) (but excluding any related Subordinate Companion Loans) as of the Cut-off Date.

With respect to the 369 Quentin Road Mortgage Loan (1.8%), the Appraised Value of the Mortgaged Property of $29,750,000, which results in a Cut-off Date LTV Ratio of 62.2%, includes $9,690,000 attributable to an applied-for 421-a tax exemption. If such net present value were to be subtracted from the Appraised Value, the Appraised Value of the Mortgaged Property would be $20,060,000, resulting in a Cut-off Date LTV Ratio of 92.2%. We cannot assure you that a 421-a tax exemption will be approved, or of what the appraised value or actual value of the Mortgaged Property would be if the exemption is not approved. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations”.

Debt Service Coverage Ratio”, “DSCR”, “Underwritten Net Cash Flow Debt Service Coverage Ratio”, “Underwritten Debt Service Coverage Ratio”, “U/W NCF DSCR” or “U/W DSCR” generally means the ratio of the Underwritten Net Cash Flow for the related Mortgaged Property or Mortgaged Properties to the Annual Debt Service as shown on Annex A-1 to this prospectus.

187

Underwritten Net Cash Flow Debt Service Coverage Ratios for all partial interest-only loans, if any, were calculated based on the first principal and interest payment required to be made to the issuing entity during the term of the Mortgage Loan, and the Underwritten Net Cash Flow Debt Service Coverage Ratio for all interest-only loans was calculated based on the sum of the first 12 interest payments following the Cut-off Date.

In the case of a Mortgage Loan that is part of a Whole Loan, such debt service coverage ratio was calculated based on the aggregate Annual Debt Service of the Pari Passu Mortgage Loan and the related Pari Passu Companion Loan(s) (but excluding any related Subordinate Companion Loans).

In general, debt service coverage ratios are used by income property lenders to measure the ratio of (a) cash currently generated by a property or expected to be generated by a property based upon executed leases that is available for debt service to (b) required debt service payments. However, debt service coverage ratios only measure the current, or recent, ability of a property to service mortgage debt. If a property does not possess a stable operating expectancy (for instance, if it is subject to material leases that are scheduled to expire during the loan term and that provide for above-market rents and/or that may be difficult to replace), a debt service coverage ratio may not be a reliable indicator of a property’s ability to service the mortgage debt over the entire remaining loan term. See the definition of “Underwritten Net Cash Flow” below.

The Underwritten Debt Service Coverage Ratios presented in this prospectus appear for illustrative purposes only and, as discussed above, are limited in their usefulness in assessing the current, or predicting the future, ability of a Mortgaged Property or Mortgaged Properties to generate sufficient cash flow to repay the related Mortgage Loan. No representation is made that the Underwritten Debt Service Coverage Ratios presented in this prospectus accurately reflect that ability.

With respect to the 369 Quentin Road Mortgage Loan (1.8%), the Underwritten Net Cash Flow Debt Service Coverage Ratio takes into account an applied-for 421-a tax exemption. We cannot assure you that a 421-a tax exemption will be approved. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations”.

GLA” means gross leasable area.

In Place Cash Management” means, for funds directed into a lockbox, such funds are generally not made immediately available to the related borrower, but instead are forwarded to a cash management account controlled by the lender and the funds are disbursed according to the related Mortgage Loan documents with any excess remitted to the related borrower (unless an event of default under the Mortgage Loan documents or one or more specified trigger events have occurred and are outstanding) generally on a daily basis.

Loan Per Unit” means the principal balance per unit of measure (as applicable) as of the Cut-off Date. With respect to any Mortgage Loan that is part of a Whole Loan, the Loan Per Unit is calculated with regard to both the related Pari Passu Companion Loan(s) and the related Mortgage Loan, but without regard to any related Subordinate Companion Loan, unless otherwise indicated.

Loan-to-Value Ratio at Maturity”, “LTV Ratio at Maturity” and “Balloon LTV Ratio” generally means the ratio, expressed as a percentage, of (a) the principal balance of a Mortgage Loan scheduled to be outstanding on the stated maturity date, assuming (among other things) no prepayments or defaults, to (b) the Appraised Value of the related

188

Mortgaged Property or Mortgaged Properties determined as described under “—Appraised Value”. Each Mortgage Loan requires that a regular monthly debt service payment be made on the stated maturity date and accordingly the principal balance referenced in clause (a) of the immediately preceding sentence will be net of the principal portion, if any, of the monthly debt service payment due on such date. Because the Appraised Values of the Mortgaged Properties were determined prior to origination, the information set forth in this prospectus, including the Annexes hereto, is not necessarily a reliable measure of the related borrower’s current equity in each Mortgaged Property. In a declining real estate market, the appraised value of a Mortgaged Property may have decreased from the appraised value determined at origination and the actual loan-to-value ratio at maturity of a Mortgage Loan may be higher than the LTV Ratio at Maturity that we present in this prospectus. See “Risk Factors—Risks Relating to the Mortgage Loans—Appraisals May Not Reflect Current or Future Market Value of Each Property” in this prospectus. In the case of each Mortgage Loan that is part of a Whole Loan, unless otherwise indicated, such loan-to-value ratio was calculated based on the aggregate principal balance that will be due at maturity with respect to such Pari Passu Mortgage Loan and the related Pari Passu Companion Loan(s), but without regard to any related Subordinate Companion Loan.

With respect to the 369 Quentin Road Mortgage Loan (1.8%), the Appraised Value of the Mortgaged Property of $29,750,000, which results in a Loan-to-Value-Ratio at Maturity of 62.2%, includes $9,690,000 attributable to an applied-for 421-a tax exemption. If such net present value were to be subtracted from the Appraised Value, the Appraised Value of the Mortgaged Property would be $20,060,000, resulting in a Loan-to-Value-Ratio at Maturity of 92.2%. We cannot assure you that a 421-a tax exemption will be approved, or of what the appraised value or actual value of the Mortgaged Property would be if the exemption is not approved. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations”.

Maturity Date Balloon Payment” or “Balloon Payment” means, for any balloon Mortgage Loan, the payment of principal due upon its stated maturity date. Each Mortgage Loan requires that a regular monthly debt service payment be made on the stated maturity date and accordingly the payment of principal referenced in the immediately preceding sentence will be net of the principal portion, if any, of the monthly debt service payment due on such date.

Net Operating Income” generally means, for any given period, the total operating revenues derived from a Mortgaged Property during that period, minus the total operating expenses incurred in respect of that Mortgaged Property during that period other than:

non-cash items such as depreciation and amortization,
capital expenditures, and
debt service on the related Mortgage Loan or on any other loans that are secured by that Mortgaged Property.

NRA” means net rentable area.

Occupancy As Of Date” means the date of determination of the Underwritten Economic Occupancy of a Mortgaged Property.

Prepayment Provisions” denotes a general summary of the provisions of a Mortgage Loan that restrict the ability of the related borrower to voluntarily prepay the Mortgage Loan. In each case, some exceptions may apply that are not described in the general

189

summary, such as provisions that permit a voluntary partial prepayment in connection with the release of a portion of a Mortgaged Property, or require the application of tenant holdback reserves or performance escrows following failure to satisfy release conditions to a partial prepayment, in each case notwithstanding any lockout period or yield maintenance charge that may otherwise apply. In describing Prepayment Provisions, we use the following symbols with the indicated meanings:

@%(#)” means, with respect to any Mortgage Loan, a specified number of monthly payment periods (which number is denoted by a numeric value #) during which prepayments of principal are permitted with the payment of a Prepayment Premium (equal to @% of the prepaid amount).
D(#)” means, with respect to any Mortgage Loan, a specified number of monthly payment periods (which number is denoted by a numeric value #) during which voluntary prepayments of principal are prohibited, but the related borrower is permitted to defease that Mortgage Loan in order to obtain a release of the related Mortgaged Property.
L(#)” means, with respect to any Mortgage Loan, a specified number of monthly payment periods (which number is denoted by a numeric value #) during which voluntary prepayments of principal are prohibited and defeasance is not permitted.
O(#)” means, with respect to any Mortgage Loan, a specified number of monthly payment periods (which number is denoted by a numeric value #) during which prepayments of principal are permitted without the payment of any Prepayment Premium or Yield Maintenance Charge and the lender is not entitled to require a defeasance in lieu of prepayment.
YM(#)” means, with respect to any Mortgage Loan, a specified number of monthly payment periods (which number is denoted by a numeric value #) during which prepayments of principal are permitted with the payment of a Yield Maintenance Charge and the lender is not entitled to require a defeasance in lieu of prepayment.
D or @%(#)” means, with respect to any Mortgage Loan, a specified number of monthly payment periods (which number is denoted by a numeric value #) during which the related borrower is permitted to defease that Mortgage Loan in order to obtain a release of the related Mortgaged Property and during which prepayments of principal are permitted with the payment of a Prepayment Premium (equal to @% of the prepaid amount).
D or YM(#)” means, with respect to any Mortgage Loan, a specified number of monthly payment periods (which number is denoted by a numeric value #) during which the related borrower is permitted to defease that Mortgage Loan in order to obtain a release of the related Mortgaged Property and during which prepayments of principal are permitted with the payment of a Yield Maintenance Charge.
D or YM@(#)” means, with respect to any Mortgage Loan, a specified number of monthly payment periods (which number is denoted by a numeric value #) during which the related borrower is permitted to defease that Mortgage Loan in order to obtain a release of the related Mortgaged Property and during which prepayments of principal are permitted with the payment of the greater of a Yield Maintenance Charge and a Prepayment Premium (equal to @% of the prepaid amount).
190

YM@%(#)” means, with respect to any Mortgage Loan, a specified number of monthly payment periods (which number is denoted by a numeric value #) during which prepayments of principal are permitted with the payment of the greater of a Yield Maintenance Charge and a Prepayment Premium (equal to @% of the prepaid amount) and the lender is not entitled to require a defeasance in lieu of prepayment.

Remaining Term to Maturity” means, with respect to any Mortgage Loan, the number of months from the Cut-off Date to the related stated maturity date.

RevPAR” means, with respect to any hospitality property, revenue per available room.

Square Feet”, “SF” or “Sq. Ft.” means, in the case of a Mortgaged Property operated as a retail center, office, self storage or industrial/warehouse facility, any other single-purpose property or any combination of the foregoing, the square footage of the net rentable or leasable area.

T-12” and “TTM” each means trailing 12 months.

Term to Maturity” means, with respect to any Mortgage Loan, the remaining term, in months, from the Cut-off Date for such Mortgage Loan to the related maturity date.

Underwritten Economic Occupancy” means (i) in the case of multifamily rental properties, the percentage of rental units that are rented (generally without regard to the length of the lease or rental period) as of the date of determination; (ii) in the case of office, retail and industrial/warehouse properties, the percentage of the net rentable square footage rented as of the date of determination (subject to, in the case of certain Mortgage Loans, one or more of the additional lease-up assumptions); (iii) in the case of hospitality properties, the percentage of available rooms occupied for the trailing 12-month period ending on the date of determination; and (iv) in the case of self storage facilities, either the percentage of the net rentable square footage rented or the percentage of units rented as of the date of determination, depending on borrower reporting. In the case of some of the Mortgage Loans, the calculation of Underwritten Economic Occupancy for one or more related properties was based on assumptions regarding occupancy, such as: the assumption that a particular tenant at the subject Mortgaged Property that has executed a lease (or, in some cases, a letter of intent to execute a lease), but has not yet taken occupancy and/or has not yet commenced paying rent, will take occupancy on a future date generally expected to occur within 12 months of the Cut-off Date; assumptions regarding the renewal of particular leases and/or the re-leasing of certain space at the subject Mortgaged Property; and certain additional lease-up assumptions as may be described in the footnotes to Annex A-1 to this prospectus. For information regarding the determination of the occupancy rates with respect to the 15 largest Mortgage Loans and related Mortgaged Properties, see the individual Mortgage Loan and portfolio descriptions in Annex A-3.

Underwritten Expenses” or “U/W Expenses” means, with respect to any Mortgage Loan or Mortgaged Property, an estimate of (a) operating expenses (such as utilities, administrative expenses, repairs and maintenance, management and franchise fees and advertising); and (b) estimated fixed expenses (such as insurance, real estate taxes and, if applicable, ground, space or air rights lease payments), as determined by the related mortgage loan seller and generally derived from historical expenses at the Mortgaged Property, the borrower’s budget or appraiser’s estimate, in some cases adjusted for significant occupancy increases and a market rate management fee and subject to certain assumptions and subjective judgments of each mortgage loan seller as described under the definition of “Underwritten Net Operating Income” below.

191

Underwritten Net Cash Flow”, “Underwritten NCF”, “U/W Net Cash Flow” or “U/W NCF” means an amount based on assumptions relating to cash flow available for debt service. In general, it is the Underwritten Net Operating Income less all reserves for capital expenditures, including tenant improvement costs and leasing commissions. Underwritten Net Cash Flow generally does not reflect interest expenses, non-cash items such as depreciation and amortization and other non-reoccurring expenses.

In determining the “revenue” component of Underwritten Net Cash Flow for each Mortgaged Property, the related mortgage loan seller generally relied on a rent roll and/or other known, signed tenant leases, executed extension options, property financial statements, estimates in the related appraisal, or other indications of anticipated income (generally supported by market considerations, cash reserves or letters of credit) supplied by the related borrower and, where the actual vacancy shown thereon and, if available, the market vacancy was less than 5%, assumed a minimum 5% vacancy in determining revenue from rents (in certain cases, inclusive of rents under master leases with an affiliate of the borrower that relate to space not used or occupied by the master lease tenant, or, in the case of a hospitality property, room rent, food and beverage revenues and other hospitality property income), except that in the case of certain non-multifamily and non-manufactured housing properties, space occupied by such anchor or single tenants or other large creditworthy tenants may have been disregarded (or a rate of less than 5% has been assumed) in performing the vacancy adjustment due to the length of the related leases or creditworthiness of such tenants. Where the actual or market vacancy was greater than 5%, the mortgage loan seller determined revenue from rents (in certain cases, inclusive of rents under master leases with an affiliate of the borrower that relate to space not used or occupied by the master lease tenant, or, in the case of a hospitality property, room rent, food and beverage revenues and other hospitality property income) by generally relying on a rent roll and/or other known, signed leases, executed lease extension options, property financial statements, estimates in the related appraisal, or other indications of anticipated income (generally supported by market considerations, cash reserves or letters of credit) supplied and generally (but not in all cases) the greatest of (a) actual current vacancy at the related Mortgaged Property or a vacancy otherwise based on performance of the related Mortgaged Property (e.g., an economic vacancy based on actual collections for a specified trailing period), (b) if available, current vacancy according to third-party-provided market information or at comparable properties in the same or similar market as the related Mortgaged Property, subject to adjustment to address special considerations (such as where market vacancy may have been ignored with respect to space covered by long-term leases or because it was deemed inapplicable by reason of, among other things, below market rents at or unique characteristics of the subject Mortgaged Property) and/or to reflect the appraiser’s conclusion of a supportable or stabilized occupancy rate, and (c) subject to the discussion above, 5%. In some cases involving a multi-property Mortgage Loan, the foregoing vacancy assumptions may be applied to the portfolio of the related Mortgaged Properties in the entirety, but may not apply to each related Mortgaged Property. In addition, for some Mortgaged Properties, the actual vacancy may reflect the average vacancy over the course of a year (or trailing 12-month period). In determining revenue for multifamily, manufactured housing and self storage properties, the mortgage loan sellers generally reviewed rental revenue shown on the rolling one-to-twelve month (or some combination thereof) operating statements or annualized the rental revenue and reimbursement of expenses shown on rent rolls or operating statements with respect to the prior one-to-twelve-month periods. Furthermore, the Underwritten Net Cash Flow for certain Mortgaged Properties reflects the estimated benefits of any applicable real estate tax exemptions or abatements. See “—Real Estate and Other Tax Considerations” below. In the case of hospitality properties, gross receipts were generally determined based upon the average occupancy not to exceed 80% and daily rates based on third-party-provided

192

market information or average daily rates achieved during the prior one-to-three year annual reporting period.

In determining the “expense” component of Underwritten Net Cash Flow for each Mortgaged Property, the related mortgage loan seller generally relied on, to the extent available, historical operating statements, full-year or year-to-date financial statements, rolling 12-month operating statements, year-to-date financial statements and/or budgets supplied by the related borrower, as well as estimates in the related appraisal, except that: (i) if tax or insurance expense information more current than that reflected in the financial statements was available and verified, the newer information was generally used; (ii) property management fees were generally assumed to be 1% to 6% (depending on the property type) of effective gross revenue (or, in the case of a hospitality property, gross receipts); (iii) in general, depending on the property type, assumptions were made with respect to the average amount of reserves for leasing commissions, tenant improvement expenses and capital expenditures; (iv) expenses were assumed to include annual replacement reserves; and (v) recent changes in circumstances at the Mortgaged Properties were taken into account (for example, physical changes that would be expected to reduce utilities costs). Annual replacement reserves were generally underwritten to the suggested replacement reserve amount from an independent, third-party property condition or engineering report, or minimum requirements by property type designated by the mortgage loan seller, and are: (a) in the case of retail, office, self storage and industrial/warehouse properties, generally not more than $0.40 per square foot of net rentable commercial area (and may be zero); (b) in the case of multifamily rental apartments, generally not more than approximately $400 per residential unit per year, depending on the condition of the property (and may be zero); (c) in the case of manufactured housing properties, generally not more than approximately $80 per pad per year, depending on the condition of the property (and may be zero) and (d) in the case of hospitality properties, generally 4% to 5%, inclusive, of gross revenues (and may be zero). In addition, in some cases, the mortgage loan seller recharacterized as capital expenditures items that are reported by borrowers as operating expenses (thus increasing the “net cash flow”).

Historical operating results may not be available for Mortgaged Properties with newly constructed improvements, Mortgaged Properties with triple-net leases, Mortgaged Properties that have recently undergone substantial renovations and newly acquired Mortgaged Properties. In such cases, items of revenue and expense used in calculating Underwritten Net Cash Flow were generally derived from rent rolls, estimates set forth in the related appraisal, leases with tenants, other third-party-provided market information or from other borrower-supplied information. We cannot assure you with respect to the accuracy of the information provided by any borrowers, or the adequacy of the procedures used by the related mortgage loan seller in determining the presented operating information.

For purposes of calculating Underwritten Net Cash Flow for Mortgage Loans where leases have been executed by one or more affiliates of the borrower, the rents under some of such leases, if applicable, have been adjusted downward to reflect market rents for similar properties if the rent actually paid under the lease was significantly higher than the market rent for similar properties.

The amounts described as revenue and expense above are often highly subjective values. In the case of some of the Mortgage Loans, the calculation of Underwritten Net Cash Flow for the related Mortgaged Properties was based on assumptions regarding projected rental income, expenses and/or occupancy, including, without limitation, one or more of the following: (i) the assumption that a particular tenant at a Mortgaged Property that has executed a lease or letter of intent, but has not yet taken occupancy and/or has

193

not yet commenced paying rent, will take occupancy and commence paying rent on a future date generally expected to occur within 12 months of the Cut-off Date; (ii) the assumption that certain rental income that is to be payable commencing on a future date under a signed lease, but where the subject tenant is in an initial rent abatement or free rent period, will be paid commencing on such future date; (iii) assumptions regarding the probability of renewal or extension of particular leases and/or the re-leasing of certain space at a Mortgaged Property and the anticipated effect on capital and re-leasing expenditures; (iv) assumptions regarding the costs and expenses, including leasing commissions and tenant improvements, associated with leasing vacant space or releasing occupied space at a future date; and (v) assumptions regarding future increases or decreases in expenses, or whether certain expenses are capital expenses or should be treated as expenses which are not recurring. In addition, in the case of some commercial properties, the underwritten revenues were adjusted upward to account for a portion or average of the additional rents provided for under any rent step-ups scheduled to occur over the terms of the executed leases. We cannot assure you that the assumptions made with respect to any Mortgage Loan will, in fact, be consistent with actual property performance. Actual annual net cash flow for a Mortgaged Property may be less than the Underwritten Net Cash Flow presented with respect to that property in this prospectus. In addition, the underwriting analysis of any particular Mortgage Loan as described herein by a particular mortgage loan seller may not conform to an analysis of the same property by other persons or entities.

See “Risk Factors—Risks Relating to the Mortgage Loans—Underwritten Net Cash Flow Could Be Based On Incorrect or Flawed Assumptions” in this prospectus. See also Annex A-1 and the footnotes thereto.

Underwritten NCF Debt Yield” or “U/W NCF Debt Yield” generally means, with respect to any Mortgage Loan, the related Underwritten NCF divided by the Cut-off Date Balance of that Mortgage Loan. However, in the case of a Mortgage Loan that is part of a Whole Loan, unless otherwise indicated, such debt yield was calculated based on the aggregate principal balance of such Mortgage Loan and the related Pari Passu Companion Loan(s) as of the Cut-off Date (and, for the avoidance of doubt, without regard to any related Subordinate Companion Loan).

With respect to the 369 Quentin Road Mortgage Loan (1.8%), the Underwritten NCF Debt Yield takes into account an applied-for 421-a tax exemption. We cannot assure you that a 421-a tax exemption will be approved. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations”.

Underwritten Net Operating Income”, “Underwritten NOI”, “U/W Net Operating Income” or “U/W NOI” means an amount based on assumptions of the cash flow available for debt service before deductions for capital expenditures, including replacement reserves, tenant improvement costs and leasing commissions. In general, Underwritten Net Operating Income is the assumed revenue derived from the use and operation of a Mortgaged Property, consisting primarily of rental income, less the sum of (a) assumed operating expenses (such as utilities, administrative expenses, repairs and maintenance, management fees and advertising) and (b) fixed expenses, such as insurance, real estate taxes and, if applicable, ground lease payments. Underwritten Net Operating Income is generally estimated in the same manner as Underwritten Net Cash Flow, except that no deduction is made for capital expenditures, including replacement reserves, tenant improvement costs and leasing commissions. See “Risk Factors—Risks Relating to the Mortgage Loans—Underwritten Net Cash Flow Could Be Based On Incorrect or Flawed Assumptions” in this prospectus.

194

Underwritten Net Operating Income Debt Service Coverage Ratio” or “U/W NOI DSCR” for any Mortgage Loan for any period, as presented in this prospectus, including the tables presented on Annex A-1 and Annex A-2, is the ratio of Underwritten NOI calculated for the related Mortgaged Property to the amount of total Annual Debt Service on such Mortgage Loan except that the Underwritten Net Operating Income Debt Service Coverage Ratio for all partial interest-only loans, if any, was calculated based on the first principal and interest payment required to be made to the issuing entity during the term of the Mortgage Loan. However, in the case of a Mortgage Loan that is part of a Whole Loan, unless otherwise indicated, such debt service coverage ratio was calculated based on the aggregate Annual Debt Service of the related Mortgage Loan and the related Pari Passu Companion Loan(s) as of the Cut-off Date (and, for the avoidance of doubt, without regard to any related Subordinate Companion Loan). The Underwritten Net Operating Income Debt Service Coverage Ratios for all interest-only Mortgage Loans were calculated based on the sum of the first 12 interest payments following the Cut-off Date.

With respect to the 369 Quentin Road Mortgage Loan (1.8%), the Underwritten Net Operating Income Debt Service Coverage Ratio takes into account an applied-for 421-a tax exemption. We cannot assure you that a 421-a tax exemption will be approved. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations”.

Underwritten NOI Debt Yield” or “U/W NOI Debt Yield” means, with respect to any Mortgage Loan, the related Underwritten NOI divided by the Cut-off Date Balance of that Mortgage Loan. In the case of a Mortgage Loan that is part of a Whole Loan, unless otherwise indicated, such debt yield was calculated based on the aggregate principal balance of such Mortgage Loan and the related Pari Passu Companion Loan(s) as of the Cut-off Date (and, for the avoidance of doubt, without regard to any related Subordinate Companion Loan).

With respect to the 369 Quentin Road Mortgage Loan (1.8%), the Underwritten NOI Debt Yield takes into account an applied-for 421-a tax exemption. We cannot assure you that a 421-a tax exemption will be approved. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations”.

Underwritten Revenues” or “U/W Revenues” with respect to any Mortgage Loan means the gross potential rent (in certain cases, inclusive of rents under master leases with an affiliate of the borrower that relate to space not used or occupied by the master lease tenant, or, in the case of a hospitality property, room rent, food and beverage revenues and other hospitality property income), subject to the assumptions and subjective judgments of each mortgage loan seller as described under the definition of “Underwritten Net Cash Flow” above.

Units”, “Rooms”, “Pads” or “Beds” means (a) in the case of a Mortgaged Property operated as multifamily housing property, the number of apartments, regardless of the size of or number of rooms in such apartment, (b) in the case of a Mortgaged Property operated as a hospitality property, the number of guest rooms, (c) in the case of a Mortgaged Property operated as a manufactured housing property, the number of pads for manufactured homes, (d) in the case of certain Mortgaged Properties operated as self storage properties, the number of self storage units or (e) in the case of certain Mortgaged Properties operated as student housing properties, the number of beds.

Weighted Average Interest Rate” means the weighted average of the Interest Rates as of the Cut-off Date.

195

With respect to the Vertex HQ Mortgage Loan (8.7%), the Interest Rate of the Vertex HQ Whole Loan is the weighted average interest rate of the respective notes of the Vertex HQ Whole Loan, as follows:

Note

Interest Rate

Original Balance

Senior SASB Trust Notes(1) 4.93554% $247,300,000
Senior Non-SASB Trust Notes(2) 4.93554% $311,500,000
Junior B Notes 5.49648% $107,300,000
Junior C Notes 5.93080% $116,800,000
Junior D Notes 6.60493% $138,000,000
Junior E Notes 8.13896% $79,100,000  

(1) The Senior SASB Trust Notes consist of Note A-1-1, Note A-2-1, Note A-3-1 and Note A-4-1.

(2) The Senior Non-SASB Trust Notes consist of Note A-1-2-1, Note A-1-2-2, Note A-1-2-3, Note A-1-2-4, Note A-2-2-A, Note A-2-2-B, Note A-2-2-C, Note A-2-2-D, Note A-3-2-A, Note A-3-2-B, Note A-4-2-A and Note A-4-2-B.

The Interest Rate of the Vertex HQ Mortgage Loan is 4.93554%, the weighted average Interest Rate of the Vertex HQ senior notes is 4.93554% per annum and the weighted average Interest Rate for the Vertex HQ Whole Loan is approximately 5.595741572% per annum. The weighted average Interest Rate for the Vertex HQ Whole Loan may increase if voluntary or involuntary prepayments occur and such principal is applied to the notes sequentially in accordance with the related Whole Loan documents. See “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced AB Whole Loan—Vertex HQ AB Whole Loan”.

You should review the footnotes to Annex A-1 in this prospectus for information regarding certain other loan-specific adjustments regarding the calculation of debt service coverage ratio information, loan-to-value ratio information, debt yield information and/or loan per net rentable square foot or unit with respect to certain of the Mortgage Loans.

Except as otherwise specifically stated, the Cut-off Date LTV Ratio, Underwritten Debt Service Coverage Ratio, LTV Ratio at Maturity, Underwritten NCF Debt Yield, Underwritten NOI Debt Yield and loan per net rentable square foot or unit statistics with respect to each Mortgage Loan are calculated and presented without regard to any indebtedness other than the Mortgage Loan and any related Pari Passu Companion Loan, whether or not secured by the related Mortgaged Property, ownership interests in the related borrower or otherwise, that currently exists or that may be incurred by the related borrower or its owners in the future.

A Mortgage Loan’s mortgage rate may be lower than the interest rate initially proposed to the related borrower at the loan application stage. Such interest rate may have been reduced in connection with the payment of an upfront fee from the borrower to the related originator, in light of the other credit characteristics of the Mortgage Loan. See Annex A-3 for certain information regarding each of the 15 largest Mortgage Loans that was considered in connection with its origination, as well as the descriptions of the underwriting standards for each mortgage loan seller under “Transaction Parties—The Sponsors and Mortgage Loan Sellers”.

References to “weighted averages” of the Mortgage Loans or any particular sub-group of the mortgage loans are references to averages weighted on the basis of the Cut-off Date Balances of the subject Mortgage Loans.

If we present a debt rating for some tenants and not others in the tables, you should assume that the other tenants are not rated and/or have below-investment grade ratings. If a tenant has a rated parent or affiliate, we present the rating of that parent or affiliate, notwithstanding that the parent or affiliate may itself have no obligations under the lease.

196

Presentation of a rating opposite a tenant should not be construed as a statement that the relevant tenant will perform or be able to perform its obligations.

The sum in any column of any of the tables in Annex A-2 may not equal the indicated total due to rounding.

Historical information presented in this prospectus, including information in Annexes A-1 and A-3, is derived from audited and/or unaudited financial statements provided by the borrowers. In each case, the historical information is taken from the same source with respect to a Mortgage Loan and subject to the same adjustments and considerations as described above with respect to the 15 largest Mortgage Loans under the definition of “Cash Flow Analysis”.

Mortgage Pool Characteristics

Overview

Cut-off Date Mortgage Loan Characteristics

All Mortgage Loans

Initial Pool Balance(1) $1,030,287,829
Number of Mortgage Loans 44
Number of Mortgaged Properties 66
Range of Cut-off Date Balances $5,250,000 to $90,000,000
Average Cut-off Date Balance per Mortgage Loan $23,415,632
Range of Interest Rates 4.93554% to 7.85000%
Weighted average Interest Rate 6.32870%
Range of original terms to maturity 60 months to 60 months
Weighted average original term to maturity 60 months
Range of remaining terms to maturity 56 months to 60 months
Weighted average remaining term to maturity 59 months
Range of original amortization terms(2) 300 months to 360 months
Weighted average original amortization term(2) 349 months
Range of remaining amortization terms(2) 299 months to 360 months
Weighted average remaining amortization term(2) 348 months
Range of Cut-off Date LTV Ratios(3)(4) 28.6% to 72.4%
Weighted average Cut-off Date LTV Ratio(3)(4) 57.6%
Range of LTV Ratios at Maturity(3)(4) 28.6% to 72.4%
Weighted average LTV Ratio at Maturity(3)(4) 57.1%
Range of U/W NCF DSCRs(4)(5) 1.26x to 4.55x
Weighted average U/W NCF DSCR(4)(5) 1.87x
Range of U/W NOI Debt Yields(4) 7.6% to 30.2%
Weighted average U/W NOI Debt Yield(4) 13.0%
Percentage of Initial Pool Balance consisting of:
   Interest Only 82.3%
   Amortizing 17.7%

 

(1)Subject to a variance of plus or minus 5%.
(2)Excludes thirty-nine (39) mortgage loans (collectively, 82.3%) that are interest only for the entire term.
(3)LTV Ratios (such as, for example, the Cut-off Date LTV Ratios and LTV Ratios at Maturity) with respect to the Mortgage Loans were generally calculated using “as-is” values (or any equivalent term) as described under “Description of the Mortgage Pool—Certain Calculations and Definitions”; provided, that with respect to certain Mortgage Loans, the related LTV Ratios have been calculated using “as-complete”, “as-stabilized” or similar hypothetical values. Such Mortgage Loans are identified under the definitions of “Appraised Value” and/or “LTV Ratio” set forth under “Description of the Mortgage Pool—Definitions”. See “Risk Factors—Risks Relating to the Mortgage Loans—Appraisals May Not Reflect Current or Future Market Value of Each Property”.
(4)In the case of Mortgage Loans that have one or more Pari Passu Companion loans and/or Subordinate Companion Loans that are not included in the issuing entity, the debt service coverage ratio, loan-to-value ratio and debt yield have been calculated including the related Pari Passu Companion Loan(s) but excluding any related Subordinate Companion Loan. With respect to the Vertex HQ Mortgage Loan (8.7%), the related
197

Cut-off Date LTV Ratio, LTV Ratio at Maturity, U/W NCF DSCR and U/W NOI Debt Yield are calculated including the related Subordinate Companion Loans are 60.8%, 60.8%, 1.62x and 9.2%, respectively.

(5)Debt Service Coverage Ratios (such as, for example, U/W NCF DSCRs or U/W NOI DSCRs) are calculated based on “Annual Debt Service”, as defined under “Description of the Mortgage Pool—Definitions”.

The issuing entity will include seven (7) Mortgage Loans (20.6%) that represent the obligations of multiple borrowers (other than by reason of cross-collateralization provisions and/or tenancies-in-common borrower structures) that are liable on a joint and several basis for the repayment of the entire indebtedness evidenced by the related Mortgage Loan.

See also “—Certain Calculations and Definitions” above for important general and specific information regarding the manner of calculation of the underwritten debt service coverage ratios and loan-to-value ratios. See also “—Certain Terms of the Mortgage Loans” below for important information relating to certain payment and other terms of the Mortgage Loans.

 

 

 

198

Property Types

The table below shows the property type concentrations of the Mortgaged Properties:

Property Type Distribution(1)

Property Type

Number of Mortgaged Properties

Aggregate Cut-off Date Balance

Approx. % of Initial Pool Balance

Hospitality 7   $214,967,598   20.9 %
Full Service 4   181,279,638   17.6  
Select Service 1   17,600,000   1.7  
Limited Service 2   16,087,961   1.6  
Multifamily 14   $185,865,714   18.0 %
Garden 8   114,690,000   11.1  
High Rise 1   36,000,000   3.5  
Mid Rise 2   29,000,000   2.8  
Low Rise 3   6,175,714   0.6  
Mixed Use 8   $165,504,286   16.1 %
Multifamily/Retail 6   27,504,286   2.7  
Lab/Office 2   138,000,000   13.4  
Office 6   $147,978,227   14.4 %
CBD 4   107,978,227   10.5  
Suburban 2   40,000,000   3.9  
Retail 12   $144,222,004   14.0 %
Anchored 10   83,136,000   8.1  
Super Regional Mall 1   39,886,004   3.9  
Single Tenant 1   21,200,000   2.1  
Self Storage 12   123,900,000   12.0 %
Self Storage 12   123,900,000   12.0  
Industrial 3   $26,570,000   2.6 %
Flex 1   11,650,000   1.1  
Manufacturing 1   7,520,000   0.7  
Warehouse/Distribution 1   7,400,000   0.7  
Manufactured Housing 4   $21,280,000   2.1 %
Manufactured Housing

4

 

21,280,000

 

2.1

 

Total

66

 

$1,030,287,829

 

100.0

%

 

(1)Because this table presents information relating to Mortgaged Properties and not Mortgage Loans, the information for Mortgage Loans secured by more than one Mortgaged Property is based on allocated loan amounts as set forth in Annex A-1.

Hospitality Properties

In the case of the hospitality properties set forth in the above chart, we note the following:

With respect to The Westin Westminster Mortgage Loan (7.6%), 47.5% of the underwritten income is attributable to food and beverage sales and parking revenue.
With respect to the Yosemite Hospitality Portfolio Mortgage Loan (6.1%), the Mortgaged Property is comprised of two unflagged hospitality properties.
With respect to the Aman Hotel New York Mortgage Loan (3.9%), approximately 41.3% of the underwritten revenue at the Mortgaged Property is generated from sources other than rooms, including food and beverage, spa, and private club memberships.
199

With respect to the Aman Hotel New York Mortgage Loan (3.9%), the related borrower is subject to a pair of buy-back agreements dated October 2020 and June 2019, respectively (each, a “Sponsor Buy-Back Agreement”), entered into with the buyers of the respective residential units (each, a “Sponsor Buy-Back Unit”). Under each Sponsor Buy-Back Agreement, the borrower is required to repurchase, or cause to repurchase, the Sponsor Buy-Back Unit for an amount equal to the purchase price of the Sponsor Buy-Back Unit, which is $11,000,000 for Unit 15A and $12,800,000 for Unit 17D, and other related costs and expenses, including, without limitation, any transfer taxes and other outstanding taxes due and all related reasonable out-of-pocket attorneys’ fees and expenses incurred by the lender, if, within 10 years following the date of purchase of the applicable Sponsor Buy-Back Unit, Aman Group is no longer the operator of the hotel. The foregoing obligation does not apply to a lender following a foreclosure or a deed-in-lieu of foreclosure.
With respect to the Holiday Inn Express & Suites Chicago West-Roselle Mortgage Loan (1.0%), India House Roselle, LLC (representing approximately 15.7% of NRA) occupies 14,000 SF at the Mortgaged Property under a lease that expires May 31, 2030, with one five-year extension option. The current India House Roselle, LLC rent is $480,000, which is equal to 18.3% of underwritten total revenues of $2,617,499.

The following table shows the breakdown of each Mortgaged Property associated with a hotel brand through a license agreement, franchise agreement, operating agreement or management agreement.

Mortgage Loan/Property Portfolio Names

Mortgage Loan Cut-off Date Balance ($)

Percentage (%) of the Initial Pool Balance by Allocated Loan Amount

Expiration/Termination of Related License/ Franchise Agreement, Operating Agreement or Management Agreement

Maturity Date of the Related Mortgage Loan

The Westin Westminster $   77,929,638 7.6% 09/04/2045 09/11/2030
Aman Hotel New York $   40,000,000 3.9% 12/31/2052 08/06/2030
Springhill Suites Denver West $   17,600,000 1.7% 02/26/2039 10/01/2030
Holiday Inn Express & Suites Chicago West-Roselle $   10,237,961 1.0% 06/07/2039 08/01/2030
Best Western Plus Killeen $     5,850,000 0.6% 07/21/2026(1) 10/01/2030
(1)With respect to the Best Western Plus Killeen Mortgage Loan (0.6%), the related franchise membership agreement was executed on February 20, 2019 and is subject to annual renewal, pursuant to the terms of such membership agreement and the by-laws of the franchisor.

See “Risk Factors—Risks Relating to the Mortgage Loans—Hospitality Properties Have Special Risks”, “—Risks Relating to Affiliation with a Franchise or Hotel Management Company” and “—Some Mortgaged Properties May Not Be Readily Convertible to Alternative Uses” in this prospectus, and “—Specialty Use Concentrations” below as well as “—Insurance Considerations”. For a description of scheduled PIPs with respect to certain Mortgaged Properties, see “—Redevelopment, Renovation and Expansion”.

Multifamily Properties

In the case of the multifamily properties or mixed use properties with multifamily components set forth in the above chart, we note the following:

With respect to The Motto Mortgage Loan (3.5%), in connection with two 35 year 421-a(16) tax exemptions that were recently obtained for the related Mortgaged Property, the borrower has designated 80 units (30.3% of total units) at the Mortgaged Property as affordable housing units reserved for tenants earning up to 130% of Area Median Income. In addition, as of the origination date 88 units were leased to tenants participating in various voucher programs. 67 units (of which 31
200

are affordable units) are leased to tenants with standard CityFHEPS vouchers, 22 units (all of which are affordable units) are leased to tenants with augmented CityFHEPS vouchers, and one unit (an affordable unit) is leased to a tenant with a Section 8 voucher. The borrower has entered into a master lease with the non-recourse carveout guarantors for 13 units that were recently leased to tenants with CityFHEPS vouchers whose vouchers have not yet been issued. Monthly rent under the master lease is $31,678.40 ($380,140.80 annually). Rent due under the master lease will be reduced on a per unit basis upon, among other conditions, issuance of the CityFHEPs voucher for such unit, and the related tenant’s payment of their first month of rent.

In addition, all of the affordable units at The Motto Mortgaged Property (3.5%) are required to be rent stabilized for the duration of the 421-a(16) tax exemptions. The non-income restricted units are also required to be rent stabilized if their rents fall below the market rent threshold, which was set at $3,123.69 in 2025. Units not designated as affordable may be deregulated if, upon a vacancy during the 421-a(16) benefit period, their rents exceed this threshold. As of the origination date, in addition to the rent stabilized affordable units, a significant portion of the units that are not affordable units are believed to be rent stabilized.

With respect to The Motto Mortgage Loan (3.5%), the borrower has offered rent concessions and rent abatements in connection with the lease up of the related Mortgaged Property. Such lease up commenced in September 2023 and the Mortgaged Property reached an approximately 95% occupancy level in March 2025. Rent concessions generally ranged from 1-3 months; however, certain tenants which signed two year leases for two bedroom units received 4.5 months of free rent. Some of such concessions were provided upfront, and others were amortized over the lease term, resulting in reduced monthly rent. At origination, approximately $287,009 was deposited into a reserve for upfront concessions. It is anticipated that the borrower may continue to offer rent concessions and abatements. In addition, with respect to The Motto Mortgage Loan, based on a June 2025 delinquency report, approximately $639,274 of rent is past due with $461,169 90 days or more overdue.
With respect to The Motto Mortgage Loan (3.5%), according to information provided by the borrower, a substantial number of units at the Mortgaged Property were leased to graduate students as of the origination date.
With respect to the 369 Quentin Road Mortgage Loan (1.8%), the Mortgaged Property is located in a Mandatory Inclusionary Housing (“MIH”) area pursuant to the New York City Zoning Resolution, pursuant to which a residential development must either provide affordable housing, contribute to an affordable housing fund or obtain an exemption from the same. In order to comply with such requirements, the borrower executed and recorded a Mandatory Inclusionary Housing Restrictive Declaration (the “369 Quentin Road Declaration”) pursuant to which 14 of the 41 units at the Mortgaged Property are required to be affordable housing units. The 369 Quentin Road Declaration provides that the weighted average of all income bands for the affordable housing units may not exceed 80% of area median income (“AMI”) and no income band in the MIH development may exceed 130% of AMI. According to the 369 Quentin Road Declaration, the 14 units at the Mortgaged Property that are required to be affordable housing units at the Mortgaged Property are restricted to tenants earning not more than 80% of AMI. The 369 Quentin Road Declaration requires the related affordable units to be rent stabilized. Maximum rent for each affordable unit is 30% of the applicable income band (i.e., 30% of the related
201

percentage of AMI). In addition, the Mortgaged Property has applied for a 421-a(16) tax exemption which requires that the units be rent stabilized and that at least 30% of the units must be restricted to tenants earning at or below 130% of AMI. Pursuant to the foregoing restriction, the 14 affordable units governed by the 369 Quentin Road Declaration are used in satisfying the aforementioned eligibility requirement for the applied-for 421-a(16) tax exemption. In addition, as of the loan origination, 4 units were leased to tenants participating in various voucher programs, 3 units are leased to tenants with standard CityFHEPS vouchers and one unit is leased to a tenant with a Section 8 voucher.

The 369 Quentin Road Declaration runs with the land, and is superior to the related Mortgage. In addition, pursuant to the 369 Quentin Declaration, the lender was required to, and did, enter into a subordination agreement with the New York City Department of Housing Preservation and Development (“HPD”) to confirm that the 369 Quentin Road Mortgage Loan and Mortgage Loan documents are and remain subject and subordinate to the 369 Quentin Road Declaration (the “369 Quentin Road Subordination Agreement”, and together with the 369 Quentin Road Declaration, the “369 Quentin Road Regulatory Documents”). The 369 Quentin Road Regulatory Documents contain various provisions that affect the rights of the issuing entity as holder of the 369 Quentin Road Mortgage Loan, as follows:

oThe 369 Quentin Road Subordination Agreement allows the HPD to appoint a replacement manager for the affordable housing units (and if it is not feasible to have a separate manager for the affordable housing units, then of all of the units) at the Mortgaged Property as a remedy for violation of the 369 Quentin Road Declaration. Such manager is subject to the consent of the lender, not to be unreasonably withheld or delayed.
oThe 369 Quentin Road Subordination Agreement also provides that any appointment of a replacement manager by the lender is subject to the consent of the HPD, not to be unreasonably withheld or delayed.
oThe 369 Quentin Road Subordination Agreement provides that upon a casualty to the Mortgaged Property where the repair or reconstruction cost is less than 35% of the replacement value of the building on the Mortgaged Property, the HPD will determine how insurance proceeds will be applied, which it is required to do within 60 days after it is notified of the casualty. If the HPD determines not to apply the insurance proceeds to reconstruction or repair, then the proceeds are to be retained by the lender to the extent of sums then due under the Mortgage Loan. The Mortgage Loan requires that casualty proceeds not made available for restoration or returned to the borrower as excess proceeds following a restoration may be applied to repay the Mortgage Loan in such order, priority and proportions as the lender determines.
oThe 369 Quentin Road Declaration prohibits the Mortgaged Property from being mortgaged unless (i) the HPD has been notified, (ii) the lender is a local, state, or federal agency, savings bank, commercial bank, life insurance company, public real estate investment company, pension fund, Federal National Mortgage Association (Fannie Mae), Federal Home Loan Mortgage Corporation (Freddie Mac) or other lender approved by the HPD (the “Lender Requirements”), (iii) if the debt service coverage ratio would be less than 1.10x, the HPD consents, and (iv) the lender enters into a subordination agreement. At origination, the lender entered into the 369 Quentin Road
202

Subordination Agreement, pursuant to which the HPD consented to the Mortgage Loan documents. The 369 Quentin Road Subordination Agreement provides that references to the Mortgagee include its successors and assigns. To the extent that the Lender Requirements would apply to an assignee of the Mortgage Loan, it is not clear that the issuing entity fits within one of the designated categories. However, the HPD’s consent to the Mortgage Loan documents, which documents expressly contemplate securitization, runs to the successors and assigns of the original lender, which include the issuing entity.

oThe 369 Quentin Road Subordination Agreement provides that in the event of any inconsistency between the terms of the Mortgage Loan documents and the provisions of the 369 Quentin Road Declaration, the provisions of the 369 Quentin Road Declaration will govern, except as provided in the 369 Quentin Road Subordination Agreement.
The 369 Quentin Road Declaration provides for various remedies of the HPD in the event of a default by the borrower under such documents. The 369 Quentin Road Declaration provides that the HPD may enforce such document through the exercise of remedies at law or in equity. The 369 Quentin Road Subordination Agreement provides that upon a declaration of default under the 369 Quentin Road Declaration, the HPD must give the lender notice and a reasonable opportunity to cure (if such default can be cured). If the lender cures the default during the cure period (if any) or has commenced to cure the default within such period and is diligently pursuing completion of such cure, or has commenced the exercise of remedies under the Mortgage Loan documents within such period, the HPD may not exercise its remedies under the applicable 369 Quentin Road Regulatory Document by reason of such default; provided that the foregoing does not limit its right to consent to a replacement manager.
With respect to the Stayable Flexible Apartment Portfolio Mortgage Loan (1.2%), each of the related Mortgaged Properties was originally designed as an extended-stay hospitality property and was converted to its current use as a flexible-stay apartment complex following the borrower sponsor’s acquisition of the Mortgaged Properties in 2022. The flexible-stay apartment units offer flexible lease and payment terms, with tenants typically renting units (often furnished) on a weekly or monthly basis. Tenants do not sign a lease, but instead execute a registration agreement that requires full payment at the time of move-in (or extension), along with a security deposit. At the end of the initial weekly or monthly stay, tenants have the option to renew. In addition, the Stayable Flexible Apartment Portfolio Mortgaged Properties allocate a small number of rooms to rent on a daily basis. Despite the initial short-term lease period, the average length of stay of tenants at the related Mortgaged Properties is currently approximately 6 to 8 months.
With respect to the 126 MacDougal Street Mortgage Loan (0.8%), according to information provided by the borrower, 4 of the 20 residential units at the Mortgaged Property were leased to students as of the origination date. In addition, one unit is rent stabilized.

See “Risk Factors—Risks Relating to the Mortgage Loans—Multifamily Properties Have Special Risks”. See also representation and warranty no. 8 in Annex D-1 and the exceptions thereto in Annex D-2 (subject to the limitations and qualifications set forth in the preamble to Annex D-1). See also representation and warranty No. 8 in Annex D-1 and the exceptions

203

thereto in Annex D-2 (subject to the limitations and qualifications set forth in the preamble to Annex D-1).

Mixed Use Properties

In the case of the mixed use properties set forth in the above chart, see “Risk Factors—Risks Relating to the Mortgage Loans—Mixed Use Properties Have Special Risks”, “—Office Properties Have Special Risks” and “—Some Mortgaged Properties May Not Be Readily Convertible to Alternative Uses” in this prospectus, and “—Specialty Use Concentrations” below.

Office Properties

In the case of the office properties or mixed use properties with office components set forth in the above chart, we note the following:

With respect to the Vertex HQ Mortgage Loan (8.7%), Vertex Pharmaceuticals Incorporated (“Vertex”), the largest tenant (approximately 95.4% of NRA), leases 1.9 million SF across 5 buildings in the market where the Mortgaged Property is located.
With respect to the 501 West Broadway Mortgage Loan (4.6%), approximately 22.2% of the NRA at the related Mortgaged Property was underwritten as vacant, reflecting the in-place economic vacancy. The physical occupancy of the Mortgaged Property is approximately 79.0%.
With respect to the 501 West Broadway Mortgage Loan (4.6%), approximately 17.6% of the underwritten revenue is generated from a two-level subterranean pedestal parking structure below the office tower and an attached six-story parking garage at the Mortgaged Property containing 736 parking stalls in total.

See “Risk Factors—Risks Relating to the Mortgage Loans—Office Properties Have Special Risks” and “—Some Mortgaged Properties May Not Be Readily Convertible to Alternative Uses”.

Retail Properties

In the case of the retail properties or mixed use properties with retail components set forth in the above chart, we note the following:

With respect to the Carolinas Food Lion Portfolio Mortgage Loan (1.9%), with respect to the Kimberly Park Mortgaged Property (0.4%), the West Pointe Village Mortgaged Property (0.4%) and the Kris Krossing Mortgaged Property (0.4%), the largest tenant at each such Mortgaged Property, Food Lion, which leases 60.5% 68.4% and 66.3% of the net rentable area, respectively, at such Mortgaged Properties, has the option to require the borrower, at the borrower’s expense, to construct an expansion to the tenant’s premises in certain adjacent space at the related Mortgaged Properties, which option is generally exercisable at five year intervals. In the event that the landlord fails to construct the expansion, the tenant has the right to do so at its own expense. In the event that the issuing entity were to take title to such Mortgaged Properties, the issuing entity, as landlord, would likely be unable to comply with its obligations under such options due to REMIC restrictions on construction. See “Risk Factors—Other Risks Relating to the Certificates—Tax Matters and Changes in Tax Law May Adversely Impact the Mortgage Loans or Your Investment—Tax Considerations Relating to Foreclosure.” In addition, the issuing entity may not have a

204

source of funds for such construction. In such event the Food Lion tenants may elect to exercise remedies, including termination of their leases.

See “Risk Factors—Risks Relating to the Mortgage Loans—Retail Properties Have Special Risks”, and “—Some Mortgaged Properties May Not Be Readily Convertible to Alternative Uses” in this prospectus, and “—Redevelopment, Renovation and Expansion” and “—Specialty Use Concentrations” below.

Self Storage Properties

In the case of the self storage properties set forth in the above chart, see “Risk Factors—Risks Relating to the Mortgage Loans—Self Storage Properties Have Special Risks”.

Industrial Properties

In the case of the industrial properties set forth in the above chart, see “Risk Factors—Industrial Properties Have Special Risks” and “—Some Mortgaged Properties May Not Be Readily Convertible to Alternative Uses”.

Manufactured Housing Properties

In the case of the manufactured housing properties set forth in the above chart, we note the following:

With respect to the Parkstone Erie MHC Mortgage Loan (0.7%), of 271 total pads, 45 are owned by an affiliate of the borrower (“Park Owned Homes” or “POH”), of which 37 are occupied. The residents of such manufactured homes pay rents for such homes to such affiliate and pay rents for the pads to the borrower.
With respect to the Rancho Corrido MHC Mortgage Loan (0.7%), of 120 total pads, there are 29 Park Owned Homes on the Mortgaged Property, of which 27 are occupied. The residents of such manufactured homes pay rents for such homes to the borrower affiliate which owns such homes and pay rents for the pads to the borrower. In addition, 60 of the pads at the Mortgaged Property are allocated to long-term recreational vehicle pads and 19 are short-term recreational vehicle pads. As of the date of the related rent roll, the short-term recreational vehicle pads were vacant.
With respect to the Towne Oaks and El Jardin MHC Mortgage Loan (0.7%), of 106 total pads, there are 2 Park Owned Homes on the Mortgaged Property, both of which are occupied, with one being occupied by the on-site manager. The residents of these POH pay rents for such homes to the borrower affiliate which owns such homes and pay rents for the pads to the borrower. In addition, 47 manufactured homes at the Mortgaged Property are “rent-to-own” homes, which are also owned by the borrower’s affiliates, as to which the residents make a down payment for such manufactured homes plus additional periodic payments to such affiliates to purchase such manufactured homes, as well as paying pad rent to the borrower.

See “Risk Factors—Risks Relating to the Mortgage Loans—Manufactured Housing Properties Have Special Risks”.

 

 

205

Specialty Use Concentrations

Certain Mortgaged Properties have one of the 5 largest tenants by net rentable area that operates its space as a specialty use that may not allow the space to be readily converted to be suitable for another type of tenant, as set forth in the following table.

Specialty Use

Number of Mortgaged Properties

Approx. % of Initial Pool Balance (by allocated loan amount)

Restaurant 15 20.11%
Laboratory space 2 13.39%
School, educational facility and/or beauty and cosmetology school 1   8.74%
Gym, fitness center, spa or health club 2   5.7%
Grocery store 7   4.4%
Medical Office 2   4.3%
Movie Theater 1   2.1%

See “Risk Factors—Risks Relating to the Mortgage Loans—Some Mortgaged Properties May Not Be Readily Convertible to Alternative Uses” and “—Adverse Environmental Conditions at or Near Mortgaged Properties May Result in Losses”.

Significant Obligors

There are no significant obligors related to the issuing entity.

 

 

 

 

 

206

Mortgage Loan Concentrations

Top Fifteen Mortgage Loans

The following table shows certain information regarding the 15 largest Mortgage Loans by Cut-off Date Balance:

Loan Name

Mortgage Loan Cut-off Date Balance

Approx. % of Initial Pool Balance

Loan per SF/Unit(1)

U/W NCF DSCR(1)(2)

Cut-off Date LTV Ratio(1)(2)

Property Type

Vertex HQ $90,000,000 8.7% $492.56 3.29x 34.0% Mixed Use
Etude Self Storage West Coast Portfolio $85,000,000 8.3% $136.83 1.39x 66.7% Self Storage
The Westin Westminster $77,929,638 7.6% $210,620.64 1.68x 59.9% Hospitality
Yosemite Hospitality Portfolio $63,350,000 6.1% $177,238.81 1.80x 62.7% Hospitality
Princeton R&D Portfolio $48,000,000 4.7% $134.21 1.84x 46.8% Mixed Use
501 West Broadway $47,000,000 4.6% $113.64 2.35x 61.8% Office
Bristol Gardens $46,000,000 4.5% $117,346.94 1.30x 64.8% Multifamily
Aman Hotel New York $40,000,000 3.9% $1,385,542.17 2.07x 28.6% Hospitality
Ridgedale Center $39,886,004 3.9% $212.74 1.67x 52.9% Retail
The Motto $36,000,000 3.5% $363,636.36 1.34x 61.9% Multifamily
Simmons Tower $32,958,227 3.2% $53.08 1.95x 52.5% Office
The Pruneyard $27,000,000 2.6% $73.99 4.55x 47.5% Office
JaxBay and Stone Cove Portfolio $22,890,000 2.2% $95,375.00 1.36x 68.9% Multifamily
AMC Theatres Highlands Ranch $21,200,000 2.1% $194.03 1.61x 59.4% Retail

Extra Space Storage – Santa Rosa, CA

$20,400,000

2.0% $224.50 1.45x 70.3% Self Storage

Top 3 Total/Weighted Average

$252,929,638

24.6%

2.16x

53.0%

Top 5 Total/Weighted Average

$364,279,638

35.4%

2.05x

53.8%

Top 15 Total/Weighted Average

$697,613,868

67.7%

2.00x

54.9%

 

(1)In the case of each of the Mortgage Loans that is part of a Whole Loan, the calculation of the Loan per SF/Unit, U/W NCF DSCR and Cut-off Date LTV Ratio for each such Mortgage Loan is calculated based on the principal balance, debt service payment and Underwritten Net Cash Flow for the Mortgage Loan included in the issuing entity and the related Pari Passu Companion Loan(s) in the aggregate, but unless otherwise expressly stated, excludes any Subordinate Companion Loan.
(2)The U/W NCF DSCR and Cut-off Date LTV Ratio with respect to the Vertex HQ Mortgage Loan (8.7%) based on the combined senior notes and subordinate notes are 1.62x and 60.8%, respectively.

For more information regarding the 15 largest Mortgage Loans and/or loan concentrations and related Mortgaged Properties, see the individual Mortgage Loan and portfolio descriptions in Annex A-3. Other than with respect to the top 15 Mortgage Loans identified in the table above, each of the other Mortgage Loans represents no more than 1.9% of the Initial Pool Balance.

See “Risk Factors—Risks Relating to the Mortgage Loans—Concentrations Based on Property Type, Geography, Related Borrowers and Other Factors May Disproportionately Increase Losses”.

Multi-Property Mortgage Loans and Related Borrower Mortgage Loans

The Mortgage Loans set forth in the table below entitled “Multi-Property Mortgage Loans” (22.2%) are secured by two or more properties. In some cases, however, the amount of the mortgage lien encumbering a particular property or group of those properties may be less than the full amount of indebtedness under the Mortgage Loan, generally to minimize recording tax. In such instances, the mortgage amount may equal a specified percentage (generally ranging from 100% to 150%, inclusive) of the appraised value or allocated loan amount for the particular Mortgaged Property. This would limit the extent to which proceeds from that property would be available to offset declines in value of the other Mortgaged Properties securing the same Mortgage Loan.

207

The table below shows each individual Mortgage Loan that is secured by two or more Mortgaged Properties.

Multi-Property Mortgage Loans(1)

Mortgage Loan/Property Portfolio Names

Aggregate Cut-off
Date Balance

Approx. % of
Initial Pool
Balance

Etude Self Storage West Coast Portfolio $85,000,000 8.3 %
Yosemite Hospitality Portfolio  63,350,000 6.1  
JaxBay and Stone Cove Portfolio  22,890,000 2.2  
Mascieri Multifamily Portfolio  19,650,000 1.9  
Carolinas Food Lion Portfolio  19,300,000 1.9  
Stayable Flexible Apartment Portfolio  12,000,000 1.2  
Towne Oaks and El Jardin MHC

6,760,000

0.7

 

Total

$       228,950,000

22.2

%

 

(1)Total may not equal the sum of such amounts listed due to rounding.

In some cases, an individual Mortgaged Property may be comprised of two or more parcels, buildings or units that may not be contiguous or may be owned by separate borrowers or a portfolio of Mortgaged Properties may be comprised of Mortgaged Properties owned by separate borrowers. For example:

With respect to the Princeton R&D Portfolio Mortgage Loan (4.7%), the Mortgaged Property consists of six non-contiguous tax parcels.
With respect to the Pageantry West Mortgage Loan (1.6%), the Mortgaged Property consists of two non-contiguous tax parcels.
With respect to the Parkstone Erie Mortgage Loan (0.7%), the Mortgaged Property is comprised of three manufactured housing communities that are not adjacent to each other but are located within 14 miles of each other and operated together by the same borrower.

Geographic Concentrations

The table below shows the states that have concentrations of Mortgaged Properties that secure 5.0% or more of the Initial Pool Balance:

Geographic Distribution(1)

State

Number of Mortgaged Properties

Aggregate Cut-off Date Balance

% of Initial Pool Balance

California 16 $280,687,891 27.2%
Colorado  3 $116,729,638 11.3%
New York  6 $115,780,000 11.2%
Massachusetts  1 $  90,000,000   8.7%
Pennsylvania 10 $  83,940,000   8.1%
Texas  8 $  70,830,000   6.9%

 

(1)Because this table presents information relating to Mortgaged Properties and not the Mortgage Loans, the information for any Mortgaged Property that is one of multiple Mortgaged Properties securing a particular Mortgage Loan is based on an allocated loan amount as stated in Annex A-1.
208

The remaining Mortgaged Properties are located throughout ten (10) other states with no more than 4.7% of the Initial Pool Balance by allocated loan amount secured by Mortgaged Properties located in any such jurisdiction.

In addition, with respect to the Mortgaged Properties in the Mortgage Pool, we note the following in respect of their geographic concentration:

Twenty-eight (28) Mortgaged Properties (37.5%) located in California, Texas and Florida among others, are more susceptible to wildfires than properties in other parts of the country.
Sixteen (16) Mortgaged Properties (27.2%) are located in areas that are considered a high earthquake risk (seismic zones 3 or 4), and seismic reports were prepared with respect to these Mortgaged Properties, and based on those reports, no Mortgaged Property has a seismic expected loss greater than 17.0%.
Five (5) Mortgaged Properties (4.4%) are each located within approximately 25 miles of the coast of the Gulf of Mexico or the Atlantic Ocean south of Maryland, and are therefore more susceptible to hurricanes. See representation and warranty no. 18 and 26 in Annex D-1 (subject to the limitations and qualifications set forth in the preamble in Annex D-1).

Mortgaged Properties with Limited Prior Operating History

Four (4) of the Mortgaged Properties (7.8%) (i) were constructed or the subject of a major renovation that was completed within 12 calendar months prior to the Cut-off Date and, therefore, the related Mortgaged Property has either no prior operating history or limited prior operating history, (ii) have a borrower or an affiliate under the related Mortgage Loan that acquired the related Mortgaged Property within 12 calendar months prior to the Cut-off Date and such borrower or affiliate was unable to provide the related mortgage loan seller with historical financial information for such acquired Mortgaged Property or (iii) are single tenant properties subject to triple net leases with the related tenant where the related borrower did not provide the related mortgage loan seller with historical financial information for the related Mortgaged Property.

See Annex A-3 for more information on the Mortgaged Properties with limited prior operating history relating to the largest 15 Mortgage Loans.

See “Risk Factors—Risks Relating to the Mortgage Loans—Limited Information Causes Uncertainty”.

Tenancies-in-Common or Diversified Ownership

With respect to the Pageantry West Mortgage Loan, the 376 Bleecker Street Mortgage Loan and the Stadium Centre Office Mortgage Loan (3.3%), the related borrowers own all or a portion of the related Mortgaged Property as tenants-in-common and the respective tenants-in-common have agreed to a waiver of their rights of partition. See “Risk Factors—Risks Relating to the Mortgage Loans—The Borrower’s Form of Entity May Cause Special Risks” and “—Tenancies-in-Common May Hinder Recovery”.

Condominium and Other Shared Interests

The Aman Hotel New York Mortgage Loan, the Mascieri Multifamily Portfolio Mortgage Loan (solely with respect to the 2319 Delancey Mortgaged Property) and the 6723 Odyssey

209

Drive Mortgage Loan and (collectively, 5.5%) are each secured in whole or in part by the related borrower’s interest in one or more units in a condominium. With respect to such Mortgage Loans (other than as described below), the borrower generally controls the appointment of a majority of the members and voting of the condominium board or the condominium owners cannot take actions or cause the condominium association to take actions that would affect the borrower’s unit(s) without the borrower’s consent.

With respect to the Aman Hotel New York Mortgage Loan (3.9%), the related Mortgaged Property is subject to a condominium structure. The borrower owns 47.7891% of the common elements and is entitled to elect three of the eight members to the board and, therefore, does not control the condominium association or the board of directors. The borrower’s consent is required for certain actions, including, without limitation, the following: any amendment to the condominium documents adversely affecting the borrower’s unit or any lien on the borrower’s unit. In addition, the consent of a supermajority of unit owners is required for the condominium board to borrow an amount exceeding $1,000,000. In addition, as the master commercial unit owner, the borrower has the right to use any excess area to increase the available floor area of the hotel unit and/or the residential section.

With respect to the Mascieri Multifamily Portfolio Mortgage Loan (1.9%), the borrower related to the 2319 Delancey Mortgaged Property (0.3%) is subject to a condominium regime, however, the condominium units are 100% owned by such borrower.

With respect to the 6723 Odyssey Drive Mortgage Loan (1.3%), the related Mortgaged Property is subject to a condominium structure, in which the borrower owns one of two units comprising approximately 39% ownership in the common elements. The borrower is entitled to elect two of the four board members. The borrower has consent rights with respect to any issues solely and exclusively affecting its unit. Any decisions related to the common elements require at least a 66 2/3% majority vote.

See “Risk Factors—Risks Relating to the Mortgage Loans—Condominium Ownership May Limit Use and Improvements”. See also representation and warranty no. 8 in Annex D-1 and the exceptions thereto in Annex D-2 (subject to the limitations and qualifications set forth in the preamble to Annex D-1).

Fee & Leasehold Estates; Ground Leases

The table below shows the distribution of underlying interests encumbered by the mortgages related to the Mortgaged Properties:

Underlying Estate Distribution(1)

Underlying Estate

Number of Mortgaged Properties

Aggregate Cut-off Date Balance

Approx. % of Initial Pool Balance

Fee(2)

   66

$       1,030,287,829

100%

Total

   66

$       1,030,287,829

  100.0%

 

(1)Because this table presents information relating to Mortgaged Properties and not Mortgage Loans, the information for Mortgage Loans secured by more than one Mortgaged Property is based on allocated loan amounts as set forth in Annex A-1 to this prospectus.
(2)For purposes of this prospectus, an encumbered interest will be characterized as a “fee interest” and not a leasehold interest if (i) the borrower has a fee interest in all or substantially all of the Mortgaged Property (provided that if the borrower has a leasehold interest in any portion of the Mortgaged Property, such portion is not, individually or in the aggregate, material to the use or operation of the Mortgaged Property), or (ii) the Mortgage Loan is secured by the borrower’s leasehold interest in the Mortgaged Property as well as the borrower’s (or other fee owner’s) overlapping fee interest in the related Mortgaged Property.
210

In general except as noted in the exceptions to representation and warranty no. 36 in Annex D-1 indicated on Annex D-2 or otherwise discussed below, and unless the related fee interest is also encumbered by the related Mortgage, each of the ground leases: (i) has a term that extends at least 20 years beyond the maturity date of the Mortgage Loan (taking into account all freely exercisable extension options); and (ii) contains customary mortgagee protection provisions, including notice and cure rights and the right to enter into a new lease with the applicable ground lessor in the event a ground lease is rejected or terminated. See Annex A-3 for more information on the Mortgaged Properties secured by ground leases relating to the largest 15 Mortgage Loans.

Mortgage loans secured by ground leases present certain bankruptcy and foreclosure risks not present with Mortgage Loans secured by fee simple estates. See “Risk Factors—Risks Relating to the Mortgage Loans—Risks Related to Ground Leases and Other Leasehold Interests”, “Certain Legal Aspects of Mortgage Loans—Foreclosure” and “Certain Legal Aspects of Mortgage Loans—Foreclosure—Bankruptcy Laws”.

As regards ground leases, see representation No. 36 on Annex D-1 and the exceptions thereto on Annex D-2.

Environmental Considerations

An environmental report was prepared for each Mortgaged Property no more than ten (10) months prior to the Cut-off Date. See Annex A-1 for the date of the environmental report for each Mortgaged Property. The environmental reports were generally prepared pursuant to the American Society for Testing and Materials standard for a “Phase I” environmental site assessment (the “ESA”). In addition to the Phase I standards, some of the environmental reports will include additional research, such as limited sampling for asbestos-containing material, lead-based paint, radon or water damage with limited areas of potential or identified mold, depending on the property use and/or age. Additionally, as needed pursuant to American Society for Testing and Materials standards, supplemental “Phase II” site investigations have been completed for some Mortgaged Properties to further evaluate certain environmental issues, including certain recognized environmental conditions (each, a “REC”). A Phase II investigation generally consists of sampling and/or testing.

See “Risk Factors—Risks Relating to the Mortgage Loans—Adverse Environmental Conditions at or Near Mortgaged Properties May Result In Losses” in this prospectus. See also representation and warranty no. 43 in Annex D-1 and the exceptions thereto in Annex D-2 (subject to the limitations and qualifications set forth in the preamble to Annex D-1).

Described below is certain additional information regarding environmental issues at the Mortgaged Properties securing the Mortgage Loans:

With respect to The Motto Mortgage Loan (3.5%), the related ESA identified a CREC related to contamination from prior uses at the Mortgaged Property, including use as an iron foundry from at least 1891 and use as a rail yard with railroad tracks from the 1930s to 1951. A 2019 Phase I identified RECs for the historical use as well as potential impact from historical use of adjoining properties. A subsurface investigation, including geophysical survey, was performed in 2019 and identified soil, groundwater and soil vapor contamination impacted by petroleum, volatile organic compounds (“VOCs”), semi-VOCs, polychlorinated biphenyls (PCBs), pesticides, herbicides and metals. The Mortgaged Property entered the New York State Department of Environmental (“NYSDEC”) Conservation Brownfield Cleanup
211

Program. Remediation included structure demolition and soil excavation. Post-excavation sampling identified residual impacts onsite. Accordingly, the Mortgaged Property has an engineering control (“EC”) in the form of a concrete foundation slab, and an institutional control (“IC”) in the form of an environmental easement that was recorded in 2022 and includes a restricted-residential use or lower restriction, and groundwater use restriction. A Site Management Plan was established and implemented for the long-term management of the ECs/ICs. NYSDEC issued the Mortgaged Property a Certificate of Completion in December 2022. The ESA characterized the residual contamination with controls as a CREC.

With respect to the Simmons Tower Mortgage Loan (3.2%), the related Phase I ESA obtained in connection with loan origination identified a REC associated with a 2,000-gallon diesel underground storage tank (“UST”) installed in 1986. Based on the age of the UST and vapor risks attendant to any release, the Phase I ESA environmental consultant recommended a Phase II subsurface investigation. Further, the environmental consultant provided an upper range estimate within a statistical 90% confidence interval that costs to address potential subsurface impacts would not exceed $285,000. In lieu of obtaining a Phase II ESA, the lender obtained a $1,500,000 pollution legal liability-type environmental insurance policy with $1,500,000 sublimit per claim from Sirius Specialty Insurance Corporation, an 8-year term (three years past the loan term) and a $25,000 deductible per claim. Sirius Specialty Insurance Corporation has an S&P rating of “A-”.
With respect to the Grass Valley Shopping Center Mortgage Loan (1.8%), the related Mortgaged Property was formerly occupied by two tenants, K-Mart and Penske Auto Center, who performed automotive repair operations from 1981 until approximately 2007. K-Mart formerly maintained a 500-gallon underground storage tank (UST) for the storage of waste oil, installed in 1981. Records received from the Nevada County Department of Environmental Health (NCDEH) reported that the 500-gallon waste oil UST was permanently taken out-of-service in December 1986. The records do not report if the UST was excavated and removed or abandoned-in-place. Also no sample analysis was provided in the files, only an application form to abandon the UST. Based on the lack of sample analysis, the possibility of a release to the subsurface is considered to represent a REC. In lieu of a Phase II ESA, the related lender obtained an opinion of probable cost to quantify remediation costs and the resulting maximum probable cost estimate was $132,000. In conjunction with the with Mortgage Loan origination, the related borrower was required to execute a customary environmental indemnity agreement with respect to the related Mortgaged Property.
With respect to the 369 Quentin Road Mortgage Loan (1.8%), the related ESA identified a CREC related to the prior use of the Mortgaged Property by limousine companies and as a garage. In 2022, a 550-gallon underground storage tank was found during excavation which was a part of the redevelopment of the Mortgaged Property, but there were no signs a release had occurred. In November 2024, remediation work, including the excavation and removal of 6,000 tons of impacted soils, was completed. The New York City Office of Environmental Remediation issued a Notice of Completion, which indicates the Mortgaged Property achieved a cleanup level consistent with the restricted residential use. The ESA characterized the foregoing as a CREC.
With respect to The Kate Mortgage Loan (1.0%), the related Phase I ESA obtained in connection with loan origination identified a REC associated with historical automotive garage and vulcanizing shop uses on adjacent property. The current parking garage for the Mortgaged Property is listed as an active Industrial Hazardous
212

Waste Corrective Action and Innocent Owner / Operator Program site by the Texas Commission on Environmental Quality. Metals and total petroleum hydrocarbons were reported in the soil and groundwater. The Phase I ESA environmental consultant provided an opinion of probable cost within a statistical 90% confidence interval that costs to address potential impacts would not exceed $700,000. In lieu of obtaining a Phase II ESA, the lender obtained a $4,000,000 pollution and remediation legal liability-type environmental insurance policy with $4,000,000 sublimit per claim from AXA XL Insurance, an 8-year term (three years past the loan term) and a $25,000 deductible per claim. AXA XL Insurance has an S&P rating of “AA-“.

Redevelopment, Renovation and Expansion

Certain of the Mortgaged Properties are properties which are currently undergoing or are expected to undergo material redevelopment, renovation or expansion, including, executing property required improvement plans (“PIPs”). Below are descriptions of certain of such Mortgaged Properties related to (i) the 15 largest Mortgage Loans and (ii) Mortgage Loans with property improvement plan amounts exceeding 10% of the related Cut-off Date Balance of such Mortgage Loan:

With respect to The Westin Westminster Mortgage Loan (7.6%), the Mortgaged Property is subject to an $8,508,986 Property Improvement Plan, which includes renovations of, among other things, the guest rooms and bathrooms as well as the public areas and must be completed by September 4, 2027 unless otherwise noted with respect to a particular item. A PIP reserve for the full amount of the PIP was required at closing.
With respect to the Yosemite Hospitality Portfolio Mortgage Loan (6.1%), the Yosemite View Lodge Property is expected to undergo a $6.5 million renovation which is required to be completed on or before December 31, 2026 and includes (i) the demolition of the Del Hart building, which currently houses seven outdated guest rooms and a fitness center, and the construction of a new three-story structure with meeting space and three upgraded guest rooms, and (ii) the development of a new fitness center and expanded pool deck adjacent to the Sequoia building. To isolate construction risk, the construction will be performed by a borrower-affiliated single-purpose entity under a ground lease, which will collapse upon completion of the capital expenditures plan. The Mortgage Loan documents required a reserve in the amount of the renovations and the borrower sponsor entered into a completion guaranty for the required capital expenditures.
With respect to the Springhill Suites Denver West Mortgage Loan (1.7%), as part of the related borrower’s acquisition of the related Mortgaged Property and in connection with the issuance of the new franchise agreement, such borrower is required to invest $2,285,947 in renovation costs to modernize such Mortgaged Property to the Springhill Suite’s latest brand standard (which costs have been fully reserved at Mortgage Loan origination). Such PIP is intended to improve all aspects of the hotel including common areas, amenities, guest rooms, and guest bathrooms. The PIP is required to be completed by February 28, 2026.
With respect to the Holiday Inn Express & Suites Chicago West-Roselle Mortgage Loan (1.0%), the Mortgaged Property is currently subject to a franchisor required PIP, which is required to be completed by February 1, 2026. The PIP covers various soft goods, interior finishes, cosmetic updates and other general upgrades to the entire hotel, including but not limited to, the building exterior, parking areas, hotel
213

grounds, lobby areas, restrooms, food and beverage facilities, meeting facilities, recreation facilities, laundry facilities, corridors, stairwells and elevators, guestrooms and suites, landscaping, and hotel technology. At origination of the Mortgage Loan, $2,300,000 was reserved for the estimated cost of the PIP.

We cannot assure you that any of these redevelopments, renovations or expansions will be completed, that any amounts reserved in connection therewith will be sufficient to complete any such redevelopment, renovation or expansion or that the failure to do so will not have a material adverse impact on the related Mortgaged Properties. Additionally, other Mortgaged Properties may, and likely do, have property improvement or renovation plans in various stages of completion or planning.

Certain risks related to redevelopment, renovation and expansion at a Mortgaged Property are described in “Risk Factors—Risks Relating to the Mortgage Loans—Risks Related to Redevelopment, Expansion and Renovation at Mortgaged Properties”.

Assessment of Property Value and Condition

In connection with the origination or acquisition of each Mortgage Loan or otherwise in connection with this offering, an appraisal was conducted in respect of the related Mortgaged Property by an independent appraiser that was state certified and/or a member of the Appraisal Institute or an update of an existing appraisal was obtained. In each case, the appraisal complied, or the appraiser certified that it complied, with the real estate appraisal regulations issued jointly by the federal bank regulatory agencies under the Financial Institutions Reform, Recovery, and Enforcement Act of 1989, as amended. In general, those appraisals represent the analysis and opinion of the person performing the appraisal and are not guarantees of, and may not be indicative of, present or future value. We cannot assure you that another person would not have arrived at a different valuation, even if such person used the same general approach to and same method of valuing the property or that different valuations would not have been reached separately by the mortgage loan sellers based on their internal review of such appraisals. The appraisals obtained as described above sought to establish the amount a typically motivated buyer would pay a typically motivated seller. Such amount could be significantly higher than the amount obtained from the sale of a Mortgaged Property under a distress or liquidation sale.

In addition, in general, a licensed engineer, architect or consultant inspected the related Mortgaged Property, in connection with the origination or acquisition of each of the Mortgage Loans or otherwise in connection with this offering, to assess the condition of the structure, exterior walls, roofing, interior structure and mechanical and electrical systems. Engineering reports by licensed engineers, architects or consultants generally were prepared, except for newly constructed properties, certain manufactured housing properties and properties for which the borrower’s interest consists of a fee interest solely on the land and not any improvements, for the Mortgaged Properties in connection with the origination of the related Mortgage Loan or in connection with this offering. None of these engineering reports are more than nine (9) months old as of the Cut-off Date. In certain cases where material deficiencies were noted in such reports, the related borrower was required to establish reserves for replacement or repair or remediate the deficiency.

See Annex A-1 and the footnotes related thereto and the definition of “LTV Ratio” for additional information.

214

Litigation and Other Considerations

There may be material pending or threatened legal proceedings against, or other past or present material criminal or material adverse regulatory circumstances experienced by, the borrowers, their sponsors and managers of the Mortgaged Properties and their respective affiliates. In addition, the Mortgaged Properties may be subject to ongoing litigation.

With respect to the Princeton R&D Portfolio Mortgage Loan (4.7%), the two non-recourse carveout guarantors (each, a “Guarantor”) of the Mortgage Loan are subject to the following:
oOne of the Guarantors is a guarantor with respect to a mortgage loan unrelated to the Mortgage Loan that is secured by office buildings located in New Jersey (the “New Jersey Loan”). The related mortgaged property lost two anchor tenants following the COVID-19 pandemic, and the sponsor group subsequently agreed to a consensual foreclosure and placement of receiver, which is currently managing the Mortgaged Property. According to the borrower sponsor, the borrower sponsor is currently reviewing the lender’s offer to sell the New Jersey Loan to an affiliate or grant the borrower a discounted payoff.
oThe same Guarantor was arrested and charged in 2024 by the State of Florida authorities with possession of 20 grams or less of cannabis and another controlled substance, introduction of drugs to a county detention facility, and driving with a license from another state while his Florida license was suspended. According to the borrower sponsor, the Guarantor pled no contest and agreed to be monitored for a year, after which the case is expected to be dismissed.
oThe other Guarantor is a guarantor with respect to a mortgage loan unrelated to the Mortgage Loan that is secured by the related borrower’s leasehold interest in a property located in New York (the “New York Loan”), where the related borrower had difficulty making ground lease payments and worked with the lender to modify the ground lease to allow the lender to pay such ground rent. The lender then sued the guarantors, including the Guarantor, in the Southern District of New York to recover costs associated with the foregoing arrangement and ground rent. The case as it relates to the foregoing controversy has been dismissed, but the guarantors have filed a motion for sanctions against the lender claiming that failure to pay the ground rent was not a “bad boy” act and did not trigger liability under the New York Loan, and that the lender engaged in “jurisdictional gamesmanship” by filing the litigation in federal court and suing only the warm body guarantors. The court’s decision on the motion for sanctions is still pending. The guarantors also filed a motion for sanctions with respect to the above case in the New York County Supreme Court, where the decision is also pending.
With respect to the 501 West Broadway Mortgage Loan (4.6%), Daniel Negari, the non-recourse carveout guarantor of the Mortgage Loan, and another business partner were defendants in an FTC Act and Fair Credit Reporting Act (“FCRA”) violation lawsuit filed by the Federal Trade Commission (“FTC”), which alleged that a company partially owned by Daniel Negari misled consumers in collecting personal and financial information provided by such consumers, such as credit scores, and distributing to or allowing outside parties to use such information for impermissible purposes. Ultimately, the parties settled and a stipulated consent order for
215

permanent injunction to prevent future violations of the FTC Act and the FCRA and judgment was entered in January 2022, and the defendants were ordered to pay the plaintiff $1,500,000.

With respect to the Aman Hotel New York Mortgage Loan (3.9%), the related borrower is a recycled single-purpose entity that is a named defendant in a number of ongoing civil litigations related to properties other than the Mortgaged Property, including, among others, (a) a case filed in 2014 in New York County, where the plaintiff has alleged breach of contract, fraud in the inducement, breach of fiduciary duty, and negligence in connection with the construction, sale, marketing, and initial control and operation of the building and residential units, and is seeking approximately $20,000,000 in damages, which case the borrower sponsor has indicated is expected to settle for approximately $550,000; and (b) a case filed in 2024 in New York County, where the plaintiff, a contractor, has alleged non-payment of $4,416,163. In addition, the borrower is subject to several open civil litigations that the borrower sponsor has indicated are being handled by insurance.
With respect to the JaxBay and Stone Cove Portfolio Mortgage Loan (2.2%), a shooting death occurred at the JaxBay Apartments Mortgaged Property on April 2, 2024. The victim and the shooter were both tenants. There is an open civil claim against the borrower in an unspecified amount in excess of $50,000 pertaining to the shooting that was served on May 30, 2025. Insurance is defending the claim at this time and there is a $25,000 deductible on the related insurance policy, which was reserved for at loan origination.
With respect to the Grass Valley Shopping Center Mortgage Loan (1.8%), the related borrower sponsor, James C. Gianulias, invested in a banking venture with third parties and introduced such third parties to investors who were interested in investing with such third parties in a separate venture and the related borrower sponsor agreed to intermediate between the third parties and such investors. The third parties and investors did not succeed in the investments and the investors brought a civil suit against the related borrower sponsor, such third parties and other individuals for alleged claims of fraud, breach of contract and unjust enrichment. The related borrower sponsor asserted no involvement with the underlying issues of the case, however, the related borrower sponsor and others reached a settlement (in which related borrower sponsor expressly denied and disputed that the borrower sponsor had any liability for any of the conduct alleged in the complaints) with the investors in the total amount of $19.7 million (of which $12.7 million of the settlement has been paid to date and the remainder is required to be paid over the next eight years).
With respect to the 6723 Odyssey Drive Mortgage Loan (1.6%), Victor Azrak and David Azar, who together own approximately 41.5% indirect interest in the borrower, are subject to an ongoing tax court case with respect to which Internal Revenue Service (the “IRS”) agents are reviewing certain cryptocurrency transactions that occurred in 2017 as an extension of an IRS audit. According to a letter executed and delivered by the accountant of Victor Azrak and David Azar, the IRS review largely stems from the IRS agents’ encountering difficulties in understanding the transactions due to both the technical nature of digital assets and limited staffing capacity and is not expected to advance to trial.
With respect to the Pageantry West Mortgage Loan (1.5%), Jerome Fink, one of the two full non-recourse carveout guarantors, is a defendant in an ongoing case filed in April 2025 alleging contractual fraud as a member of a limited liability company (the
216

Seller”) that sold a property after allegedly misrepresenting to the buyer as to, among other matters, the status of completion, inspection status and the estimated cost of post-closing work, as well as intentionally undercapitalizing the Seller. The borrower sponsor has indicated that insurance is handling the litigation and that the attorneys handling the case are expected to file a motion to dismiss Jerome Fink from the litigation given that he was a not a managing member of the Seller nor did he manage the Mortgaged Property or the renovation. In addition, Jerome Fink has been defendant in a number of contract litigations, including by lenders of commercial mortgage loans, with allegations including, without limitation, failure to fulfill capital contribution obligations, which litigations have been settled and/or dismissed with prejudice.

With respect to the Montgomery Promenade Mortgage Loan (1.0%), the guarantor, Blair Schlossberg, was a named defendant in a 2014 civil enforcement action brought by the U.S. Securities and Exchange Commission in connection with trading activities involving material nonpublic information. The matter was settled with a civil penalty and disgorgement of profits. In addition, the non-recourse carveout guarantor, Blair Schlossberg, and affiliated entities are named defendants in premises liability litigation related to a crime-related injury at an unrelated property. Liability insurers have accepted defense of the claim, but the defendants are liable for the first $1 million of damages if the claim is adversely adjudicated. The Mortgage Loan documents provide that the guarantor must maintain a minimum liquidity of $1 million until the related litigation matter is resolved.
With respect to the Best Western Plus Killeen Mortgage Loan (0.6%), the borrower sponsor and non-recourse carveout guarantor, Arefa Sultana, is a named defendant in two civil litigations both relating to non-payment on outstanding equipment leases in connection with the borrower sponsor's laundromat businesses. Plaintiffs in litigation brought in Dallas County, Texas are seeking damages in the sum of $384,757.16 as of May 5, 2025, plus interest, late charges, expenses and attorneys’ fees (which continue to accrue) and demanding foreclosure on the equipment. Plaintiffs in litigation brought in Tarrant County, Texas are seeking damages in a sum of $574,091.48 as of August 2025, plus attorneys’ fees, pre-judgment interest (15.9%), post-judgment interest and costs (which continue to accrue).
With respect to the Summerville Mortgage Loan (0.5%), the non-member manager of the 25% direct owner of borrower (the “Non-Member Manager”) is a defendant in ongoing civil litigation in Harris County District Court, Texas, filed in June 2025 by the plaintiff alleging unpaid construction work performed by the plaintiff at a property (the “Other Property”) unrelated to the Mortgaged Property which the Non-Member Manager manages. As a result of continued nonpayment, the plaintiff perfected and filed a mechanics and materialman’s lien against the Other Property in the amount of $1,427,299.63, recorded in November 2024. The plaintiff is seeking a declaratory judgment and/or order from the court that the lien is valid and may be foreclosed upon the lien.

See “Risk Factors—Risks Relating to the Mortgage Loans—Litigation Regarding the Mortgaged Properties or Borrowers May Impair Your Distributions”. See also “—Loan Purpose; Default History, Bankruptcy Issues and Other Proceedings” below and representation and warranty no. 15 in Annex D-1 (subject to the limitations and qualifications set forth in the preamble to Annex D-1).

217

Condemnations

There may be Mortgaged Properties as to which there have been or are currently condemnations, takings and/or grant of easements affecting portions of such Mortgaged Properties, or property adjacent to such Mortgaged Properties, which, in general, would not and do not materially affect the use, value or operation of such Mortgaged Property.

Loan Purpose; Default History, Bankruptcy Issues and Other Proceedings

Thirty-four (34) Mortgage Loans (68.5%) were originated in connection with the borrower’s refinancing of a previous mortgage loan.
Nine (9) Mortgage Loans (29.8%) were originated in connection with the borrower’s acquisition of the related Mortgaged Property.
One (1) Mortgage Loans (1.7%) were originated in connection with the borrower’s recapitalization of the related Mortgaged Property.
With respect to the 369 Quentin Road Mortgage Loan (1.8%), the related Mortgaged Property previously secured two mortgage loans that matured on October 19, 2024. The borrower negotiated open ended extensions, with no formal modifications signed between the borrower and the prior lender, on both loans and both loans were paid off in full at origination of the 369 Quentin Road Mortgage Loan on August 1, 2025.
With respect to the Holiday Inn Express & Suites Chicago West-Roselle Mortgage Loan (1.0%), the related Mortgaged Property previously secured a securitized mortgage loan that experienced a monetary default in April 2020, and was transferred to special servicing. The borrower entered into a settlement agreement with the special servicer and the prior loan was brought current in or around March 2023. The current Mortgage Loan refinanced such prior loan in full on July 3, 2025.

Certain of the borrowers, principals of the borrowers and other entities under the control of such principals or single tenants at the related Mortgaged Properties or in certain cases a Mortgaged Property that secures a Mortgage Loan are, or previously have been, parties to bankruptcy proceedings, foreclosure proceedings, deed-in-lieu of foreclosure transactions and/or mortgage loan workouts resulting from mortgage loan defaults, which in some cases involved a Mortgaged Property that secures a Mortgage Loan to be included in the Trust. For example:

With respect to The Westin Westminster Mortgage Loan, Ridgedale Center Mortgage Loan, Simmons Tower Mortgage Loan, JaxBay and Stone Cove Portfolio Mortgage Loan, 369 Quentin Road Mortgage Loan, Pageantry West Mortgage Loan, Holiday Inn Express & Suites Chicago West-Roselle Mortgage Loan, Grass Valley Shopping Center and Montgomery Promenade Mortgage Loan (collectively, 24.1%), (a) within approximately the last 10 years, related borrowers, sponsors and/or key principals (or affiliates thereof) have previously (i) sponsored, been a key principal with respect to, or been a payment or non-recourse carveout guarantor on mortgage loans secured by, real estate projects (including in some such cases, the particular Mortgaged Property or Mortgaged Properties referenced above in this sentence) that became the subject of foreclosure proceedings or a deed-in-lieu of foreclosure or bankruptcy proceedings or directly or indirectly secured a real estate loan or a real estate related mezzanine loan that was the subject of a discounted payoff or modification, or (ii) been the subject of personal bankruptcy proceedings, (b) the related Mortgage Loan refinanced a prior loan
218

secured by, or a mezzanine loan secured by interests in the owner of, the Mortgaged Property which prior loan was the subject of a maturity default, a maturity extension or a discounted payoff, short sale or other restructuring, (c) the Mortgaged Property was acquired by the related borrower or an affiliate thereof from a foreclosing lender or through foreclosure or a deed-in-lieu of foreclosure, as part of an REO transaction, at a foreclosure sale or out of receivership, or (d) the Mortgaged Property has been or currently is involved in a borrower, principal or tenant bankruptcy.

In particular, with respect to the 15 largest Mortgage Loans or groups of Mortgage Loans with related borrowers, we note the following:

With respect to The Westin Westminster Mortgage Loan (7.6%), the non-recourse carveout guarantor and borrower sponsor (CSC Holdings, an affiliate of Columbia Sussex Corporation) has been involved in various mortgage defaults, including (A) since 2009, 16 foreclosures, eight deeds in lieu, and four discounted payoffs, including seven COVID-impacted properties that were the subject to foreclosure or deeds-in-lieu within the last 3 years; (B) the maturity default of a 14-property Wyndham-branded portfolio in 2010 that resulted in a deed-in-lieu of foreclosure, and (C) the Chapter 11 bankruptcy filing of an affiliate, Tropicana Entertainment, in 2008 following the denial of a gaming license for an Atlantic City, New Jersey casino property.
With respect to the Ridgedale Center Mortgage Loan (3.9%), affiliates of a related borrower sponsor (an affiliate of Brookfield Corporation) have experienced prior defaults, including a default in February 2023 on commercial mortgage loans secured by two office properties in downtown Los Angeles having existing debt of approximately $784 million. In addition, in or around April 2023, an affiliate of the borrower sponsor defaulted on a securitized commercial mortgage loan in the amount of approximately $161 million secured by multiple office buildings located mostly in the Washington, D.C. area.
With respect to the Simmons Tower Mortgage Loan (3.2%), the prior mortgage loan matured in July 2025 and a short-term forbearance was effected to allow for the closing of the Mortgage Loan. There is an existing mezzanine loan with a current balance of approximately $26.9 million held by affiliates of the borrower. The mezzanine note requires equal monthly payments, but only to the extent that net cash flow is available for distribution. The mezzanine debt is the result of a 1997 restructuring of maturing construction debt that split the total debt into a $50,000,000 current-pay senior debt and accruing mezzanine debt for the balance. In 2005, the senior debt was refinanced and affiliates of the borrower sponsor acquired the mezzanine debt, which had a balance of approximately $22.6 million when transferred.
With respect to the JaxBay and Stone Cove Portfolio Mortgage Loan (2.2%), one of the borrower sponsors previously had extended personal mortgages with Great Southern Bank, at the time of maturity, for another two year term.

Certain risks relating to bankruptcy proceedings are described in “Risk Factors—Risks Relating to the Mortgage Loans—A Bankruptcy Proceeding May Result in Losses and Delays in Realizing on the Mortgage Loans” and “—Litigation Regarding the Mortgaged Properties or Borrowers May Impair Your Distributions” and “Certain Legal Aspects of Mortgage Loans—Foreclosure—Bankruptcy Laws”. See also representation and warranty nos. 41 and 42 in

219

Annex D-1 and the exceptions to representation and warranty no. 42 in Annex D-2 (subject to the limitations and qualifications set forth in the preamble to Annex D-1).

Tenant Issues

Tenant Concentrations

The Mortgaged Properties have tenant concentrations as set forth below:

Eight (8) Mortgaged Properties (6.1%) are leased (or marketed to be leased) to multiple tenants; however, one such tenant occupies 50% or more of the NRA of such Mortgaged Property.
Five (5) Mortgaged Properties (3.9%) are each leased entirely to a single tenant.

See “—Lease Expirations and Terminations” below, and “Risk Factors—Risks Relating to the Mortgage Loans—Risks of Commercial and Multifamily Lending Generally”, “—Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases—A Tenant Concentration May Result in Increased Losses” and “—Concentrations Based on Property Type, Geography, Related Borrowers and Other Factors May Disproportionately Increase Losses”.

Lease Expirations and Terminations

Expirations

Certain of the Mortgaged Properties are subject to tenant leases that expire before the maturity date of the related Mortgage Loan. For tenant lease expiration information in the form of a lease rollover chart relating to each of the top 15 Mortgage Loans, see the related summaries attached as Annex A-3. In addition, see Annex A-1 for tenant lease expiration dates for the 5 largest tenants (based on NRA leased) at each mixed use, office, industrial and retail Mortgaged Property. Whether or not any of the 5 largest tenants at a particular Mortgaged Property have leases that expire before, or shortly after, the maturity of the related Mortgage Loan, there may be a significant percentage of leases at a particular Mortgaged Property that expire in a single calendar year, a rolling 12-month period or prior to, or shortly after, the maturity of a Mortgage Loan. Furthermore, some of the Mortgaged Properties have significant leases or a significant concentration of leases that expire before, or shortly following, the maturity of the related Mortgage Loan. In addition, certain other Mortgaged Properties may have a significant portion of the leases that expire or can be terminated in a particular year, or portion thereof, at the related Mortgaged Property. Prospective investors are encouraged to review the charts entitled “Tenant Summary” and “Lease Expiration Schedules” for the 15 largest Mortgage Loans presented on Annex A-3.

If a Mortgaged Property loses its sole tenant, whether upon expiration of the related lease or otherwise, the “dark value” of such Mortgaged Property may be materially below the “as-is” value of such Mortgaged Property or even the unpaid principal balance of the related Mortgage Loan because of the difficulties of finding a new tenant that will lease the space on comparable terms as the old tenant. Such difficulties may arise from an oversupply of comparable space, high vacancy rates, low rental rates or the Mortgaged Property’s lack of suitability for most potential replacement tenants.

With respect to certain Mortgaged Properties, there are leases that represent in the aggregate a material (greater than 25%) portion of the NRA of the related Mortgaged

220

Property that expire in a single calendar year prior to, or shortly after, the maturity of the related Mortgage Loan.

See Annex A-1 for tenant lease expiration dates for the 5 largest tenants (based on NRA leased) at each mixed use, office, industrial and retail Mortgaged Property.

Terminations

In addition to termination options tied to certain triggers as described in “Risk Factors—Risks Relating to the Mortgage Loans—Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases—Early Lease Termination Options May Reduce Cash Flow” that are common with respect to retail properties, certain tenant leases permit the related tenant to unilaterally terminate its lease at any time.

For example, with respect to (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 Mortgage Loans and (iii) tenants that, alone or together with affiliated tenants, occupy 50% or more of the net rentable area of, or represent 50% or more of the underwritten revenues of, the related Mortgaged Properties, certain of such tenants have unilateral termination options or termination options related to lack of appropriations with respect to all or a portion of their space as set forth below:

With respect to the Ridgedale Center Mortgage Loan (3.9%), Victoria’s Secret, the fourth largest tenant (which leases 2.8% of NRA), has the right, if at any time the related shopping center is not under the ownership or management of Brookfield Properties, or an affiliate thereof, and Victoria’s Secret's change in annual net sales for any 12-month period after such management change is more than 10% less than the average percentage change in the tenant's "comp sales" for all other stores in the tenant's retail chain operating under the same trade name for the same 12-month period, to terminate its lease on 90 days' notice, provided that such notice is given within 36 months of the management change.
With respect to the Simmons Tower Mortgage Loan (3.2%), the largest tenant, Entergy Arkansas, LLC, has a one-time right to down-size its leased space by no more than one floor beginning November 1, 2027 with notice prior to November 28, 2026. Tenant currently occupies eleven floors at the Mortgaged Property.
With respect to The Pruneyard Mortgage Loan (2.6%), the largest tenant, GSA (Federal Bureau of Investigation), has ongoing option to terminate its lease at any time after February 1, 2025 with 180 days’ notice.
With respect to Stadium Centre Office Mortgage Loan (1.1%), the largest tenant, State of CA – Employment Development Department (“EDD”), has an ongoing termination option which may be exercised at any time effective on or after September 30, 2025, upon 30 days prior notice to lessor.

In addition, with respect to certain retail properties, some or all of the related tenants may not be required to continue to operate (i.e. such tenants may “go dark”) at such properties. With respect to any such tenant that has a right to go dark, if such tenant elects to go dark, such election may trigger co-tenancy clauses in other tenants’ leases.

For more information related to tenant termination options held by the 5 largest tenants (by net rentable area leased) at a Mortgaged Property or portfolio of Mortgaged Properties see the charts entitled “Tenant Summary” and “Lease Expiration Schedules” for the 15 largest Mortgage Loans presented on Annex A-3 to this prospectus.

221

Other

Tenants under certain leases included in the Underwritten Net Cash Flow, Underwritten NOI and/or Underwritten Economic Occupancy may not be in physical occupancy, may not have begun paying rent, may be in negotiation or may have sublet a portion of their space or have provided notice of their intent to sublet out a portion of their space in the future.

For example, with respect to (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 Mortgage Loans and (iii) tenants that, alone or together with affiliated tenants, occupy 50% or more of the net rentable area of, or represent 50% or more of the underwritten revenues of, the related Mortgaged Properties, certain of such tenants have not taken occupancy or commenced paying rent, may have subleased their spaces, may be in negotiation or have rent underwritten on a straight-lined basis as set forth below:

With respect to the Vertex HQ Mortgage Loan (8.7%), the largest tenant of the related Mortgaged Property, Vertex Pharmaceuticals Inc., has abated rent from January 2029 through August 2029, totaling $58,450,518, which was reserved for at origination. In addition, straight-lined rent increases through the loan term totaling $14,720,942 were underwritten.
With respect to the 501 West Broadway Mortgage Loan (4.6%), the fifth largest tenant, Bender Kurlander Hernandez & Campbell, APC, which leases approximately 3.1% of NRA, is entitled to rent abatement for the seven-month period from October 2025 through April 2026, in the aggregate amount of $221,839.80 ($31,691.40 per month), provided the tenant is not in default beyond any applicable notice and cure period. In addition, such tenant subleases 4,243 SF of its space to Butler Law, PC, with a sublease expiration date of September 30, 2032, which is co-terminous with the prime lease, contingent upon whether the tenant has delivered to the landlord written documentation of the extension of the sublease with the subtenant.
With respect to the Aman Hotel New York Mortgage Loan (3.9%), the spa operation at the Mortgaged Property, comprising approximately 5.2% of the underwritten revenue, is subleased to a third-party sublessee pursuant to a sublease that is co-terminous with the prime lease.
With respect to Simmons Tower Mortgage Loan (3.2%), the rent for the largest tenant, Entergy Arkansas, LLC, was underwritten on a straight-line rent averaging basis.
With respect to The Pruneyard Mortgage Loan (2.6%), the second largest tenant, Qolsys, is only occupying approximately 50% of its space and is marketing the remaining portion of the space for sublease.
With respect to the Pageantry West Mortgage Loan (1.6%), Messner Reeves LLP, the largest tenant at the Mortgaged Property (approximately 16.0% of NRA), has subleased 3,603 SF of its 17,231 SF leased premises to Resnick & Louis, whose sublease is co-terminous with the prime lease.
With respect to the 6723 Odyssey Drive Mortgage Loan (1.3%), Nextech, the fifth largest tenant at the Mortgaged Property (approximately 10.4% of NRA), recently executed its lease, which is scheduled to commence in October 2025. The related premises is currently undergoing a buildout for which the borrower was required at loan origination to deposit $304,284.
222

See “Risk Factors—Risks Relating to the Mortgage Loans—Underwritten Net Cash Flow Could Be Based On Incorrect or Flawed Assumptions”.

For more information related to tenants not yet in occupancy or in a free rent period at a Mortgaged Property or portfolio of Mortgaged Properties, see Annex A-3 for more information on other tenant matters relating to the largest 15 Mortgage Loans.

Purchase Options and Rights of First Refusal

Below are certain purchase options and rights of first refusal to purchase all or a portion of the Mortgaged Property with respect to certain of the Mortgaged Properties.

With respect to the Mortgaged Properties or portfolios of Mortgaged Properties identified on Annex A-1 to this prospectus as Vertex HQ, Princeton R&D Portfolio, Aman Hotel New York and Summerville (collectively, 17.8%), one or more of the related Mortgaged Properties is subject to a purchase option, right of first refusal (“ROFR”) or right of first offer (“ROFO”) to purchase such Mortgaged Property, a portion thereof or a related pad site; such rights are held by either a tenant at the related Mortgaged Property, a tenant at a neighboring property, a hotel franchisor, a licensee, a homeowner’s association, another unit owner or the board of managers of the related condominium, a neighboring property owner, a master tenant, a lender or another third party. See “Yield and Maturity Considerations” in this prospectus. See representation and warranty no. 8 in Annex D-1 and the exceptions thereto on Annex D-2 (subject to the limitations and qualifications set forth in the preamble to Annex D-1).

In particular, with respect to the 15 largest Mortgage Loans presented on Annex A-3, we note the following:

With respect to the Vertex HQ Mortgage Loan (8.7%), if the borrower intends to solicit offers, or to accept an unsolicited offer, to purchase its fee interest in either or both of the two buildings comprising the Mortgaged Property, the borrower is required to first offer to sell such building, or the Mortgaged Property, as applicable, to the largest tenant, Vertex Pharmaceuticals, Inc. (“Vertex”), at a price to be identified by the borrower in such offer. Pursuant to subordination, non-disturbance and attornment agreements, the borrower has agreed that (i) foreclosure, (ii) delivery of a deed in lieu of foreclosure, (iii) any offer, notice, pleading, agreement, transaction or other event or condition arising out of or relating to the foregoing, and (iv) the first subsequent transfer following a foreclosure or deed in lieu of foreclosure, would not be deemed to constitute an offer to purchase the Mortgaged Property or any portion thereof and the tenant will have no preferential right to purchase or other rights under the right of first offer provisions as a result of any such events.
With respect to the Princeton R&D Portfolio Mortgage Loan (4.7%), BioCentriq, the second largest tenant at the Mortgaged Property (15.9% of the net rentable area), has a one-time right of first refusal that applies if only the portion of the Mortgaged Property located at 201 College Road is sold. BioCentriq has 10 days after receiving written notice of the offer from the landlord to accept or reject the offer. Pursuant to a subordination, non-disturbance and attornment agreement received in connection with the closing of the Mortgage Loan, the right of first refusal would not apply to the acquisition by the lender of title to the Mortgaged Property by foreclosure, deed-in-lieu thereof or otherwise, or to any subsequent sale or transfer of the Mortgaged Property by the lender or its designee.
223

See “Risk Factors—Risks Relating to the Mortgage Loans—Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases—Leases That Are Not Subordinated to the Lien of the Mortgage or Do Not Contain Attornment Provisions May Have an Adverse Impact at Foreclosure”.

Affiliated Leases

Certain of the Mortgaged Properties are leased in whole or in part by borrowers or borrower affiliates. Set forth below are examples of Mortgaged Properties or portfolios of Mortgaged Properties at which at least 20% of (i) the gross income at the Mortgaged Property or portfolio of Mortgaged Properties relates to leases between the borrower and an affiliate of the borrower or (ii) the NRA at the Mortgaged Property or portfolio of Mortgaged Properties is leased to an affiliate of the borrower:

With respect to the Aman Hotel New York Mortgage Loan (3.9%), each of the tenants operating the food and beverage operation and the spa at the Mortgaged Property (together approximately 27.9% of the underwritten revenue) is an affiliate of the borrower.
With respect to the Simmons Tower Mortgage Loan (3.2%), the largest tenant, Entergy Arkansas, LLC, is a borrower affiliate.
With respect to the 1458 Manhattan Avenue Mortgage Loan (0.7%), the sole tenant of the Mortgaged Property, Amtrend Corporation, is an affiliate of the borrower.

See “Risk Factors—Risks Relating to the Mortgage Loans—Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases—Mortgaged Properties Leased to Borrowers or Borrower Affiliated Entities Also Have Risks”.

Competition from Certain Nearby Properties

Certain of the Mortgaged Properties may be subject to competition from nearby properties that are owned by affiliates of the related borrowers, or such borrowers themselves.

With respect to the 501 West Broadway Mortgage Loan (4.6%), the borrower sponsor owns a property within a five-mile radius of the Mortgaged Property that may compete with the Mortgaged Property.
With respect to the Ridgedale Center Mortgage Loan (3.9%), the borrower has conditional free parcel release, conditional free parcel substitution and expansion parcel rights that make the extent of sponsor competition issues fluid over the life of the Mortgage Loan. See “Certain Terms of the Mortgage Loans—Releases; Partial Releases; Property Additions.”
With respect to The Motto Mortgage Loan (3.5%), the borrower sponsor owns a property adjacent to the Mortgaged Property on which it is developing a 56-unit residential property.
With respect to the 6723 Odyssey Drive Mortgage Loan (1.3%), the borrower sponsor owns a property within a five-mile radius of the Mortgaged Property that may compete with the Mortgaged Property.

See “Risk Factors—Risks Related to Conflicts of Interest—Other Potential Conflicts of Interest May Affect Your Investment”.

224

Insurance Considerations

The Mortgage Loans generally require that each Mortgaged Property be insured by a hazard insurance policy in an amount (subject to an approved deductible) at least equal to the lesser of the outstanding principal balance of the related Mortgage Loan and 100% of the replacement cost of the improvements located on the related Mortgaged Property, and if applicable, that the related hazard insurance policy contain appropriate endorsements or have been issued in an amount sufficient to avoid the application of co-insurance and not permit reduction in insurance proceeds for depreciation; provided that, in the case of certain of the Mortgage Loans, the hazard insurance may be in such other amounts as was required by the related originators.

In general, the standard form of hazard insurance policy covers physical damage to, or destruction of, the improvements on the Mortgaged Property by fire, lightning, explosion, smoke, windstorm and hail, riot or strike and civil commotion, subject to the conditions and exclusions set forth in each policy. Each Mortgage Loan generally also requires the related borrower to maintain comprehensive general liability insurance against claims for personal and bodily injury, death or property damage occurring on, in or about the related Mortgaged Property in an amount generally equal to at least $1,000,000. Each Mortgage Loan generally further requires the related borrower to maintain business interruption insurance in an amount not less than approximately 100% of the gross rental income from the related Mortgaged Property for not less than 12 months. In general, the Mortgage Loans (including those secured by Mortgaged Properties located in California and Washington) do not require earthquake insurance. Sixteen (16) of the Mortgaged Properties (27.2%) are located in areas that are considered a high earthquake risk (seismic zones 3 and 4). Seismic reports were prepared with respect to these Mortgaged Properties, and based on those reports, no Mortgaged Property has a probable maximum loss greater than 17.0%.

With respect to certain of the Mortgaged Properties, the related borrowers (or, in some cases, tenants which are permitted to maintain insurance in lieu of the related borrowers) maintain insurance under blanket policies.

Certain of the Mortgaged Properties may permit the borrower’s obligations to provide required insurance (including property, rent loss, liability and terrorism coverage) to be suspended if a sole or significant tenant or the property manager elects to provide third party insurance or self-insurance in accordance with its lease or management agreement.

Under certain circumstances generally relating to a material casualty, a sole tenant entitled to self-insure may have the right to terminate its lease at the related Mortgaged Property under the terms of that lease. If the tenant fails to provide acceptable insurance coverage or, if applicable, self-insurance, the borrower generally must obtain or provide supplemental coverage to meet the requirements under the Mortgage Loan documents. See representation and warranty nos. 18 and 31 on Annex D-1 and the exceptions to representation and warranty nos. 18 and 31 on Annex D-2 (subject to the limitations and qualifications set forth in the preamble to Annex D-1).

In situations involving leased fee properties, where the tenant or other non-borrower party constructed improvements and either maintains its own insurance or self-insures, the borrower will typically have no right to available casualty proceeds. Subject to applicable restoration obligations, casualty proceeds are payable to the tenant or other non-borrower party and/or its leasehold mortgagee. Further, with respect to Mortgaged Properties that are part of condominium regimes, the insurance may be maintained by the condominium association rather than the related borrower. Many Mortgage Loans contain limitations on the obligation to obtain terrorism insurance. See “Risk Factors—Risks Relating to the

225

Mortgage Loans—Terrorism Insurance May Not Be Available for All Mortgaged Properties”. See also representation and warranty nos. 18 and 31 on Annex D-1 and the exceptions to representation and warranty nos. 18 and 31 on Annex D-2 (subject to the limitations and qualifications set forth in the preamble to Annex D-1).

With respect to the Ridgedale Center Mortgage Loan (3.9%), the Mortgage Loan documents permit a terrorism insurance deductible of up to $1,000,000. In addition, the Mortgage Loan documents permit terrorism insurance to be obtained through a captive insurance program with Liberty IC Casualty LLC (“Liberty”), an affiliate of the borrower, subject to satisfaction of the conditions set forth in the Mortgage Loan documents, including that, except with respect to the permitted $1,000,000 deductible, covered losses which are not reinsured by the federal government under TRIPRA and paid to Liberty are reinsured with a cut through endorsement acceptable to the lender and the rating agencies by insurance companies which satisfy the rating requirements set forth in the Mortgage Loan agreement

See “Risk Factors—Risks Relating to the Mortgage Loans—Risks Associated with Blanket Insurance Policies or Self-Insurance”.

Use Restrictions

Certain of the Mortgaged Properties are subject to restrictions that restrict the use of such Mortgaged Properties to its current use, place other use restrictions on such Mortgaged Property or limit the related borrower’s ability to make changes to such Mortgaged Property. In certain cases, use of a Mortgaged Property may be restricted due to environmental conditions at the Mortgaged Property. See “—Environmental Considerations”.

In the case of such Mortgage Loans subject to such restrictions the related borrower is generally required pursuant to the related Mortgage Loan documents to maintain law or ordinance insurance coverage if any of the improvements or the use of a Mortgaged Property constitutes a legal non-conforming structure or use, which provides coverage for loss to the undamaged portion of such property, demolition costs and the increased cost of construction. However, the related property may not be able to be restored or repaired to the full extent necessary to maintain the pre-casualty/pre-destruction use of the subject structure/property, and such law and ordinance insurance coverage does not provide any coverage for lost future rents or other damages from the inability to restore the property to its prior use or structure or for any loss of value to the related property. See “Risk Factors—Risks Relating to the Mortgage Loans—Risks Related to Zoning Non-Compliance and Use Restrictions” and representation and warranty nos. 8 and 26 on Annex D-1 and the exceptions to representation and warranty nos. 8 and 26 on Annex D-2 (subject to the limitations and qualifications set forth in the preamble to Annex D-1).

In addition, certain of the Mortgaged Properties are subject to “historic” or “landmark” designations, which results in restrictions and in some cases prohibitions on modification of certain aspects of the related Mortgaged Property. Such modifications may be subject to review and approval of the applicable authority, and any such approval process, even if successful, could delay any redevelopment or alteration of the related Mortgaged Property.

In addition, certain of the Mortgaged Properties may be subject to a temporary certificate of occupancy (the “TCO”) or are in the process of obtaining either a TCO or a permanent certificate of occupancy (“PCO”). In such cases, the related Mortgage Loan documents require the related borrower to use commercially reasonable efforts to maintain the TCO, or cause the sponsor of the property to maintain the TCO, and to cause the TCO to

226

be continuously renewed at all times until a PCO is obtained for the related Mortgaged Property or contain covenants to similar effect.

With respect to the 126 MacDougal Street Mortgage Loan (0.8%), the Mortgaged Property was designated as part of the South Village Historic District by the NYC Landmarks Preservation Commission (the “Commission”). The Commission has promulgated design guidelines which regulate exterior elements of designated commercial buildings, among other things, including new construction, additions and demolition.

With respect to the 376 Bleecker Street Mortgage Loan (0.6%), the Mortgaged Property is designated as part of the Greenwich Village Historic District by the New York City Landmarks Preservation Commission (the “Commission”). The Commission has promulgated design guidelines which regulate exterior elements of designated commercial buildings, among other things, including new construction, additions and demolition.

Appraised Value

In certain cases, appraisals may reflect “as-is” values and values other than an “as-is” value. However, the Appraised Value reflected in this prospectus with respect to each Mortgaged Property reflects only the “as-is” value, except as set forth under the definition of “LTV Ratio” set forth under “Description of the Mortgage Pool—Definitions”. The values other than the “as-is” value may be based on certain assumptions, such as future construction completion, projected re-tenanting or increased tenant occupancies. We cannot assure you that those assumptions are or will be accurate or that any such non-“as-is” value will be the value of the related Mortgaged Property at maturity or other specified date. In addition, with respect to certain Mortgage Loans secured by multiple Mortgaged Properties, the appraised value may be an “as-portfolio” value that assigns a premium to the value of the Mortgaged Properties as a whole, which value exceeds the sum of their individual appraised values.

In addition, the “as-is” Appraised Value may be based on certain assumptions or “extraordinary” assumptions, including without limitation, that certain tenants are in-place and paying rent when such tenants have not yet taken occupancy, the payment of tenant improvement or leasing commissions allowances, free or abated rent periods, increased tenant occupancies, or that certain renovations or property improvement plans have been completed.

See “Risk Factors—Risks Relating to the Mortgage Loans—Appraisals May Not Reflect Current or Future Market Value of Each Property”.

Non-Recourse Carveout Limitations

While the Mortgage Loans generally contain non-recourse carveouts for liabilities such as liabilities as a result of fraud by the borrower, certain voluntary insolvency proceedings or other matters, certain of the Mortgage Loans may not contain such carveouts or contain limitations to such carveouts. In general, the liquidity and net worth of a non-recourse guarantor under a Mortgage Loan will be less, and may be materially less, than the outstanding principal amount of that Mortgage Loan. In addition, certain Mortgage Loans have additional limitations to the non-recourse carveouts or may not have a separate non-recourse carveout guarantor or environmental indemnitor. See representation and warranty no. 28 on Annex D-1 and the exceptions thereto on Annex D-2 (subject to the limitations and qualifications set forth in the preamble to Annex D-1). For example:

227

With respect to the Vertex HQ Mortgage Loan (8.7%), the Mortgage Loan documents provide that the personal liability of the guarantor for bankruptcy-related recourse events is capped at the greater of (x) 10% of the then-outstanding principal amount of the related Whole Loan at the time of the related bankruptcy event and (y) $100,000,000.
With respect to the Ridgedale Center Mortgage Loan (3.9%), the Mortgage Loan documents provide for personal liability to the guarantor for losses (rather than full recourse) related to violations of the borrower loan covenants pertaining to transfers of property or equity interests.
With respect to the Pageantry West Mortgage Loan (1.6%), in addition to two full non-recourse carveout guarantors, there are five limited guarantors, each of whom is only liable for the filing of a bankruptcy action against the tenant-in-common borrower that each applicable limited guarantor controls.

Certain of the Mortgage Loans, including several of the 15 largest Mortgage Loans, provide, with respect to liability for breaches of the environmental covenants in the Mortgage Loan documents, that the recourse obligations for environmental indemnification may terminate immediately (or in some cases, following a specified period, such as two years) after payment or defeasance in full of such Mortgage Loans (or in some cases, after a permitted transfer of the Mortgaged Property) if certain conditions more fully set forth in the related Mortgage Loan documents are satisfied, such as that the holder of the Mortgage Loan must have received an environmental inspection report for the related Mortgaged Property meeting criteria set forth in such Mortgage Loan documents, or that the holder must have received comprehensive record searches evidencing that there are no RECs at the Mortgaged Property.

With respect to certain of the Mortgage Loans, the lender is required to make claims under an environmental insurance policy prior to making claims under the environmental indemnity.

In addition, there may be impediments and/or difficulties in enforcing some or all of the non-recourse carveout liability obligations of individual guarantors depending on the domicile or citizenship of the guarantor.

See “Risk Factors—Risks Relating to the Mortgage Loans—Mortgage Loans Are Non-Recourse and Are Not Insured or Guaranteed”. See also representation and warranty no. 28 on Annex D-1 and the exceptions thereto on Annex D-2 (subject to the limitations and qualifications set forth in the preamble to Annex D-1).

Real Estate and Other Tax Considerations

Below are descriptions of real estate tax matters relating to certain Mortgaged Properties.

With respect to the Aman Hotel New York Loan (3.9%), the related borrower has applied for a 10-year Industrial and Commercial Abatement Program (“ICAP”), which, if and when formally approved, will be applied effective as of the July 1, 2023 tax payment date through the 2032/2033 tax year. The borrower has represented that it has completed the renovations required for approval of the ICAP except that certain municipal violations must be cleared or waived by the applicable governing authority (the “Remaining ICAP Items”), with respect to which the borrower was required at loan origination to deposit $422,978 into a certain violations repair reserve. To the extent that the ICAP Effective Date (as defined

228

below) does not occur on or before July 7, 2026 (the “ICAP Completion Date”), the borrower is required to prepay $47,562,441 plus the applicable yield maintenance premium (the “ICAP Prepayment Obligation”), which ICAP Prepayment Obligation is guaranteed by the related non-recourse carveout guarantor until the ICAP Effective Date. The underwritten taxes in the amount of approximately $6.5 million reflect the assumed benefits from the ICAP. According to the actual 2025/2026 tax bill, without giving consideration to the ICAP, the taxes for the 2025/2026 fiscal year are approximately $13.5 million. As used herein, “ICAP Effective Date” means the date upon which the lender is provided with satisfactory written evidence that (i) the ICAP has been granted and the related ICAP benefits are effective with respect to the Mortgaged Property, and (ii) all accrued and unpaid taxes with respect to the Mortgaged Property which are then due and payable have been paid in full. See “Description of the Mortgage Pool—Escrows” for additional information.

With respect to The Motto Mortgage Loan (3.5%), the Mortgaged Property benefits from two separate 35 year 421-a(16) tax exemptions that were recently implemented by the New York City Department of Finance. Pursuant to the exemptions, any increase in the assessed value of the related tax lots due to the recent construction of the Mortgaged Property will be 100% exempt during the first 25 years of the tax benefit. During years 26-35, the tax exemption will be reduced to 30%. The Mortgage Loan was underwritten based on estimated abated 2025-2026 real estate taxes of $74,180. The 2025-2026 unabated real estate taxes on the Mortgaged Property are estimated to be $2,393,332.

With respect to the 369 Quentin Road Mortgage Loan (1.8%), the borrower has applied for, but not yet received, a 35-year New York City 421-a(16) tax exemption with a receipt of application issued by the HPD on December 31, 2024. Pursuant to the applied-for exemption, any increase in the assessed value of the related tax lots due to the recent construction of the Mortgaged Property would be 100% exempt during the first 25 years of the tax benefit. During years 26-35, the tax exemption would be reduced to 34.2%. The appraisal for the Mortgaged Property takes into account the Mortgaged Property’s eligibility for the 421-a(16) tax exemption, and calculates the appraised value of the Mortgaged Property to be $29,750,000, including $9,690,000 attributable to the applied-for 421-a(16) tax exemption, which results in a Cut-off Date LTV Ratio of 62.2%. If such net present value of the applied for tax exemption of $9,690,000 were to be subtracted from the Appraised Value of the Mortgaged Property, the Appraised Value would be $20,060,000, resulting in a Cut-off Date LTV Ratio of 92.2%. Taxes were underwritten to the estimated abated tax expense for the 2026/2027 tax year of $57,465. The estimated unabated tax expense for such tax year is $568,599. Based on estimated unabated taxes, in the event that the 421-a(16) tax exemption was not received, UW NOI DSCR would be 0.91x, UW NCF DSCR would be 0.89x, UW NOI Debt Yield would be 5.7% and U/W NCF Debt Yield would be 5.6%. We cannot assure you that the 421-a(16) tax exemption will be approved.

With respect to The Kate Mortgage Loan (1.0%), the Mortgaged Property underwent a conversion from office to multifamily use between 2022 and 2024, and the Mortgaged Property qualified for historic tax credits. The Mortgaged Property is subject to master lease with an affiliate that is owned by the borrower sponsor and PNC Bank, the transferee of the tax credits. The Mortgage Loan documents include pledges in both the borrower and master tenant entities. Tax abatement agreements are in-place with the City of Wichita Falls (100% tax abatement in the first year with 10% reductions in each of the successive years over a 10-year period ending December 31, 2033) and Wichita County (50% tax abatement in year one with 10% reductions in each of the successive years over a 5-year period ending December 31, 2028). The tax abatement agreements require that the property continue to be operated for its current uses. The Mortgage Loan was underwritten on the basis of the average abated taxes over the loan term.

229

With respect to the Summerville Mortgage Loan (0.5%), the Mortgaged Property benefits from a tax abatement program under which the real estate taxes are reduced by 75%, provided certain conditions set forth on the related declaration of restrictive covenants (the “RCA”) are satisfied, including, without limitation, that a non-profit must own at least 0.01% equity interest in the borrower and that at least 75% of the units must be occupied by residents that qualify as low-income. The RCA can be terminated (i) upon foreclosure or deed in lieu or (ii) casualty or condemnation. In addition, the lender did not underwrite the Mortgage Loan based on the tax abatement.

Certain risks relating to real estate taxes regarding the Mortgaged Properties or the borrowers are described in “Risk Factors—Risks Relating to the Mortgage Loans—Increases in Real Estate Taxes May Reduce Available Funds”.

Delinquency Information

As of the Cut-off Date, none of the Mortgage Loans will be 30 days or more delinquent and none of the Mortgage Loans have been 30 days or more delinquent since origination. A Mortgage Loan will be treated as 30 days delinquent if the scheduled payment for a payment due date is not received from the related borrower by the immediately following payment due date.

Certain Terms of the Mortgage Loans

Amortization of Principal

The Mortgage Loans provide for one or more of the following:

Thirty-nine (39) Mortgage Loans (82.3%) provide for interest-only payments for the entire term to stated maturity, with no scheduled amortization prior to that date.

Five (5) Mortgage Loans (17.7%) require monthly payments of interest and principal based on amortization schedules significantly longer than the remaining term to stated maturity.

Amortization Type(1)

Number of Mortgage Loans

Aggregate Cut-off Date Balance

Approx. % of Initial Pool Balance

Interest Only 39    $     848,076,000   82.3 %
Amortizing Balloon

5

 

182,211,829

 

17.7

 

Total

44

 

$

1,030,287,829

 

100.0

%

 

(1)       The information in this table and on Annex A-1 regarding amortization is based on the express terms of the Mortgage Loans.

Information regarding the scheduled amortization characteristics of each Mortgage Loan is set forth on Annex A-1 to this prospectus and the footnotes thereto.

Payment Due Dates; Interest Rates; Calculations of Interest

Subject in some cases to a next business day convention, all of the Mortgage Loans have payment due dates upon which scheduled payments of principal, interest or both are

230

required to be made by the related borrower under the related Mortgage Note (each such date, a “Payment Due Date”) that occur as described in the following table:

Overview of Payment Due Dates

Payment Due Date

Number of Mortgage Loans

Aggregate Cut-off Date Balance

Approx. % of Initial Pool Balance

1 28   $ 634,343,964   61.6 %
11 10   272,863,864   26.5  
6 3   63,600,000   6.2  
5

3

 

59,480,000

 

5.8

 

Total

44

 

$

1,030,287,829

 

100.0

%

The Mortgage Loans have grace periods as set forth in the following table:

Overview of Grace Periods

Grace Period Default (Days)

Number of Mortgage Loans

Aggregate Cut-off Date Balance

Approx. % of Initial Pool Balance

0 20   $ 555,903,864   54.0 %
5 17   366,833,964   35.6  
4 7  

107,550,000

 

10.4

 

Total

44

 

$

1,030,287,829

 

100.0

%

As used in this prospectus, “grace period” is the number of days before a payment default is an event of default under the terms of each Mortgage Loan. See Annex A-1 for information on the number of days before late payment charges are due under the Mortgage Loans. The information on Annex A-1 regarding the number of days before a late payment charge is due is based on the express terms of the Mortgage Loans. Some jurisdictions may impose a statutorily longer period.

The Mortgaged Properties are secured by first liens on, or security interests in a fee simple or a similar interest in the related Mortgaged Properties, subject to the permitted exceptions reflected in the related title insurance policy. All of the Mortgage Loans bear fixed interest rates.

All of the mortgage loans accrue interest on the basis of the actual number of days in a month, assuming a 360-day year (“Actual/360 Basis”).

Single Purpose Entity Covenants

With respect to the Carolinas Food Lion Portfolio Mortgage Loan (1.9%), the borrower previously borrowed an amount of $6,474,293.03 from an affiliated lender, Berkshire Management LLC, and the borrower used the loan proceeds to acquire the College Lakes Mortgaged Property, West Pointe Mortgaged Property, and Kris Krossing Mortgaged Property on July 3, 2025. At the loan origination of the Carolinas Food Lion Portfolio Mortgage Loan, the above-mentioned prior loan was paid off.
With respect to the Towne Oaks and El Jardin Mortgage Loan (0.7%), one of the related borrowers previously incurred a $150,000 Payroll Protection Loan from the United States Small Business Administration (the “SBA”), which has been repaid.
231

With respect to the Best Western Plus Killeen Mortgage Loan (0.6%), the borrower previously incurred a $157,000 Economic Injury Disaster Loan from the SBA, which has been repaid.

See “—Additional Indebtedness” and “Certain Legal Aspects of Mortgage Loans—Foreclosure—Bankruptcy Laws”. See also representation and warranty no. 33 on Annex D-1 and the exceptions thereto on Annex D-2 (subject to the limitations and qualifications set forth in the preamble to Annex D-1).

Prepayment Protections and Certain Involuntary Prepayments and Voluntary Prepayments

All of the Mortgage Loans have a degree of voluntary prepayment protection in the form of defeasance or prepayment lockout provisions and/or yield maintenance provisions. Voluntary prepayments, if permitted, generally require the payment of a Yield Maintenance Charge or a Prepayment Premium unless the Mortgage Loan (or Whole Loan, if applicable) is prepaid within a specified period (ranging from approximately three to seven months) up to and including the stated maturity date. See Annex A-1 and Annex A-2 for more information on the prepayment protections attributable to the Mortgage Loans on a loan-by-loan basis and a pool basis.

Additionally, certain Mortgage Loans may provide that in the event of the exercise of a purchase option by a tenant or the sale of real property or the release of a portion of the Mortgaged Property, that the related Mortgage Loans may be prepaid in part prior to the expiration of a prepayment/defeasance lockout provision. See “—Releases; Partial Releases; Property Additions” below.

Generally, no Yield Maintenance Charge will be required for prepayments in connection with a casualty or condemnation, unless, in the case of most of the Mortgage Loans, an event of default has occurred and is continuing. See “Risk Factors—Risks Relating to the Mortgage Loans—Risks Relating to Enforceability of Yield Maintenance Charges, Prepayment Premiums or Defeasance Provisions” in the prospectus. In addition, certain of the Mortgage Loans permit the related borrower, after a total or partial casualty or partial condemnation, to prepay the remaining principal balance of the Mortgage Loan or, if the affected Mortgaged Property is part of a portfolio, a property-specific release price (after application of the related insurance proceeds or condemnation award to pay the principal balance of the Mortgage Loan), which may not be accompanied by any prepayment consideration.

Certain of the Mortgage Loans are secured in part by letters of credit and/or cash reserves that in each such case:

will be released to the related borrower upon satisfaction by the related borrower of certain performance related conditions, which may include, in some cases, meeting debt service coverage ratio levels and/or satisfying leasing conditions; and
if not so released, may, at the discretion of the lender, prior to loan maturity (or earlier loan default or loan acceleration), be drawn on and/or applied to prepay the subject Mortgage Loan if such performance related conditions are not satisfied within specified time periods.

See Annex A-1 and Annex A-3 for more information on reserves relating to the largest 15 Mortgage Loans.

232

In addition, certain of the Mortgage Loans may permit the related borrower to paydown a Mortgage Loan in the event that the related loan fails to satisfy a minimum debt service requirement.

Voluntary Prepayments

As of origination, the following prepayment restrictions and defeasance provisions applied to the Mortgage Loans:

Twenty-eight (28) Mortgage Loans (73.2%) each prohibit voluntary principal prepayments during a specified period of time (each, a “Lock-out Period”) but permit the related borrower (after an initial period of at least two years following the date of initial issuance of the Offered Certificates) for a specified period to defease the related Mortgage Loan by pledging non-callable United States Treasury obligations and other non-callable government securities within the meaning of Section 2(a)(16) of the Investment Company Act, as amended (“Government Securities”) that provide for payment on or prior to each Payment Due Date through and including the maturity date (or, in some cases, such earlier Payment Due Date on which the Mortgage Loan becomes freely prepayable), of amounts at least equal to the amounts that would have been payable or outstanding, as applicable, on those dates under the terms of the subject Mortgage Loan and obtaining the release of the related Mortgaged Property from the lien of the related mortgage, and thereafter such Mortgage Loan is freely prepayable.
Fourteen (14) Mortgage Loans (21.8%) prohibit voluntary principal prepayments during a Lock-out Period, and following such Lock-out Period, for a specified period of time, permit the related borrower to make voluntary principal prepayments upon the payment of the greater of a Yield Maintenance Charge or Prepayment Premium, and following such period, for a specified period of time, permit the related borrower to make voluntary principal prepayments upon the payment of the greater of a Yield Maintenance Charge or Prepayment Premium or to defease the Mortgage Loan by the pledging of Government Securities that provide for payment on or prior to each Payment Due Date through and including the maturity date (or, in some cases, such earlier Payment Due Date on which the Mortgage Loan becomes freely prepayable), and thereafter such Mortgage Loan is freely prepayable.
Two (2) Mortgage Loans (5.0%) each prohibit voluntary principal prepayments during a Lock-out Period, and following such Lock-out Period, for a specified period of time, permit the related borrower to make voluntary principal prepayments upon the payment of the greater of a Yield Maintenance Charge or Prepayment Premium and the lender is not entitled to require a defeasance in lieu of prepayment, and thereafter such Mortgage Loan is freely prepayable.

Prepayment restrictions for each Mortgage Loan reflect the entire life of the Mortgage Loan. Some Mortgage Loans may be sufficiently seasoned that their Lock-out Periods have expired. See Annex A-1, including the footnotes thereto, for individual prepayment restrictions and seasoning applicable to each Mortgage Loan.

 

 

233

The Mortgage Loans generally permit voluntary prepayment without payment of a Yield Maintenance Charge or any Prepayment Premium during a limited “open period” immediately prior to and including the stated maturity date, as follows:

Prepayment Open Periods

Open Periods (Payments)

Number of Mortgage Loans

Approx. % of Initial Pool Balance

7 25   64.7 %
6 6   20.8  
4 8   10.1  
5 3   2.3  
3

2

 

2.2

 

Total

44

 

100.0

%

See “Risk Factors—Risks Relating to the Mortgage Loans—Risks Relating to Enforceability of Yield Maintenance Charges, Prepayment Premiums or Defeasance Provisions”.

“Due-On-Sale” and “Due-On-Encumbrance” Provisions

The Mortgage Loans generally contain “due-on-sale” and “due-on-encumbrance” clauses, which in each case permits the holder of the Mortgage Loan to accelerate the maturity of the related Mortgage Loan if the related borrower sells or otherwise transfers or encumbers (subject to certain exceptions set forth in the Mortgage Loan documents) the related Mortgaged Property or a controlling interest in the borrower without the consent of the mortgagee (which, in some cases, may not be unreasonably withheld). Many of the Mortgage Loans place certain restrictions (subject to certain exceptions set forth in the Mortgage Loan documents) on the transfer and/or pledging of general partnership and managing member equity interests in a borrower such as specific percentage or control limitations. The terms of the mortgages generally permit, subject to certain limitations, affiliate, estate planning and family transfers, transfers at death, transfers of interest in a public company, the transfer or pledge of less than, or other than, a controlling portion of the partnership, members’ or other equity interests in a borrower, the transfer or pledge of passive equity interests in a borrower (such as limited partnership interests and non-managing member interests in a limited liability company) and transfers to persons specified in or satisfying qualification criteria set forth in the related Mortgage Loan documents. Certain of the Mortgage Loans do not restrict the pledging of direct or indirect ownership interests in the related borrower, but do restrict the transfer of ownership interests in the related borrower by imposing a specific percentage, a control limitation or requiring the consent of the mortgagee to any such transfer. Generally, the Mortgage Loans do not prohibit transfers of non-controlling interests so long as no change of control results or, with respect to Mortgage Loans to tenant-in-common borrowers, transfers to new tenant-in-common borrowers. Certain of the Mortgage Loans do not prohibit the pledge by direct or indirect owners of the related borrower of equity distributions that may be made from time to time by the borrower to its equity owners.

Additionally, certain of the Mortgage Loans provide that transfers of the Mortgaged Property are permitted if certain conditions are satisfied, which may include one or more of the following:

no event of default has occurred;
the proposed transferee is creditworthy and has sufficient experience in the ownership and management of properties similar to the Mortgaged Property;
234

a Rating Agency Confirmation has been obtained from each of the Rating Agencies;
the transferee has executed and delivered an assumption agreement evidencing its agreement to abide by the terms of the Mortgage Loan together with legal opinions and title insurance endorsements; and
the assumption fee has been received (which assumption fee will be paid as described under “Pooling and Servicing Agreement—Servicing and Other Compensation and Payment of Expenses”, but will in no event be paid to the Certificateholders and the VRR Interest Owners); however, certain of the Mortgage Loans allow the borrower to sell or otherwise transfer the related Mortgaged Property a limited number of times without paying an assumption fee.

Transfers resulting from the foreclosure of a pledge of the collateral for a mezzanine loan (if any) will also result in a permitted transfer. See “—Additional Indebtedness” below.

Defeasance

The terms of thirty (30) Mortgage Loans (the “Defeasance Loans”) (collectively, 78.2%) permit the applicable borrower at any time (generally, provided that no event of default exists) after a specified period (the “Defeasance Lock-Out Period”) to obtain a release of a Mortgaged Property from the lien of the related Mortgage (a “Defeasance Option”) in connection with a defeasance. With respect to all of the Defeasance Loans, the Defeasance Lock-Out Period ends at least two years after the Closing Date.

Exercise of a Defeasance Option is also generally conditioned on, among other things, (a) the borrower providing the mortgagee with at least 30 days prior written notice of the date on which such defeasance will occur (such date, the “Release Date”), and (b) the borrower (A) paying on any Release Date (i) all accrued and unpaid interest on the principal balance of the Mortgage Loan (or, the related Whole Loan) up to and including the Release Date, (ii) all other sums (excluding scheduled interest or principal payments due following the Release Date), due under the Mortgage Loan (or Whole Loan, if applicable) and under all other Mortgage Loan documents executed in connection with the Defeasance Option, (iii) an amount (the “Defeasance Deposit”) that will be sufficient to (x) purchase non-callable obligations of, or backed by the full faith and credit of, the United States of America or, in certain cases, other “government securities” (within the meaning of Section 2(a)(16) of the Investment Company Act of 1940 and otherwise satisfying REMIC requirements for defeasance collateral), that provide payments (1) on or prior to, but as close as possible to, all successive scheduled payment due dates occurring during the period from the Release Date to the related maturity date (or to the first day of the open period for such Mortgage Loan) (or Whole Loan, if applicable) and (2) in amounts equal to the scheduled payments due on such payment due dates under the Mortgage Loan (or Whole Loan, if applicable), or under the defeased portion of the Mortgage Loan (or Whole Loan, if applicable) in the case of a partial defeasance, including in the case of a Mortgage Loan with a balloon payment due at maturity, the related Balloon Payment (provided that in certain cases the related borrower is obligated to purchase the foregoing securities directly, rather than to provide a Defeasance Deposit), and (y) pay any costs and expenses incurred in connection with the purchase of such government securities, and (B) delivering a security agreement granting the issuing entity a first priority lien on the Defeasance Deposit and, in certain cases, the government securities purchased with the Defeasance Deposit and an opinion of counsel to such effect. See “Risk Factors—Other Risks Relating to the Certificates—Nationally Recognized Statistical Rating Organizations May Assign Different Ratings to the Certificates; Ratings of the Certificates Reflect Only the Views of the Applicable Rating Agencies as of the Dates Such Ratings Were Issued; Ratings May Affect

235

ERISA Eligibility; Ratings May Be Downgraded”. See representation and warranty no. 34 in Annex D-1 (subject to the limitations and qualifications set forth in the preamble to Annex D-1).

For additional information on Mortgage Loans that permit partial defeasance in connection with a partial release or substitution, see “—Releases; Partial Releases; Property Additions” below.

In general, if consistent with the related Mortgage Loan documents, a successor borrower established, designated or approved by the master servicer will assume the obligations of the related borrower exercising a Defeasance Option and the borrower will be relieved of its obligations under the Mortgage Loan. If a Mortgage Loan (or Whole Loan, if applicable) is partially defeased, if consistent with the related Mortgage Loan documents, generally the related promissory note will be split and only the defeased portion of the borrower’s obligations will be transferred to the successor borrower.

Releases; Partial Releases; Property Additions

The Mortgage Loans described below permit the release of one or more of the Mortgaged Properties or a portion of a single Mortgaged Property in connection with a partial defeasance, a partial prepayment or the release of improved or otherwise material portions of the Mortgaged Property without additional monetary consideration, subject to the satisfaction of certain specified conditions, including the REMIC requirements. Additionally, certain Mortgage Loans may permit the addition of real property to the Mortgage Loan collateral.

With respect to the Etude Self Storage West Coast Portfolio Mortgage Loan (8.3%), on any payment date after the expiration of the REMIC prohibition period, the borrower has the right to obtain the release of any individual Mortgaged Property in connection with a bona fide third party sale of such Mortgaged Property, upon defeasance of a of a portion of the related Whole Loan equal to 110% of the allocated loan amount of such Mortgaged Property, together with an applicable prepayment premium, and satisfaction of the following conditions, among others: (i) after giving effect to such release, the debt service coverage ratio of the remaining Mortgaged Properties is not less than the greater of the debt service coverage ratio immediately preceding the release and 1.387x, (ii) after giving effect to such release, the debt yield of the remaining Mortgaged Properties is equal to or greater than 8.47%, (iii) the loan-to-value ratio is not more than 125% or the principal balance of the Whole Loan is paid down by an amount sufficient to satisfy the REMIC rules and (iv) satisfaction of REMIC related conditions.
With respect to the Princeton R&D Portfolio Mortgage Loan (4.7%), other than during the period that is 60 days prior to and 60 days after a securitization, on and after September 6, 2027, the borrowers may obtain the release of the portion of the Mortgaged Property located at 307 College Road East (but no other portion of the Mortgaged Property) (the “Individual Property”) from the related lien, upon the satisfaction of certain conditions set forth in the Mortgage Loan documents, including, without limitation, the following: (a) the release amount of $6,885,000 together with the applicable yield maintenance premium; (b) delivery of a REMIC opinion, (c) following the release, the debt service coverage ratio for the remaining portion of the Mortgaged Properties based on the trailing 12-month period immediately preceding the release is equal to or greater than the greater of (i) 1.84x and (ii) the debt service coverage ratio immediately preceding the release based on the trailing 12-month period immediately preceding the release; (d) if required by
236

the lender, a rating agency confirmation; and (e) satisfaction of the customary REMIC related conditions, including the REMIC paydown.

With respect to the Bristol Gardens Mortgage Loan (4.5%), the borrower has the right at any time that is both (i) after completion of the work to convert space at a specified building at the Mortgaged Property to a leasing office, for which work $20,000 was reserved at loan origination, and (ii) neither 30 days before or after the Closing Date, to obtain the release of the parcel on which the leasing office is currently located (the “Leasing Office Parcel”) without payment of any release amount, provided the following release conditions are satisfied, among others: (a) the Leasing Office Parcel and the remaining Mortgaged Property are separate legally subdivided parcels and separately assessed for taxes and other charges, (b) the remaining Mortgaged Property will be in compliance with all provisions of any leases that are then in effect, and (c) compliance with REMIC related conditions.
With respect to the Ridgedale Center Mortgage Loan (3.9%), the borrower may obtain the free release of (A) one or more parcels (including “air rights” parcels but excluding certain anchor tenant premises identified in the Ridgedale Center Whole Loan documents, including the parcels owned or leased by JCPenney, Macy’s, Nordstrom and Dick’s Sporting Goods (each, an “Anchor Parcel”)) or outlots, or (B) one or more Acquired Parcels or Acquired Expansion Parcels (each as defined below), including, if applicable, any Anchor Parcel that is an Acquired Expansion Parcel (each, a “Release Parcel”), upon satisfaction of specified conditions, including among other things that: (i) the borrower delivers evidence that the Release Parcel is not necessary for the borrower’s operation or use of the remaining Ridgedale Center Property (the “Remaining Property”) and may be readily separated from the Remaining Property without a material diminution in value; (ii) no event of default is continuing; (iii) the borrower delivers satisfactory evidence that (a) the Release Parcel has been legally subdivided from the Remaining Property, (b) after giving effect to such transfer, the Release Parcel and the Remaining Property conform in all material respects to legal requirements and constitute separate tax lots (or all action has been taken to effectuate the same), and (c) the Release Parcel is not necessary for the Remaining Property to comply with zoning or other legal requirements; (iv) the Release Parcel (unless it is an Acquired Expansion Parcel) is vacant, non-income producing and unimproved or non-income producing and improved only by landscaping, utility facilities that are either not required for the use of the Remaining Property, are readily re-locatable or will continue to service the Remaining Property, or non-income producing surface parking areas; (v) rating agency confirmation has been received from the applicable rating agencies (provided that such confirmation will not be required for release of an Acquired Expansion Parcel or if the rating agency has waived review or failed to respond within 30 days to a request for such confirmation); and (vi) the release will not result in a loan-to-value ratio that does not comply with REMIC guidelines provided that the borrower may prepay the Ridgedale Center Whole Loan to meet such condition (without payment of a yield maintenance premium), unless the lender receives an opinion of counsel that the issuing entity will not fail to maintain its status as a REMIC as a result of the release of the release parcel.

In addition, with respect to the Ridgedale Center Mortgage Loan (3.9%), the borrower is permitted to obtain the release of collateral parcels (each, an “Exchange Parcel”) from the lien of the mortgage in exchange for the substitution of new parcels in which the borrower acquires a fee or leasehold interest (each, an “Acquired Parcel”) as collateral for the Ridgedale Center Whole Loan, subject to the

237

satisfaction of certain conditions, including among other things that: (i) no event of default is continuing; (ii) the Exchange Parcel (unless it is an Acquired Expansion Parcel) is vacant, non-income producing and unimproved or non-income producing and improved only by landscaping, utility facilities that are either not required for the use of the Remaining Property, are readily re-locatable or will continue to service the Remaining Property, or non-income producing surface parking areas; (iii) the Acquired Parcel is reasonably equivalent in value to the Exchange Parcel, as established by a letter of value from the appraiser which appraised the Ridgedale Center Property or an appraiser of comparable experience selected by the borrower and is at or adjacent to the shopping center of which the Exchange Parcel is a part; and (iv) with respect to the Acquired Parcel, the borrower has delivered, among other things, (a) unless the Acquired Parcel is already covered by the environmental report delivered at origination, an environmental report indicating no hazardous substances except for nominal amounts (except as permitted under clause (d) below), (b) security documents creating a mortgage lien on the Acquired Parcel, and title insurance, (c) if the Acquired Parcel is improved, subject to certain exceptions, a property condition report indicating that the Acquired Parcel is in good condition, and (d) if repairs are recommended by the property condition report or if the environmental report discloses the presence of hazardous materials at the Acquired Parcel, and the cost of such repairs or remediation is estimated to exceed $8,000,000, cash or an indemnity from the guarantor, certain of its affiliates, or an entity otherwise meeting ratings or financial tests set forth in the related Whole Loan documents, in an amount equal to 125% of any estimated repairs or remediation costs, as applicable, (e) the loan-to-value ratio of the Remaining Property (after giving effect to such substitution) is equal to or less than 125% (in compliance with REMIC guidelines), provided that the borrower may prepay the Ridgedale Center Whole Loan in order to meet such condition (without payment of a yield maintenance premium), unless the lender receives an opinion of counsel that the issuing entity will not fail to maintain its status as a REMIC as a result of the release of the substitution, and (f) the borrower has received a rating agency confirmation from the applicable rating agencies, unless a rating agency waives, declines or refuses to review or engage any request for such confirmation.

In addition, with respect to the Ridgedale Center Mortgage Loan (3.9%), the borrower has the right, at its own expense, to acquire one or more parcels of land that constitutes an integral part of, or adjoins or is proximately located near, the shopping center of which the Ridgedale Center Property is a part, which land was not owned by the borrower on the origination date (such acquired land, an “Acquired Expansion Parcel”), to become additional collateral for the Ridgedale Center Whole Loan, upon satisfaction of specified conditions, including among other things that: (i) no event of default is continuing; (ii) the borrower acquires a fee simple or leasehold interest in the applicable Acquired Expansion Parcel; and (iii) the borrower delivers, among other things, (a) unless the Acquired Expansion Parcel is already covered by the environmental report delivered at origination, an environmental report indicating no hazardous substances except for nominal amounts (except as permitted under clause (d) below), (b) security documents creating a mortgage lien on the Acquired Expansion Parcel, and title insurance, (c) if the Acquired Expansion Parcel is improved, subject to certain exceptions, a property condition report indicating that the Acquired Expansion Parcel is in good condition and (d) if repairs are recommended by the property condition report or if the environmental report discloses the presence of hazardous materials at the Acquired Expansion Parcel, and the cost of such repairs or remediation is reasonably likely to exceed $8,000,000, cash or an indemnity from the guarantor, certain of its affiliates, or an entity

238

otherwise meeting ratings or financial tests set forth in the Mortgage Loan documents, in an amount equal to 125% of any estimated repairs or remediation costs, as applicable.

With respect to the Carolinas Food Lion Portfolio Mortgage Loan (1.9%), the borrower has the right on any business day after September 1, 2027 to obtain the release of any one (but not more than one) of the related Mortgaged Properties, provided the following release conditions are satisfied, among others: (a) prepayment of a release price equal to 125% of the allocated loan amount of the Mortgaged Property being released, (b) following such release, the debt yield of the remaining properties is no less than the greater of the debt yield immediately preceding the release and 9.83%, and (c) compliance with REMIC related conditions.

Furthermore, some of the Mortgage Loans permit the release of specified parcels of real estate or improvements that secure the Mortgage Loans but were not assigned any material value or considered a source of any material cash flow for purposes of determining the related Appraised Value or Underwritten Net Cash Flow or considered material to the use or operation of the property or permit the general right to release as yet unidentified parcels if they are non-income producing so long as such release does not materially adversely affect the use or value of the remaining property, among other things. Such real estate may be permitted to be released, subject to certain REMIC rules, without payment of a release price and consequent reduction of the principal balance of the subject Mortgage Loan or substitution of additional collateral if zoning and other conditions are satisfied. We cannot assure you that the development of a release parcel, even if approved by the special servicer as having no material adverse effect to the remaining property, may not for some period of time either disrupt operations or lessen the value of the remaining property.

See “Risk Factors—Risks Relating to the Mortgage Loans—Risks Relating to Enforceability of Yield Maintenance Charges, Prepayment Premiums or Defeasance Provisions”.

Escrows

Forty (40) Mortgage Loans (83.0%) provide for monthly or upfront escrows to cover property taxes on the Mortgaged Properties.

Twenty-four (24) Mortgage Loans (38.9%) provide for monthly or upfront escrows to cover insurance premiums on the Mortgaged Properties.

Twenty-one (21) Mortgage Loans (38.9%) that are secured in whole or in part by office, retail, industrial and mixed use properties, provide for upfront or monthly escrows (or credit) for the full term or a portion of the term of the related Mortgage Loan to cover anticipated re-leasing costs, including tenant improvements and leasing commissions or other lease termination or occupancy issues. Such escrows are typically considered for mixed use, office, retail and industrial properties only.

Two (2) Mortgage Loans (13.7%) provide for monthly or upfront seasonality escrows. See summaries of the top 15 Mortgage Loans attached as Annex A-3.

In addition, in certain cases, the related borrower may not be required to maintain the escrows described above until the occurrence of a specified trigger. Certain Mortgage Loans also permit the borrower to post a letter of credit or guaranty in lieu of maintaining cash reserves.

239

With respect to the Aman Hotel New York Mortgage Loan (3.9%), the related borrower was required at loan origination to deposit $6,675,006 (the “ICAP Reserve Funds”), which represents the estimated gap between abated and unabated real estate taxes in the 12-month period prior to the ICAP Effective Date (as defined below). The ICAP Reserve Funds may be disbursed back to the borrower if the borrower delivers a letter of credit equal to the same amount (the “ICAP Letter of Credit”). Upon the occurrence of the ICAP Effective Date, the lender is required to, as applicable, disburse the ICAP Reserve Funds or return the ICAP Letter of Credit to the borrower. If the ICAP Effective Date does not occur on or before July 7, 2026, the lender is required to (a) deposit the remaining ICAP Reserve Funds into the tax and insurance account or (b) to the extent the borrower has delivered an ICAP Letter of Credit, liquidate the ICAP Letter of Credit and deposit the proceeds into the tax and insurance account. The borrower was also required at loan origination to deposit $11,153,772.92 (the “RE Tax Installment Reserve Funds”), which represents (a) the total unabated past due taxes that have accrued as the result of the borrower sponsor’s tax payment based on assumption of the ICAP benefits (such total past due tax amount, the “Installment Taxes”) less (b) $5,000,000.00, which is the related aggregate amount of recourse liability of the borrower (the “RE Tax Installment Recourse”) and is required to be reduced on a dollar-for-dollar basis by the amount of Installment Taxes actually paid by the borrower following loan origination. The RE Tax Installment Reserve Funds may be disbursed back to the borrower if the borrower delivers a letter of credit equal to the same amount (the “Installment Letter of Credit”). If the lender determines that the sum of (i) the RE Tax Installment Recourse amount and (ii) amounts on deposit in the RE Tax Installment Reserve Account or, after the borrower has delivered an Installment Letter of Credit, such Installment Letter of Credit will be insufficient to pay all Installment Taxes in full, the borrower is required to make, as applicable, a true up payment in cash or letter of credit with respect to such insufficiency into the RE Tax Installment Reserve Account. Upon the occurrence of the ICAP Effective Date, the lender is required to, as applicable, disburse the RE Tax Installment Reserve Funds or return the Installment Letter of Credit to the borrower. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” for additional information.
With respect to the 6723 Odyssey Drive Mortgage Loan (1.3%), the borrower was required at origination to deposit $100,487.55 into a reserve for the first monthly debt service payment. The lender is required to apply the funds held in the foregoing reserve on November 6, 2025, in payment of the monthly debt service payment and the monthly deposit into the tax reserve, replacement reserve and TI/LC reserve due on such date.
With respect to the Summerville Mortgage Loan (0.5%), the expected amount in escrow for the tax abatement (“Tax Abatement Reserve”) at the Mortgaged Property is expected to fluctuate depending on property tax fluctuations. The borrower under the Mortgage Loan must always maintain in the Tax Abatement Reserve an amount at least equal to the difference between (a) the full amount of real property taxes that would otherwise be due with respect to the Mortgaged Property and (b) the abated tax amount.

Many of the Mortgage Loans provide for other escrows and reserves, including, in certain cases, reserves for debt service, operating expenses, vacancies at the related Mortgaged Property and other shortfalls or reserves to be released under circumstances described in the related Mortgage Loan documents.

240

See footnotes to Annex A-1 for more information regarding escrows under the Mortgage Loan documents.

Mortgaged Property Accounts

Cash Management. The Mortgage Loan documents prescribe the manner in which the related borrowers are permitted to collect rents from tenants at each Mortgaged Property. The following table sets forth the account mechanics prescribed for the Mortgage Loans:

Cash Management Types

Type of Lockbox

Mortgage Loans

Aggregate Cut-off Date Balance of Mortgage Loans

Approx. % of Initial Pool Balance

Springing Cash Management 42   $ 979,801,825   95.1  
In Place Cash Management 1    39,886,004   3.9  
None/None(1)

1

 

10,600,000

 

1.0

 

Total

44

 

$

1,030,287,829

 

100.0

%

 
(1) With respect to the Guardian Storage Strip District Mortgage Loan (1.0%), the Mortgage Loan is not structured with a lockbox account or cash management account (either in place at origination or springing). However, during a trigger period or event of default, the borrower is required to deposit all excess cash flow into an excess cash flow reserve account.

The following is a description of the types of cash management provisions to which the borrowers under the Mortgage Loans are subject:

Springing. A lockbox account is established at origination or upon the occurrence of certain “trigger” events. Revenue from the related Mortgaged Property is generally paid by the tenants and other payors to the related borrower or property manager. The Mortgage Loan documents provide that, upon the occurrence of a “trigger” event, which typically includes an event of default under the Mortgage Loan documents, the related borrower would be required to instruct tenants to pay directly into such lockbox account or, if tenants are directed to pay to the related borrower or the property manager, the related borrower or property manager, as applicable, would then forward such funds to a lockbox account controlled by the applicable servicer on behalf of the issuing entity. Funds are then swept into a cash management account controlled by the servicer on behalf of the issuing entity and applied by the servicer in accordance with the related Mortgage Loan documents. This typically includes the payment of debt service and, in some cases, expenses at the related Mortgaged Property. Excess funds may then be remitted to the related borrower.
Soft/In Place Cash Management. Revenue from the related Mortgaged Property is generally paid by the tenants and other payors to the related borrower or the property manager. The related borrower or property manager, as applicable, then forwards such funds to a lockbox account controlled by the applicable servicer on behalf of the issuing entity. Funds are then swept into a cash management account controlled by the applicable servicer on behalf of the issuing entity and applied by the servicer in accordance with the related Mortgage Loan documents. This typically includes the payment of debt service and, in some cases, expenses at the related Mortgaged Property. Generally, excess funds may then be remitted to the related borrower.
Hard/In Place Cash Management. The related borrower is required to instruct the tenants and other payors (including any third party property managers) to pay all rents and other revenue directly to a lockbox account controlled by the applicable
241

servicer on behalf of the issuing entity. Funds are then swept into a cash management account controlled by the applicable servicer on behalf of the issuing entity and then applied by the applicable servicer in accordance with the related Mortgage Loan documents. This typically includes the payment of debt service and, in some cases, expenses at the related Mortgaged Property. Generally, excess funds may then be remitted to the related borrower.

None. Revenue from the related Mortgaged Property is paid to the related borrower and is not subject to a lockbox account as of the Closing Date, and no lockbox account is required to be established during the term of the related Mortgage Loan.

In connection with any hard lockbox cash management, income deposited directly into the related lockbox account may not include amounts paid in cash and/or checks that are paid directly to the related property manager, notwithstanding requirements to the contrary. Furthermore, with respect to certain multifamily and hospitality properties considered to have a hard lockbox, cash, checks and “over-the-counter” receipts may be deposited into the lockbox account by the property manager. With respect to certain hospitality Mortgage Loans, rents deposited into the lockbox account may be net of management fees, hotel operating expenses, and reserves (or custodial funds (employee tips) and occupancy taxes may be remitted back to the borrower from the lockbox prior to payments to the lender), and with respect to certain other Mortgage Loans, rents may be net of certain other de minimis receipts or expenses. Mortgage Loans whose terms call for the establishment of a lockbox account require that the amounts paid to the property manager will be deposited into the applicable lockbox account on a regular basis. Lockbox accounts will not be assets of the issuing entity. See the footnotes to Annex A-1 for more information regarding lockbox provisions for the Mortgage Loans. See also “Risk Factors—Risks Relating to the Mortgage Loans—Cash Management Operations Entail Certain Risks that Could Adversely Affect Distributions on Your Certificates.

Exceptions to Underwriting Guidelines

Certain of the Mortgage Loans were originated with material exceptions to the related mortgage loan seller’s underwriting guidelines. See “Transaction Parties—The Sponsors and Mortgage Loan Sellers—JPMorgan Chase Bank, National Association—JPMCB’s Underwriting Standards and Processes”; “Morgan Stanley Mortgage Capital Holdings LLC—The Morgan Stanley Group’s Underwriting Standards”; “—Wells Fargo Bank, National Association—Wells Fargo Bank’s Commercial Mortgage Loan Underwriting”; and Bank of America, National Association—Bank of America’s Commercial Mortgage Loan Underwriting Standards”.

With respect to The Pruneyard Mortgage Loan (2.6%), (i) the second largest tenant, Qolsys, which occupies 6.1% of the total NRA for the Mortgage Property is not utilizing approximately 50% of its space and the space was underwritten as in-place, and (ii) no tenant improvement or leasing commission reserves were required at loan closing, which represent exceptions to the underwriting guidelines for Wells Fargo Bank, National Association. Wells Fargo Bank, National Association’s decision to include the Mortgage Loan notwithstanding this exception was supported by the following: (a) the Mortgage Loan reflects conservative loan metrics of 4.55x NCF DSCR, 30.2% NOI DY and 47.5% LTV, (b) $10.8 million of capital improvements have been invested in the three buildings since 2019, (c) the Mortgage Loan represents $28,453,354 cash-in from the sponsor to facilitate the purchase of the property and (d) tenant improvement or leasing commission reserves will be required if the NCF DSCF falls below 3.50x. In addition, certain characteristics of the Mortgage Loan can be found in Annex A-1 to this prospectus. Based on the
242

foregoing, Wells Fargo Bank, National Association approved inclusion of the Mortgage Loan into this transaction.      

With respect to the AMC Theatres Highlands Ranch Mortgage Loan (2.1%), no replacement reserves were required at loan closing, which represents exceptions to the underwriting guidelines for Wells Fargo Bank, National Association. Wells Fargo Bank, National Association’s decision to include the Mortgage Loan notwithstanding this exception was supported by the following: (a) the Mortgaged Property was recently renovated in 2016, (b) according to the property condition report dated July 29, 2025, the Mortgaged Property is in good condition and (c) the Mortgage Property is 100% occupied by American Multi-Cinema, Inc. (“AMC”) under a NNN lease pursuant to which the tenant is responsible for all site and building improvements. In addition, certain characteristics of the Mortgage Loan can be found in Annex A-1 to this prospectus. Based on the foregoing, Wells Fargo Bank, National Association approved inclusion of the Mortgage Loan into this transaction.

Additional Indebtedness

General

The Mortgage Loans generally prohibit borrowers from incurring any additional debt secured by their Mortgaged Property without the consent of the lender. However:

substantially all of the Mortgage Loans permit the related borrower to incur limited indebtedness in the ordinary course of business that is not secured by the related Mortgaged Property;
the borrowers under certain of the Mortgage Loans have incurred and/or may incur in the future unsecured debt other than in the ordinary course of business;
any borrower that is not required pursuant to the terms of the related Mortgage Loan documents to meet single-purpose entity criteria may not be restricted from incurring unsecured debt or mezzanine debt;
the terms of certain Mortgage Loans permit the borrowers to post letters of credit and/or surety bonds for the benefit of the mortgagee under the Mortgage Loans, which may constitute a contingent reimbursement obligation of the related borrower or an affiliate. The issuing bank or surety will not typically agree to subordination and standstill protection benefiting the mortgagee;
although the Mortgage Loans generally place certain restrictions on incurring mezzanine debt by the pledging of general partnership and managing member equity interests in a borrower, such as specific percentage or control limitations, the terms of the Mortgage Loan documents generally permit, subject to certain limitations, the pledge of the limited partnership or non-managing membership equity interests in a borrower or less than a controlling interest of any other equity interests in a borrower; and
certain of the Mortgage Loans do not restrict the pledging of ownership interests in the borrower, but do restrict the transfer of ownership interests in a borrower by imposing limitations on transfer of control or a specific percentage of ownership interests.
243

Whole Loans

Certain Mortgage Loans are subject to the rights of a related Companion Holder, as further described in “—The Whole Loans” below.

Mezzanine Indebtedness

Although the Mortgage Loans generally place certain restrictions on incurring mezzanine debt by the pledging of general partnership and managing member equity interests in a borrower, such as specific percentage or control limitations, the terms of the Mortgage Loan documents generally permit, subject to certain limitations, the pledge of less than a controlling portion of the equity interests in a borrower or the pledge of limited partnership or non-managing membership equity interests in a borrower. Certain Mortgage Loans described below permit the incurrence of mezzanine debt subject to satisfaction of certain conditions including a certain maximum combined loan-to-value ratio and/or a minimum combined debt service coverage ratio. Also, certain of the Mortgage Loans do not restrict the pledging of ownership interests in the related borrower, but do restrict the transfer of ownership interests in a borrower by imposing limitations on transfer of control or a specific percentage of ownership interests. In addition, in general, a borrower (or its direct or indirect owners) that does not meet single-purpose entity criteria may not be restricted in any way from incurring mezzanine debt.

As of the Cut-off Date, each sponsor has informed us that it is not aware of any existing mezzanine indebtedness with respect to the Mortgage Loans it is selling to the Depositor, except as set forth in the table below.

Mortgage Loan Name

Mortgage Loan Cut-off Date Balance

Percentage of Initial Pool Balance

Mezzanine Debt Cut-off Date Balance

Pari Passu Companion Loan Cut-off Date Balance

Subordinate Loan Cut-off Date Balance

Cut-off Date Wtd. Avg. Total Debt Interest Rate(1)

Cut-off Date Mortgage Loan LTV Ratio

Cut-off Date Total Debt LTV Ratio(1)

Cut-off Date Mortgage Loan Under-written NCF DSCR

Cut-off Date Total Debt Under-written
NCF DSCR(1)

Simmons Tower(2) $ 32,958,227 3.2%      $26,936,065 NAP NAP 6.013% 52.5% 95.4% 1.95x    1.36x  
 
(1) Calculated including the mezzanine debt. Cut-off Date Wtd. Avg. Total Debt Interest Rate is based on the interest rate of the related Mortgage Loan, any Companion Loans and the related mezzanine loan as of the Cut-off Date, and the Cut-off Date Total Debt Underwritten NCF DSCR is calculated based on such initial interest rates.
  (2) The Mezzanine Debt Cut-Off Date Balance is comprised of a principal balance in the amount of $18,556,035 and deferred interest in the amount of $8,380,030. The mezzanine NCF DSCR for purposes of calculating the Cut-off Date Total Debt Underwritten NCF DSCR is calculated based on the $18,556,034.78 principal balance exclusive of the $8,380,029.98 deferred interest. Under the terms of the mezzanine loan documents, interest does not accrue on the deferred interest amount.

Each of the mezzanine loans related to the Mortgage Loans identified in the table above is coterminous with the related Mortgage Loan. Each of the mezzanine loans related to the Mortgage Loans identified in the table above is subject to an intercreditor agreement between the holder of the related mezzanine loan and the related lender under the related Mortgage Loan that, in each case, sets forth the relative priorities between the related Mortgage Loan and the related mezzanine loan. Each intercreditor agreement provides, among other things, generally that (a) all payments due under the related mezzanine loan are subordinate after an event of default (taking into account the cure rights exercised by the mezzanine lender) under the related Mortgage Loan to any and all payments required to be made under the related Mortgage Loan (except for any payments from funds other than the Mortgaged Property or proceeds of any enforcement upon the mezzanine loan collateral and any mezzanine loan guarantees), (b) so long as there is no event of default under the related Mortgage Loan (taking into account the cure rights exercised by the mezzanine

244

lender), the related mezzanine lender may accept payments on and prepayments of the related mezzanine loan, (c) the related mezzanine lender will have certain rights to receive notice of and cure defaults under the related Mortgage Loan prior to any acceleration or enforcement of the related Mortgage Loan, (d) the related mezzanine lender may amend or modify the related mezzanine loan in certain respects without the consent of the related mortgage lender, and the mortgage lender must obtain the mezzanine lender’s consent to amend or modify the Mortgage Loan in certain respects, (e) upon the occurrence of an event of default under the related mezzanine loan documents, the related mezzanine lender may foreclose upon the membership interests in the related Mortgage Loan borrower, which could result in a change of control with respect to the related Mortgage Loan borrower and a change in the management of the related Mortgaged Properties, and (f) if the related Mortgage Loan is accelerated or, in some cases, becomes specially serviced or if a monetary or material non-monetary default (or in some cases any default) occurs and continues for a specified period of time under the related Mortgage Loan or if the Mortgage Loan borrower becomes a debtor in a bankruptcy or if the related Mortgage Loan lender exercises any enforcement action under the related Mortgage Loan documents with respect to the related Mortgage Loan borrower or the related Mortgaged Properties, the related mezzanine lender has the right to purchase the related Mortgage Loan, in whole but not in part, for a price generally equal to the outstanding principal balance of the related Mortgage Loan, together with all accrued interest and other amounts due thereon, plus any advances made by the related Mortgage Loan lender or its servicer and any interest thereon plus, subject to certain limitations, any Liquidation Fees and Special Servicing Fees payable under the PSA, but generally excluding any late charges, default interest, exit fees, special maintenance charges payable in connection with a prepayment or Yield Maintenance Charges and Prepayment Premiums. The related mezzanine loan agreement provides, among other things, that an event of default under the related Mortgage Loan will be an event of default under the mezzanine loan.

The Mortgage Loans generally place certain restrictions on the transfer and/or pledging of general partnership and managing member equity interests in a borrower such as specific percentage or control limitations as described under “—Certain Terms of the Mortgage Loans—‘Due-On-Sale’ and ‘Due-On-Encumbrance’ Provisions” above. Certain of the Mortgage Loans do not prohibit the pledge by direct or indirect owners of the related borrower of equity distributions that may be made from time to time by the borrower to its equity owners.

With respect to the Mortgage Loans listed in the following chart, the direct and indirect equity owners of the borrower are permitted to incur future mezzanine debt, subject to the satisfaction of conditions contained in the related Mortgage Loan documents, including, among other things, a combined maximum loan-to-value ratio, a combined minimum debt service coverage ratio and/or a combined minimum debt yield, as listed in the following chart and determined in accordance with the related Mortgage Loan documents:

 

 

245

Mortgage Loan Name

Mortgage Loan
Cut-off Date Balance

Mortgage Loan Cut-off % of Initial Pool Balance

Maximum Principal Amount (if specified)

Maximum Combined LTV(1)

Minimum Combined DSCR(1)

Minimum Combined DY(1)

Intercreditor Agreement Required(2)

Mortgage Lender Allowed to Require Rating Agency Confirmation(2)

Vertex HQ $90,000,000 8.7% N/A 60.8%   N/A 8.3% Yes No
Etude Self Storage West Coast Portfolio $85,000,000 8.3% N/A 66.71% 1.387x 8.47% Yes Yes
Summerville $5,250,000 0.5% N/A 67.3%   1.51x N/A Yes Yes
 

(1) Debt service coverage ratios, loan-to-value ratios and debt yields are to be calculated in accordance with definitions set forth in the related Mortgage Loan documents. Except as otherwise noted in connection with a Mortgage Loan, the determination of the loan-to-value ratio must be, or may be required by the lender to be, based on a recent appraisal.

(2) Indicates whether the conditions to the financing include (a) delivery of Rating Agency Confirmation that the proposed financing

will not, in and of itself, result in the downgrade, withdrawal or qualification of then-current rating assigned to any class of

certificates and/or (b) acceptability of any related intercreditor or mezzanine loan documents to the Rating Agencies.

The specific rights of the related mezzanine lender with respect to any such future mezzanine loan will be specified in the related intercreditor agreement and may include cure rights and a default-related repurchase option. The intercreditor agreement required to be entered into in connection with any future mezzanine loan will either be substantially in the form attached to the related loan agreement or be on the lender’s then current form (subject to commercially reasonable changes), or be subject to receipt of a Rating Agency Confirmation or to the related lender’s approval. The direct and/or indirect owners of a borrower under a Mortgage Loan are also generally permitted to pledge their interest in such borrower as security for a mezzanine loan in circumstances where the ultimate transfer of such interest to the mezzanine lender would be a permitted transfer under the related Mortgage Loan documents.

Generally, upon a default under a mezzanine loan, subject to the terms of any applicable intercreditor or subordination agreement, the holder of the mezzanine loan would be entitled to foreclose upon the equity in the related borrower, which has been pledged to secure payment of such debt. Although this transfer of equity may not trigger the due-on-sale clause under the related Mortgage Loan, it could cause a change in control of the borrower and/or cause the obligor under the mezzanine loan to file for bankruptcy, which could negatively affect the operation of the related Mortgaged Property and the related borrower’s ability to make payments on the related Mortgage Loan in a timely manner.

The Mortgage Loans generally permit a pledge of the same direct and indirect ownership interests in any borrower that could be transferred without the lender consent. See “—Certain Terms of the Mortgage Loans—‘Due-on-Sale’ and ‘Due-on-Encumbrance’ Provisions” above.

Some of the Mortgage Loans permit certain affiliates of the related borrower to pledge their indirect ownership interests in the borrower including, but not limited to, pledges to a lender providing a corporate line of credit or corporate credit facility as collateral for such corporate line of credit or corporate credit facility. In connection with those pledges, the Mortgage Loan documents for such Mortgage Loans may: (i) contain limitations on the amounts that such collateral may secure and prohibit foreclosure of such pledges unless such foreclosure would represent a transfer otherwise permitted under the Mortgage Loan documents but do not prohibit a change in control in the event of a permitted foreclosure; or (ii) require that such financing be secured by at least a certain number of assets other than such ownership interests in the related borrower.

 

246

See “Risk Factors—Risks Relating to the Mortgage Loans—Other Financings or Ability to Incur Other Indebtedness Entails Risk”.

Other Secured Indebtedness

General

The borrowers under some of the Mortgage Loans have incurred or are permitted to incur other secured subordinate debt subject to the terms of the related Mortgage Loan document or otherwise expressly permitted by applicable law.

With respect to the Aman Hotel New York Mortgage Loan (3.9%), the related mortgage loan documents permit an upper-tier pledge without requiring lender consent.
With respect to The Kate Mortgage Loan (1.0%), the borrower obtained a loan in the amount of $610,200 from City of Wichita Falls, Texas in connection which the city paid for the fire suppression system installed at the Mortgaged Property conditioned upon the Mortgaged Property staying open. Provided that the Mortgaged Property stays in compliance with the requirement, 20% of the Mortgage Loan is forgiven every year until the balance becomes zero. The Mortgage Loan matures on March 11, 2027.
With respect to each of the Mortgaged Properties located in Florida (collectively, 3.4%), Florida statutes render unenforceable any provision in the Mortgage Loan documents that prohibits the borrower from incurring Property Assessed Clean Energy (“PACE”) loans in connection with the related Mortgaged Property.

Preferred Equity

The borrowers or sponsors of certain Mortgage Loans may have issued preferred equity. Because preferred equity often provides for a higher rate of return to be paid to the holders of such preferred equity, preferred equity in some respects functions like mezzanine indebtedness, and reduces a principal’s economic stake in the related Mortgaged Property, reduces cash flow on the borrower’s Mortgaged Property after the payment of debt service and payments on the preferred equity may increase the likelihood that the owner of a borrower will permit the value or income-producing potential of a Mortgaged Property to fall and may create a greater risk that a borrower will default on the Mortgage Loan secured by a Mortgaged Property whose value or income is relatively weak.

Other Unsecured Indebtedness

The borrowers under some of the Mortgage Loans have incurred or are permitted to incur unsecured subordinate debt (in addition to trade payables, equipment financing and other debt incurred in the ordinary course) subject to the terms of the related Mortgage Loan documents.

Further, certain sponsors may have applied for and received so-called PPP loans from the U.S. government that, while related to the mortgaged property, are not direct obligations of the related borrower. If the sponsor does not satisfy eligibility criteria for the forgiveness of such loans, the sponsor’s wherewithal to provide support to the mortgaged property could be impaired, and increase the risk of a borrower default.

247

Prospective investors should assume that all or substantially all of the Mortgage Loans permit their borrowers to incur a limited amount (generally in an amount not more than 5% of the original Mortgage Loan balance or an amount otherwise normal and reasonable under the circumstances) of trade payables, equipment financing and/or other unsecured indebtedness in the ordinary course of business or an unsecured credit line to be used for working capital purposes. In addition, certain of the Mortgage Loans allow the related borrower to receive unsecured loans from equity owners, provided that such loans are subject to and subordinate to the applicable Mortgage Loan.

Certain risks relating to additional debt are described in “Risk Factors—Risks Relating to the Mortgage Loans—Other Financings or Ability to Incur Other Indebtedness Entails Risk”.

The Whole Loans

General

Each of the Mortgage Loans secured by the Mortgaged Properties or portfolios of Mortgaged Properties identified on Annex A-1 to this prospectus as Vertex HQ, Etude Self Storage West Coast Portfolio, Yosemite Hospitality Portfolio, Aman Hotel New York, Ridgedale Center and The Motto is part of a Whole Loan consisting of such Mortgage Loan and the related Companion Loan(s). In connection with each Whole Loan, the rights between the trustee on behalf of the issuing entity and the holder(s) of the related Companion Loan(s) (the “Companion Holder” or “Companion Holders”) are generally governed by an intercreditor agreement or a co-lender agreement (each, an “Intercreditor Agreement”). With respect to each of the Whole Loans, the related Mortgage Loan and the related Companion Loan(s) are cross-collateralized and cross-defaulted.

The following terms are used in reference to the Whole Loans:

BANK5 2025-5YR15 PSA” means the pooling and servicing agreement that governs the servicing of the Ridgedale Center Whole Loan.

BANK5 2025-5YR16 PSA” means the pooling and servicing agreement that governs the servicing of The Motto Whole Loan.

Companion Loan Rating Agency” means any NRSRO rating any serviced pari passu companion loan securities.

Control Appraisal Period” means, with respect to any Serviced A/B Whole Loan, the period during which a “Control Appraisal Event” (or analogous term) exists under the related Intercreditor Agreement.

Control Note” means, with respect to any Whole Loan, the “Controlling Note” or other similar term specified in the related Intercreditor Agreement. As of the Closing Date, the Control Note with respect to each Whole Loan will be the promissory note(s) listed as “Control” in the column “Control Note/Non-Control Note” in the table below entitled “Whole Loan Control Notes and Non-Control Notes”.

Controlling Holder” means, with respect to any Whole Loan, the holder of the related Control Note. As of the Closing Date, the Controlling Holder with respect to each Whole Loan will be the holder listed next to the related Control Note in the column “Note Holder” in the table below entitled “Whole Loan Control Notes and Non-Control Notes”.

Non-Control Note” means, with respect to any Whole Loan, any “Non-Controlling Note” or other similar term specified in the related Intercreditor Agreement. As of the Closing

248

Date, the Non-Control Notes with respect to each Whole Loan will be the promissory notes listed as “Non-Control” in the column “Control Note/Non-Control Note” in the table below entitled “Whole Loan Control Notes and Non-Control Notes”.

Non-Controlling Holder” means, with respect to any Whole Loan, the holder(s) of a Non-Control Note. As of the Closing Date, the Non-Controlling Holders with respect to each Whole Loan will be the holders listed next to the related Non-Control Notes in the column “Note Holder” in the table below entitled “Whole Loan Control Notes and Non-Control Notes”.

Non-Serviced AB Whole Loan” means any Whole Loan comprised of a Non-Serviced Mortgage Loan with one or more related Subordinate Companion Loans and, in certain cases, one or more Non-Serviced Pari Passu Companion Loans. The Vertex HQ AB Whole Loan is a Non-Serviced AB Whole Loan.

Non-Serviced Certificate Administrator” means, with respect to any Non-Serviced Whole Loan, the certificate administrator relating to the related Non-Serviced PSA.

Non-Serviced Companion Loan” means each of the Companion Loans identified as “Non-Serviced” under the column entitled “Mortgage Loan Type” in the table entitled “Whole Loan Control Notes and Non-Control Notes” below.

Non-Serviced Custodian” means, with respect to any Non-Serviced Whole Loan, the custodian relating to the related Non-Serviced PSA.

Non-Serviced Directing Certificateholder” means, with respect to any Non-Serviced Whole Loan, the directing certificateholder (or equivalent) under the related Non-Serviced PSA.

Non-Serviced Master Servicer” means, with respect to any Non-Serviced Whole Loan, the master servicer relating to the related Non-Serviced PSA.

Non-Serviced Mortgage Loan” means (i) each of the Mortgage Loans identified as “Non-Serviced” under the column entitled “Mortgage Loan Type” in the table entitled “Whole Loan Control Notes and Non-Control Notes” below and (ii) each Servicing Shift Mortgage Loan (on and after the related Servicing Shift Securitization Date).

Non-Serviced Pari Passu Companion Loan” means each of the Companion Loans identified as “Non-Serviced” under the column entitled “Mortgage Loan Type” that is pari passu in right of payment with the related Mortgage Loan in the table entitled “Whole Loan Control Notes and Non-Control Notes” below.

Non-Serviced Pari Passu Mortgage Loan” means each of the Mortgage Loans identified as “Non-Serviced” under the column entitled “Mortgage Loan Type” in the table entitled “Whole Loan Control Notes and Non-Control Notes” below that has a Non-Serviced Pari Passu Companion Loan.

Non-Serviced Pari Passu Whole Loan” means (i) each of the Whole Loans identified as “Non-Serviced” under the column entitled “Mortgage Loan Type” with one or more Non-Serviced Pari Passu Companion Loans in the table entitled “Whole Loan Control Notes and Non-Control Notes” below and (ii) each Servicing Shift Whole Loan (on and after the related Servicing Shift Securitization Date).

Non-Serviced PSA” means, with respect to any Non-Serviced Whole Loan, the related pooling and servicing agreement identified under the column entitled “Transaction/Pooling

249

Agreement” in the table entitled “Non-Serviced Whole Loans” under “Summary of Terms—Whole Loans” above.

Non-Serviced Special Servicer” means, with respect to any Non-Serviced Whole Loan, the special servicer under the related Non-Serviced PSA.

Non-Serviced Trustee” means, with respect to any Non-Serviced Whole Loan, the trustee relating to the related Non-Serviced PSA.

Non-Serviced Whole Loan” means each of (i) the Non-Serviced Pari Passu Whole Loans, (ii) the Non-Serviced AB Whole Loans and (iii) each Servicing Shift Whole Loan (on and after the related Servicing Shift Securitization Date).

Other Master Servicer” means, with respect to each Serviced Whole Loan, the applicable master servicer appointed under the related Other PSA.

Other PSA” means, with respect to each Serviced Whole Loan, any pooling and servicing agreement, trust and servicing agreement or other servicing agreement governing the securitization of a related Serviced Companion Loan.

Other Special Servicer” means, with respect to each Serviced Whole Loan, the applicable special servicer appointed under the related Other PSA.

Pari Passu Mortgage Loan” means any of the Serviced Pari Passu Mortgage Loans or Non-Serviced Mortgage Loans.

Serviced A/B Whole Loan” means any Whole Loan serviced pursuant to the PSA comprised of a Serviced Mortgage Loan, a Serviced Subordinate Companion Loan and, in certain cases, one or more Serviced Pari Passu Companion Loans. As of the Closing Date, there are no Serviced A/B Whole Loans related to the Trust.

Serviced Companion Loan” means any of the Serviced Pari Passu Companion Loans and the Serviced Subordinate Companion Loans.

Serviced Mortgage Loan” means each of (i) the Mortgage Loans identified as “Serviced” under the column entitled “Mortgage Loan Type” in the table entitled “Whole Loan Control Notes and Non-Control Notes” below and (ii) any Mortgage Loans that are not included on the table entitled “Whole Loan Control Notes and Non-Control Notes”.

Serviced Pari Passu Companion Loan” means each of (i) the Companion Loans identified as “Serviced” under the column entitled “Mortgage Loan Type” that is pari passu in right of payment with the related Mortgage Loan in the table entitled “Whole Loan Control Notes and Non-Control Notes” below and (ii) each Servicing Shift Mortgage Loan (prior to the related Servicing Shift Securitization Date).

Serviced Pari Passu Mortgage Loan” means a Serviced Mortgage Loan that is part of a Serviced Whole Loan and includes each Servicing Shift Whole Loan (prior to the related Servicing Shift Securitization Date).

Serviced Pari Passu Whole Loan” means each of the Whole Loans identified as “Serviced” under the column entitled “Mortgage Loan Type” with one or more Serviced Pari Passu Companion Loans in the table entitled “Whole Loan Control Notes and Non-Control Notes” below.

250

Serviced Subordinate Companion Loan” means, with respect to any Serviced A/B Whole Loan, any subordinate promissory note that is part of such Whole Loan that is subordinate to the related Serviced Mortgage Loan.

Serviced Whole Loan” means each Serviced A/B Whole Loan and each Serviced Pari Passu Whole Loan.

Servicing Shift Mortgage Loan” means, with respect to any Servicing Shift Whole Loan, a Mortgage Loan included in the issuing entity that will be serviced under the PSA as of the Closing Date, but the servicing of which is expected to shift to the Servicing Shift PSA on and after the applicable Servicing Shift Securitization Date. As of the Closing Date, there are no Servicing Shift Mortgage Loans related to the Trust.

Servicing Shift PSA” means, with respect to any Servicing Shift Mortgage Loan or Servicing Shift Whole Loan, the pooling and servicing agreement or trust and servicing agreement entered into in connection with the securitization of the related Control Note.

Servicing Shift Securitization Date” means, with respect to each Servicing Shift Whole Loan, the closing date of the securitization of the related Control Note.

Servicing Shift Whole Loan” means any Whole Loan serviced under the PSA as of the Closing Date, which includes a related Servicing Shift Mortgage Loan included in the issuing entity and one or more Pari Passu Companion Loans not included in the issuing entity, but the servicing of which is expected to shift to the related Servicing Shift PSA on and after the applicable Servicing Shift Securitization Date. As of the Closing Date, there are no Servicing Shift Whole Loans related to the Trust.

Subordinate Companion Loan” means with respect to any Whole Loan, any subordinate promissory note that is part of such Whole Loan and is subordinate to the related Mortgage Loan.

VRTX 2025-HQ TSA” means the trust and servicing agreement that governs the servicing of the Vertex HQ Whole Loan.

WFCM 2025-5C6 PSA” means the pooling and servicing agreement that is expected to govern the servicing of the Aman Hotel New York Whole Loan.

The table entitled “Whole Loan Summary” under “Summary of Terms—The Mortgage Pool” provides certain information with respect to each Mortgage Loan that has a corresponding Companion Loan. With respect to each Whole Loan, the related Control Note and Non-Control Note(s) and the respective holders thereof as of the date hereof are set forth in the table below. In addition, with respect to each Non-Serviced Whole Loan, the lead securitization servicing agreement and master servicer, special servicer, trustee, certificate administrator, custodian, operating advisor and initial directing party under the related Non-Serviced PSA are set forth in the table titled “Non-Serviced Whole Loans” under “Summary of Terms—The Mortgage Pool”.

 

 

251

Whole Loan Control Notes and Non-Control Notes

Mortgage Loan Mortgage Loan Type Note Name Control Note/ Non-Control Note Original Principal Balance Note Holder(1)(2)

Vertex HQ

Non-Serviced

Note A-1-1 Control $98,920,000 VRTX 2025-HQ
Note A-1-2-1 Non-Control $60,000,000 BANK5 2025-5YR17
Note A-1-2-2 Non-Control $30,000,000 Morgan Stanley Bank, N.A.
Note A-1-2-3 Non-Control $24,600,000 Morgan Stanley Bank, N.A.
Note A-1-2-4 Non-Control $10,000,000 Morgan Stanley Bank, N.A.
Note A-2-1 Non-Control $49,460,000 VRTX 2025-HQ
Note A-2-2-A Non-Control $24,000,000 BBCMS 2025-5C37
Note A-2-2-B Non-Control $21,000,000 BMARK 2025-V17
Note A-2-2-C Non-Control $10,000,000 BMO 2025-5C12
Note A-2-2-D Non-Control $7,300,000 BBCMS 2025-5C37
Note A-3-1 Non-Control $49,460,000 VRTX 2025-HQ
Note A-3-2-A Non-Control $38,700,000 BBCMS 2025-5C37
Note A-3-2-B Non-Control $23,600,000 BMARK 2025-V17
Note A-4-1 Non-Control $49,460,000 VRTX 2025-HQ
Note A-4-2-A Non-Control $32,300,000 WFCM 2025-5C6(3)
Note A-4-2-B Non-Control $30,000,000 BANK5 2025-5YR17
Note B-1 Non-Control $42,920,000 VRTX 2025-HQ
Note B-2 Non-Control $21,460,000 VRTX 2025-HQ
Note B-3 Non-Control $21,460,000 VRTX 2025-HQ
Note B-4 Non-Control $21,460,000 VRTX 2025-HQ
Note C-1 Non-Control $46,720,000 VRTX 2025-HQ
Note C-2 Non-Control $23,360,000 VRTX 2025-HQ
Note C-3 Non-Control $23,360,000 VRTX 2025-HQ
Note C-4 Non-Control $23,360,000 VRTX 2025-HQ
Note D-1 Non-Control $55,200,000 VRTX 2025-HQ
Note D-2 Non-Control $27,600,000 VRTX 2025-HQ
Note D-3 Non-Control $27,600,000 VRTX 2025-HQ
Note D-4 Non-Control $27,600,000 VRTX 2025-HQ
Note E-1 Non-Control $31,640,000 VRTX 2025-HQ
Note E-2 Non-Control $15,820,000 VRTX 2025-HQ
Note E-3 Non-Control $15,820,000 VRTX 2025-HQ
Note E-4 Non-Control $15,820,000 VRTX 2025-HQ
Etude Self Storage West Coast Portfolio

Serviced

Note A-1 Control $80,000,000 BANK5 2025-5YR17
Note A-2 Non-Control $30,200,000 Bank of America, National Association
Note A-3 Non-Control $5,000,000 BANK5 2025-5YR17
Yosemite Hospitality Portfolio

Serviced

Note A-1 Control $63,350,000 BANK5 2025-5YR17
Note A-2 Non-Control $31,650,000 Citi Real Estate Funding Inc.
Aman Hotel New York

Non-Serviced

Note A-1 Control $55,000,000 WFCM 2025-5C6(3)
Note A-1-2 Non-Control $10,000,000 BANK5 2025-5YR17
Note A-2 Non-Control $30,000,000 BANK5 2025-5YR17
Note A-3 Non-Control $20,000,000 BANK5 2025-5YR16
Ridgedale Center

Non-Serviced

Note A-1 Control $54,843,255 BANK5 2025-5YR15
Note A-2 Non-Control $24,928,752 BANK5 2025-5YR16
Note A-3 Non-Control $14,957,251 BANK5 2025-5YR17
Note A-4 Non-Control $19,943,002 BANK5 2025-5YR17
Note A-5 Non-Control $4,985,750 BANK5 2025-5YR17
The Motto

Non-Serviced

Note A-1 Control $60,000,000 BANK5 2025-5YR16
Note A-2 Non-Control $16,000,000 BANK5 2025-5YR17
Note A-3 Non-Control $10,000,000 BANK5 2025-5YR17
Note A-4 Non-Control $10,000,000 BANK5 2025-5YR17
 
(1)Unless otherwise specified, with respect to each Whole Loan, any related unsecuritized Control Note and/or Non-Control Note may be further split, modified, combined and/or reissued (prior to its inclusion in a securitization transaction) as one or multiple Control Notes or
252

Non-Control Notes, as the case may be, subject to the terms of the related Intercreditor Agreement (including that the aggregate principal balance, weighted average interest rate and certain other material terms cannot be changed). In connection with the foregoing, any such split, modified, combined or re-issued Control Note or Non-Control Note, as the case may be, may be transferred to one or multiple parties (not identified in the table above) prior to its inclusion in a future commercial mortgage securitization transaction.

(2)The identification of a securitization trust means we have identified another securitization that has closed or as to which (a) a term sheet, preliminary prospectus or final prospectus has been filed with the Securities and Exchange Commission or (b) a premarketing term sheet, term sheet, preliminary offering circular or final offering circular has been printed, that, in each case, has included or is expected to include the subject Control Note or Non-Control Note, as the case may be.
(3)The WFCM 2025-5C6 securitization is expected to close on or about October 8, 2025.

The Serviced Pari Passu Whole Loans

Each Serviced Pari Passu Whole Loan will be serviced pursuant to the PSA in accordance with the terms of the PSA and the related Intercreditor Agreement. None of the master servicer, the special servicer or the trustee will be required to make a monthly payment advance on any Serviced Pari Passu Companion Loan, but the master servicer or the trustee, as applicable, will be required to (and the special servicer, at its option in emergency situations, may) make Servicing Advances on the Serviced Pari Passu Whole Loans unless such advancing party (or, even if it is not the advancing party, the special servicer) determines that such a Servicing Advance would be a Nonrecoverable Advance.

Each Servicing Shift Whole Loan will be serviced pursuant to the PSA (and, accordingly, will be a Serviced Pari Passu Whole Loan) prior to the related Servicing Shift Securitization Date, after which such Whole Loan will be serviced pursuant to the related Non-Serviced PSA (and, accordingly, will be a Non-Serviced Whole Loan). With respect to each Servicing Shift Whole Loan, the discussion under this section only applies to the period prior to the related Servicing Shift Securitization Date.

Intercreditor Agreement

The Intercreditor Agreement related to each Serviced Pari Passu Whole Loan provides that:

The promissory notes comprising such Serviced Pari Passu Whole Loan (and consequently, the related Serviced Mortgage Loan and each Serviced Pari Passu Companion Loan) are of equal priority with each other and none of such promissory notes (or mortgage loans) will have priority or preference over any other such promissory note (or mortgage loan).
All payments, proceeds and other recoveries on the Serviced Pari Passu Whole Loan will be applied to the promissory notes comprising such Serviced Pari Passu Whole Loan on a pro rata and pari passu basis (subject, in each case, to (a) the allocation of certain amounts to escrows and reserves, certain repairs or restorations or payments to the applicable borrower required by the Mortgage Loan documents and (b) certain payment and reimbursement rights of the parties to the PSA, in accordance with the terms of the PSA).
The transfer of up to 49% of the beneficial interest of a promissory note comprising the Serviced Pari Passu Whole Loan is generally permitted. The transfer of more than 49% of the beneficial interest of any such promissory note is generally prohibited unless (i) the transferee is a large institutional lender or investment fund (other than a related borrower or an affiliate thereof) that satisfies minimum net worth and/or experience requirements or certain securitization vehicles that satisfy certain ratings and other requirements or (ii)(a) each non-transferring holder has consented to such transfer (which
253

consent may not be unreasonably withheld), and (b) if any such non-transferring holder’s interest in the related Serviced Pari Passu Whole Loan is held in a securitization, a rating agency communication is provided to each applicable rating agency (or, in certain cases, a rating agency confirmation is obtained from each applicable rating agency). The foregoing restrictions do not apply to a sale of the related Serviced Mortgage Loan together with the related Serviced Pari Passu Companion Loans in accordance with the terms of the PSA.

With respect to each Serviced Pari Passu Whole Loan, certain costs and expenses (such as a pro rata share of a Servicing Advance) allocable to a related Serviced Pari Passu Companion Loan may be paid or reimbursed out of payments and other collections on the Mortgage Pool, subject to the Trust’s right to reimbursement from future payments and other collections on such Serviced Pari Passu Companion Loan or from general collections with respect to any securitization of such Serviced Pari Passu Companion Loan.

Control Rights with respect to Serviced Pari Passu Whole Loans other than Servicing Shift Whole Loans

With respect to any Serviced Pari Passu Whole Loan (other than a Servicing Shift Whole Loan), the related Control Note will be included in the Trust, and the Directing Certificateholder will have certain consent rights (prior to the occurrence and continuance of a Control Termination Event) and consultation rights (after the occurrence of a Control Termination Event, but prior to the occurrence and continuance of a Consultation Termination Event) with respect to such Whole Loan as described under “Pooling and Servicing Agreement—The Directing Certificateholder”.

Control Rights with respect to Servicing Shift Whole Loans.

With respect to each Servicing Shift Whole Loan prior to the related Servicing Shift Securitization Date, the related Control Note will be held as of the Closing Date by the Controlling Holder listed in the table entitled “Whole Loan Control Notes and Non-Control Notes” above under “—General”. The related Controlling Holder (or a designated representative) will be entitled (i) to direct the servicing of such Whole Loan in a manner that is substantially similar to the rights of the Directing Certificateholder, (ii) to consent to certain servicing decisions in respect of such Whole Loan and actions set forth in a related asset status report and (iii) to replace the special servicer with respect to such Whole Loan with or without cause; provided, that if such holder (or a designated representative) is (or is an affiliate of) the related borrower or if all or a specified portion of the related Control Note is held by the borrower or an affiliate thereof, no party will be entitled to exercise the rights of such “Controlling Holder” and/or there will be deemed to be no such “Controlling Holder” under the related Intercreditor Agreement (or, in certain cases, the holder of a Non-Control Note will be the “Controlling Note” under the related Intercreditor Agreement as long as such holder is not the related borrower and the subject Non-Control Note (or a specified portion thereof) is not held by the borrower or an affiliate thereof).

Certain Rights of each Non-Controlling Holder

With respect to each Serviced Pari Passu Whole Loan, the holder of any related Non-Control Note (or if such Non-Control Note has been securitized, the directing certificateholder with respect to such securitization or other designated party under the related pooling and servicing agreement) will be entitled to certain consent and consultation rights described below; provided, that if such party or its representative is (or is an affiliate of) the related borrower or if all or a specified portion of the subject Non-Control Note is held by the borrower or an affiliate thereof, such party will not be entitled to exercise the

254

right of a Non-Controlling Holder, and/or there will be deemed to be no such Non-Controlling Holder under the related Intercreditor Agreement with respect to such Non-Control Note. With respect to each Servicing Shift Whole Loan, one or more related Non-Control Notes will be included in the Trust, and the Directing Certificateholder, prior to the occurrence and continuance of a Consultation Termination Event, or the special servicer (consistent with the Servicing Standard), following the occurrence and during the continuance of a Consultation Termination Event, will be entitled (but not required) to exercise the consultation rights described below.

The special servicer will be required (i) to provide to each Non-Controlling Holder copies of any notice, information and report that it is required to provide to the Directing Certificateholder with respect to the implementation of any recommended actions outlined in an Asset Status Report relating to such Serviced Pari Passu Whole Loan or any proposed action to be taken in respect of a Major Decision with respect to such Serviced Pari Passu Whole Loan (for this purpose, without regard to whether such items are actually required to be provided to the Directing Certificateholder due to the occurrence of a Control Termination Event or Consultation Termination Event) and (ii) to use reasonable efforts to consult with each Non-Controlling Holder on a strictly non-binding basis (to the extent such party requests consultation after having received the aforementioned notices, information and reports) with respect to any such recommended actions by the special servicer or any proposed action to be taken by the special servicer in respect of such Serviced Pari Passu Whole Loan that constitutes a Major Decision.

Such consultation right will expire between five (5) and ten (10) business days after the delivery to such Non-Controlling Holder of written notice of a proposed action (together with copies of the notices, information and reports required to be delivered thereto) (unless the special servicer proposes a new course of action that is materially different from the action previously proposed, in which case such time period will be deemed to begin anew). In no event will the special servicer be obligated to follow or take any alternative actions recommended by any Non-Controlling Holder (or its representative). In addition, if the special servicer determines that immediate action is necessary to protect the interests of the holders of the promissory notes comprising a Serviced Pari Passu Whole Loan, it may take, in accordance with the Servicing Standard, any action constituting a Major Decision with respect to such Serviced Pari Passu Whole Loan or any action set forth in any applicable Asset Status Report before the expiration of the aforementioned time period.

In addition to the aforementioned consultation right, each Non-Controlling Holder will have the right to annual meetings (which may be held telephonically) with the master servicer or special servicer, as applicable, upon reasonable notice and at times reasonably acceptable to the master servicer or special servicer, as applicable, in which servicing issues related to the related Serviced Pari Passu Whole Loan are discussed.

If a Servicer Termination Event has occurred with respect to the special servicer that affects a Non-Controlling Holder, such holder will have the right to direct the trustee to terminate the special servicer under the PSA solely with respect to the related Serviced Pari Passu Whole Loan, other than with respect to any rights the special servicer may have as a Certificateholder, entitlements to amounts payable to the special servicer at the time of termination, entitlements to indemnification amounts and any other entitlements of the terminated party that survive the termination.

Sale of Defaulted Mortgage Loan

If any Serviced Pari Passu Whole Loan becomes a Defaulted Loan, and if the special servicer decides to sell the related Serviced Pari Passu Mortgage Loan, the special servicer

255

will be required to sell such Serviced Pari Passu Mortgage Loan and each related Serviced Pari Passu Companion Loan together as interests evidencing one whole loan. Notwithstanding the foregoing, the special servicer will not be permitted to sell a Serviced Pari Passu Whole Loan without the consent of each Non-Controlling Holder unless it has delivered to such holder (a) at least fifteen (15) business days prior written notice of any decision to attempt to sell the related Serviced Pari Passu Whole Loan, (b) at least ten (10) days prior to the proposed sale date, a copy of each bid package (together with any amendments to such bid packages) received by the special servicer, a copy of the most recent appraisal and certain other supplementary documents (if requested by such holder), and (c) until the sale is completed, and a reasonable period (but no less time than is afforded to other offerors and the Directing Certificateholder) prior to the proposed sale date, all information and documents being provided to offerors or otherwise approved by the master servicer or special servicer in connection with the proposed sale.

The Non-Serviced Pari Passu Whole Loans

Each Non-Serviced Pari Passu Whole Loan will be serviced pursuant to the related Non-Serviced PSA in accordance with the terms of such Non-Serviced PSA and the related Intercreditor Agreement. No Non-Serviced Master Servicer, Non-Serviced Special Servicer or Non-Serviced Trustee will be required to make monthly payment advances on a Non-Serviced Mortgage Loan, but the related Non-Serviced Master Servicer or Non-Serviced Trustee, as applicable, will be required to (and the Non-Serviced Special Servicer, at its option in certain cases, may) make servicing advances on the related Non-Serviced Pari Passu Whole Loan in accordance with the terms of the related Non-Serviced PSA unless such advancing party (or, in certain cases, the related Non-Serviced Special Servicer, even if it is not the advancing party) determines that such a servicing advance would be a nonrecoverable advance. Monthly payment advances on each Non-Serviced Mortgage Loan will be made by the master servicer or the trustee, as applicable, to the extent provided under the PSA. None of the master servicer, the special servicer or the trustee will be obligated to make servicing advances with respect to a Non-Serviced Pari Passu Whole Loan. See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans” for a description of the servicing terms of the Non-Serviced PSAs.

With respect to any Servicing Shift Whole Loan, the discussion under this “—The Non-Serviced Pari Passu Whole Loans” section only applies to the period on or after the related Servicing Shift Securitization Date.

Intercreditor Agreement

The Intercreditor Agreement related to each Non-Serviced Pari Passu Whole Loan provides that:

The promissory notes comprising such Non-Serviced Pari Passu Whole Loan (and consequently, the related Non-Serviced Mortgage Loan and each Non-Serviced Pari Passu Companion Loan) are of equal priority with each other and none of such promissory notes (or mortgage loans) will have priority or preference over any other such promissory note (or mortgage loan).
All payments, proceeds and other recoveries on the Non-Serviced Pari Passu Whole Loan will be applied to the promissory notes comprising such Non-Serviced Pari Passu Whole Loan on a pro rata and pari passu basis (subject, in each case, to (a) the allocation of certain amounts to escrows and reserves, certain repairs or restorations or payments to the applicable borrower required by the Mortgage Loan documents and (b) certain payment and reimbursement rights of the parties to the
256

related Non-Serviced PSA, in accordance with the terms of the related Non-Serviced PSA).

The transfer of up to 49% of the beneficial interest of a promissory note comprising the Non-Serviced Pari Passu Whole Loan is generally permitted. The transfer of more than 49% of the beneficial interest of any such promissory note is generally prohibited unless (i) the transferee is a large institutional lender or investment fund (other than a related borrower or an affiliate thereof) that satisfies minimum net worth and/or experience requirements or certain securitization vehicles that satisfy certain ratings and other requirements or (ii)(a) each non-transferring holder has consented to such transfer (which consent may not be unreasonably withheld), and (b) if any such non-transferring holder’s interest in the related Non-Serviced Pari Passu Whole Loan is held in a securitization, a rating agency communication is provided to each applicable rating agency (or, in certain cases, a rating agency confirmation is obtained from each applicable rating agency). The foregoing restrictions do not apply to a sale of the related Non-Serviced Mortgage Loan together with the related Non-Serviced Pari Passu Companion Loans in accordance with the terms of the related Non-Serviced PSA.

Any losses, liabilities, claims, costs and expenses incurred in connection with a Non-Serviced Pari Passu Whole Loan that are not otherwise paid out of collections on such Whole Loan may, to the extent allocable to the related Non-Serviced Mortgage Loan, be payable or reimbursable out of general collections on the mortgage pool for this securitization.

Control Rights

With respect to each Non-Serviced Whole Loan (including any Servicing Shift Whole Loan on or after the related Servicing Shift Securitization Date), the related Control Note will be held as of the Closing Date by the Controlling Holder listed in the table entitled “Whole Loan Control Notes and Non-Control Notes” above under “—General”. The related Controlling Holder (or a designated representative) will be entitled (i) to direct the servicing of such Whole Loan in a manner that is substantially similar to the rights of the Directing Certificateholder, (ii) to consent to certain servicing decisions in respect of such Whole Loan and actions set forth in a related asset status report and (iii) to replace the special servicer with respect to such Whole Loan with or without cause; provided, that with respect to each Non-Serviced Pari Passu Whole Loan, if such holder (or its designated representative) is (or is an affiliate of) the related borrower or if all or a specified portion of the subject Control Note is held by the borrower or an affiliate thereof, no party will be entitled to exercise the rights of the “Controlling Holder”, and/or there will be deemed to be no such “Controlling Holder” under the related Intercreditor Agreement (or, in certain cases, the holder of a Non-Control Note will be the “Controlling Note” holder under the related Intercreditor Agreement as long as such holder is not the related borrower and the subject Non-Control Note (or a specified portion thereof) is not held by the borrower or an affiliate thereof).

Certain Rights of each Non-Controlling Holder

With respect to any Non-Serviced Pari Passu Whole Loan, the holder of any related Non-Control Note (or if such Non-Control Note has been securitized, the directing certificateholder with respect to such securitization (or other designated party under the related pooling and servicing agreement)) will be entitled to certain consent and consultation rights described below; provided, that if such party or its representative is (or is an affiliate of) the related borrower or if all or a specified portion of the subject Non-Control Note is held by the borrower or an affiliate thereof, such party will not be entitled to exercise the rights of a Non-Controlling Holder, and/or there will be deemed to be no “Non-

257

Controlling Holder” with respect to such Non-Control Note under the related Intercreditor Agreement. With respect to each Non-Serviced Pari Passu Whole Loan (including each Servicing Shift Whole Loan), one or more related Non-Control Notes will be included in the Trust, and pursuant to the PSA, the Directing Certificateholder, prior to the occurrence and continuance of a Consultation Termination Event, or the special servicer (consistent with the Servicing Standard), following the occurrence and during the continuance of a Consultation Termination Event, will be entitled to exercise the consent (solely in the case of the Directing Certificateholder so long as no Control Termination Event has occurred and is continuing) or consultation (in the case of the Directing Certificateholder or the special servicer, as applicable) rights, if any, of the Non-Controlling Holder under the related Intercreditor Agreement.

With respect to any Non-Serviced Pari Passu Whole Loan, the related Non-Serviced Special Servicer or Non-Serviced Master Servicer, as applicable pursuant to the related Intercreditor Agreement, will be required (i) to provide to each Non-Controlling Holder copies of any notice, information and report that it is required to provide to the related Non-Serviced Directing Certificateholder under the related Non-Serviced PSA with respect to the implementation of any recommended actions outlined in an asset status report relating to the related Non-Serviced Pari Passu Whole Loan or any proposed action to be taken in respect of a major decision under the related Non-Serviced PSA with respect to such Non-Serviced Pari Passu Whole Loan (for this purpose, without regard to whether such items are actually required to be provided to the related Non-Serviced Directing Certificateholder due to the occurrence and continuance of a “control termination event” or a “consultation termination event” (or analogous concepts) under such Non-Serviced PSA) and (ii) to consult (or to use reasonable efforts to consult) each Non-Controlling Holder on a strictly non-binding basis (to the extent such party requests consultation after having received the aforementioned notices, information and reports) with respect to any such recommended actions by such Non-Serviced Special Servicer or Non-Serviced Master Servicer or any proposed action to be taken by such Non-Serviced Special Servicer or Non-Serviced Master Servicer in respect of the applicable major decision.

Such consultation right will generally expire ten (10) business days after the delivery to such Non-Controlling Holder of written notice of a proposed action (together with copies of the notices, information and reports required to be delivered thereto), unless the related Non-Serviced Special Servicer or Non-Serviced Master Servicer proposes a new course of action that is materially different from the action previously proposed, in which case such ten (10) business day period will be deemed to begin anew. In no event will the related Non-Serviced Special Servicer or Non-Serviced Master Servicer be obligated to follow or take any alternative actions recommended by any Non-Controlling Holder (or its representative).

If the related Non-Serviced Special Servicer or Non-Serviced Master Servicer determines that immediate action is necessary to protect the interests of the holders of the promissory notes comprising a Non-Serviced Pari Passu Whole Loan, it may take, in accordance with the servicing standard under the Non-Serviced PSA, any action constituting a major decision with respect to such Non-Serviced Pari Passu Whole Loan or any action set forth in any applicable asset status report before the expiration of the aforementioned typical ten (10) business day period.

In addition to the aforementioned consultation right, each Non-Controlling Holder will have the right to annual meetings (which may be held telephonically) with the related Non-Serviced Master Servicer or the related Non-Serviced Special Servicer, as applicable, upon reasonable notice and at times reasonably acceptable to such Non-Serviced Master

258

Servicer or Non-Serviced Special Servicer, as applicable, in which servicing issues related to the related Non-Serviced Pari Passu Whole Loan are discussed.

If the special servicer termination event under the related Non-Serviced PSA has occurred that affects a Non-Controlling Holder, such holder will have the right to direct the related Non-Serviced Trustee to terminate the related Non-Serviced Special Servicer under such Non-Serviced PSA solely with respect to the related Non-Serviced Pari Passu Whole Loan, other than with respect to any rights such Non-Serviced Special Servicer may have as a certificateholder under such Non-Serviced PSA, entitlements to amounts payable to such Non-Serviced Special Servicer at the time of termination, entitlements to indemnification amounts and any other entitlements of the terminated party that survive the termination.

Custody of the Mortgage File

The Non-Serviced Custodian is the custodian of the mortgage file related to the related Non-Serviced Pari Passu Whole Loan (other than any promissory notes not contributed to the securitization governed by the related Non-Serviced PSA).

Sale of Defaulted Mortgage Loan

If any Non-Serviced Pari Passu Whole Loan becomes a defaulted mortgage loan, and if the related Non-Serviced Special Servicer decides to sell the related note contributed to the securitization governed by the related Non-Serviced PSA, such Non-Serviced Special Servicer will be required to sell the related Non-Serviced Mortgage Loan and each Non-Serviced Pari Passu Companion Loan together as interests evidencing one whole loan. Notwithstanding the foregoing the related Non-Serviced Special Servicer will not be permitted to sell a Non-Serviced Pari Passu Whole Loan without the consent of each Non-Controlling Holder unless it has delivered to such holder (a) at least fifteen (15) business days prior written notice of any decision to attempt to sell the related Non-Serviced Pari Passu Whole Loan, (b) at least ten (10) days prior to the proposed sale date, a copy of each bid package (together with any amendments to such bid packages) received by the related Non-Serviced Special Servicer, a copy of the most recent appraisal and certain other supplementary documents (if requested by such holder), and (c) until the sale is completed, and a reasonable period (but no less time than is afforded to other offerors and the applicable Non-Serviced Directing Certificateholder under the related Non-Serviced PSA) prior to the proposed sale date, all information and documents being provided to offerors or otherwise approved by the related Non-Serviced Master Servicer or Non-Serviced Special Servicer in connection with the proposed sale.

The Non-Serviced AB Whole Loan

The Vertex HQ AB Whole Loan

General

The Vertex HQ Mortgage Loan, representing approximately 8.7% of the Initial Pool Balance, is part of a split loan structure comprised of 16 senior promissory notes and 16 subordinate promissory notes, each of which is secured by the same mortgage instrument on the same underlying Mortgaged Property, with an aggregate initial principal balance of $1,000,000,000. Two such senior promissory notes, Note A-1-2-1 and Note A-4-2-B, with an aggregate initial principal balance of $90,000,000 (the “Vertex HQ Mortgage Loan”), will be deposited into this securitization.

259

The “Vertex HQ Whole Loan” is a whole loan comprised of (i) the Vertex HQ Mortgage Loan, (ii) four senior promissory notes designated Note A-1-1, Note A-2-1, Note A-3-1, and Note A-4-1 (the “Vertex HQ Standalone Pari Passu Companion Loans”), which have an aggregate initial principal balance of $247,300,000, (iii) ten senior promissory notes designated Note A-1-2-2, Note A-1-2-3, Note A-1-2-4, Note A-2-2-A, Note A-2-2-B, Note A-2-2-C, Note A-2-2-D, Note A-3-2-A, Note A-3-2-B and Note A-4-2-A (the “Vertex HQ Non-Standalone Pari Passu Companion Loans” and, together with the Vertex HQ Standalone Pari Passu Companion Loan, the “Vertex HQ Pari Passu Companion Loans”), which have an aggregate initial principal balance of $221,500,000, and (iv) 16 subordinate promissory notes designated Note B-1, Note B-2, Note B-3, and Note B-4 (collectively, the “Vertex HQ B Notes”); Note C-1, Note C-2, Note C-3, and Note C-4 (collectively, the “Vertex HQ C Notes”); Note D-1, Note D-2, Note D-3, Note D-4 (collectively, the “Vertex HQ D Notes”); and Note E-1, Note E-2, Note E-3, and Note E-4 (collectively, the “Vertex HQ E Notes”; collectively, with the Vertex HQ B Notes, the Vertex HQ C Notes, and the Vertex HQ D Notes, the “Vertex HQ Subordinate Companion Loans” and, together with the Vertex HQ Standalone Pari Passu Companion Loans, the “Vertex HQ Standalone Companion Loans”), which have an aggregate initial principal balance of $441,200,000. The Vertex HQ Pari Passu Companion Loans and the Vertex HQ Subordinate Companion Loans are collectively referred to herein as the “Vertex HQ Companion Loans”. The Vertex HQ Standalone Pari Passu Companion Loans, Vertex HQ Pari Passu Companion Loans and the Vertex HQ Mortgage Loan are collectively referred to herein as the “Vertex HQ Senior Notes”. The Vertex HQ Senior Notes and the Vertex HQ Standalone Companion Loans are collectively referred to herein as the “Vertex HQ Notes”.

The Interest Rate of the Vertex HQ Whole Loan is the weighted average interest rate of the respective notes of the Vertex HQ Whole Loan, as follows:

Note

Interest Rate

Original Balance

Senior SASB Trust Notes(1) 4.93554% $247,300,000
Senior Non-SASB Trust Notes(2) 4.93554% $311,500,000
Junior B Notes 5.49648% $107,300,000
Junior C Notes 5.93080% $116,800,000
Junior D Notes 6.60493% $138,000,000
Junior E Notes 8.13896% $79,100,000  
(1) The Senior SASB Trust Notes consist of Note A-1-1, Note A-2-1, Note A-3-1 and Note A-4-1.
  (2) The Senior Non-SASB Trust Notes consist of Note A-1-2-1, Note A-1-2-2, Note A-1-2-3, Note A-1-2-4, Note A-2-2-A, Note A-2-2-B, Note A-2-2-C, Note A-2-2-D, Note A-3-2-A, Note A-3-2-B, Note A-4-2-A and Note A-4-2-B.

The Interest Rate of the Vertex HQ Mortgage Loan is 4.93554%, the weighted average Interest Rate of the Vertex HQ Senior Notes is 4.93554% per annum and the weighted average Interest Rate for the Vertex HQ Whole Loan is approximately 5.595741572% per annum.

The Vertex HQ Pari Passu Companion Loans are generally pari passu in right of payment with each other and with the Vertex HQ Mortgage Loan. The Vertex HQ Subordinate Companion Loans are subordinate in right of payment with respect to the Vertex HQ Mortgage Loan and the Vertex HQ Pari Passu Companion Loans.

Only the Vertex HQ Mortgage Loan is included in the issuing entity. The Vertex HQ Standalone Companion Loans have been contributed to a securitization trust governed by the VRTX 2025-HQ TSA (the “VRTX 2025-HQ Securitization”). The remaining Vertex HQ Pari Passu Companion Loans have either been contributed to other securitizations or are expected to be contributed to other securitizations from time to time in the future. However, the holders of the related unsecuritized promissory notes are under no obligation to do so.

260

The rights of the holders of the promissory notes evidencing the Vertex HQ Whole Loan are subject to an Intercreditor Agreement (the “Vertex HQ Intercreditor Agreement”). The following summaries describe certain provisions of the Vertex HQ Intercreditor Agreement.

Servicing

The Vertex HQ Whole Loan (including the Vertex HQ Mortgage Loan) and any related REO Property will be serviced and administered pursuant to the terms of the VRTX 2025-HQ TSA by Trimont LLC, as servicer (the “Vertex HQ Servicer”) and, if necessary, Situs Holdings, LLC, as special servicer (the “Vertex HQ Special Servicer”), in the manner described under “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”, but subject to the terms of the Vertex HQ Intercreditor Agreement. The servicing fee rate with respect to the Vertex HQ Standalone Companion Loans is equal to 0.00010%. The primary servicing fee rate with respect to the Vertex HQ Non-Standalone Pari Passu Companion Loans and the Vertex HQ Mortgage Loan is equal to 0.00008%.

Advances

The master servicer or the trustee, as applicable, will be responsible for making any required principal and interest advances on the Vertex HQ Mortgage Loan (but not on the Vertex HQ Companion Loans) pursuant to the terms of the PSA unless the master servicer, the special servicer or the trustee, as applicable, determines that such an advance would not be recoverable from collections on the Vertex HQ Mortgage Loan. Principal and interest advances in respect of the Vertex HQ Companion Loans and property protection advances in respect of the Vertex HQ Whole Loan will be made as described under “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

Application of Payments Prior to a Vertex HQ Triggering Event of Default

Generally, as long as no (i) event of default with respect to an obligation of the Vertex HQ Whole Loan borrower to pay money due under the Vertex HQ Whole Loan or (ii) non-monetary event of default (other than an imminent event of default) as a result of which the Vertex HQ Whole Loan becomes a specially serviced mortgage loan under the VRTX 2025-HQ TSA (a “Vertex HQ Triggering Event of Default”) has occurred and is continuing, all amounts available for payment on the Vertex HQ Whole Loan (excluding (i) all amounts for required reserves or escrows required by the related loan documents to be held as reserves or escrows, (ii) all amounts received as reimbursements on account of recoveries in respect of property protection expenses or property protection advances then due and payable or reimbursable to the backup advancing agent under the VRTX 2025-HQ TSA (the “Vertex HQ Backup Advancing Agent”), the Vertex HQ Servicer or the Vertex HQ Special Servicer, and (iii) certain amounts payable or reimbursable to the Vertex HQ Servicer, the Vertex HQ Special Servicer, the master servicer, the trustee and each master servicer and trustee for any securitization relating to a Vertex HQ Pari Passu Companion Loan, including but not limited to principal and interest advances and administrative advances), will be allocated, subject to any deduction, reimbursement, recovery or other payment required or permitted under the Vertex HQ Intercreditor Agreement, as follows:

first, to each holder of a Vertex HQ Standalone Pari Passu Companion Loan, on a pro rata and pari passu basis up to the amount of any unreimbursed costs and expenses paid by such holders (or paid or advanced by the Vertex HQ Servicer, the Vertex HQ Special Servicer or the Vertex HQ Backup Advancing Agent, as applicable) with respect to the Vertex HQ Whole Loan pursuant to the terms of the Vertex HQ Intercreditor Agreement or the VRTX 2025-HQ TSA;

261

second, to each holder of a Vertex HQ Pari Passu Companion Loan and the issuing entity, as holder of the Vertex HQ Mortgage Loan, on a pro rata and pari passu basis, based on their respective interest entitlements, in each case in an amount equal to the accrued and unpaid interest on the principal balance of its respective note (calculated at a rate net of the primary servicing fee rate);

third, to each holder of a Vertex HQ B Note on a pro rata and pari passu basis, based on their respective interest entitlements, in each case, in an amount equal to the accrued and unpaid interest on the principal balance of its respective note (calculated at a rate net of the primary servicing fee rate);

fourth, to each holder of a Vertex HQ C Note on a pro rata and pari passu basis, based on their respective interest entitlements, in each case, in an amount equal to the accrued and unpaid interest on the principal balance of its respective note (calculated at a rate net of the primary servicing fee rate);

fifth, to each holder of a Vertex HQ D Note on a pro rata and pari passu basis, based on their respective interest entitlements, in each case, in an amount equal to the accrued and unpaid interest on the principal balance of its respective note (calculated at a rate net of the primary servicing fee rate);

sixth, to each holder of a Vertex HQ E Note on a pro rata and pari passu basis, based on their respective interest entitlements, in each case, in an amount equal to the accrued and unpaid interest on the principal balance of its respective note (calculated at a rate net of the primary servicing fee rate);

seventh, pro rata, to each holder of a Vertex HQ Pari Passu Companion Loan and to the issuing entity, as holder of the Vertex HQ Mortgage Loan, in an amount equal to their respective principal entitlements allocated pursuant to the related loan documents with respect to the applicable payment date, which amount will be applied in reduction of the principal balances of the Vertex HQ Pari Passu Companion Loans and Vertex HQ Mortgage Loan;

eighth, if the proceeds of any foreclosure sale or any liquidation of the Vertex HQ Whole Loan or the related Mortgaged Property exceed the amounts required to be applied in accordance with the foregoing clauses first through seventh and, as a result of a workout the principal balances of Vertex HQ Mortgage Loan and Vertex HQ Pari Passu Companion Loans have been reduced (to the extent such reductions were made in accordance with the terms of the VRTX 2025-HQ TSA notwithstanding the discussion and allocations set forth under “—Workout” below by reason of the insufficiency of the Vertex HQ Subordinate Companion Loans to bear the full economic effect of the workout), such excess amount will be paid to each holder of a Vertex HQ Pari Passu Companion Loan and the issuing entity, as holder of the Vertex HQ Mortgage Loan, on a pro rata and pari passu basis (x) first, in an amount up to the reduction, if any, of the aggregate principal balance of the related notes as a result of such workout and (y) second, in an amount equal to interest on the amount described in clause (x) at the interest rate applicable to the Vertex HQ Whole Loan;

ninth, to each holder of a Vertex HQ B Note on a pro rata and pari passu basis up to the amount of any unreimbursed costs and expenses paid by such holder of a Vertex HQ B Note (or paid or advanced by the Vertex HQ Servicer, the Vertex HQ Special Servicer or the Vertex HQ Backup Advancing Agent, as applicable) with respect to the Vertex HQ Whole Loan pursuant to the terms of the Vertex HQ Intercreditor Agreement or the VRTX 2025-HQ TSA;

262

tenth, pro rata, to each holder of a Vertex HQ B Note in an amount equal to their respective principal entitlements allocated pursuant to the related loan documents with respect to the applicable payment date, which amount will be applied in reduction of the principal balances of the Vertex HQ B Notes;

eleventh, if the proceeds of any foreclosure sale or any liquidation of the Vertex HQ Whole Loan or Vertex HQ Mortgaged Property exceed the amounts required to be applied in accordance with the foregoing clauses first through tenth and, as a result of a workout the note principal balances of the Vertex HQ B Notes have been reduced, such excess amount is required to be paid to each holder of a Vertex HQ B Note on a pro rata and pari passu basis (A) first, in an amount up to the reduction, if any, of the aggregate note principal balance of the Vertex HQ B Notes as a result of such workout, and (B) second, in an amount equal to interest on the amount described in clause (A) at the interest rate applicable to the Vertex HQ Whole Loan;

twelfth, to each holder of a Vertex HQ C Note on a pro rata and pari passu basis up to the amount of any unreimbursed costs and expenses paid by such holder of a Vertex HQ C Note (or paid or advanced by the Vertex HQ Servicer, the Vertex HQ Special Servicer or the Vertex HQ Backup Advancing Agent, as applicable) with respect to the Vertex HQ Whole Loan pursuant to the terms of the Vertex HQ Intercreditor Agreement or the VRTX 2025-HQ TSA;

thirteenth, pro rata, to each holder of a Vertex HQ C Note in an amount equal to its principal entitlement allocated pursuant to the related loan documents with respect to the applicable payment date, which amount will be applied in reduction of the principal balance of the Vertex HQ C Notes;

fourteenth, if the proceeds of any foreclosure sale or any liquidation of the Vertex HQ Whole Loan or the related Mortgaged Property exceed the amounts required to be applied in accordance with the foregoing clauses first through thirteenth and, as a result of a workout the principal balances of the Vertex HQ C Notes have been reduced, such excess amount will be paid to each holder of a Vertex HQ C Note (x) first, in an amount up to the reduction, if any, of the principal balance of the Vertex HQ C Notes as a result of such workout and (y) second, in an amount equal to interest on the amount described in clause (x) at the interest rate applicable to the Vertex HQ Whole Loan;

fifteenth, to each holder of a Vertex HQ D Note on a pro rata and pari passu basis up to the amount of any unreimbursed costs and expenses paid by such holder of a Vertex HQ D Note (or paid or advanced by the Vertex HQ Servicer, the Vertex HQ Special Servicer or the Vertex HQ Backup Advancing Agent, as applicable) with respect to the Vertex HQ Whole Loan pursuant to the terms of the Vertex HQ Intercreditor Agreement or the VRTX 2025-HQ TSA;

sixteenth, pro rata, to each holder of a Vertex HQ D Note in an amount equal to its principal entitlement allocated pursuant to the related loan documents with respect to the applicable payment date, which amount will be applied in reduction of the principal balance of the Vertex HQ D Notes;

seventeenth, if the proceeds of any foreclosure sale or any liquidation of the Vertex HQ Whole Loan or the related Mortgaged Property exceed the amounts required to be applied in accordance with the foregoing clauses first through sixteenth and, as a result of a workout the principal balances of the Vertex HQ D Notes have been reduced, such excess amount will be paid to each holder of a Vertex HQ D Note (x) first, in an amount up to the reduction, if any, of the principal balance of the Vertex HQ D Notes as a result

263

of such workout and (y) second, in an amount equal to interest on the amount described in clause (x) at the interest rate applicable to the Vertex HQ Whole Loan;

eighteenth, to each holder of a Vertex HQ E Note on a pro rata and pari passu basis up to the amount of any unreimbursed costs and expenses paid by such holder of a Vertex HQ E Note (or paid or advanced by the Vertex HQ Servicer, the Vertex HQ Special Servicer or the Vertex HQ Backup Advancing Agent, as applicable) with respect to the Vertex HQ Whole Loan pursuant to the terms of the Vertex HQ Intercreditor Agreement or the VRTX 2025-HQ TSA;

nineteenth, pro rata, to each holder of a Vertex HQ E Note in an amount equal to its principal entitlement allocated pursuant to the related loan documents with respect to the applicable payment date, which amount will be applied in reduction of the principal balance of the Vertex HQ E Notes;

twentieth, if the proceeds of any foreclosure sale or any liquidation of the Vertex HQ Whole Loan or the related Mortgaged Property exceed the amounts required to be applied in accordance with the foregoing clauses first through nineteenth and, as a result of a workout the principal balances of the Vertex HQ E Notes have been reduced, such excess amount will be paid to each holder of a Vertex HQ E Note (x) first, in an amount up to the reduction, if any, of the principal balance of the Vertex HQ E Notes as a result of such workout and (y) second, in an amount equal to interest on the amount described in clause (x) at the interest rate applicable to the Vertex HQ Whole Loan;

twenty-first, to each holder of a Vertex HQ Pari Passu Companion Loan, each holder of a Vertex HQ Subordinate Companion Loan and the issuing entity, as holder of the Vertex HQ Mortgage Loan, any Vertex HQ Yield Maintenance Premium then due and payable in respect of the Vertex HQ Notes (in sequential order);

twenty-second, to the extent assumption fees, transfer fees, late payment fees or charges (other than any Vertex HQ Yield Maintenance Premium) actually paid by the Vertex HQ Whole Loan borrower are not required to be otherwise applied under the VRTX 2025-HQ TSA, including, without limitation, to provide reimbursement for any interest on any advance (calculated at the related advance rate), to pay any additional servicing expenses or to compensate the Vertex HQ Servicer or the Vertex HQ Special Servicer, as applicable (in each case provided that such reimbursements or payments relate to the Vertex HQ Whole Loan), any such fees or expenses, to the extent actually paid by the Vertex HQ borrower, will be paid to each holder of a Vertex HQ Pari Passu Companion Loan, each holder of a Vertex HQ Subordinate Companion Loan and the issuing entity, as holder of the Vertex HQ Mortgage Loan, pro rata; and

twenty-third, if any excess amount is available to be distributed in respect of the Vertex HQ Whole Loan, and not otherwise applied in accordance with the foregoing clause first through twenty-second, any remaining amounts will be paid pro rata to each holder of a Vertex HQ Pari Passu Companion Loan, each holder of a Vertex HQ Subordinate Companion Loan and the issuing entity, as holder of the Vertex HQ Mortgage Loan;

provided, that to the extent required under the REMIC provisions of the Code, payments or proceeds received with respect to any partial release of any portion of the related Mortgaged Property (including pursuant to a condemnation) at a time when the loan-to-value ratio of the Vertex HQ Whole Loan (as determined in accordance with applicable REMIC requirements) exceeds 125% (based solely upon the value of the remaining real property and excluding any personal property or going concern value) must be allocated to

264

reduce the principal balances of the Vertex HQ Pari Passu Companion Loans, the Vertex HQ Subordinate Companion Loans and the Vertex HQ Mortgage Loan in the manner permitted or required by such REMIC provisions (to be applied to the Vertex HQ Notes (in sequential order)).

Vertex HQ Yield Maintenance Premium” means with respect to any Vertex HQ Note an amount equal to the greater of (a) an amount equal to 0.5% of the amount of the Vertex HQ Whole Loan being prepaid; or (b) an amount equal to the present value as of the date on which the prepayment is made of the Calculated Payments (as defined below) from the date on which the prepayment is made through the open prepayment date determined by discounting such payments at the Discount Rate (as defined below). As used in this definition, the term “Calculated Payments” means the monthly payments of interest only which would be due based on the principal amount of the Vertex HQ Whole Loan being prepaid on the date on which prepayment is made and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate (as defined below). As used in this definition, the term “Discount Rate” means the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate (as defined below), when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” means the yield calculated by the mortgage lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading “U.S. Government Securities/Treasury Constant Maturities” for the week ending prior to the date on which prepayment is made, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the open prepayment date. In the event Release H.15 is no longer published, the mortgage lender is required to select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, will mortgage lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise. mortgage lender is required to notify the borrower of the amount and the basis of determination of the required prepayment consideration. The mortgage lender’s calculation of the Yield Maintenance Premium is conclusive absent manifest error.

Application of Payments After a Vertex HQ Triggering Event of Default

Generally, for so long as a Vertex HQ Triggering Event of Default has occurred and is continuing, all amounts available for payment on the Vertex HQ Whole Loan (excluding (i) all amounts for required reserves or escrows required by the related loan documents to be held as reserves or escrows, (ii) all amounts received as reimbursements on account of recoveries in respect of property protection expenses or property protection advances then due and payable or reimbursable to the Vertex HQ Backup Advancing Agent, the Vertex HQ Servicer or the Vertex HQ Special Servicer, and (iii) certain amounts payable or reimbursable to the Vertex HQ Servicer, the Vertex HQ Special Servicer, the master servicer, the trustee and each master servicer and trustee for any securitization relating to a Vertex HQ Pari Passu Companion Loan, including but not limited to principal and interest advances and administrative advances), will be allocated, subject to any deduction, reimbursement, recovery or other payment required or permitted under the Vertex HQ Intercreditor Agreement, as follows:

first, to each holder of a Vertex HQ Standalone Pari Passu Companion Loan, on a pro rata and pari passu basis up to the amount of any unreimbursed costs and expenses paid by such holders (or paid or advanced by the Vertex HQ Servicer, the Vertex HQ Special Servicer or the Vertex HQ Backup Advancing Agent, as applicable) with respect to the Vertex HQ Whole Loan pursuant to the terms of the Vertex HQ Intercreditor Agreement or the VRTX 2025-HQ TSA;

265

second, to each holder of a Vertex HQ Pari Passu Companion Loan and the issuing entity, as holder of the Vertex HQ Mortgage Loan, on a pro rata and pari passu basis, based on their respective interest entitlements, in each case in an amount equal to the accrued and unpaid interest on the principal balance of its respective note (calculated at a rate net of the primary servicing fee rate);

third, to each holder of a Vertex HQ B Note on a pro rata and pari passu basis, based on their respective interest entitlements, in each case, in an amount equal to the accrued and unpaid interest on the principal balance of its respective note (calculated at a rate net of the primary servicing fee rate);

fourth, to each holder of a Vertex HQ C Note on a pro rata and pari passu basis, based on their respective interest entitlements, in each case, in an amount equal to the accrued and unpaid interest on the principal balance of its respective note (calculated at a rate net of the primary servicing fee rate);

fifth, to each holder of a Vertex HQ D Note on a pro rata and pari passu basis, based on their respective interest entitlements, in each case, in an amount equal to the accrued and unpaid interest on the principal balance of its respective note (calculated at a rate net of the primary servicing fee rate);

sixth, to each holder of a Vertex HQ E Note on a pro rata and pari passu basis, based on their respective interest entitlements, in each case, in an amount equal to the accrued and unpaid interest on the principal balance of its respective note (calculated at a rate net of the primary servicing fee rate);

seventh, to each holder of a Vertex HQ Pari Passu Companion Loan and the issuing entity, as holder of the Vertex HQ Mortgage Loan, on a pro rata and pari passu basis, until the principal balances of the Vertex HQ Pari Passu Companion Loans and the Vertex HQ Mortgage Loan have been reduced to zero;

eighth, if the proceeds of any foreclosure sale or any liquidation of the Vertex HQ Whole Loan or the related Mortgaged Property exceed the amounts required to be applied in accordance with the foregoing clauses first through seventh and, as a result of a workout the principal balances of Vertex HQ Mortgage Loan and Vertex HQ Pari Passu Companion Loans have been reduced (to the extent such reductions were made in accordance with the terms of the VRTX 2025-HQ TSA notwithstanding the discussion and allocations set forth under “—Workout” below by reason of the insufficiency of the Vertex HQ Subordinate Companion Loans to bear the full economic effect of the workout), such excess amount will be paid to each holder of a Vertex HQ Pari Passu Companion Loan and the issuing entity, as holder of the Vertex HQ Mortgage Loan, on a pro rata and pari passu basis (x) first, in an amount up to the reduction, if any, of the aggregate principal balance of the related notes as a result of such workout and (y) second, in an amount equal to interest on the amount described in clause (x) at the interest rate applicable to the Vertex HQ Whole Loan;

ninth, to each holder of a Vertex HQ B Note on a pro rata and pari passu basis, up to the amount of any unreimbursed costs and expenses paid by such holder of a Vertex HQ B Note (or paid or advanced by the Vertex HQ Servicer, the Vertex HQ Special Servicer or the Vertex HQ Backup Advancing Agent, as applicable) with respect to the Vertex HQ Whole Loan pursuant to the terms of the Vertex HQ Intercreditor Agreement or the VRTX 2025-HQ TSA;

266

tenth, to each holder of a Vertex HQ B Note on a pro rata and pari passu basis, until the principal balances of the Vertex HQ B Notes have been reduced to zero;

eleventh, if the proceeds of any foreclosure sale or any liquidation of the Vertex HQ Whole Loan or Vertex HQ Mortgaged Property exceed the amounts required to be applied in accordance with the foregoing clauses first through tenth and, as a result of a workout the note principal balances of the Vertex HQ B Notes have been reduced, such excess amount is required to be paid to each holder of a Vertex HQ B Note on a pro rata and pari passu basis (A) first, in an amount up to the reduction, if any, of the aggregate note principal balance of the Vertex HQ B Notes as a result of such workout, and (B) second, in an amount equal to interest on the amount described in clause (A) at the interest rate applicable to the Vertex HQ Whole Loan;

twelfth, to each holder of a Vertex HQ C Note on a pro rata and pari passu basis up to the amount of any unreimbursed costs and expenses paid by such holder of a Vertex HQ C Note (or paid or advanced by the Vertex HQ Servicer, the Vertex HQ Special Servicer or the Vertex HQ Backup Advancing Agent, as applicable) with respect to the Vertex HQ Whole Loan pursuant to the terms of the Vertex HQ Intercreditor Agreement or the VRTX 2025-HQ TSA;

thirteenth, to each holder of a Vertex HQ C Note on a pro rata and pari passu basis, until the principal balance of the Vertex HQ C Notes have been reduced to zero;

fourteenth, if the proceeds of any foreclosure sale or any liquidation of the Vertex HQ Whole Loan or the related Mortgaged Property exceed the amounts required to be applied in accordance with the foregoing clauses first through thirteenth and, as a result of a workout the principal balances of the Vertex HQ C Notes have been reduced, such excess amount will be paid to each holder of a Vertex HQ C Note (x) first, in an amount up to the reduction, if any, of the principal balance of the Vertex HQ C Notes as a result of such workout, and (y) second, in an amount equal to interest on the amount described in clause (x) at the interest rate applicable to the Vertex HQ Whole Loan;

fifteenth, to each holder of a Vertex HQ D Note on a pro rata and pari passu basis, up to the amount of any unreimbursed costs and expenses paid by such holder of a Vertex HQ D Note (or paid or advanced by the Vertex HQ Servicer, the Vertex HQ Special Servicer or the Vertex HQ Backup Advancing Agent, as applicable) with respect to the Vertex HQ Whole Loan pursuant to the terms of the Vertex HQ Intercreditor Agreement or the VRTX 2025-HQ TSA;

sixteenth, to each holder of a Vertex HQ D Note on a pro rata and pari passu basis, until the principal balance of the Vertex HQ D Notes have been reduced to zero;

seventeenth, if the proceeds of any foreclosure sale or any liquidation of the Vertex HQ Whole Loan or the related Mortgaged Property exceed the amounts required to be applied in accordance with the foregoing clauses first through sixteenth and, as a result of a workout the principal balances of the Vertex HQ D Notes have been reduced, such excess amount will be paid to each holder of a Vertex HQ D Note (x) first, in an amount up to the reduction, if any, of the principal balance of the Vertex HQ D Notes as a result of such workout, and (y) second, in an amount equal to interest on the amount described in clause (x) at the interest rate applicable to the Vertex HQ Whole Loan;

eighteenth, to each holder of a Vertex HQ E Note on a pro rata and pari passu basis, up to the amount of any unreimbursed costs and expenses paid by such holder of a Vertex HQ E Note (or paid or advanced by the Vertex HQ Servicer, the Vertex HQ

267

Special Servicer or the Vertex HQ Backup Advancing Agent, as applicable) with respect to the Vertex HQ Whole Loan pursuant to the terms of the Vertex HQ Intercreditor Agreement or the VRTX 2025-HQ TSA;

nineteenth, to each holder of a Vertex HQ E Note on a pro rata and pari passu basis, until the principal balance of the Vertex HQ E Notes have been reduced to zero;

twentieth, if the proceeds of any foreclosure sale or any liquidation of the Vertex HQ Whole Loan or the related Mortgaged Property exceed the amounts required to be applied in accordance with the foregoing clauses first through nineteenth and, as a result of a workout the principal balances of the Vertex HQ E Notes have been reduced, such excess amount will be paid to each holder of a Vertex HQ E Note (x) first, in an amount up to the reduction, if any, of the principal balance of the Vertex HQ E Notes as a result of such workout, and (y) second, in an amount equal to interest on the amount described in clause (x) at the interest rate applicable to the Vertex HQ Whole Loan;

twenty-first, to each holder of a Vertex HQ Pari Passu Companion Loan, each holder of a Vertex HQ Subordinate Companion Loan and the issuing entity, as holder of the Vertex HQ Mortgage Loan, any Vertex HQ Yield Maintenance Premium, then due and payable in respect of the Vertex HQ Notes (in sequential order);

twenty-second, to the extent assumption fees, transfer fees, late payment fees or charges (other than any Vertex HQ Yield Maintenance Premium) actually paid by the Vertex HQ Whole Loan borrower are not required to be otherwise applied under the VRTX 2025-HQ TSA, including, without limitation, to provide reimbursement for any interest on any advance (calculated at the related advance rate), to pay any additional servicing expenses or to compensate the Vertex HQ Servicer or the Vertex HQ Special Servicer, as applicable (in each case provided that such reimbursements or payments relate to the Vertex HQ Whole Loan), any such fees or expenses, to the extent actually paid by the Vertex HQ borrower, will be paid to each holder of a Vertex HQ Pari Passu Companion Loan, each holder of a Vertex HQ Subordinate Companion Loan and the issuing entity, as holder of the Vertex HQ Mortgage Loan, pro rata; and

twenty-third, if any excess amount is available to be distributed in respect of the Vertex HQ Whole Loan, and not otherwise applied in accordance with the foregoing clause first through twenty-second, any remaining amounts will be paid pro rata to each holder of a Vertex HQ Pari Passu Companion Loan, each holder of a Vertex HQ Subordinate Companion Loan and the issuing entity, as holder of the Vertex HQ Mortgage Loan;

provided, that to the extent required under the REMIC provisions of the Code, payments or proceeds received with respect to any partial release of any portion of the related Mortgaged Property (including pursuant to a condemnation) at a time when the loan-to-value ratio of the Vertex HQ Whole Loan (as determined in accordance with applicable REMIC requirements) exceeds 125% (based solely upon the value of the remaining real property and excluding any personal property or going concern value) must be allocated to reduce the principal balances of the Vertex HQ Pari Passu Companion Loans, the Vertex HQ Subordinate Companion Loans and the Vertex HQ Mortgage Loan in the manner permitted or required by such REMIC provisions (to be applied to the Vertex HQ Notes (in sequential order)).

Notwithstanding the foregoing, if a monthly payment advance is made with respect to the Vertex HQ Mortgage Loan or any related companion loan pursuant to the terms of the related pooling and servicing agreement, such advance will be reimbursed out of funds on

268

deposit in the collection account under the VRTX 2025-HQ TSA prior to the remittance of such funds for distribution to the issuing entity, as the holder of the Vertex HQ Mortgage Loan, or to the holders of the Vertex HQ Companion Loans.

The issuing entity is required to pay its pro rata share of any unanticipated trust fund expenses relating to the servicing of the Vertex HQ Whole Loan in accordance with the VRTX 2025-HQ TSA and the Vertex HQ Intercreditor Agreement to the extent that such amounts remain unpaid or unreimbursed after funds received from the related borrower for payment of such amounts and any principal and interest collections allocable to the Vertex HQ Subordinate Companion Loans (in Vertex HQ Note Reverse Sequential Order) have been applied to pay such amounts.

To the extent collections received after the final liquidation of the Vertex HQ Whole Loan or the related Mortgaged Property are not sufficient to pay such fees and expenses incurred in connection with the servicing and administration of the Vertex HQ Whole Loan in full, the issuing entity will be required to pay or reimburse its pro rata share of such unpaid fees and expenses (after allocating such fees and expenses first to the Vertex HQ Subordinate Companion Loans (in Vertex HQ Note Reverse Sequential Order) from general collections on the other mortgage loans in the trust. This may result in temporary (or, if not ultimately reimbursed, permanent) shortfalls to holders of the certificates.

Workout

Notwithstanding anything to the contrary, if the Vertex HQ Special Servicer in connection with a workout of the Vertex HQ Whole Loan, modifies the terms thereof such that (i) the unpaid principal balance thereof is decreased, (ii) the mortgage rate or scheduled amortization payments on the Vertex HQ Whole Loan are reduced, (iii) payments of interest or principal thereon are waived, reduced or deferred or (iv) any other adjustment (other than an increase in the mortgage rate or increase in scheduled amortization payments on the Vertex HQ Whole Loan) is made to any of the payment terms of the Vertex HQ Whole Loan, all payments to the holders of the Vertex HQ Senior Notes pursuant to “—Application of Payments Prior to a Vertex HQ Triggering Event of Default” and “—Application of Payments After a Vertex HQ Triggering Event of Default” above will be made as though such workout did not occur, with the payment terms of the Vertex HQ Senior Notes remaining the same as they were as of the closing of the mortgage loan, and the Vertex HQ Subordinate Companion Loans (in Vertex HQ Note Reverse Sequential Order) will bear the full economic effect of all waivers, reductions or deferrals of amounts due on the Vertex HQ Whole Loan attributable to such workout (such economic effect to be borne by each applicable Vertex HQ Subordinate Companion Loan, in each case, up to the amount otherwise due on such Vertex HQ Subordinate Companion Loan including in connection with the final liquidation or repayment of the Vertex HQ Whole Loan). Each Vertex HQ Subordinate Companion Loan (in accordance with the Vertex HQ Note Sequential Order) and the right of such note holder to receive payments with respect thereto will, subject to the provisions of the Vertex HQ Intercreditor Agreement, at all times be junior, subject and subordinate to each more senior Vertex HQ Note (in accordance with the Vertex HQ Note Sequential Order) and the rights of the holder of such more senior Vertex HQ Note to receive payments with respect thereto.

Vertex HQ Note Reverse Sequential Order” means, with respect to any reduction of the principal balance of any Vertex HQ Note or with respect to the allocation of any expenses and losses relating to the Vertex HQ Whole Loan and the Vertex HQ Mortgaged Property, including, without limitation, losses of principal or interest, property protection advances (and any interest thereon), special servicing fees, liquidation fees and workout fees, and certain other trust expenses, as well as appraisal reduction amounts and collateral

269

deficiency amounts, (a) first, to the reduction of the principal balance of each of the Vertex HQ E Notes (on a pro rata and pari passu basis) until the principal balance of each such Vertex HQ E Note is reduced to zero; (b) second, to the reduction of the principal balance of each of the Vertex HQ D Notes (on a pro rata and pari passu basis) until the principal balance of each such Vertex HQ D Note is reduced to zero; (c) third, to the reduction of the principal balance of each of the Vertex HQ C Notes (on a pro rata and pari passu basis) until the principal balance of each such Vertex HQ C Note is reduced to zero; (d) fourth, to the reduction of the principal balance of each of the Vertex HQ B Notes (on a pro rata and pari passu basis) until the principal balance of each such Vertex HQ B Note is reduced to zero; and (e) fifth, to the reduction of the principal balance of each of the Vertex HQ Senior Notes (on a pro rata and pari passu basis) until the principal balance of each such Vertex HQ Senior Note is reduced to zero.

Consultation and Control

The controlling noteholder under the Vertex HQ Intercreditor Agreement will be the securitization trust created pursuant to the terms of the VRTX 2025-HQ TSA. Pursuant to the terms of the VRTX 2025-HQ TSA, the related controlling class representative (the “Vertex HQ Directing Certificateholder”) will have consent and/or consultation rights with respect to the Vertex HQ Whole Loan similar, but not necessarily identical, to those held by the Directing Certificateholder under the terms of the PSA. See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

In addition, pursuant to the terms of the Vertex HQ Intercreditor Agreement, the issuing entity, as a non-controlling note holder will have the right to be consulted on a strictly non-binding basis to the extent the issuing entity requests consultation with respect to certain major decisions to be taken with respect to the Vertex HQ Whole Loan or the implementation of any recommended action outlined in an asset status report relating to the Vertex HQ Whole Loan. The consultation rights of the issuing entity will expire five business days following the delivery of written notice and information relating to the matter subject to consultation whether or not the issuing entity has responded within such period; provided that if the Vertex HQ Servicer or the Vertex HQ Special Servicer, as applicable, proposes a new course of action that is materially different from the actions previously proposed, the five business day consultation period will be deemed to begin anew from the date of delivery of such new proposal and delivery of all information related to such new proposal. Notwithstanding the consultation rights of the issuing entity as described above, the Vertex HQ Servicer or the Vertex HQ Special Servicer, as applicable, is permitted to make any material decision or take any action set forth in the asset status report before the expiration of the aforementioned five business day period if it determines that immediate action with respect to such decision is necessary to protect the interests of the holders of the Vertex HQ Mortgage Loan, the related Vertex HQ Pari Passu Companion Loans and the related the Vertex HQ Subordinate Companion Loan. Neither the Vertex HQ Servicer nor the Vertex HQ Special Servicer will be obligated at any time to follow or take any alternative actions recommended by the holder of the Vertex HQ Mortgage Loan (or its representative).

Sale of Defaulted Vertex HQ Whole Loan

Pursuant to the terms of the Vertex HQ Intercreditor Agreement, if the Vertex HQ Whole Loan becomes a defaulted loan pursuant to the terms of the VRTX 2025-HQ TSA, and if the Vertex HQ Special Servicer determines to sell the Vertex HQ Standalone Pari Passu Companion Loans in accordance with the VRTX 2025-HQ TSA, then the Vertex HQ Special Servicer will be required to sell the Vertex HQ Mortgage Loan together with the Vertex HQ Companion Loans as one whole loan. In connection with any such sale, the Vertex HQ Special Servicer will be required to follow the procedures set forth under the VRTX 2025-HQ

270

TSA. See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”. Proceeds of the sale of the Vertex HQ Whole Loan will be distributed in accordance with the priority of payments described in “—Application of Payments After a Vertex HQ Triggering Event of Default” above.

Notwithstanding the foregoing, the Vertex HQ Special Servicer will not be permitted to sell the Vertex HQ Whole Loan if it becomes a defaulted loan without the written consent of the issuing entity as holder of the Vertex HQ Mortgage Loan, unless the Vertex HQ Special Servicer has delivered to the issuing entity: (a) at least 15 business days’ prior written notice of any decision to attempt to sell the Vertex HQ Whole Loan; (b) at least 10 days prior to the proposed sale date, a copy of each bid package (together with any amendments to such bid packages) received by the Vertex HQ Special Servicer in connection with any such proposed sale; (c) at least 10 days prior to the proposed sale date, a copy of the most recent appraisal for the Vertex HQ Whole Loan, and any documents in the servicing file reasonably requested by the issuing entity; and (d) until the sale is completed, and a reasonable period of time (but no less time than is afforded to other offerors) prior to the proposed sale date, all information and other documents being provided to other offerors and all leases or other documents that are approved by the Vertex HQ Servicer or the Vertex HQ Special Servicer in connection with the proposed sale. Subject to the terms of the VRTX 2025-HQ TSA, the holder of the Vertex HQ Mortgage Loan (or its representative) will be permitted to submit an offer at any sale of the Vertex HQ Whole Loan (unless such person is the borrower or an agent or affiliate of the borrower).

Special Servicer Appointment Rights

Pursuant to the terms of the Vertex HQ Intercreditor Agreement and the VRTX 2025-HQ TSA, the securitization trust created pursuant to the VRTX 2025-HQ TSA (or its designee), as the controlling noteholder, will have the right, with or without cause, to replace the Vertex HQ Special Servicer then acting with respect to the Vertex HQ Whole Loan and appoint a replacement special servicer in accordance with the VRTX 2025-HQ TSA. See “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans—Servicing of the Vertex HQ Mortgage Loan”.

Additional Information

Each of the tables presented in Annex A-2 sets forth selected characteristics of the pool of Mortgage Loans as of the Cut-off Date, if applicable. For a detailed presentation of certain additional characteristics of the Mortgage Loans and the Mortgaged Properties on an individual basis, see Annex A-1. For a brief summary of the largest 15 Mortgage Loans in the pool of Mortgage Loans, see Annex A-3.

The description in this prospectus, including Annex A-1, A-2 and A-3, of the Mortgage Pool and the Mortgaged Properties is based upon the Mortgage Pool as expected to be constituted at the close of business on the Cut-off Date, as adjusted for the scheduled principal payments due on the Mortgage Loans on or before the Cut-off Date. Prior to the issuance of the Offered Certificates, a Mortgage Loan may be removed from the Mortgage Pool if the depositor deems such removal necessary or appropriate or if it is prepaid. This may cause the range of Interest Rates and maturities as well as the other characteristics of the Mortgage Loans to vary from those described in this prospectus.

A Form ABS-EE with the information required by Item 1125 of Regulation AB (17 C.F.R. 229.1125), Schedule AL – Asset-Level Information will be filed or caused to be filed by the

271

depositor with respect to the issuing entity on or prior to the date of the filing of this prospectus and will provide such information for a reporting period commencing on the day after the hypothetical Determination Date in September 2025 and ending on the hypothetical Determination Date in October 2025. In addition, a Current Report on Form 8-K containing detailed information regarding the Mortgage Loans will be available to persons (including beneficial owners of the Offered Certificates) who receive this prospectus and will be filed pursuant to the Securities Exchange Act of 1934, as amended (the “Exchange Act”), together with the PSA, with the United States Securities and Exchange Commission (the “SEC”) on or prior to the date of the filing of the final prospectus.

 

 

 

 

272

Transaction Parties

The Sponsors and Mortgage Loan Sellers

JPMorgan Chase Bank, National Association, Morgan Stanley Bank, N.A., Wells Fargo Bank, National Association and Bank of America, National Association are referred to in this prospectus as the “originators”. The depositor will acquire the Mortgage Loans from JPMorgan Chase Bank, National Association, Morgan Stanley Mortgage Capital Holdings LLC, Wells Fargo Bank, National Association and Bank of America, National Association on or about October 17, 2025 (the “Closing Date”). Each mortgage loan seller is a “sponsor” of the securitization transaction described in this prospectus. The depositor will cause the Mortgage Loans in the Mortgage Pool to be assigned to the trustee pursuant to the PSA.

JPMorgan Chase Bank, National Association

General

JPMorgan Chase Bank, National Association (“JPMCB”) is a national banking association and wholly owned bank subsidiary of JPMorgan Chase & Co., a Delaware corporation (“JPMC”) whose principal office is located in New York, New York. JPMCB offers a wide range of banking services to its customers, both domestically and internationally. It is chartered and its business is subject to examination and regulation by the Office of the Comptroller of the Currency. JPMCB is an affiliate of J.P. Morgan Securities LLC, an underwriter, and of the depositor. Additional information, including the most recent Annual Report on Form 10-K for the year ended December 31, 2024, of JPMC, and additional annual, quarterly and current reports filed with or furnished to the SEC by JPMC, as they become available, may be obtained without charge by each person to whom this prospectus is delivered at the SEC’s website at www.sec.gov. The 2024 annual report of JPMC is available on JPMC’s website at www.jpmorganchase.com. None of the documents that JPMC files with the SEC or any of the information on, or accessible through, either the SEC’s website or JPMC’s website, is part of, or incorporated by reference into, this prospectus.

JPMCB’s Securitization Program

The following is a description of JPMCB’s commercial mortgage-backed securitization program.

JPMCB underwrites and originates mortgage loans secured by commercial, manufactured housing and multifamily properties for its securitization program. As sponsor, JPMCB sells the loans it originates or acquires through commercial mortgage-backed securitizations. JPMCB, with its commercial mortgage lending affiliates and predecessors, began originating commercial mortgage loans for securitization in 1994 and securitizing commercial mortgage loans in 1995. As of December 31, 2024, the total amount of commercial mortgage loans originated and securitized by JPMCB and its predecessors is in excess of $196 billion. Of that amount, approximately $150 billion has been securitized by J.P. Morgan Chase Commercial Mortgage Securities Corp. (“JPMCCMSC”), a subsidiary of JPMCB, as depositor. In its fiscal year ended December 31, 2024, JPMCB originated approximately $12 billion of commercial mortgage loans, of which approximately $5 billion were securitized by JPMCCMSC.

On May 30, 2008, JPMorgan Chase & Co., the parent of JPMCB, merged with The Bear Stearns Companies Inc. As a result of such merger, Bear Stearns Commercial Mortgage, Inc. (“BSCMI”) became a subsidiary of JPMCB. Subsequent to such merger, BSCMI changed its name to J.P. Morgan Commercial Mortgage Inc. Prior to the merger, BSCMI was a sponsor of its own commercial mortgage-backed securitization program. BSCMI, with its

273

commercial mortgage lending affiliates and predecessors, began originating commercial mortgage loans in 1995 and securitizing commercial mortgage loans in 1996. As of November 30, 2007, the total amount of commercial mortgage loans originated by BSCMI was in excess of $60 billion, of which approximately $39 billion has been securitized. Of that amount, approximately $22 billion has been securitized by an affiliate of BSCMI acting as depositor. BSCMI’s annual commercial mortgage loan originations grew from approximately $65 million in 1995 to approximately $1.0 billion in 2000 and to approximately $21.0 billion in 2007. After the merger, only JPMCB continued to be a sponsor of commercial mortgage-backed securitizations.

The commercial mortgage loans originated, co-originated or acquired by JPMCB include both fixed-rate and floating-rate loans and both smaller “conduit” loans and large loans. JPMCB primarily originates loans secured by retail, office, multifamily, hospitality, industrial and self-storage properties, but also originates loans secured by manufactured housing communities, theaters, land subject to a ground lease and mixed use properties. JPMCB originates loans in every state.

As a sponsor, JPMCB originates, co-originates or acquires mortgage loans and, either by itself or together with other sponsors or loan sellers, initiates their securitization by transferring the mortgage loans to a depositor, which in turn transfers them to the issuing entity for the related securitization. In coordination with its affiliate, J.P. Morgan Securities LLC, and other underwriters, JPMCB works with rating agencies, loan sellers, subordinated debt purchasers and master servicers in structuring the securitization transaction. JPMCB acts as sponsor, originator or loan seller both in transactions in which it is the sole sponsor and mortgage loan seller as well as in transactions in which other entities act as sponsor and/or mortgage loan seller. Some of these loan sellers may be affiliated with underwriters on the transactions.

Neither JPMCB nor any of its affiliates acts as master servicer of the commercial mortgage loans in its securitizations. Instead, JPMCB sells the right to be appointed master servicer of its securitized loans to rating-agency approved master servicers.

Pursuant to certain interim servicing arrangements between Midland and JPMCB, a sponsor and a mortgage loan seller, or Midland and certain affiliates of JPMCB, Midland acts as primary servicer with respect to certain mortgage loans owned by JPMCB and such affiliates from time to time, including, prior to their inclusion in the trust fund, some or all of the JPMCB Mortgage Loans. There are currently no outstanding servicing advances made by Midland in regard to any JPMCB Mortgage Loan that is serviced by Midland prior to its inclusion in the trust fund.

For a description of certain affiliations, relationships and related transactions between the sponsor and the other transaction parties, see “Risk FactorsRisks Related to Conflicts of Interest—Interests and Incentives of the Underwriter Entities May Not Be Aligned With Your Interests” and “Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties”.

 

 

274

Review of JPMCB Mortgage Loans

Overview. JPMCB, in its capacity as the sponsor of the Mortgage Loans it is selling to the depositor (the “JPMCB Mortgage Loans”), has conducted a review of the JPMCB Mortgage Loans in connection with the securitization described in this prospectus. The review of the JPMCB Mortgage Loans was performed by a deal team comprised of real estate and securitization professionals who are employees of JPMCB, or one or more of JPMCB’s affiliates, or, in certain circumstances, are consultants engaged by JPMCB (the “JPMCB Deal Team”). The review procedures described below were employed with respect to all of the JPMCB Mortgage Loans, except that certain review procedures only were relevant to the large loan disclosures in this prospectus, as further described below. No sampling procedures were used in the review process.

Database. To prepare for securitization, members of the JPMCB Deal Team updated its internal origination database of loan-level and property-level information relating to each JPMCB Mortgage Loan. The database was compiled from, among other sources, the related Mortgage Loan documents, third party appraisals (as well as environmental reports, engineering assessments and seismic reports, if applicable and obtained), zoning reports, if applicable, evidence of insurance coverage or summaries of the same prepared by an outside insurance consultant, borrower supplied information (including, but not limited to, rent rolls, leases, operating statements and budgets) and information collected by JPMCB during the underwriting process. After origination or acquisition of each JPMCB Mortgage Loan, the JPMCB Deal Team updated the information in the database with respect to such JPMCB Mortgage Loan based on updates provided by the related servicer relating to loan payment status and escrows, updated operating statements, rent rolls and leasing activity, and information otherwise brought to the attention of the JPMCB Deal Team.

A data tape (the “JPMCB Data Tape”) containing detailed information regarding each JPMCB Mortgage Loan was created from the information in the database referred to in the prior paragraph. The JPMCB Data Tape was used by the JPMCB Deal Team to provide the numerical information regarding the JPMCB Mortgage Loans in this prospectus.

With respect to the Vertex HQ Mortgage Loan (8.7%), which is part of a Whole Loan that was co-originated by Morgan Stanley Bank, N.A., Bank of Montreal, Goldman Sachs Bank USA and JPMCB, and portions of which are being sold by MSMCH and JPMCB, the MSMCH Data File was used to provide the numerical information regarding such Mortgage Loan in this prospectus.

Data Comparison and Recalculation. JPMCB engaged a third party accounting firm to perform certain data comparison and recalculation procedures designed by JPMCB relating to information in this prospectus regarding the JPMCB Mortgage Loans. These procedures included:

comparing the information in the JPMCB Data Tape against various source documents provided by JPMCB that are described above under “—Database”;
comparing numerical information regarding the JPMCB Mortgage Loans and the related Mortgaged Properties disclosed in this prospectus against the JPMCB Data Tape; and
recalculating certain percentages, ratios and other formulae relating to the JPMCB Mortgage Loans disclosed in this prospectus.
275

Legal Review. JPMCB engaged various law firms to conduct certain legal reviews of the JPMCB Mortgage Loans to assist in the preparation of the disclosure in this prospectus. In anticipation of a securitization of each JPMCB Mortgage Loan, origination counsel prepared a loan and property summary that sets forth salient loan terms and summarizes material deviations from material provisions of JPMCB’s standard form loan documents. In addition, origination counsel for each JPMCB Mortgage Loan reviewed JPMCB’s representations and warranties set forth on Annex E-1 and, if applicable, identified exceptions to those representations and warranties.

Securitization counsel was also engaged to assist in the review of the JPMCB Mortgage Loans. Such assistance included, among other things, (i) a review of sections of the loan agreement relating to certain JPMCB Mortgage Loans marked against the standard form document, (ii) a review of the loan and property summaries referred to above relating to the JPMCB Mortgage Loans prepared by origination counsel, and (iii) a review of due diligence questionnaires completed by the JPMCB Deal Team and origination counsel. Securitization counsel also reviewed the property release provisions, if any, and condemnation provisions for each JPMCB Mortgage Loan for compliance with the REMIC provisions of the Code.

Origination counsel and securitization counsel also assisted in the preparation of the risk factors and mortgage loan summaries set forth in Annex A-1, based on their respective reviews of pertinent sections of the related Mortgage Loan documents.

Other Review Procedures. On a case-by-case basis as deemed necessary by JPMCB, with respect to any pending litigation that existed at the origination of any JPMCB Mortgage Loan that is material and not covered by insurance, JPMCB requested updates from the related borrower, origination counsel and/or borrower’s litigation counsel. JPMCB confirmed with the related servicer that there has not been recent material casualty to any improvements located on real property that serves as collateral for JPMCB Mortgage Loans. In addition, if JPMCB became aware of a significant natural disaster in the immediate vicinity of any Mortgaged Property securing a JPMCB Mortgage Loan, JPMCB obtained information on the status of the Mortgaged Property from the related borrower to confirm no material damage to the Mortgaged Property.

The JPMCB Deal Team also consulted with JPMCB personnel responsible for the origination of the JPMCB Mortgage Loans to confirm that the JPMCB Mortgage Loans were originated or acquired in compliance with the origination and underwriting criteria described below under “—JPMCB’s Underwriting Standards and Processes”, as well as to identify any material deviations from those origination and underwriting criteria. See “Description of the Mortgage Pool—Exceptions to Underwriting Guidelines”.

Findings and Conclusions. Based on the foregoing review procedures, JPMCB determined that the disclosure regarding the JPMCB Mortgage Loans in this prospectus is accurate in all material respects. JPMCB also determined that the JPMCB Mortgage Loans were originated or acquired in accordance with JPMCB’s origination procedures and underwriting criteria, except as described under “Description of the Mortgage Pool—Exceptions to Underwriting Guidelines”. JPMCB attributes to itself all findings and conclusions resulting from the foregoing review procedures.

Review Procedures in the Event of a Mortgage Loan Substitution. JPMCB will perform a review of any mortgage loan that it elects to substitute for a mortgage loan in the pool in connection with material breach of a representation or warranty or a material document defect. JPMCB, and if appropriate its legal counsel, will review the Mortgage Loan documents and servicing history of the substitute mortgage loan to confirm it meets each of

276

the criteria required under the terms of the related mortgage loan purchase agreement and the pooling and servicing agreement (the “JPMCB’s Qualification Criteria”). JPMCB will engage a third party accounting firm to compare the JPMCB’s Qualification Criteria against the underlying source documentation to verify the accuracy of the review by JPMCB and to confirm any numerical and/or statistical information to be disclosed in any required filings under the Exchange Act. Legal counsel will also be engaged by JPMCB to render any tax opinion required in connection with the substitution.

JPMCB’s Underwriting Standards and Processes

General. JPMCB has developed guidelines establishing certain procedures with respect to underwriting the mortgage loans originated or purchased by it. All of the mortgage loans sold to the issuing entity by JPMCB were generally underwritten in accordance with the guidelines below. In some instances, one or more provisions of the guidelines were waived or modified by JPMCB at origination where it was determined not to adversely affect the related mortgage loan originated by it in any material respect. The mortgage loans to be included in the issuing entity were originated or acquired by JPMCB generally in accordance with the commercial mortgage-backed securitization program of JPMCB. For a description of any material exceptions to the underwriting guidelines in this prospectus, see “Description of the Mortgage Pool—Exceptions to Underwriting Guidelines”.

Notwithstanding the discussion below, given the differences between individual commercial Mortgaged Properties, the underwriting and origination procedures and the credit analysis with respect to any particular commercial mortgage loan may significantly differ from one asset to another, and will be driven by circumstances particular to that property, including, among others, its type, current and alternative uses, size, location, market conditions, reserve requirements and additional collateral, tenants and leases, borrower identity, sponsorship, performance history and/or other factors. However, except as described in the exceptions to the underwriting guidelines (see “Description of the Mortgage Pool—Exceptions to Underwriting Guidelines”), the underwriting of the JPMCB Mortgage Loans will conform to the general guidelines described below.

Property Analysis. JPMCB performs or causes to be performed a site inspection to evaluate the location and quality of the related Mortgaged Properties. Such inspection generally includes an evaluation of functionality, design, attractiveness, visibility and accessibility, as well as location to major thoroughfares, transportation centers, employment sources, retail areas and educational or recreational facilities. JPMCB assesses the submarket in which the property is located to evaluate competitive or comparable properties as well as market trends. In addition, JPMCB evaluates the property’s age, physical condition, operating history, lease and tenant mix, and management.

Cash Flow Analysis. JPMCB reviews, among other things, historical operating statements, rent rolls, tenant leases and/or budgeted income and expense statements provided by the borrower and makes adjustments in order to determine a debt service coverage ratio, including taking into account the benefits of any governmental assistance programs. See “Description of the Mortgage Pool—Certain Calculations and Definitions”.

Loan Approval. All mortgage loans originated by JPMCB require preliminary and final approval by a loan credit committee which includes senior executives of JPMCB. Prior to delivering a term sheet to a prospective borrower sponsor, the JPMCB origination team will submit a preliminary underwriting package to the preliminary CMBS underwriting committee. For loans under $30.0 million, approval by two committee members is required prior to sending a term sheet to the borrower sponsor. For loans over $30.0 million unanimous committee approval is required prior to sending the term sheet to the borrower

277

sponsor. Prior to funding the loan, after all due diligence has been completed, a loan will then be reviewed by the CMBS underwriting committee and approval by the committee must be unanimous. The CMBS underwriting committee may approve a mortgage loan as recommended, request additional due diligence prior to approval, approve it subject to modifications of the loan terms or decline a loan transaction.

Debt Service Coverage Ratio and LTV Ratio. The underwriting includes a calculation of the debt service coverage ratio and the loan-to-value ratio in connection with the origination of each loan.

The debt service coverage ratio will generally be calculated based on the ratio of the underwritten net cash flow from the property in question as determined by JPMCB and payments on the loan based on actual principal and/or interest due on the loan. However, underwritten net cash flow is often a highly subjective number based on a variety of assumptions regarding, and adjustments to, revenues and expenses with respect to the related real property collateral. For example, when calculating the debt service coverage ratio for a multifamily or commercial mortgage loan, annual net cash flow that was calculated based on assumptions regarding projected future rental income, expenses and/or occupancy may be utilized. We cannot assure you that the foregoing assumptions made with respect to any prospective multifamily or commercial mortgage loan will, in fact, be consistent with actual property performance. For specific discussions on the particular assumptions and adjustments, see “Description of the Mortgage Pool—Additional Information” and Annex A-1 and Annex A-3. The loan-to-value ratio, in general, is the ratio, expressed as a percentage, of the then-outstanding principal balance of the mortgage loan divided by the estimated value of the related property based on an appraisal. In addition, with respect to certain mortgage loans, there may exist mezzanine debt. Such mortgage loans will have a lower combined debt service coverage ratio and/or a higher combined loan-to-value ratio when such subordinate or mezzanine debt is taken into account. Additionally, certain mortgage loans may provide for interest only payments prior to maturity, or for an interest-only period during a portion of the term of the mortgage loan.

Appraisal and LTV Ratio. For each Mortgaged Property, JPMCB obtains a current (within 6 months of the origination date of the mortgage loan) full narrative appraisal conforming at least to the requirements of the Financial Institutions Reform, Recovery, and Enforcement Act of 1989 (“FIRREA”). The appraisal is based on the current use of the Mortgaged Property and must include an estimate of the then-current market value of the property “as-is” in its then-current condition although in certain cases, appraisals may also reflect prospective or hypothetical values on an “as-stabilized”, “as-complete” and/or “hypothetical as-is” basis. The “as-stabilized” or “as-complete” value may be based on certain assumptions, such as future construction completion, projected re-tenanting, payment of tenant improvement or leasing commissions allowances or free or abated rent periods, or increased tenant occupancies. JPMCB then determines the loan-to-value ratio of the mortgage loan at the date of origination or, if applicable, in connection with its acquisition, in each case based on the value or values set forth in the appraisal and relevant loan structure.

Evaluation of Borrower. JPMCB evaluates the borrower and its principals with respect to credit history and prior experience as an owner and operator of commercial real estate properties. The evaluation will generally include obtaining and reviewing a credit report or other reliable indication of the borrower’s financial capacity; obtaining and verifying credit references and/or business and trade references; and obtaining and reviewing certifications provided by the borrower as to prior real estate experience and current contingent liabilities. Finally, although the mortgage loans generally are non-recourse in nature, in the case of certain mortgage loans, the borrower and certain principals of the borrower may be required

278

to assume legal responsibility for liabilities as a result of, among other things, fraud, misrepresentation, misappropriation or conversion of funds and breach of environmental or hazardous materials requirements. JPMCB evaluates the financial capacity of the borrower and such principals to meet any obligations that may arise with respect to such liabilities.

Environmental Site Assessment. Prior to origination, JPMCB either (i) obtains or updates an environmental site assessment (“ESA”) for a Mortgaged Property prepared by a qualified environmental firm or (ii) obtains an environmental insurance policy for a Mortgaged Property. If an ESA is obtained or updated, JPMCB reviews the ESA to verify the absence of reported violations of applicable laws and regulations relating to environmental protection and hazardous materials or other material adverse environmental condition or circumstance. In cases in which the ESA identifies conditions that would require cleanup, remedial action or any other response estimated to cost in excess of 5% of the outstanding principal balance of the mortgage loan, JPMCB either (i) determines that another party with sufficient assets is responsible for taking remedial actions directed by an applicable regulatory authority or (ii) requires the borrower to do one of the following: (A) carry out satisfactory remediation activities or other responses prior to the origination of the mortgage loan, (B) establish an operations and maintenance plan, (C) place sufficient funds in escrow or establish a letter of credit at the time of origination of the mortgage loan to complete such remediation within a specified period of time, (D) obtain an environmental insurance policy for the Mortgaged Property, (E) provide or obtain an indemnity agreement or a guaranty with respect to such condition or circumstance, or (F) receive appropriate assurances that significant remediation activities or other significant responses are not necessary or required.

Certain of the mortgage loans may also have environmental insurance policies. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans”.

Physical Assessment Report. Prior to origination, JPMCB obtains a physical assessment report (“PAR”) for each Mortgaged Property prepared by a qualified structural engineering firm. JPMCB reviews the PAR to verify that the property is reported to be in satisfactory physical condition, and to determine the anticipated costs of necessary repair, replacement and major maintenance or capital expenditure needs over the term of the mortgage loan. In cases in which the PAR identifies material repairs or replacements needed immediately, JPMCB generally requires the borrower to carry out such repairs or replacements prior to the origination of the mortgage loan, or, in many cases, requires the borrower to place sufficient funds in escrow at the time of origination of the mortgage loan to complete such repairs or replacements within not more than twelve months. In certain instances, JPMCB may waive such escrows but require the related borrower to complete such repairs within a stated period of time in the related Mortgage Loan documents.

Title Insurance Policy. The borrower is required to provide, and JPMCB reviews, a title insurance policy for each Mortgaged Property. The title insurance policy must meet the following requirements: (a) the policy must be written by a title insurer licensed to do business in the jurisdiction where the Mortgaged Property is located; (b) the policy must be in an amount equal to the original principal balance of the mortgage loan; (c) the protection and benefits must run to the mortgagee and its successors and assigns; (d) the policy should be written on a standard policy form of the American Land Title Association or equivalent policy promulgated in the jurisdiction where the Mortgaged Property is located; and (e) the legal description of the Mortgaged Property in the title policy must conform to that shown on the survey of the Mortgaged Property, where a survey has been required.

Property Insurance. The borrower is required to provide, and JPMCB reviews, certificates of required insurance with respect to the Mortgaged Property. Such insurance may include:

279

(1) commercial general liability insurance for bodily injury or death and property damage; (2) a fire and extended perils insurance policy providing “special” form coverage including coverage against loss or damage by fire, lightning, explosion, smoke, windstorm and hail, riot or strike and civil commotion; (3) if applicable, boiler and machinery coverage; (4) if the Mortgaged Property is located in a flood hazard area, flood insurance; and (5) such other coverage as JPMCB may require based on the specific characteristics of the Mortgaged Property.

Seismic Report. A seismic report is required for all properties located in seismic zones 3 or 4.

Zoning and Building Code Compliance. In connection with the origination of a multifamily or commercial mortgage loan, the originator will examine whether the use and occupancy of the related real property collateral is in material compliance with zoning, land-use, building rules, regulations and orders then applicable to that property. Evidence of this compliance may be in the form of one or more of the following: a zoning report, legal opinions, surveys, recorded documents, temporary or permanent certificates of occupancy, letters from government officials or agencies, title insurance endorsements, engineering or consulting reports and/or representations by the related borrower.

Escrow Requirements. JPMCB generally requires borrowers to fund various escrows for taxes, insurance, capital expenses and replacement reserves, which reserves in many instances will be limited to certain capped amounts, however, it may waive certain of those requirements on a case by case basis based on the Escrow/Reserve Mitigating Circumstances described below. In addition, JPMCB may identify certain risks that warrant additional escrows or holdbacks for items such as leasing-related matters, deferred maintenance, environmental remediation or unfunded obligations, which escrows or holdbacks would be released upon satisfaction of the applicable conditions. Springing escrows may also be structured for identified risks such as specific rollover exposure, to be triggered upon the non-renewal of one or more key tenants. Escrows are evaluated on a case-by-case basis and are not required for all commercial mortgage loans originated by JPMCB. The typical required escrows for mortgage loans originated by JPMCB are as follows:

Taxes – An initial deposit and monthly escrow deposits equal to approximately 1/12th of the estimated annual property taxes (based on the most recent property assessment and the current millage rate) are required to provide JPMCB with sufficient funds to satisfy all taxes and assessments. JPMCB may waive this escrow requirement in certain circumstances, including, but not limited to: (i) the Mortgaged Property is a single tenant property (or substantially leased to single tenant) and the tenant pays taxes directly (or JPMCB may waive the escrow for a portion of the Mortgaged Property which is leased to a tenant that pays taxes for its portion of the Mortgaged Property directly); or (ii) any Escrow/Reserve Mitigating Circumstances.
Insurance – An initial deposit and monthly escrow deposits equal to approximately 1/12th of the estimated annual property insurance premium are required to provide JPMCB with sufficient funds to pay all insurance premiums. JPMCB may waive this escrow requirement in certain circumstances, including, but not limited to: (i) the borrower maintains a blanket insurance policy; (ii) the Mortgaged Property is a single tenant property (or substantially leased to single tenant) and the tenant maintains the property insurance or self-insures (or may waive the escrow for a portion of the Mortgaged Property which is leased to a tenant that maintains property insurance for its portion of the Mortgaged Property or self-insures); or (iii) any Escrow/Reserve Mitigating Circumstances.
280

Replacement Reserves – Replacement reserves are generally calculated in accordance with the expected useful life of the components of the property during the term of the mortgage loan. Annual replacement reserves are generally underwritten to the suggested replacement reserve amount from an independent, third-party property condition or engineering report, or to certain minimum requirements by property type. JPMCB may waive this escrow requirement in certain circumstances, including, but not limited to: (i) the Mortgaged Property is a single tenant property (or substantially leased to single tenant) and the tenant repairs and maintains the Mortgaged Property (or may waive the escrow for a portion of the Mortgaged Property which is leased to a tenant that repairs and maintains its portion of the Mortgaged Property); or (ii) any Escrow/Reserve Mitigating Circumstances.
Tenant Improvement/Lease Commissions – A tenant improvement/leasing commission reserve may be required to be funded either at loan origination and/or during the related mortgage loan term and/or springing upon certain tenant events to cover certain anticipated leasing commissions, free rent periods or tenant improvement costs which might be associated with re-leasing the space occupied by such tenants. JPMCB may waive this escrow requirement in certain circumstances, including, but not limited to: (i) the Mortgaged Property is a single tenant property (or substantially leased to single tenant), with a lease that extends beyond the loan term; or (ii) any Escrow/Reserve Mitigating Circumstances.
Deferred Maintenance – A deferred maintenance reserve may be required to be funded at loan origination in an amount equal to 100% to 125% of the estimated cost of material immediate repairs or replacements identified in the property condition or engineering report. JPMCB may waive this escrow requirement in certain circumstances, including, but not limited to: (i) the sponsor of the borrower delivers a guarantee to complete the immediate repairs; (ii) the deferred maintenance items do not materially impact the function, performance or value of the property; (iii) the deferred maintenance cost does not exceed $50,000; (iv) the Mortgaged Property is a single tenant property (or substantially leased to single tenant), and the tenant is responsible for the repairs; or (v) any Escrow/Reserve Mitigating Circumstances.
Environmental Remediation – An environmental remediation reserve may be required at loan origination in an amount equal to 100% to 125% of the estimated remediation cost identified in the environmental report. JPMCB may waive this escrow requirement in certain circumstances, including, but not limited to: (i) the sponsor of the borrower delivers a guarantee agreeing to complete the remediation; (ii) environmental insurance is in place or obtained; or (iii) any Escrow/Reserve Mitigating Circumstances.

JPMCB may determine that establishing any of the foregoing escrows or reserves is not warranted in one or more of the following instances (collectively, the “Escrow/Reserve Mitigating Circumstances”): (i) the amounts involved are de minimis, (ii) JPMCB’s evaluation of the ability of the Mortgaged Property, the borrower or a holder of direct or indirect ownership interests in the borrower to bear the subject expense or cost absent creation of an escrow or reserve, (iii) based on the Mortgaged Property maintaining a specified debt service coverage ratio, (iv) JPMCB has structured springing escrows that arise for identified risks, (v) JPMCB has an alternative to a cash escrow or reserve, such as a letter of credit or a guarantee from the borrower or an affiliate of the borrower; (vi) JPMCB believes there are credit positive characteristics of the borrower, the sponsor of the borrower and/or the Mortgaged Property that would offset the need for the escrow or reserve; or (vii) the reserves are being collected and held by a third party, such as a management company, a franchisor, or an association.

281

Notwithstanding the foregoing discussion under this caption “—JPMCB’s Underwriting Standards and Processes”, one or more of the mortgage loans contributed to this securitization by JPMCB may vary from, or may not comply with, JPMCB’s underwriting guidelines described above. In addition, in the case of one or more of the mortgage loans contributed to this securitization by JPMCB, JPMCB may not have strictly applied these underwriting guidelines as the result of a case-by-case permitted exception based upon other compensating or mitigating factors.

Exceptions. Disclosed above are JPMCB’s general underwriting guidelines with respect to the JPMCB Mortgage Loans. One or more JPMCB Mortgage Loans may vary from the specific JPMCB underwriting guidelines described above when additional credit positive characteristics are present as discussed above. In addition, in the case of one or more JPMCB Mortgage Loans, JPMCB may not have applied each of the specific underwriting guidelines described above as the result of case-by-case permitted flexibility based upon other compensating factors. None of the JPMCB Mortgage Loans were originated with variances from the underwriting guidelines disclosed above.

Compliance with Rule 15Ga-1 under the Exchange Act

The Depositor’s most recently filed Form ABS-15G that includes information related to JPMCB was filed with the SEC on August 6, 2025, which is the same date as JPMCB’s most recently filed Form ABS-15G for this asset class. The Central Index Key (or CIK) number for the Depositor is 0001013611 and the CIK number for JPMCB is set forth on the cover of this prospectus. The following table provides information regarding the demand, repurchase and replacement activity with respect to the mortgage loans securitized by JPMCB (or a predecessor), which activity occurred during the period from July 1, 2022 to June 30, 2025 (the “Rule 15Ga-1 Reporting Period”) or is still outstanding.

 

 

 

 

282

Name of Issuing
Entity
Check if Registered Name of Originator Total Assets in ABS by Originator Assets That Were Subject of
Demand
Assets That Were
Repurchased or Replaced
Assets Pending
Repurchase or
Replacement (within
cure period)
Demand in Dispute Demand Withdrawn Demand Rejected Notes
# $ % of
principal
balance
# $ % of
principal
balance
# $ % of
principal
balance
# $ % of
principal
balance
# $ % of
principal
balance
# $ % of
principal
balance
# $ % of
principal
balance
Asset Class: Commercial Mortgage Pass-Through Certificates

J.P. Morgan Chase Commercial Mortgage Securities Trust 2018-PHH

(CIK # 0001743796)

JPMorgan Chase Bank, National Association 1 $333,200,000 100% 1 $328,933,823 100% 0 0.00 0.00 0 0.00 0.00 1 $328,933,823 100% 0 0.00 0.00 0 0.00 0.00
Total by Issuing Entity 1 $333,200,000 100% 1 $328,933,823 100% 0 0.00 0.00 0 0.00 0.00 1 $328,933,823 100% 0 0.00 0.00 0 0.00 0.00
J.P. Morgan Chase Commercial Mortgage Securities Trust 2018-PHH MZ JPMorgan Chase Bank, National Association 1 $94,300,000 100% 1 $94,300,000 100% 0 0.00 0.00 0 0.00 0.00 1 $94,300,000 100% 0 0.00 0.00 0 0.00 0.00
Total by Issuing Entity 1 $94,300,000 100% 1 $94,300,000 100% 0 0.00 0.00 0 0.00 0.00 1 $94,300,000 100% 0 0.00 0.00 0 0.00 0.00
J.P. Morgan Chase Commercial Mortgage Securities Trust 2019-MFP JPMorgan Chase Bank, National Association 1 $481,000,000 100% 1 $221,103,521 100% 0 0.00 0.00 0 0.00 0.00 1 $221,103,521 100% 0 0.00 0.00 0 0.00 0.00 (1)
Total by Issuing Entity 1 $481,000,000 100% 1 $221,103,521 100% 0 0.00 0.00 0 0.00 0.00 1 $221,103,521 100% 0 0.00 0.00 0 0.00 0.00
FRESB 2018-SB50 Mortgage Trust Basis Multifamily Capital, LLC 4 $11,500,046 2.3% 0    $0 0% 0 0.00 0.00 0 0.00 0.00 0    $0 0% 0 0.00 0.00 0 0.00 0.00
Capital One Multifamily Finance, LLC 49 $156,779,498 31.0% 0    $0 0% 0 0.00 0.00 0 0.00 0.00 0    $0 0% 0 0.00 0.00 0 0.00 0.00
CBRE Capital Markets, Inc. 57 $138,218,839 27.4% 0    $0 0% 0 0.00 0.00 0 0.00 0.00 0    $0 0% 0 0.00 0.00 2 $2,494,225 0.8% (2)
Greystone Servicing Corporation, Inc. 9 $34,746,480 6.9% 0    $0 0% 0 0.00 0.00 0 0.00 0.00 0    $0 0% 0 0.00 0.00 0 0.00 0.00
Hunt Mortgage Partners, LLC 16 $48,417,516 9.6% 0    $0 0% 0 0.00 0.00 0 0.00 0.00 0    $0 0% 0 0.00 0.00 0 0.00 0.00
PennyMac Corp. 2 $5,473,341 1.1% 0    $0 0% 0 0.00 0.00 0 0.00 0.00 0    $0 0% 0 0.00 0.00 0 0.00 0.00
Pinnacle Bank 16 $41,659,124 8.2% 0    $0 0% 0 0.00 0.00 0 0.00 0.00 0    $0 0% 0 0.00 0.00 0 0.00 0.00
RED Mortgage Capital, LLC 6 $20,777,248 4.1% 0    $0 0% 0 0.00 0.00 0 0.00 0.00 0    $0 0% 0 0.00 0.00 0 0.00 0.00
The Community Preservation Corporation 21 $47,604,463 9.4% 0    $0 0% 0 0.00 0.00 0 0.00 0.00 0    $0 0% 0 0.00 0.00 0 0.00 0.00
 Total by Issuing Entity 180 $505,176,555 100% 0    $0 0% 0 0.00 0.00 0 0.00 0.00 0    $0 0% 0 0.00 0.00 2 $2,494,225 0.8% (2)
JPMCC Multifamily Housing Mortgage Loan Trust 2025-Q032 JPMorgan Chase Bank, National Association 246 $472,772,995 100% 7 $13,634,816 2.9% 0 0.00 0.00 0 0.00 0.00 7 $13,634,816 2.9% 0 0.00 0.00 0 0.00 0.00
Total by Issuing Entity 246 $472,772,995 100% 7 $13,634,816 2.9% 0 0.00 0.00 0 0.00 0.00 7 $13,634,816 2.9% 0 0.00 0.00 0 0.00 0.0
FRESB 2017-SB30 Mortgage Trust CBRE Capital Markets, Inc. 47 $106,535,411 34.7% 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00
Greystone Servicing Corporation, Inc. 20 $58,966,685 19.2% 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00
RED Mortgage Capital, LLC 7 $18,400,875 6.0% 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 1 $1,424,291 1.6% (3)
Sabal TL1, LLC 58 $123,036,491 40.1% 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00
Total by Issuing Entity 132 $306,939,462 100% 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 1 $1,424,291 1.6% (3)
Total by Asset Class 561 $2,193,389,012 10 $657,972,160 0 0.00 0 0.00 10 $657,972,160 0 0.00 3 $3,918,516
 
(1)On November 26, 2024, a new repurchase demand was made. The repurchase demand previously reported on the Form ABS-15G filed on August 13, 2024 remains in dispute.
283

(2)The assets subject to each repurchase request were paid off in August 2022. For any asset that was paid off or liquidated prior to or during the reporting period, the outstanding principal balance is calculated as of the time of payoff or liquidation, and the percentage of principal balance is calculated by dividing the outstanding principal balance by the total pool balance as of the immediately preceding trustee’s report.
(3)The asset subject to the repurchase request was paid off in March 2025. For any asset that was paid off or liquidated prior to or during the reporting period, the outstanding principal balance is calculated as of the time of payoff or liquidation, and the percentage of principal balance is calculated by dividing the outstanding principal balance by the total pool balance as of the immediately preceding trustee’s report.

Explanatory Note:

In connection with the preparation of this table, JPMCB undertook the following steps to gather the information required by Rule 15Ga-1 (“Rule 15Ga-1”) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”): (i) identifying asset-backed securities transactions that fall within the scope of Rule 15Ga-1 for which we are a securitizer and that are not covered by a filing to be made by an affiliated securitizer (“Covered Transactions”), (ii) gathering information in our records regarding demands for repurchase or replacement of pool assets in Covered Transactions for breaches of representations or warranties concerning those pool assets (“Repurchases”) that is required to be reported on Form ABS-15G (“Reportable Information”), (iii) identifying the parties in Covered Transactions that have a contractual obligation to enforce any Repurchase obligations of the party or parties making those representations or warranties based on our records (“Demand Entities”), and (iv) requesting all Reportable Information from trustees and other Demand Entities that is within their respective possession and which has not been previously provided to us. Our ability to Provide Reportable Information that is not already in our records is significantly dependent upon the cooperation of those other Demand Entities. Any applicable Reportable Information that is not contained herein is unknown and is not available to us without unreasonable effort or expense, because some Demand Entities are no longer in existence, some Demand Entities have not agreed to provide Reportable Information, some Demand Entities may not have provided complete Reportable Information, and some Demand Entities may be unable or unwilling to provide Reportable Information without unreasonable effort or expense (or without imposing unreasonable expense on us). The information in this Form ABS-15G has not been verified by any third party. In addition, the information in this Form ABS-15G does not include any previously-reported repurchase request or demand for which there has been no change in reporting status during this reporting period from the status previously reported.

 

 

 

 

284

Retained Interests in This Securitization

Neither JPMCB nor any of its affiliates intends to retain on the Closing Date any certificates issued by the issuing entity or any other economic interest in this securitization except that JPMCB will retain $10,814,000.00 VRR Interest Balance of the VRR Interest. However, JPMCB or its affiliates may retain on the Closing Date certain classes of certificates, including, without limitation, the Class R certificates. In addition, JPMCB or its affiliates may, from time to time after the initial sale of the certificates to investors on the Closing Date, acquire certificates pursuant to secondary market transactions. Any such party will have the right to dispose of any such certificates (other than its portion of the VRR Interest) at any time. JPMCB will be required to retain its portion of the VRR Interest for so long as retention thereof is necessary for it to remain in compliance with the Credit Risk Retention Rules. See “Credit Risk Retention”.

Morgan Stanley Mortgage Capital Holdings LLC

Morgan Stanley Mortgage Capital Holdings LLC, a New York limited liability company formed in March 2007 (“MSMCH”), is a sponsor of this transaction, one of the mortgage loan sellers of this securitization and an anticipated initial Risk Retention Consultation Party. MSMCH is a successor to Morgan Stanley Mortgage Capital Inc., a New York corporation formed in 1984, which was merged into MSMCH on June 15, 2007. Since the merger, MSMCH has continued the business of Morgan Stanley Mortgage Capital Inc. MSMCH is a direct wholly owned subsidiary of Morgan Stanley (NYSE: MS) and its executive offices are located at 1585 Broadway, New York, New York 10036, telephone number (212) 761-4000. MSMCH also has offices in Los Angeles, California, Dallas, Texas and Sterling, Virginia.

Morgan Stanley Bank, N.A., a national banking association (“Morgan Stanley Bank” and, together with MSMCH, the “Morgan Stanley Group”), is the originator or co-originator of all of the mortgage loans that MSMCH is contributing to this securitization (the “MSMCH Mortgage Loans”) (36.7%), which MSMCH will acquire on or prior to the Closing Date and contribute to this securitization. Morgan Stanley Bank is also the holder of certain of the Companion Loans, as set forth in the table titled “Whole Loan Control Notes and Non-Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General”. Morgan Stanley Bank is an indirect wholly owned subsidiary of Morgan Stanley (NYSE: MS) and its headquarters are located at One Utah Center, 201 Main Street, Salt Lake City, Utah 84111, telephone number (801) 236-3600. Morgan Stanley Bank also has offices in New York, New York.

MSMCH and Morgan Stanley Bank are each an affiliate of each other and of Morgan Stanley & Co. LLC, an underwriter.

Morgan Stanley Group’s Commercial Mortgage Securitization Program

The Morgan Stanley Group originates and purchases multifamily, commercial and manufactured housing community mortgage loans primarily for securitization or resale.

MSMCH. MSMCH has been involved with warehouse and repurchase financing to residential mortgage lenders, has in the past purchased residential mortgage loans for securitization or resale, or for its own investment, and has previously acted as a sponsor of residential mortgage loan securitizations. MSMCH (or its predecessor) has been active as a sponsor of securitizations of commercial mortgage loans since its formation.

As a sponsor, MSMCH originates or acquires mortgage loans and, either by itself or together with other sponsors or mortgage loan sellers, initiates the securitization of the

285

mortgage loans by transferring the mortgage loans to a securitization depositor, including Morgan Stanley Capital I Inc., or another entity that acts in a similar capacity. In coordination with its affiliate, Morgan Stanley & Co. LLC, and other underwriters, MSMCH works with rating agencies, investors, mortgage loan sellers and servicers in structuring securitization transactions. MSMCH has acted as sponsor and mortgage loan seller both in transactions in which it is the sole sponsor or mortgage loan seller and in transactions in which other entities act as sponsor or mortgage loan seller. MSMCH’s previous securitization programs, identified as “IQ”, “HQ” and “TOP”, typically involved multiple mortgage loan sellers.

Substantially all mortgage loans originated or acquired by MSMCH are either sold to securitizations as to which MSMCH acts as either sponsor or mortgage loan seller (or both) or otherwise sold or syndicated. Mortgage loans originated (or acquired) and securitized by MSMCH include both fixed rate and floating rate mortgage loans and both large mortgage loans and conduit mortgage loans (including those shown in the table below), and such mortgage loans may be included in both public and private securitizations. MSMCH also acquires or originates subordinate and mezzanine debt which is generally not securitized.

MSMCH’s large mortgage loan program typically originates mortgage loans larger than $50 million, although MSMCH’s conduit mortgage loan program also sometimes originates such large mortgage loans. MSMCH originates commercial mortgage loans secured by multifamily, office, retail, industrial, hotel, manufactured housing community and self storage properties. The largest property concentrations of MSMCH securitized loans have been in retail and office properties, and the largest geographic concentrations have been in California and New York.

The following table sets forth information with respect to acquisitions or originations and securitizations of multifamily, commercial and manufactured housing community mortgage loans by the Morgan Stanley Group for the five years ending on December 31, 2024.

Period

Total Mortgage Loans(1)(2)

Total Mortgage Loans Securitized with Affiliated Depositor(2)

Total Mortgage Loans Securitized with Non-Affiliated Depositor(2)

Total Mortgage Loans Securitized(2)

Year ending December 31, 2024 11.1 5.1 3.7   8.8
Year ending December 31, 2023   5.1 1.7 2.4   4.0
Year ending December 31, 2022 12.3 2.7 3.8   6.5
Year ending December 31, 2021 16.8 6.9 4.8 11.7
Year ending December 31, 2020   6.4 2.2 2.6   4.9
 
(1)Includes all mortgage loans originated or purchased by MSMCH (or its predecessor) in the relevant year. Mortgage loans originated or purchased in a given year that were not securitized in that year generally were held for securitization in the following year or sold to third parties.
(2)Approximate amounts shown in billions of dollars.

Morgan Stanley Bank. Morgan Stanley Bank has been originating financial assets, including multifamily, commercial and manufactured housing community mortgage loans, both for purposes of holding those assets for investment and for resale, including through securitization, since at least 2011. For the period from January 1, 2011 to June 30, 2025, Morgan Stanley Bank originated or acquired multifamily, commercial and manufactured housing community mortgage loans in the aggregate original principal amount of approximately $132,468,362,425.

Morgan Stanley Bank originates commercial mortgage loans secured by multifamily, office, retail, industrial, hotel, manufactured housing community and self storage properties, which it either holds for investment or sells or otherwise syndicates. The largest property

286

concentrations of commercial mortgage loans originated by Morgan Stanley Bank are in retail and office properties, and the largest geographic concentrations are in California and New York. Commercial mortgage loans originated by Morgan Stanley Bank include both fixed rate and floating rate mortgage loans and both large mortgage loans and conduit mortgage loans, and such mortgage loans are expected to be included in both public and private securitizations. Morgan Stanley Bank also originates subordinate and mezzanine debt, which generally is not expected to be securitized. Morgan Stanley Bank’s large mortgage loan program originates mortgage loans larger than $50 million, although Morgan Stanley Bank’s conduit mortgage loan program also sometimes originates such large mortgage loans.

The Morgan Stanley Group’s Underwriting Standards

Overview. Commercial mortgage loans originated or co-originated by the Morgan Stanley Group are primarily originated in accordance with the procedures and underwriting standards described below. However, given the unique nature of income-producing real properties, variations from these procedures and standards may be implemented as a result of various conditions, including a mortgage loan’s specific terms, the quality or location of the underlying real estate, the mortgaged property’s tenancy profile, the background or financial strength of the borrower or borrower sponsor and any other pertinent information deemed material by the member of the Morgan Stanley Group that is the originator of the related mortgage loan (the related “Morgan Stanley Origination Entity”). Therefore, this general description of the Morgan Stanley Group’s origination procedures and underwriting standards is not intended as a representation that every commercial mortgage loan originated by the Morgan Stanley Group (or on its behalf) complies entirely with all standards set forth below. For important information about any circumstances that have affected the underwriting of the MSMCH Mortgage Loans, see “—Exceptions to Underwriting Standards” below.

Process. The credit underwriting process for each commercial mortgage loan is performed by a deal team comprised of real estate professionals that typically includes a commercial loan originator, underwriter and closer subject to the oversight and ultimate review and approval of the related Morgan Stanley Origination Entity. This team conducts a review of the related mortgaged property, which typically includes an examination of the following information, to the extent both applicable and available: historical operating statements, rent rolls, certain tenant leases, current and historical real estate tax information, insurance policies and/or schedules and third party reports pertaining to appraisal, valuation, zoning, environmental status, physical condition and seismic and other engineering characteristics (see “—Escrow Requirements”, “—Zoning and Land Use”, “—Title Insurance Policy”, “—Property Insurance” and “—Third Party Reports” below). In some cases, certain of these documents may not be reviewed due to the nature of the related mortgaged property. For instance, historical operating statements may not be available with respect to a mortgaged property with a limited operating history or that has been recently acquired by its current owner. In addition, rent rolls would not be examined for certain property types (e.g., hospitality properties), and executed tenant leases would not be examined for certain property types (e.g., hospitality, self storage, multifamily and manufactured housing community properties), although forms of leases would typically be reviewed.

A member of the deal team or one of its agents performs an inspection of the mortgaged property as well as a review of the surrounding market environment (including demand generators, competing properties (if any) and proximity to major thoroughfares and transportation centers) in order to confirm tenancy information, assess the physical quality and attributes (e.g., age, renovations, condition, parking, amenities, class, etc.) of the

287

collateral, determine visibility and access characteristics and evaluate the mortgaged property’s competitiveness within its market.

The deal team or one of its agents also performs a detailed review of the financial status, credit history, credit references and background of the borrower and certain key principals using financial statements, income tax returns, criminal and background investigations and searches in select jurisdictions for judgments, liens, bankruptcy and pending litigation. Circumstances may also warrant an examination of the financial strength and credit of key tenants as well as other factors that may impact the tenants’ ongoing occupancy or ability to pay rent.

After the compilation and review of all documentation and other relevant considerations, the deal team finalizes its detailed underwriting analysis of the mortgaged property’s cash flow in accordance with property-specific, cash flow underwriting guidelines.

Determinations are also made regarding the implementation of appropriate loan terms to address certain risks, resulting in features such as ongoing escrows or up-front reserves, letters of credit, lockboxes, cash management agreements and guarantees. A complete credit committee package is prepared to summarize all of the above referenced information and circulated to credit committee for review.

Credit Approval. All commercial mortgage loans must be presented to one or more credit committees that include senior real estate professionals, among others. After a review of the credit committee package and a discussion of a mortgage loan, the committee may approve the mortgage loan as recommended, request additional due diligence, modify the terms or reject the mortgage loan entirely.

Debt Service Coverage and Loan-to-Value Requirements. The Morgan Stanley Group’s underwriting standards generally require a minimum debt service coverage ratio of 1.20x and permit a maximum loan-to-value ratio of 80%; however, these thresholds are guidelines, and exceptions may be made based on the merits of each individual mortgage loan, such as the types of tenants, reserves, letters of credit, guarantees and the related Morgan Stanley Origination Entity’s assessment of the mortgaged property’s future performance. The debt service coverage ratio guidelines set forth above are calculated based on underwritten net cash flow at origination. The debt service coverage ratio for each mortgage loan as reported in this prospectus and Annex A-1 hereto may differ from the amount calculated at the time of origination because updates to the information used to calculate such amounts may have become available during the period between origination and the date of this prospectus.

Certain mortgaged properties may also be encumbered by subordinate debt (or the direct or indirect ownership interests in the related borrower may be encumbered by mezzanine debt). It is possible that the related Morgan Stanley Origination Entity or an affiliate thereof will be a lender on such additional debt and may either sell such debt to an unaffiliated third party or hold it in inventory. When such subordinate or mezzanine debt is taken into account, the aggregate debt with respect to the related mortgaged property may not conform to the aforementioned debt service coverage ratio and loan-to-value ratio parameters.

Amortization Requirements. The Morgan Stanley Group’s underwriting guidelines generally permit a maximum amortization period of 30 years. Certain mortgage loans may provide for interest-only payments through maturity or for a portion of the commercial mortgage loan term. If a mortgage loan has a partial interest-only period, the monthly debt service and the U/W NCF DSCR set forth in this prospectus and Annex A-1 reflect a

288

calculation of both the interest-only payments and the future (larger) amortizing loan payment. See “Description of the Mortgage Pool” in this prospectus.

Escrow Requirements. A Morgan Stanley Origination Entity may require borrowers to fund escrows for taxes, insurance, capital expenditures and replacement reserves. In addition, a Morgan Stanley Origination Entity may identify certain risks that warrant additional escrows or holdbacks for items to be released to the borrower upon the satisfaction of certain conditions. Such escrows or holdbacks may cover, among other things, tenant improvements and leasing commissions, deferred maintenance, environmental remediation and unfunded obligations. Springing escrows may also be structured for identified risks such as specific rollover exposure, to be triggered upon the non-renewal of one or more key tenants. In some cases, in lieu of maintaining a cash reserve, the borrower may be allowed to post a letter of credit or guaranty or provide periodic evidence of timely payment of a typical escrow item. Escrows are evaluated on a case-by-case basis and are not required for all commercial mortgage loans.

Generally, the Morgan Stanley Group requires escrows as follows:

Taxes. An initial deposit and monthly escrow deposits equal to 1/12 of the annual property taxes (based on the most recent property assessment and the current millage rate; however, if the actual tax amount owing in the upcoming year is not available, the required annual reserve amount will generally be between 100% and 105% of the preceding year’s tax amount) are typically required to satisfy taxes and assessments, except that such escrows may not be required in certain circumstances, including, but not limited to, situations where (i) the borrower sponsor is an institutional sponsor or a high net worth individual or (ii) the related mortgaged property is a single tenant property with respect to which the related tenant is required to pay taxes directly.
Insurance. An initial deposit at origination (which may be equal to one or more months of the required monthly amount) and subsequent monthly escrow deposits equal to 1/12 of an amount generally between 100% and 105% of the annual property insurance premium are typically required to pay insurance premiums, except that such escrows may not be required in certain circumstances, including, but not limited to, situations where (i) the borrower sponsor is an institutional sponsor or a high net worth individual, (ii) the related borrower maintains a blanket insurance policy or (iii) the related mortgaged property is a single tenant property with respect to which the related tenant self-insures.
Replacement Reserves. Replacement reserves are generally calculated in accordance with the expected useful life of the components of the mortgaged property during the term of the mortgage loan. Annual replacement reserves are generally underwritten to the suggested replacement reserve amount from an independent, third-party property condition or engineering report, or to certain minimum requirements depending on the property type, except that such escrows may not be required in certain circumstances, including, but not limited to, situations where the related mortgaged property is a single tenant property with respect to which the related tenant is responsible for all repairs and maintenance, including those required with respect to the roof and structure of the improvements.
Tenant Improvements and Leasing Commissions. A reserve for tenant improvements and leasing commissions may be required to be funded at loan origination and/or during the term of the mortgage loan to cover anticipated tenant improvements or leasing commissions costs that might be associated with re-leasing
289

certain space, except that such escrows may not be required in certain circumstances, including, but not limited to, situations where (i) the related mortgaged property is a single tenant property and the tenant’s lease extends beyond the loan term or (ii) the rent at the related mortgaged property is considered below market.

Deferred Maintenance. A reserve for deferred maintenance may be required to be funded at loan origination in an amount generally between 100% and 125% of the estimated cost of material immediate repairs or replacements identified in the physical condition report, except that such escrows may not be required in certain circumstances, including, but not limited to, situations where (i) the sponsor of the borrower delivers a guarantee to complete the immediate repairs in a specified amount of time, (ii) the deferred maintenance amount does not materially impact the related mortgaged property’s function, performance or value or is de minimis in relation to the loan amount or (iii) the related mortgaged property is a single tenant property and the tenant is responsible for the repairs.
Furniture, Fixtures and Equipment. A reserve for furniture, fixtures and equipment expenses may be required to be funded during the term of the mortgage loan based on the suggested reserve amount from an independent, third-party property condition or engineering report, or based on certain minimum requirements depending on the property type.
Environmental Remediation. A reserve for environmental remediation may be required to be funded at loan origination in an amount generally between 100% and 150% of the estimated remediation cost identified in the environmental report, except that such escrows may not be required in certain circumstances, including, but not limited to, situations where (i) the sponsor of the borrower delivers a guarantee whereby it agrees to take responsibility and pay for identified environmental issues or (ii) environmental insurance has been obtained or is already in place.

For a description of the escrows collected with respect to the MSMCH Mortgage Loans, please see Annex A-1.

Zoning and Land Use. With respect to each mortgage loan, the related Morgan Stanley Origination Entity and its origination counsel will generally examine whether the use and occupancy of the related mortgaged property is in material compliance with zoning, land-use, building rules, regulations and orders then applicable to that mortgaged property. Evidence of this compliance may be in the form of one or more of the following: legal opinions, surveys, recorded documents, temporary or permanent certificates of occupancy, letters from government officials or agencies, title insurance endorsements, engineering or consulting reports, zoning reports and representations by the related borrower. In some cases, a mortgaged property may constitute a legal non-conforming use or structure. In such cases, the related Morgan Stanley Origination Entity may require an endorsement to the title insurance policy or the acquisition of law and ordinance insurance with respect to the particular non-conformity unless it determines that: (i) the non-conformity should not have a material adverse effect on the ability of the borrower to rebuild, (ii) if the improvements are rebuilt in accordance with currently applicable law, the value and performance of the mortgaged property would be acceptable, (iii) any major casualty that would prevent rebuilding has a sufficiently remote likelihood of occurring or (iv) a cash reserve, a letter of credit or an agreement imposing recourse liability from a principal of the borrower is provided to cover losses.

290

Title Insurance Policy. Each borrower is required to provide, and the related Morgan Stanley Origination Entity or its origination counsel typically will review, a title insurance policy for the related mortgaged property. Such title insurance policies typically must (i) be written by a title insurer licensed to do business in the jurisdiction where the mortgaged property is located, (ii) be in an amount at least equal to the original principal balance of the mortgage loan, (iii) have protection and benefits run to the mortgagee and its successors and assigns, (iv) be written on an American Land Title Association form or equivalent policy promulgated in the jurisdiction where the mortgaged property is located and (v) if a survey was prepared, have a legal description of the mortgaged property in the title policy that conforms to that shown on the survey.

Property Insurance. The Morgan Stanley Group requires each borrower to provide evidence of a hazard insurance policy with a customary deductible and coverage in an amount at least equal to the greater of (i) the outstanding principal balance of the mortgage loan or (ii) the amount necessary to prevent the borrower from becoming a co-insurer. Such policies do not permit reduction in insurance proceeds for depreciation, except that a policy may permit a deduction for depreciation in connection with a cash settlement after a casualty if the insurance proceeds are not being applied to rebuild or repair the damaged improvements.

Third Party Reports. In addition to or as part of applicable origination guidelines or reviews described above, in the course of originating the applicable mortgage loans, the related Morgan Stanley Origination Entity generally considers the results of third party reports as described below. New reports are generally ordered, although existing reports dated no more than twelve (12) months prior to closing may be used (subject, in certain cases, to updates). In many instances, however, one or more provisions of the guidelines were waived or modified in light of the circumstances of the relevant mortgage loan or mortgaged property.

Appraisal. The related Morgan Stanley Origination Entity generally obtains an appraisal for each mortgaged property prepared by an appraisal firm approved by it to assess the value of the property. Each report is reviewed by the related Morgan Stanley Origination Entity or its designated agent. The report may utilize one or more approaches to value: (i) cost approach; (ii) sale comparison approach and/or (iii) income approach (including both the direct cap and discount cash flow methods). Each appraisal also includes a statement by the appraiser that the Uniform Standards of Professional Appraisal Practice (USPAP) and the guidelines of Title XI of the Financial Institutions Reform, Recovery and Enforcement Act of 1989 (FIRREA), as amended, were followed in preparing the appraisal. There can be no assurance that another person would not have arrived at a different valuation, even if such person used the same general approach to, and same method of, valuing the property. Moreover, such appraisals sought to establish the amount a typically motivated buyer would pay a typically motivated seller. Such amount could be significantly higher than the amount obtained from the sale of a mortgaged property under a distress or liquidation sale. Information regarding the values of the mortgaged properties as of the date of the related appraisal is presented in this prospectus for illustrative purposes only.
Environmental Report. The related Morgan Stanley Origination Entity generally obtains a Phase I environmental site assessment or an update of a previously obtained site assessment for each mortgaged property generally within the twelve-month period preceding the origination of the related mortgage loan and in each case prepared by an environmental firm approved by such Morgan Stanley Origination Entity. Such Morgan Stanley Origination Entity or its designated agent
291

typically reviews the Phase I environmental site assessment to verify the presence or absence of potential adverse environmental conditions. An environmental assessment conducted at any particular real property collateral will not necessarily cover all potential environmental issues. For example, an analysis for radon, lead-based paint, mold and lead in drinking water will usually be conducted only at multifamily rental properties and only when the related Morgan Stanley Origination Entity or the environmental consultant believes that such an analysis is warranted under the circumstances. Upon the recommendation of the environmental consultant conducting the Phase I environmental site assessment with respect to a mortgaged property, a Phase II environmental site assessment will be ordered and/or an operations and maintenance plan with respect to asbestos, mold or lead based paint will be implemented. In certain cases, environmental insurance may be acquired in lieu of further testing. In certain cases, the Phase I or Phase II environmental site assessment may have disclosed the existence of or potential for adverse environmental conditions, generally the result of the activities of identified tenants, adjacent property owners or previous owners of the mortgaged property. In certain of such cases, the related borrowers were required to establish operations and maintenance plans, monitor the mortgaged property, abate or remediate the condition and/or provide additional security such as letters of credit, reserves or stand-alone secured creditor impaired property policies.

Physical Condition Report. The related Morgan Stanley Origination Entity generally obtains a current physical condition report for each mortgaged property prepared by an engineering firm approved by it to assess the overall physical condition and engineering integrity of the improvements at the mortgaged property, including an inspection of representative property components, systems and elements, an evaluation of their general apparent physical condition and an identification of physical deficiencies associated with structural, fixture, equipment or mechanical building components. Such Morgan Stanley Origination Entity or an agent thereof typically reviews the report to determine the physical condition of the mortgaged property and to determine the anticipated costs of necessary repair, replacement and major maintenance or capital expenditure over the term of the mortgage loan. In cases in which the report identifies an immediate need for material repairs or replacements with an anticipated cost that is over a certain minimum threshold or percentage of loan balance, the related Morgan Stanley Origination Entity often requires an escrow at the time of origination in an amount sufficient to complete such repairs or replacements or obtains a guarantee from a sponsor of the borrower in lieu of reserves. Such Morgan Stanley Origination Entity also often requires the collection of ongoing escrows for the continued maintenance of the property based on the conclusions of the report. See “—Escrow Requirements” above.
Seismic Report. The related Morgan Stanley Origination Entity generally obtains a seismic report for all mortgaged properties located in seismic zones 3 or 4 to assess the estimated damage that may result from a seismic event that has a 10% chance of exceedance in a 50-year exposure period or a 475-year return period. Such reports utilize the ASTM Standard E2026-07 and E2557-07 definitions for Scenario Expected Loss. Generally, any of the mortgage loans as to which the property was estimated to have a scenario expected limit in excess of 20% would be conditioned on satisfactory earthquake insurance.

Servicing. The Morgan Stanley Origination Entities currently contract with third party servicers for servicing the mortgage loans that they originate or acquire. Such interim servicers are assessed based upon the credit quality of the servicing institution and may be

292

reviewed for their systems and reporting capabilities, collection procedures and ability to provide loan-level data. In addition, a Morgan Stanley Origination Entity may meet with senior management to determine whether the servicer complies with industry standards or otherwise monitor the servicer on an ongoing basis. No Morgan Stanley Origination Entity or any of its affiliates currently acts as servicer of the mortgage loans in its commercial or residential mortgage loan securitizations.

Pursuant to certain interim servicing arrangements between Midland and MSMCH, a sponsor and a mortgage loan seller, or Midland and certain affiliates of MSMCH, Midland acts as primary servicer with respect to certain mortgage loans owned by MSMCH or such affiliates from time to time.

Exceptions to Underwriting Standards. One or more of the MSMCH Mortgage Loans may vary from the specific Morgan Stanley Group underwriting guidelines described above when additional credit positive characteristics are present as discussed above. In addition, in the case of one or more of the MSMCH Mortgage Loans, the related Morgan Stanley Origination Entity or another originator may not have applied each of the specific underwriting guidelines described above as the result of case-by-case permitted flexibility based upon other compensating factors. For any material exceptions to the Morgan Stanley Group’s underwriting guidelines described above in respect of the MSMCH Mortgage Loans, see “Description of the Mortgage Pool—Exceptions to Underwriting Guidelines” in this prospectus. Except as described under such heading, none of the MSMCH Mortgage Loans were originated with any material exceptions from the Morgan Stanley Group underwriting guidelines and procedures.

Review of MSMCH Mortgage Loans

General. In connection with the preparation of this prospectus, MSMCH conducted a review of the mortgage loans that it is selling to the depositor designed and effected to provide reasonable assurance that the disclosure related to the MSMCH Mortgage Loans is accurate in all material respects. MSMCH determined the nature, extent and timing of the review and the level of assistance provided by any third party. The review was conducted by a deal team comprised of real estate and securitization professionals and third parties. MSMCH has ultimate authority and control over, and assumes all responsibility for and attributes to itself, the review and the findings and conclusions of the review of the mortgage loans that it is selling to the depositor. The review procedures described below were employed with respect to all of the MSMCH Mortgage Loans, except that certain review procedures were only relevant to the large loan disclosures in this prospectus, as further described below. No sampling procedures were used in the review process.

Database. MSMCH created a database (the “MSMCH Securitization Database”) of information obtained in connection with the origination or acquisition of the MSMCH Mortgage Loans, including:

certain information from the mortgage loan documents;
certain borrower-provided information, including certain rent rolls, certain operating statements and certain leases relating to certain mortgaged properties;
insurance information for the related mortgaged properties;
information from third party reports such as the appraisals, environmental and property condition reports;
credit and background searches with respect to the related borrowers; and
293

certain other information and other search results obtained by MSMCH for each of the MSMCH Mortgage Loans during the underwriting process.

MSMCH may have included in the MSMCH Securitization Database certain updates to such information received by MSMCH after origination, such as information from the interim servicer regarding loan payment status, current escrows, updated operating statements and rent rolls and certain other information otherwise brought to the attention of the MSMCH securitization team. Such updates were not intended to be, and do not serve as, a re-underwriting of any mortgage loan.

MSMCH created a data file (the “MSMCH Data File”) using the information in the MSMCH Securitization Database and provided that file to the depositor for use in compiling the numerical information regarding the MSMCH Mortgage Loans in this prospectus (particularly in Annexes A-1, A-2 and A-3).

With respect to the Vertex HQ Mortgage Loan (8.7%), which is part of a Whole Loan that was co-originated by Morgan Stanley Bank, Bank of Montreal, Goldman Sachs Bank USA and JPMCB, and portions of which are being sold by MSMCH and JPMCB, the MSMCH Data File was used to provide the numerical information regarding such Mortgage Loan in this prospectus.

Data Comparisons and Recalculation. MSMCH engaged a third party accounting firm to perform certain data comparison and recalculation procedures which were designed by MSMCH relating to MSMCH Mortgage Loan information in this prospectus. These procedures included:

comparing the information in the MSMCH Data File against various source documents provided by MSMCH;
comparing numerical information regarding the MSMCH Mortgage Loans and the related mortgaged properties disclosed in this prospectus against the information contained in the MSMCH Data File; and
recalculating certain percentages, ratios and other formulas relating to the MSMCH Mortgage Loans disclosed in this prospectus.

Legal Review. For each MSMCH Mortgage Loan originated or co-originated by MSMCH or one of its affiliates (as applicable), MSMCH reviewed a legal loan and property information summary prepared by origination counsel, which summary includes important loan terms and certain property-level information obtained during the origination process. MSMCH also provided to each origination counsel the representations and warranties attached as Annex D-1 and requested that origination counsel draft exceptions to such representations and warranties. MSMCH compiled and reviewed draft exceptions received from origination counsel, engaged separate counsel to review the exceptions, revised the exceptions and provided them to the depositor for inclusion in Annex D-2.

For MSMCH Mortgage Loans purchased by MSMCH or one of its affiliates from a third party originator, if any, MSMCH reviewed the related purchase agreement, the representations and warranties made by the originator contained therein (together with the exceptions thereto) and certain provisions of the related loan documents and third party reports concerning the related mortgaged property that were provided by the originator of such mortgage loan. With respect to each such MSMCH Mortgage Loan, (i) MSMCH generally re-underwrote such Mortgage Loan to confirm whether it was originated in accordance with the Morgan Stanley Group’s underwriting guidelines and procedures, and

294

(ii) MSMCH and its counsel prepared exceptions to the representations and warranties attached as Annex D-1 and provided them to the depositor for inclusion in Annex D-2.

In addition, with respect to each MSMCH Mortgage Loan, MSMCH reviewed, and in certain cases, requested that its counsel review, certain loan document provisions in connection with the disclosure of such provisions in this prospectus, such as property release provisions and other provisions specifically disclosed in this prospectus.

Certain Updates. MSMCH requested that each borrower under a MSMCH Mortgage Loan (or such borrower’s origination or litigation counsel, as applicable) provide updates on any material pending litigation that existed at origination. In addition, if MSMCH became aware of a significant natural disaster in the vicinity of a mortgaged property securing a MSMCH Mortgage Loan, MSMCH requested information on the property status from the related borrower in order to confirm whether any material damage to the mortgaged property had occurred.

Large Loan Summaries. MSMCH prepared, and reviewed with origination counsel and securitization counsel, the loan summaries for those of the MSMCH Mortgage Loans included in the ten (10) largest mortgage loans or groups of cross-collateralized mortgage loans in the mortgage pool and the abbreviated loan summaries for those of the MSMCH Mortgage Loans included in the next five (5) largest mortgage loans or groups of cross-collateralized mortgage loans in the mortgage pool, which loan summaries and abbreviated loan summaries are incorporated in Annex A-3.

Underwriting Standards. MSMCH also consulted with origination counsel to confirm that the MSMCH Mortgage Loans were originated (or, with respect to any mortgage loan that is part of a whole loan originated by one or more other originators, co-originated) in compliance with the origination and underwriting standards described above under “—The Morgan Stanley Group’s Underwriting Standards” as well as to identify any material deviations from those origination and underwriting standards. See “—The Morgan Stanley Group’s Underwriting Standards” above.

Findings and Conclusions. Based on the foregoing review procedures, MSMCH determined the disclosure regarding the MSMCH Mortgage Loans in this prospectus is accurate in all material respects. MSMCH also found and concluded with reasonable assurance that the MSMCH Mortgage Loans were originated (or, with respect to any mortgage loan that is part of a whole loan originated by one or more other originators, co-originated) in accordance with the Morgan Stanley Group’s origination procedures and underwriting standards, except to the extent described above under “—The Morgan Stanley Group’s Underwriting Standards—Exceptions to Underwriting Standards”.

Review Procedures in the Event of a Mortgage Loan Substitution. MSMCH will perform a review of any mortgage loan that it elects to substitute for an MSMCH Mortgage Loan in the pool in connection with a material breach of a representation or warranty or a material document defect. MSMCH, and if appropriate its legal counsel, will review the mortgage loan documents and servicing history of the substitute mortgage loan to confirm it meets each of the criteria required under the terms of the related MLPA and the PSA (the “MSMCH Qualification Criteria”). MSMCH may engage a third party accounting firm to compare the MSMCH Qualification Criteria against the underlying source documentation to verify the accuracy of the review by MSMCH and to confirm any numerical and/or statistical information to be disclosed in any required filings under the Exchange Act. Legal counsel will also be engaged by MSMCH to render any tax opinion required in connection with the substitution.

295

Repurchases and Replacements

The transaction documents for certain prior transactions in which MSMCH securitized commercial mortgage loans or participation interests (“CRE Loans”) contain covenants requiring the repurchase or replacement of an underlying CRE Loan for the breach of a related representation or warranty under various circumstances if the breach is not cured. The following table sets forth, for the period commencing July 1, 2022 and ending June 30, 2025, the information required by Rule 15Ga-1 under the Exchange Act concerning all assets securitized by MSMCH that were the subject of a demand to repurchase or replace for breach of the representations and warranties concerning the pool assets for all asset-backed securities held by non-affiliates of MSMCH where the underlying transaction agreements included a covenant to repurchase or replace an underlying asset of the CRE Loan asset class. The information for MSMCH as a securitizer of CRE Loans required to be set forth in a Form ABS-15G for the reporting period from April 1, 2025 through June 30, 2025 was set forth in a Form ABS-15G filed by MSMCH on August 12, 2025. The Central Index Key Number of MSMCH is 0001541557.

 

 

 

 

296

Repurchases and Replacements(1)
Asset Class: CMBS

Name of Issuing Entity

Check if Registered

Name of Originator(2)

Total Assets in ABS by Originator at time of securitization

Assets That Were Subject of Demand(3)

Assets That Were Repurchased or Replaced(4)

Assets Pending Repurchase or Replacement (within cure period)(5)

Demand in Dispute(6)

Demand Withdrawn(7)

Demand Rejected(8)

#

$

%

#

$(9)

%(10)

#

$(9)

%(10)

#

$(9)

%(10)

#

$(9)

%(10)

#

$(9)

%(10)

#

$(9)

%(10)

BANK 2021-BNK31 (0001840121)(11) X Wells Fargo Bank, N.A. 16 311,413,202 34.4% 0 - 0% 0 - 0% 0 - 0% 0 - 0% 0 - 0% 0 - 0%
Morgan Stanley Bank, N.A. 17 274,568,000 30.3% 1 4,500,000 0.5% 0 - 0% 0 - 0% 0 - 0% 1 4,500,000 0.5% 0 - 0%
Bank of America, N.A. 11 259,652,948 28.7% 0 - 0% 0 - 0% 0 - 0% 0 - 0% 0 - 0% 0 - 0%
National Cooperative Bank, N.A. 17 59,552,254 6.6% 0 - 0% 0 - 0% 0 - 0% 0 - 0% 0 - 0% 0 - 0%
Issuing Entity Subtotal 61 905,186,404 100% 1 4,500,000 0.5% 0 - 0% 0 - 0% 0 - 0% 1 4,500,000 0.5% 0 - 0%
Aggregate Total 1 4,500,000 0 - 0 - 0 - 1 4,500,000 0 -

 
(1)In connection with the preparation of this prospectus, MSMCH undertook the following steps to gather the information required by Rule 15Ga-1 under the Exchange Act: (i) identifying all asset-backed securities transactions in which MSMCH acted as a securitizer that were not the subject of a filing on Form ABS-15G by an affiliated securitizer, (ii) performing a diligent search of MSMCH’s records and the records of affiliates of MSMCH that acted as securitizers in its transactions for all relevant information, (iii) reviewing appropriate documentation from all relevant transactions to determine the parties responsible for enforcing representations and warranties, and any other parties to the transaction who might have received repurchase requests (such parties, “Demand Entities”), and (iv) making written request of each Demand Entity to provide any information in its possession regarding requests or demands to repurchase any loans for a breach of a representation or warranty with respect to any relevant transaction that was not previously provided to MSMCH. MSMCH followed up written requests made of Demand Entities as it deemed appropriate. In addition, MSMCH requested information from trustees and other Demand Entities as to investor demands that occurred prior to July 22, 2010. It is possible that this disclosure does not contain information about all investor demands upon those parties made prior to July 22, 2010.
(2)MSMCH identified the “originator” on the same basis that it would identify the originator for purposes of Regulation AB (Subpart 229.1100 – Asset-Backed Securities (Regulation AB), 17 C.F.R. §§229.1100-229.1125) for registered transactions.
(3)Reflects aggregate numbers for all demand activity shown in this table.
(4)Includes loans for which the repurchase price or replacement asset was received during the reporting period from July 1, 2022 through June 30, 2025. The demand related to loans reported in this column may have been received prior to such reporting period.
(5)Includes loans for which the securitizer is aware that the responsible party has agreed to repurchase or replace the loan but has not yet repurchased or replaced such loans. The demand related to loans reported in this column may have been received prior to the reporting period from July 1, 2022 through June 30, 2025.
(6)Includes demands received during and prior to the reporting period from July 1, 2022 through June 30, 2025, unless the loan falls into one of the other categories reflected on this chart or the demand was received prior to such reporting period and was finally resolved prior to such reporting period. If the securitizer is not
297

the party responsible for repurchasing a loan subject to a demand, the loan is reflected in this column until the securitizer has been informed by the related trustee that the loan has been repurchased or replaced.

(7)Includes loans for which the buyback demand was withdrawn by the party submitting the demand during the reporting period from July 1, 2022 through June 30, 2025. The demand related to loans reported in this column may have been received prior to such reporting period.
(8)Includes loans (i) for which a demand was received, a rebuttal was made and there was no response within 90 days of the rebuttal and (ii) for which the related obligor has repaid the loan in full, in each case during the reporting period from July 1, 2022 through June 30, 2025. The demand related to loans reported in this column may have been received prior to such reporting period.
(9)Principal balance was determined as of the earlier of (i) the principal balance reported in the June 2025 distribution date report and (ii) the principal balance on the distribution date immediately preceding the period for which the distribution date report reflected that the loan was removed from the pool or the relevant securitization was paid off entirely. Liquidated loans reflect amounts received as borrower payments, insurance proceeds and all other liquidation proceeds. All of the balances and loan counts set forth in the table above are based on MSMCH’s records and, in certain instances, may differ from balance and loan count information publicly available.
(10)Percentage of principal balance was calculated by using the principal balance as described in footnote 9 divided by the aggregate principal balance of the pool assets reported in the June 2025 distribution date report. Because the aggregate principal balance of the remaining pool assets may be less than the principal balance of the repurchase demands calculated as described in footnote 9, the percentage shown in this column may exceed 100%.
(11)A repurchase demand was received with respect to the 1049 Fifth Avenue mortgage loan on August 28, 2023. Following such demand, Morgan Stanley Mortgage Capital Holdings LLC repurchased the 1049 Fifth Avenue mortgage loan on November 15, 2023.

 

 

 

298

Retained Interests in This Securitization

None of MSMCH, Morgan Stanley Bank or any of their affiliates intends to retain on the Closing Date any certificates issued by the issuing entity or any other economic interest in this securitization, except that Morgan Stanley Bank will retain $17,429,698.21 VRR Interest Balance of the VRR Interest. However, any of MSMCH, Morgan Stanley Bank and their affiliates may, from time to time after the initial sale of the certificates to investors on the Closing Date, acquire additional certificates pursuant to secondary market transactions. Any such party will have the right to dispose of any such certificates (other than its portion of the VRR Interest) at any time. Morgan Stanley Bank will be required to retain its portion of the VRR Interest for so long as retention thereof is necessary for it to remain in compliance with the Credit Risk Retention Rules. See “Credit Risk Retention”.

Wells Fargo Bank, National Association

General

Wells Fargo Bank, National Association (“Wells Fargo Bank”), a national banking association, is a wholly-owned subsidiary of Wells Fargo & Company (NYSE: WFC). The principal office of Wells Fargo Bank’s commercial mortgage origination division is located at 30 Hudson Yards, 62nd Floor, New York, New York 10001. Wells Fargo Bank is engaged in a general consumer banking, commercial banking, and trust business, offering a wide range of commercial, corporate, international, financial market, retail and fiduciary banking services. Wells Fargo Bank is a national banking association chartered by the Office of the Comptroller of the Currency (the “OCC”) and is subject to the regulation, supervision and examination of the OCC. Wells Fargo Bank is also the successor by merger to Wachovia Bank, National Association (“Wachovia Bank”), which, together with Wells Fargo Securities, LLC (formerly known as Wachovia Capital Markets, LLC), was previously a subsidiary of Wachovia Corporation. On December 31, 2008, Wachovia Corporation merged with and into Wells Fargo & Company. As a result of this transaction, the depositor, Wachovia Bank and Wells Fargo Securities, LLC became wholly-owned subsidiaries of Wells Fargo & Company, and affiliates of Wells Fargo Bank. On March 20, 2010, Wachovia Bank merged with and into Wells Fargo Bank.

Wells Fargo Bank, National Association’s Commercial Mortgage Securitization Program

Prior to its merger with Wachovia Bank, Wells Fargo Bank was an active participant in securitizations of commercial and multifamily mortgage loans as a mortgage loan seller and sponsor in securitizations for which unaffiliated entities acted as depositor. Between the inception of its commercial mortgage securitization program in 1995 and December 2007, Wells Fargo Bank originated approximately 5,360 fixed-rate commercial and multifamily mortgage loans with an aggregate original principal balance of approximately $32.4 billion, which were included in approximately 61 securitization transactions.

Prior to its merger into Wells Fargo Bank, one of Wachovia Bank’s primary business lines was the underwriting and origination of mortgage loans secured by commercial or multifamily properties. With its commercial mortgage lending affiliates and predecessors, Wachovia Bank began originating and securitizing commercial mortgage loans in 1995. The total amount of commercial mortgage loans originated and securitized by Wachovia Bank from 1995 through November 2007 was approximately $87.9 billion. Approximately $81.0 billion of such commercial mortgage loans were securitized by an affiliate of Wachovia

299

Bank acting as depositor, and approximately $6.9 billion were securitized by an unaffiliated entity acting as depositor.

Since 2010, and following the merger of Wachovia Bank into Wells Fargo Bank, Wells Fargo Bank has resumed its active participation in the securitization of commercial and multifamily mortgage loans. Wells Fargo Bank originates commercial and multifamily mortgage loans and, together with other mortgage loan sellers and sponsors, participates in the securitization of such mortgage loans by transferring them to the depositor or to an unaffiliated securitization depositor. In coordination with its affiliate, Wells Fargo Securities, LLC, and other underwriters, Wells Fargo Bank works with rating agencies, mortgage loan sellers, subordinated debt purchasers and master servicers in structuring securitizations in which it is a sponsor, mortgage loan seller and originator. For the twelve-month period ended December 31, 2024, Wells Fargo Bank securitized commercial and multifamily mortgage loans with an aggregate original principal balance of approximately $16.7 billion. Since the beginning of 2010 through June 30, 2025, Wells Fargo Bank originated approximately 3,018 fixed rate commercial and multifamily mortgage loans with an aggregate original principal balance of approximately $75 billion, which were included in 262 securitization transactions. The properties securing these loans include multifamily, office, retail, industrial, hospitality and self storage properties. Wells Fargo Bank and certain of its affiliates also originate other commercial and multifamily mortgage loans that are not securitized, including subordinated and mezzanine loans.

In addition to commercial and multifamily mortgage loans, Wells Fargo Bank and its affiliates have originated and securitized residential mortgage loans, auto loans, home equity loans, credit card receivables and student loans. Wells Fargo Bank and its affiliates have also served as sponsors, issuers, master servicers, servicers, certificate administrators, custodians and trustees in a wide array of securitization transactions.

Wells Fargo Bank’s Commercial Mortgage Loan Underwriting

General. Wells Fargo Bank’s commercial real estate finance group has the authority, with the approval from the appropriate credit authority, to originate fixed-rate, first lien commercial, multifamily or manufactured housing community mortgage loans for securitization. Wells Fargo Bank’s commercial real estate finance operation is staffed by real estate professionals. Wells Fargo Bank’s loan underwriting group is an integral component of the commercial real estate finance group which also includes groups responsible for loan origination and closing mortgage loans.

Upon receipt of an executed loan application, Wells Fargo Bank’s loan underwriters commence a review of the borrower’s financial condition and creditworthiness and the real property which will secure the loan.

Notwithstanding the discussion below, given the unique nature of income-producing real properties, the underwriting and origination procedures and the credit analysis with respect to any particular multifamily or commercial mortgage loan may differ significantly from one asset to another, and will be driven by circumstances particular to that property, including, among others, its type, current use, physical quality, size, environmental condition, location, market conditions, capital reserve requirements and additional collateral, tenants and leases, borrower identity, borrower sponsorship and/or performance history, and certain other factors. Consequently, we cannot assure you that the underwriting of any particular multifamily or commercial mortgage loan will conform to each of the general procedures described in this “—Wells Fargo Bank’s Commercial Mortgage Loan Underwriting” section. For important information about the circumstances that have affected the underwriting of the mortgage loans in the mortgage pool, see the “Risk

300

Factors” and “Description of the Mortgage Pool—Exceptions to Underwriting Guidelines” sections of this prospectus and the other subsections of this “Transaction Parties” section.

If a mortgage loan exhibits any one of the following credit positive characteristics, variances from general underwriting/origination procedures described below may be considered acceptable under the circumstances indicated: (i) low loan-to-value ratio; (ii) high debt service coverage ratio; (iii) experienced sponsor(s)/guarantor(s) with financial wherewithal; and (iv) elements of recourse included in the loan.

Loan Analysis. Generally, Wells Fargo Bank performs both a credit analysis and collateral analysis with respect to a loan applicant and the real estate that will secure the loan. In general, credit analysis of the borrower and the real estate includes a review of historical financial statements (or, in the case of acquisitions, often only current financial statements), rent rolls, certain leases, third-party credit reports, judgments, liens, bankruptcy and pending litigation searches and, if applicable, the loan payment history of the borrower. Wells Fargo Bank typically performs a qualitative analysis which incorporates independent credit checks and published debt and equity information with respect to certain principals of the borrower as well as the borrower itself. Borrowers are generally required to be single-purpose entities. The collateral analysis typically includes an analysis of the following, to the extent available and applicable based on property type: historical property operating statements, rent rolls, operating budgets, a projection of future performance, and a review of certain tenant leases. Depending on the type of collateral property and other factors, the credit of key tenants may also be reviewed. Each mortgaged property is generally inspected by a Wells Fargo Bank underwriter or qualified designee. Wells Fargo Bank generally requires third-party appraisals, as well as environmental and property condition reports and, if determined by Wells Fargo Bank to be applicable, seismic reports. Each report is reviewed for acceptability by a staff member of Wells Fargo Bank or a third-party consultant. Generally, the results of these reviews are incorporated into the underwriting report. In some instances, one or more of the procedures may be waived or modified by Wells Fargo Bank if it is determined not to adversely affect the mortgage loans originated by it in any material respect.

Loan Approval. Prior to loan closing, all mortgage loans to be originated by Wells Fargo Bank must be approved by one or more officers of Wells Fargo Bank (depending on loan size), who may approve a mortgage loan as recommended, request additional due diligence, modify the loan terms or decline a loan transaction.

Debt Service Coverage Ratios and Loan-to-Value Ratios. Generally, the debt service coverage ratios for Wells Fargo Bank mortgage loans will be equal to or greater than 1.20x; provided, however, that variances may be made when consideration is given to circumstances particular to the mortgage loan, the related mortgaged property, loan-to-value ratio, reserves or other factors. For example, Wells Fargo Bank may originate a mortgage loan with a debt service coverage ratio below 1.20x based on, among other things, the amortization features of the mortgage loan (for example, if the mortgage loan provides for relatively rapid amortization), the type of tenants and leases at the mortgaged property, the taking of additional collateral such as reserves, letters of credit and/or guarantees, Wells Fargo Bank’s judgment of improved property and/or market performance in the future and/or other relevant factors. In addition, Wells Fargo Bank may in some instances have reduced the term interest rate that Wells Fargo Bank would otherwise charge on a Wells Fargo Bank mortgage loan based on the credit and collateral characteristics of the related mortgaged property and structural features of the Wells Fargo Bank mortgage loan by collecting an upfront fee from the related borrower on the origination date. The decrease in the interest rate would have correspondingly increased the debt service coverage ratio, and, in certain cases, may have increased the debt service

301

coverage ratio sufficiently such that the related Wells Fargo Bank mortgage loan satisfied Wells Fargo Bank’s minimum debt service coverage ratio underwriting requirements for such Wells Fargo Bank mortgage loan.

Generally, the loan-to-value ratio for Wells Fargo Bank mortgage loans will be equal to or less than 80%; provided, however, that variances may be made when consideration is given to circumstances particular to the mortgage loan, the related mortgaged property, debt service coverage, reserves or other factors. For example, Wells Fargo Bank may originate a mortgage loan with a loan-to-value ratio above 80% based on, among other things, the amortization features of the mortgage loan (for example, if the mortgage loan provides for relatively rapid amortization), the type of tenants and leases at the related mortgaged property, the taking of additional collateral such as reserves, letters of credit and/or guarantees, Wells Fargo Bank’s judgment of improved property and/or performance in the future and/or other relevant factors.

While the foregoing discussion generally reflects how calculations of debt service coverage ratios are made, it does not necessarily reflect the specific calculations made to determine the debt service coverage ratio disclosed in this prospectus with respect to the mortgage loans to be sold to us by Wells Fargo Bank for deposit into the trust fund.

Additional Debt. When underwriting a multifamily or commercial mortgage loan, Wells Fargo Bank will take into account whether the mortgaged property and/or direct or indirect interest in a related borrower are encumbered by additional debt and will analyze the likely effect of that additional debt on repayment of the subject mortgage loan. It is possible that Wells Fargo Bank or an affiliate will be the lender on that additional debt, and may either sell such debt to an unaffiliated third party or hold it in inventory.

The combined debt service coverage ratios and loan-to-value ratios of a mortgage loan and the related additional debt may be significantly below 1.20x and significantly above 80%, notwithstanding that the mortgage loan by itself may satisfy such guidelines.

Assessments of Property Condition. As part of the underwriting process, Wells Fargo Bank will analyze the condition of the real property collateral for a prospective multifamily or commercial mortgage loan. To aid in that analysis, Wells Fargo Bank will typically inspect or retain a third party to inspect the property and will in most cases obtain the property assessments and reports described below.

Appraisals. Wells Fargo Bank will, in most cases, require that the real property collateral for a prospective multifamily or commercial mortgage loan be appraised by a state-certified appraiser, an appraiser belonging to the “Appraisal Institute”, a membership association of professional real estate appraisers, or an otherwise qualified appraiser. In addition, Wells Fargo Bank will generally require that those appraisals be conducted in accordance with the Uniform Standards of Professional Appraisal Practices developed by The Appraisal Foundation, a not-for-profit organization established by the appraisal profession. Furthermore, the appraisal report will usually include or be accompanied by a separate letter that includes a statement by the appraiser that the guidelines in Title XI of the Financial Institutions Reform, Recovery and Enforcement Act of 1989 were followed in preparing the appraisal. In some cases, however, Wells Fargo Bank may establish the value of the subject real property collateral based on a cash flow analysis, a recent sales price or another method or benchmark of valuation.

Environmental Assessments. Wells Fargo Bank will, in most cases, require a Phase I environmental assessment with respect to the real property collateral for a prospective multifamily or commercial mortgage loan. However, when circumstances warrant, Wells

302

Fargo Bank may utilize an update of a prior environmental assessment, a transaction screen or a desktop review. Alternatively, Wells Fargo Bank might forego an environmental assessment in limited circumstances, such as when it has obtained the benefits of an environmental insurance policy or an environmental guarantee. Furthermore, an environmental assessment conducted at any particular real property collateral will not necessarily cover all potential environmental issues. For example, an analysis for radon, lead-based paint and lead in drinking water will usually be conducted only at multifamily rental properties and only when Wells Fargo Bank or the environmental consultant believes that special circumstances warrant such an analysis.

Depending on the findings of the initial environmental assessment, Wells Fargo Bank may require additional record searches or environmental testing, such as a Phase II environmental assessment with respect to the real property collateral.

Engineering Assessments. In connection with the origination process, Wells Fargo Bank may require that an engineering firm inspect the real property collateral for any prospective multifamily or commercial mortgage loan to assess the structure, exterior walls, roofing, interior structure and/or mechanical and electrical systems. Based on the resulting report, Wells Fargo Bank will determine the appropriate response, if any, to any recommended repairs, corrections or replacements and any identified deferred maintenance.

Seismic Report. In general, prospective borrowers seeking loans secured by properties located in California or in seismic zones 3 or 4 obtain a seismic engineering report of the building and, based thereon and on certain statistical information, an estimate of damage based on the percentage of the replacement cost of the building in an earthquake scenario. This percentage of the replacement cost is expressed in terms of probable maximum loss (“PML”), probable loss (“PL”), or scenario expected loss (“SEL”). Generally, any of the mortgage loans as to which the property was estimated to have PML, PL or SEL in excess of 20% of the estimated replacement cost, would either be subject to a lower loan-to-value ratio limit at origination, be conditioned on seismic upgrading (or appropriate reserves or letter of credit for retrofitting), be conditioned on satisfactory earthquake insurance, or be structured with a degree of recourse to a guarantor.

Zoning and Building Code Compliance. In connection with the origination of a multifamily or commercial mortgage loan, Wells Fargo Bank will generally consider whether the use and occupancy of the related real property collateral is in material compliance with zoning, land-use, building rules, regulations and orders then applicable to that property. Evidence of this compliance may be in the form of one or more of the following: legal opinions; surveys; recorded documents; temporary or permanent certificates of occupancy; letters from government officials or agencies, including applicable land use and zoning regulations; title insurance endorsements; engineering or consulting reports; and/or representations by the related borrower.

Where a mortgaged property as currently operated is a permitted nonconforming use and/or the structure and the improvements may not be rebuilt to the same dimensions or used in the same manner in the event of a major casualty, Wells Fargo Bank will consider whether—

any major casualty that would prevent rebuilding has a sufficiently remote likelihood of occurring;
casualty insurance proceeds together with the value of any additional collateral would be available in an amount estimated by Wells Fargo Bank to be sufficient to pay off the related mortgage loan in full;
303

the real property collateral, if permitted to be repaired or restored in conformity with current law, would in Wells Fargo Bank’s judgment constitute adequate security for the related mortgage loan;
whether a variance or other similar change in applicable zoning restrictions is potentially available, or whether the applicable governing entity is likely to enforce the related limitations; and/or
to require the related borrower to obtain law and ordinance insurance and/or alternative mitigant is in place.

Escrow Requirements. Generally, Wells Fargo Bank requires most borrowers to fund various escrows for taxes and insurance, capital expenses and replacement reserves. Generally, the required escrows for mortgage loans originated by Wells Fargo Bank are as follows:

Taxes—Typically, an initial deposit and monthly escrow deposits equal to 1/12 of the annual property taxes (based on the most recent property assessment and the current millage rate) are required to provide Wells Fargo Bank with sufficient funds to satisfy all taxes and assessments. Tax escrows may not be required if a property is a single tenant property and the tenant is required to pay taxes directly. Wells Fargo Bank may waive this escrow requirement under certain circumstances.
Insurance—If the property is insured under an individual policy (i.e., the property is not covered by a blanket policy), typically an initial deposit and monthly escrow deposits equal to 1/12 of the annual property insurance premium are required to provide Wells Fargo Bank with sufficient funds to pay all insurance premiums. Insurance escrows may not be required if (i) the borrower maintains a blanket insurance policy, or (ii) the property is a single tenant property (which may include ground leased tenants) and the tenant is required to maintain property insurance. Wells Fargo Bank may waive this escrow requirement under certain circumstances.
Replacement Reserves—Replacement reserves are generally calculated in accordance with the expected useful life of the components of the property during the term of the mortgage loan. Annual replacement reserves are generally underwritten to the suggested replacement reserve amount from an independent, third-party property condition or engineering report, or to certain minimum requirements by property type. Replacement reserves may not be required if the related mortgaged property is a single tenant property and the related tenant is responsible for all repairs and maintenance, including those required with respect to the roof and improvement structure. Wells Fargo Bank may waive this escrow requirement under certain circumstances.
Completion Repair/Environmental Remediation—Typically, a completion repair or remediation reserve is required where an environmental or engineering report suggests that such reserve is necessary. Upon funding of the related mortgage loan, Wells Fargo Bank generally requires that at least 115%-125% of the estimated costs of repairs or replacements be reserved and generally requires that repairs or replacements be completed within a year after the funding of the related mortgage loan. Wells Fargo Bank may waive this escrow requirement or adjust the timing to complete repairs under certain circumstances.
Tenant Improvement/Lease Commissions—In most cases, various tenants have lease expirations within the mortgage loan term. To mitigate this risk, special reserves
304

may be required to be funded either at closing of the mortgage loan and/or during the related mortgage loan term to cover certain anticipated leasing commissions or tenant improvement costs which might be associated with re-leasing the space occupied by such tenants. Tenant Improvement/Lease Commissions may not be required for single tenant properties with leases that extend beyond the loan term or where rent at the mortgaged property is considered below market. Wells Fargo Bank may waive this escrow requirement under certain circumstances.

Furthermore, Wells Fargo Bank may accept an alternative to a cash escrow or reserve from a borrower, such as a letter of credit or a guarantee from the borrower or an affiliate of the borrower or periodic evidence that the items for which the escrow or reserve would have been established are being addressed. In some cases, Wells Fargo Bank may determine that establishing an escrow or reserve is not warranted in the event of the existence of one or more of the credit positive characteristics discussed above, or given the amounts that would be involved and Wells Fargo Bank’s evaluation of the ability of the mortgaged property, the borrower or a holder of direct or indirect ownership interests in the borrower to bear the subject expense or cost absent creation of an escrow or reserve.

Co-Originated or Third Party-Originated Mortgage Loans. From time to time, Wells Fargo Bank originates mortgage loans together with other financial institutions. The resulting mortgage loans are evidenced by two or more promissory notes, at least one of which will reflect Wells Fargo Bank as the payee. Wells Fargo Bank has in the past and may in the future deposit such promissory notes for which it is named as payee with one or more securitization trusts, while its co-originators have in the past and may in the future deposit such promissory notes for which they are named payee into other securitization trusts. The Yosemite Hospitality Portfolio Mortgage Loan (6.1%) is part of a Whole Loan that was co-originated by Wells Fargo Bank and Citi Real Estate Funding, Inc.

From time to time, Wells Fargo Bank acquires mortgage loans originated by third parties and deposits such mortgage loans into securitization trusts. None of the Wells Fargo Bank Mortgage Loans included in this securitization was originated by a third party.

Exceptions. One or more of Wells Fargo Bank’s Mortgage Loans may vary from the specific Wells Fargo Bank’s underwriting guidelines described above when additional credit positive characteristics are present as discussed above. In addition, in the case of one or more of Wells Fargo Bank’s Mortgage Loans, Wells Fargo Bank or another originator may not have applied each of the specific underwriting guidelines described above as the result of case-by-case permitted flexibility based upon other compensating factors. For any material exceptions to Wells Fargo Bank’s underwriting guidelines described above in respect of the Wells Fargo Bank Mortgage Loans, see “Description of the Mortgage Pool—Exceptions to Underwriting Guidelines” in this prospectus.

Review of Mortgage Loans for Which Wells Fargo Bank is the Sponsor

Overview. Wells Fargo Bank, in its capacity as the sponsor of the Wells Fargo Bank Mortgage Loans, has conducted a review of the Wells Fargo Bank Mortgage Loans it is selling to the depositor designed and effected to provide reasonable assurance that the disclosure related to the Wells Fargo Bank Mortgage Loans is accurate in all material respects. Wells Fargo Bank determined the nature, extent and timing of the review and the level of assistance provided by any third parties. The review of the Wells Fargo Bank Mortgage Loans was performed by a deal team comprised of real estate and securitization professionals who are employees of Wells Fargo Bank (collectively, the “Wells Fargo Bank Deal Team”) with the assistance of certain third parties. Wells Fargo Bank has ultimate authority and control over, and assumes all responsibility for and attributes to itself, the

305

review of the Mortgage Loans that it is selling to the depositor and the review’s findings and conclusions. The review procedures described below were employed with respect to all of the Wells Fargo Bank Mortgage Loans (rather than relying on sampling procedures), except that certain review procedures were solely relevant to the large loan disclosures in this prospectus, as further described below.

Database. To prepare for securitization, members of the Wells Fargo Bank Deal Team created a database of loan-level and property-level information relating to each Wells Fargo Bank Mortgage Loan. The database was compiled from, among other sources, the related mortgage loan documents, third-party reports (appraisals, environmental site assessments, property condition reports, zoning reports and applicable seismic studies), insurance policies, borrower-supplied information (including, to the extent available, rent rolls, leases, operating statements and budgets) and information collected by Wells Fargo Bank during the underwriting process. Prior to securitization of each Wells Fargo Bank Mortgage Loan, the Wells Fargo Bank Deal Team may have updated the information in the database with respect to such Wells Fargo Bank Mortgage Loan based on current information provided by the related servicer relating to loan payment status and escrows, updated operating statements, rent rolls and leasing activity, and information otherwise brought to the attention of the Wells Fargo Bank Deal Team. Such updates were not intended to be, and do not serve as, a re-underwriting of any Mortgage Loan.

A data tape (the “Wells Fargo Bank Data Tape”) containing detailed information regarding each Wells Fargo Bank Mortgage Loan was created from the information in the database referred to in the prior paragraph. The Wells Fargo Bank Data Tape was used by the Wells Fargo Bank Deal Team to provide the numerical information regarding the Wells Fargo Bank Mortgage Loans in this prospectus.

Data Comparisons and Recalculation. Wells Fargo Bank engaged a third-party accounting firm to perform certain data comparison and recalculation procedures which were designed or provided by Wells Fargo Bank relating to information in this prospectus regarding the Wells Fargo Bank Mortgage Loans. These procedures included:

comparing the information in the Wells Fargo Bank Data Tape against various source documents provided by Wells Fargo Bank;
comparing numerical information regarding the Wells Fargo Bank Mortgage Loans and the related Mortgaged Properties disclosed in this prospectus against the information contained in the Wells Fargo Bank Data Tape; and
recalculating certain percentages, ratios and other formulae relating to the Wells Fargo Bank Mortgage Loans disclosed in this prospectus.

Legal Review. In anticipation of the securitization of each Wells Fargo Bank Mortgage Loan, mortgage loan seller counsel promulgated a form of legal summary to be completed by origination counsel that, among other things, set forth certain material terms and property diligence information, and elicited information concerning potentially outlying attributes of the mortgage loan as well as any related mitigating considerations. Mortgage loan seller’s counsel reviewed the legal summaries for each Wells Fargo Bank Mortgage Loan, together with pertinent parts of the Mortgage Loan documentation and property diligence materials, in connection with preparing or corroborating the accuracy of certain loan disclosure in this prospectus. In addition, mortgage loan seller’s counsel reviewed Wells Fargo Bank’s representations and warranties set forth on Annex D-1 and, if applicable, identified exceptions to those representations and warranties.

306

Securitization counsel was also engaged to assist in the review of the Wells Fargo Bank Mortgage Loans. Such assistance included, among other things, a review of a due diligence questionnaire completed by the Wells Fargo Bank Deal Team. Securitization counsel also reviewed the property release provisions, if any, for each Wells Fargo Bank Mortgage Loan with multiple Mortgaged Properties for compliance with the REMIC provisions of the Code.

Mortgage loan seller’s counsel or securitization counsel also assisted in the preparation of the mortgage loan summaries set forth in Annex A-3, based on their respective reviews of pertinent sections of the related mortgage loan documents and other loan information.

Other Review Procedures. Prior to securitization, Wells Fargo Bank confirmed with the related servicers for the Wells Fargo Bank Mortgage Loans that, to the best of such servicers’ knowledge and except as previously identified, material events concerning the related Mortgage Loan, the Mortgaged Property and the borrower and guarantor had not occurred since origination, including, but not limited to, (i) loan modifications or assumptions, or releases of the related borrower or Mortgaged Property; (ii) damage to the Mortgaged Property that materially and adversely affects its value as security for the Mortgage Loan; (iii) pending condemnation actions; (iv) litigation, regulatory or other proceedings against the Mortgaged Property, borrower or guarantor, or notice of non-compliance with environmental laws; (v) bankruptcies involving any borrower or guarantor, or any tenant occupying a single tenant property; and (vi) any existing or incipient material defaults.

The Wells Fargo Bank Deal Team also consulted with Wells Fargo Bank personnel responsible for the origination of the Wells Fargo Bank Mortgage Loans to confirm that the Wells Fargo Bank Mortgage Loans were originated in compliance with the origination and underwriting criteria described above under “—Wells Fargo Bank’s Commercial Mortgage Loan Underwriting”, as well as to identify any material deviations from those origination and underwriting criteria. See “Description of the Mortgage Pool—Exceptions to Underwriting Guidelines” in this prospectus.

Findings and Conclusions. Wells Fargo Bank found and concluded with reasonable assurance that the disclosure regarding the Wells Fargo Bank Mortgage Loans in this prospectus is accurate in all material respects. Wells Fargo Bank also found and concluded with reasonable assurance that the Wells Fargo Bank Mortgage Loans were originated in accordance with Wells Fargo Bank’s origination procedures and underwriting criteria, except as described above under “Description of the Mortgage Pool—Exceptions to Underwriting Guidelines”.

Review Procedures in the Event of a Mortgage Loan Substitution. Wells Fargo Bank will perform a review of any Wells Fargo Bank Mortgage Loan that it elects to substitute for a Wells Fargo Bank Mortgage Loan in the pool in connection with a material breach of a representation or warranty or a material document defect. Wells Fargo Bank, and if appropriate its legal counsel, will review the mortgage loan documents and servicing history of the substitute mortgage loan to confirm it meets each of the criteria required under the terms of the related mortgage loan purchase agreement and the related pooling and servicing agreement (the “Qualification Criteria”). Wells Fargo Bank may engage a third party accounting firm to compare the Qualification Criteria against the underlying source documentation to verify the accuracy of the review by Wells Fargo Bank and to confirm any numerical and/or statistical information to be disclosed in any required filings under the Exchange Act. Legal counsel will also be engaged by Wells Fargo Bank to render any tax opinion required in connection with the substitution.

307

Compliance with Rule 15Ga-1 under the Exchange Act

The transaction documents for certain prior transactions in which Wells Fargo Bank securitized commercial mortgage loans or participation interests (“CRE Loans”) contain covenants requiring the repurchase or replacement of an underlying CRE Loan for the breach of a related representation or warranty under various circumstances if the breach is not cured. The following table provides information regarding the demand, repurchase and replacement activity with respect to the mortgage loans securitized by Wells Fargo Bank (or a predecessor), which activity occurred during the period from October 1, 2021 to June 30, 2025 (the “Rule 15Ga-1 Reporting Period”) or is still outstanding.

 

 

 

 

308

Name of Issuing Entity(1) Check if Registered Name of Originator Total Assets in ABS by Originator(2)(3) Assets That Were Subject of Demand(3)(4) Assets That Were Repurchased or Replaced(3)(4)(5) Assets Pending Repurchase or Replacement (within cure period)(4)(6)(7) Demand in Dispute(4)(6)(8) Demand Withdrawn(4)(6)(9) Demand Rejected(4)(6)(10)
# $ % of principal balance # $ % of principal balance # $ % of principal balance # $ % of principal balance # $ % of principal balance # $ % of principal balance # $ % of principal balance
(a) (b) (c) (d) (e) (f) (g) (h) (i) (j) (k) (l) (m) (n) (o) (p) (q) (r) (s) (t) (u) (v) (w) (x)
Asset Class Commercial Mortgages(1)
WFCM Commercial Mortgage Trust 2018-C45, Commercial Mortgage Pass-Through Certificates, Series 2018-C45 x Wells Fargo Bank, National Association 14 271,350,036.00 41.19 0 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00
CIK #: 1741690 Barclays Bank PLC 11 172,882,585.00 26.24 0 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00
Rialto Mortgage Finance, LLC 7 113,800,000.00 17.27 0 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00
C-III Commercial Mortgage LLC(11) 17 100,732,798.00 15.29 1 6,758,227.92 1.09 0 0.00 0.00 0.00 0.00 0.00 1 6,758,227.92 1.09 0.00 0.00 0.00 1 6,758,227.92 1.09
Issuing Entity Subtotal 49 658,765,419.00 100.00 1 6,758,227.92 1.09 0 0.00 0.00 0.00 0.00 0.00 1 6,758,227.92 1.09 0.00 0.00 0.00 1 6,758,227.92 1.09
Wells Fargo Commercial Mortgage Trust 2015-C26, Commercial Mortgage Pass-Through Certificates, Series 2015-C26 X Wells Fargo Bank, National Association 27 333,096,285.00 35.25 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00
CIK #:  1630513 Liberty Island Group I LLC 9 167,148,741.00 17.37 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00
Rialto Mortgage Finance, LLC 15 127,687,269.00 13.27 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00
C-III Commercial Mortgage LLC 18 107,661,190.00 11.19 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00
Silverpeak Real Estate Finance LLC (12) 8 85,142,723.00 8.85 1 32,650,000.00 3.39 0 0.00 0.00 0 0.00 0.00 1 28,810,156.00 3.93 0 0.00 0.00 1 28,810,156.00 3.93
Walker & Dunlop Commercial Property Funding I WF, LLC 3 46,800,000.00 4.86 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00
Basis Real Estate Capital II, LLC 6 45,794,237.00 4.76 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00
National Cooperative Bank, N.A. 16 42,739,265.00 4.44 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00
Issuing Entity Subtotal 102 962,069,711.00 100.00 1 30,949,659.00 3.76 0 0.00 0.00 0 0.00 0.00 1 30,761,712.00 3.92 0 0.00 0.00 1 30,761,712.00 3.92
Wells Fargo Commercial Mortgage Pass-Through Certificates, Series 2018-C46 Wells Fargo Bank, National Association 16 253,493,356.00 36.63 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00
CIK# 1748940 Barclays Bank PLC(13) 8 147,873,396.00 21.37 1 32,100,000.00 4.80 0 0.00 0.00 1 32,100,000.00 5.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00
BSPRT CMBS Finance, LLC 12 122,987,798.00 17.77 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00
Argentic Real Estate Finance LLC 10 121,505,000.00 17.56 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00
Rialto Mortgage Finance, LLC 3 46,250,000.00 6.68 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00
Issuing Entity Subtotal 49 692,109,550.00 100.00 1 32,100,000.00 4.80 0 0.00 0.00 1 32,100,000.00 5.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00
FRESB 2018-SB53 Mortgage Trust, Multifamily Mortgage Pass-Through Certificates, Series 2018-SB53 Federal Home Loan Mortgage Corporation(14)(15) 226 589,285,060.67 100.00 3 21,988,416.00 7.81 3 21,988,416.00 7.81 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00
Issuing Entity Subtotal 226 589,285,060.67 100.00 3 21,988,416.00 7.81 3 21,988,416.00 7.81 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00
Wells Fargo Commercial Mortgage Securities, Inc., Commercial Mortgage Pass-Through Certificates, Series 2021-BNK31 X Wells Fargo Bank, National Association 16 311,413,202.00 34.4 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00
Morgan Stanley Mortgage Capital Holdings LLC (16) 17 274,568,000.00 30.3 1 4,500,000.00 0.50 0 0.00 0.00 1 4,500,000.00 0.50 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00
Bank of America, National Association 11 259,652,948.00 28.7 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00
National Cooperative Bank, N.A. 17 59,552,254.00 6.6 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00
Issuing Entity Subtotal 61 905,186,404.00 100.00 1 4,500,000.00 0.50 0 0.00 0.00 1 4,500,000.00 0.50 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00
Commercial Mortgages Asset Class Total 487 3,807,416,145.00 7 96,296,303.00 3 21,988,416.00 2 36,600,000.00 2 37,519,939.92 0 0.00 2 37,519,939.92
 
(1)In connection with the preparation of this table, Wells Fargo Bank undertook the following steps to gather the information required by Rule 15Ga-1 (“Rule 15Ga-1”) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”): (i) identifying all asset-backed securities transactions in which Wells Fargo Bank (or a predecessor) acted as a securitizer, (ii) performing a diligent search of the records of Wells Fargo Bank and the records of affiliates of Wells Fargo Bank that acted as securitizers in transactions of commercial mortgage loans for all relevant information, (iii) reviewing appropriate documentation from all relevant transactions to determine the parties responsible for enforcing representations and warranties, and any other parties who might have received repurchase requests (such parties, “Demand Entities”), and (iv) making written request of each Demand Entity to provide any information in its possession regarding requests or demands to repurchase any loans for breach of a representation or warranty with respect to any relevant transaction. In this effort, Wells Fargo Bank made written requests of all trustees and unaffiliated co-sponsors of applicable commercial mortgage-backed securities transactions. Wells Fargo Bank followed up written requests made of Demand Entities as it deemed appropriate.

The repurchase activity reported herein is described in terms of a particular loan’s status as of the last day of the Rule 15Ga-1 Reporting Period. (For columns j-x)

(2)“Originator” generally refers to the party identified in securities offering materials at the time of issuance for purposes of meeting applicable SEC disclosure requirements. (For columns d-f)
309

(3)Reflects the number of loans, outstanding principal balance and percentage of principal balance as of the date of the closing of the related securitization. (For columns d-l)
(4)Includes only new demands received during the Rule 15Ga-1 Reporting Period. (For columns g-i)

In the event demands were received prior to the Rule 15Ga-1 Reporting Period, but activity occurred with respect to one or more loans during the Rule 15Ga-1 Reporting Period, such activity is being reported as assets pending repurchase or replacement within the cure period (columns m/n/o) or as demands in dispute (columns p/q/r), as applicable, until the earlier of the reporting of (i) the repurchase or replacement of such asset (columns j/k/l), (ii) the withdrawal of such demand (columns s/t/u), or (iii) the rejection of such demand (columns v/w/x), as applicable.

(5)Includes assets for which a reimbursement payment is in process and where the asset has been otherwise liquidated by or on behalf of the issuing entity at the time of initiation of such reimbursement process. Where an underlying asset has paid off or otherwise been liquidated by or on behalf of the issuing entity (other than via a repurchase by the obligated party) during the Rule 15Ga-1 Reporting Period, the corresponding principal balance utilized in calculating columns (g) through (x) will be zero. (For columns j-l)
(6)Reflects the number of loans, outstanding principal balance and percentage of principal balance as of the last day of the Rule 15Ga-1 Reporting Period. (For columns m-x)
(7)Includes assets that are subject to a demand and within the cure period. (For columns m-o)
(8)Includes assets pending repurchase or replacement outside of the cure period. (For columns p-r)
(9)Includes assets for which a reimbursement payment is in process, and where the asset has not been repurchased or replaced and remains in the transaction. Also includes assets for which the requesting party rescinds or retracts the demand in writing. (For columns s-u)
(10)Includes assets for which a party has responded to one or more related demands to repurchase or replace such asset by refuting the allegations supporting such demand and rejecting the repurchase demand(s) and the party demanding repurchase or replacement of such asset has not responded to the most recent such rejection as of the end of the Rule 15Ga-1 Reporting Period. (For columns v-x)
(11)LNR Partners, LLC (“LNR”), as special servicer for Loan No. 27 (5800 N. Course, LLC, the “Loan”) claimed in a letter dated November 4, 2022, that C-III Commercial Mortgage LLC (“C-III”, as the Mortgage Loan Seller) breached certain representations and warranties (the “RWs”) made in the related mortgage loan purchase agreement due to the intent and execution of a cash flow sweep at origination of the Loan. LNR has demanded C-III repurchase the Loan due to a breach of the RWs. In a letter dated November 18, 2022, C-III acknowledged receipt of the LNR repurchase request and it is disputing LNR’s breach allegation.
(12)Midland Loan Services, a Division of PNC Bank, National Association, as general special servicer (the “General Special Servicer”) for Mortgage Loan number 5 (with respect to the property known as Aloft Houston by the Galleria, located at 5415 Westheimer Road, Houston, TX 77056) (the “Aloft Houston Loan”), in a letter dated September 11, 2020 (the “Repurchase Request”), requested that Argentic Real Estate Finance LLC (“AREF”) (formerly known as Silverpeak Real Estate Finance LLC) repurchase the Aloft Houston Loan on the basis that a Material Document Defect occurred. In a letter dated September 21, 2020, AREF rejected the Repurchase Request. On January 6, 2021, counsel for the General Special Servicer on behalf of the Trustee filed a complaint in the Supreme Court of the State of New York seeking that AREF repurchase the Aloft Houston Loan on the basis of a Material Document Defect. On, August 29, 2023, the Supreme Court of the State of New York adjudicated in favor of the General Special Servicer on behalf of the Trustee. Argentic repurchased the Aloft Houston Loan on January 25, 2024. Argentic appealed to the First Department of the Appellate Division of the Supreme Court of the State of New York which dismissed the appeal on April 11, 2024. Argentic then sought to reargue the appeal in the Appellate Division or, in the alternative, leave to appeal to the Court of Appeals of the State of New York, which the Appellate Division denied on July 25, 2024. On August 23, 2024, Argentic then requested that the Court of Appeals grant leave for Argentic to appeal the Appellate Division's decisions.

(13)Argentic Services Company LP, as special servicer for the 350 East 52nd Street loan (the “Loan”) claimed in a letter dated February 25, 2022, that Barclays Bank PLC (“Barclays”, as the mortgage loan seller) breached certain representations and warranties (the “RWs”) made in the related mortgage loan purchase agreement due to a material defect related to the guarantor being a debtor in bankruptcy prior to the origination date of the Loan. Argentic Services Company LP has demanded Barclays repurchase the Loan due to a breach of the RWs. In a letter dated March 8, 2022, Barclays further acknowledged receipt of the Argentic Services Company LP repurchase request and noted it is reviewing the related circumstances to determine its course of action.
(14)KeyBank National Association (“KeyBank”), as special servicer for the 287 McGuinness Boulevard loan, the 293 McGuinness Boulevard loan, and the 299 McGuinness Boulevard loan (together, the “Loans”) claimed in a letter dated April 18, 2022 that Federal Home Loan Mortgage Corporation (“Freddie Mac”, as the mortgage loan seller) breached certain representations and warranties (the “RWs”) made in the related mortgage loan purchase agreement due to NYC Buildings stop work orders and construction work violations not being remedied. On June 7, 2022, Freddie Mac sent notice of its election to repurchase the Loans at the applicable purchase price, without agreeing to the validity of the allegation of breach made in the special servicer’s communication. In said June 7, 2022 correspondence, Freddie Mac noted its intention to work with parties to the pooling and servicing agreement to effectuate such repurchase pursuant to the terms of the mortgage loan repurchase agreement.
(15)Per the underlying trust documents, Federal Home Loan Mortgage Corporation (“Freddie Mac”) is the mortgage loan seller. With respect to the assets that were subject to repurchase demands, The Community Preservation Corporation, Inc. was the underlying originator.
310

(16)KeyBank National Association (“KeyBank”), as special servicer for Loan No. 38 (1049 5th Avenue, the “Loan”) claimed in a letter dated September 7, 2023, that Morgan Stanley Mortgage Capital Holdings LLC (“Morgan Stanley”, as the Mortgage Loan Seller) breached certain representations and warranties (the “RWs”) made in the related mortgage loan purchase agreement due to the legality and enforceability of the mortgage. KeyBank has demanded Morgan Stanley repurchase the Loan due to one or more breaches of certain RWs.

 

 

 

 

 

311

The information for Wells Fargo Bank as a securitizer of CRE Loans required to be set forth in a Form ABS-15G for the quarterly reporting period from April 1, 2025 through June 30, 2025 was set forth in (i) a Form ABS-15G filed by Wells Fargo Bank with the SEC on June 30, 2025, if such information relates to asset backed securities in the CRE Loan asset class in which Wells Fargo Bank (or a predecessor) was a sponsor but Wells Fargo Commercial Mortgage Securities, Inc. (or a predecessor) was not the depositor, and (ii) a Form ABS-15G filed by Wells Fargo Commercial Mortgage Securities, Inc. with the SEC on June 30, 2025, if such information relates to asset-backed securities in the CRE Loan asset class in which Wells Fargo Bank (or a predecessor) was a sponsor and Wells Fargo Commercial Mortgage Securities, Inc. (or a predecessor) was the depositor. Such Forms ABS-15G are available electronically through the SEC’s EDGAR system. The Central Index Key number of Wells Fargo Bank is 0000740906. The Central Index Key number of Wells Fargo Commercial Mortgage Securities, Inc. is 0000850779.]

Retained Interests in This Securitization

Neither Wells Fargo Bank nor any of its affiliates intends to retain on the Closing Date any certificates issued by the issuing entity or any other economic interest in this securitization, except that Wells Fargo Bank will retain $13,643,193.22 VRR Interest Balance of the VRR Interest. However, Wells Fargo Bank or its affiliates may, from time to time after the initial sale of the certificates (other than its portion of the VRR Interest) to investors on the Closing Date, acquire certificates pursuant to secondary market transactions. Any such party will have the right to dispose of any such certificates at any time. Wells Fargo Bank will be required to retain its portion of the VRR Interest for so long as retention thereof is necessary for it to remain in compliance with the Credit Risk Retention Rules. See “Credit Risk Retention”.

The information set forth under “—Wells Fargo Bank, National Association” has been provided by Wells Fargo Bank.

Bank of America, National Association

General

Bank of America, National Association (“Bank of America”), a national banking association, is a subsidiary of Bank of America Corporation.

Bank of America is engaged in a general consumer banking and commercial banking business. Bank of America is a national banking association chartered by the Office of the Comptroller of the Currency (the “OCC”) and is subject to the regulation, supervision and examination of the OCC.

Bank of America’s Securitization Program

Bank of America and its affiliates have been active in the securitization market since inception and have sponsored publicly and privately offered securitization transactions since 1977. Bank of America and its affiliates have been involved with the origination and securitization of residential and commercial mortgage loans and its affiliates have been involved with the origination of auto loans, student loans, home equity loans and credit card receivables, as well as less traditional asset classes. Bank of America and its affiliates have served as sponsors, issuers, dealers, and servicers in a wide array of securitization transactions.

312

The tables below indicate the size and history of the commercial mortgage loan origination program for Bank of America and its affiliates. Loans originated by Bank of America and its affiliates have historically included primarily a mix of multifamily, office, retail, hotel and industrial and warehouse properties, though Bank of America and its affiliates have also regularly originated loans on a variety of other commercial property types, including but not limited to self storage facilities, manufactured housing communities, parking garage facilities and golf courses.

Origination Volume
(Dollar Amount of Closed Loans)

Property Type

2021

2022

2023

2024

Q2 2025

Multifamily $ 1,576,830,000   $ 232,015,000   $ 0   $ 650,293,491   $ 268,550,000
Office 2,238,206,667   591,310,000   789,100,001   2,779,200,000   2,423,480,400  
Retail 529,055,000   859,459,375   1,056,100,000   883,685,000   1,413,550,000  
Industrial 4,255,654,000   2,053,524,502   0   2,417,080,001   847,058,801  
Manufactured Housing 197,260,000   70,735,000   19,000,000   79,715,000   21,022,500  
Self Storage 303,825,400   762,467,500   24,150,000   672,673,000   21,563,000  
Lodging 970,000,000   1,780,143,333   500,096,295   2,759,843,750   868,800,000  
Mixed Use 139,610,000   0   23,750,000   383,800,000   8,960,000  
Other

402,510,992

 

0

 

0

 

174,700,000

 

205,000,000

 

Total

$

10,612,952,059

 

$

6,349,654,710

 

$

2,412,196,296

 

$

10,800,990,242

 

$

6,077,984,701

 

Bank of America is a sponsor and mortgage loan seller in this transaction. BofA Securities, Inc., one of the underwriters, is an affiliate of Bank of America and assisted Bank of America in connection with the selection of mortgage loans for this transaction.

Bank of America’s headquarters and its executive offices are located at 100 North Tryon Street, Charlotte, North Carolina 28255, and the telephone number is (980) 386-8154.

See below for more information about Bank of America’s solicitation and underwriting standards used to originate mortgage loans similar to the mortgage loans included in the issuing entity and Bank of America’s material roles and duties in each securitization.

Bank of America’s Commercial Mortgage Loan Underwriting Standards

Overview. Bank of America’s commercial mortgage loans are originated in accordance with the procedures and underwriting standards described below. The loans are primarily originated (i) directly by Bank of America or through affiliates to mortgagor/borrowers; (ii) indirectly through mortgage loan brokers to mortgagor/borrowers; and (iii) through other loan originators. The remainder of the discussion of Bank of America’s loan underwriting practices under this “—Bank of America’s Commercial Mortgage Loan Underwriting Standards” describes the practices of Bank of America and any affiliate of Bank of America with respect to the origination of loans to be sold by Bank of America in this transaction. However, variations from these procedures and standards may be implemented as a result of various conditions, including a mortgage loan’s specific terms, the quality or location of the underlying real estate, the mortgaged property’s tenancy profile, the background or financial strength of the borrower or sponsor and any other pertinent information deemed material by Bank of America. Therefore, this general description of Bank of America’s origination procedures and underwriting standards is not intended as a representation that every commercial mortgage loan originated by it or on its behalf complies entirely with all standards set forth below. For important information about the circumstances that have affected the underwriting of Bank of America Mortgage Loans (as defined below), see “—Exceptions to Underwriting Standards” below and Annex D-2.

313

Process. Each mortgage loan underwritten to Bank of America’s general underwriting standards is underwritten in accordance with guidelines established by Bank of America’s real estate structured finance group (“Bank of America Guidelines”). These underwriting standards applied by Bank of America are intended to evaluate the adequacy of the mortgaged property as collateral for the loan and the mortgagor’s repayment ability and creditworthiness. The underwriting standards as established in the Bank of America Guidelines are continually updated to reflect prevailing conditions in the CMBS market, new mortgage products, and the investment market for commercial loans.

The Application. Regardless of the channel in which the loan was originated, a mortgage application or term sheet is completed by the borrower/mortgagor containing information that assists in evaluating the adequacy of the mortgaged property as collateral for the loan, including the mortgagor’s credit standing and capacity to repay the loan.

Further, the mortgage application requires supporting documentation (or other verification) for all material data provided by the mortgagor described in a checklist, including but not limited to the following:

rent roll;
existing mortgage verification;
credit references;
certified financial statements for mortgagor and borrower principals;
tenant/resident leases;
ground leases;
property operating statements;
real estate tax bills;
purchase contract (if applicable);
appraisal;
engineering report;
seismic report (if applicable);
environmental report;
site plan;
certificate of occupancy;
evidence of zoning compliance;
insurance policies;
borrower structure/authority documents; and
underwriting evaluation.
314

In some cases, certain of these documents may not be reviewed due to the nature of the related mortgaged property. For instance, historical operating statements may not be available with respect to a mortgaged property with a limited operating history or that has been recently acquired by its current owner. In addition, rent rolls would not be examined for certain property types (e.g., hospitality properties), and tenant leases would not be examined for certain property types (e.g., hospitality, self storage, multifamily and manufactured housing community properties).

The credit underwriting process for each Bank of America Mortgage Loan is performed by Bank of America’s real estate structured finance group which is a vertically integrated entity, staffed by real estate professionals, and includes loan underwriting, origination and closing groups. Bank of America’s review team may also include third parties (for example, Situs Holdings, LLC) which are subject to oversight by Bank of America and ultimate review and approval by Bank of America of such third parties’ work product.

A member of the Bank of America deal team or one of its agents performs a site inspection of the mortgaged property as well as a review of the surrounding market environment (including demand generators, competing properties (if any) and proximity to major thoroughfares and transportation centers) in order to confirm tenancy information, assess the physical quality and attributes (e.g., age, renovations, condition, parking, amenities, class, etc.) of the collateral, determine visibility and access characteristics and evaluate the mortgaged property’s competitiveness within its market.

The Bank of America deal team or one of its agents also performs a detailed review of the financial status, credit history and background of the borrower and certain principals or sponsors of the borrower using financial statements, income tax returns, credit reports, criminal and background review and searches in select jurisdictions for judgments, liens, bankruptcy, pending litigation and, if applicable, the loan payment history of the borrower. Bank of America also performs a qualitative analysis which incorporates independent credit checks and review of published debt and equity information with respect to certain principals of the borrower as well as the borrower itself. Borrowers are generally required to be single-purpose entities although they are not always required to be bankruptcy-remote entities. Circumstances may also warrant an examination of the financial strength and credit of key tenants as well as other factors that may impact the tenants’ ongoing occupancy or ability to pay rent.

The collateral analysis includes an analysis of the historical property operating statements, rent rolls and a projection of future performance and a review of tenant leases. Bank of America requires third party appraisals, as well as environmental and building condition reports. Each report is reviewed for acceptability by a Bank of America staff member (or, with respect to environmental reports, a third party consultant) for compliance with program standards. Based on their review (or, with respect to environmental reports, a third party consultant’s report), such staff member approves or rejects such report. The results of these reviews are incorporated into the underwriting report.

After the compilation and review of all documentation and other relevant considerations, the deal team finalizes its detailed underwriting analysis of the mortgaged property’s cash flow in accordance with Bank of America’s property-specific, cash flow underwriting guidelines.

Determinations are also made regarding the implementation of appropriate loan terms to structure around risks, resulting in features such as ongoing escrows or up-front reserves, letters of credit, lockboxes, cash management agreements and guarantees. A

315

complete credit committee package is prepared to summarize all of the above referenced information.

Credit Approval. All commercial mortgage loans must be presented to one or more credit committees that include senior real estate professionals, among others. After a review of the credit committee package and a discussion of a mortgage loan, the committee may approve the mortgage loan as recommended, request additional due diligence, modify the terms or reject the mortgage loan entirely.

Debt Service Coverage and Loan-to-Value Requirements. Bank of America’s underwriting standards generally require a minimum debt service coverage ratio of 1.20x and permit a maximum loan-to-value ratio of 80%; however, these thresholds are guidelines, and exceptions are permitted based on the merits of each individual mortgage loan, such as the types of tenants, reserves, letters of credit, guarantees and Bank of America’s assessment of the mortgaged property’s future performance. The debt service coverage ratio guidelines set forth above are calculated based on underwritten net cash flow at origination. As a result, the debt service coverage ratio for each mortgage loan as reported in this prospectus and Annex A-1 hereto may differ from the amount calculated at the time of origination.

In addition, Bank of America may in some instances have reduced the term interest rate that Bank of America would otherwise charge on a Bank of America Mortgage Loan based on the credit and collateral characteristics of the related mortgaged property and structural features of the Bank of America Mortgage Loan by collecting an upfront fee from the related borrower on the origination date. The decrease in the interest rate would have correspondingly increased the debt service coverage ratio, and, in certain cases, may have increased the debt service coverage ratio sufficiently such that the related Bank of America Mortgage Loan satisfied Bank of America’s minimum debt service coverage ratio underwriting requirements for such Bank of America Mortgage Loan.

Certain mortgaged properties may also be encumbered by subordinate debt (or the direct or indirect ownership interests in the related borrower may be encumbered by mezzanine debt). It is possible that Bank of America or an affiliate thereof will be a lender on such additional debt and may either sell such debt to an unaffiliated third party or hold it in inventory. When such subordinate or mezzanine debt is taken into account, the aggregate debt with respect to the related mortgaged property may not conform to the aforementioned debt service coverage ratio and loan-to-value ratio parameters.

Amortization Requirements. Bank of America’s underwriting guidelines generally permit a maximum amortization period of thirty (30) years. Certain mortgage loans may provide for interest-only payments through maturity or for a portion of the commercial mortgage loan term. If a mortgage loan entails only a partial interest-only period, the monthly debt service, annual debt service and DSCR set forth in this prospectus and Annex A-1 reflect a calculation of the future (larger) amortizing loan payment. See “Description of the Mortgage Pool”.

Escrow Requirements. Bank of America generally requires borrowers to fund various escrows for taxes and insurance, capital expenses and replacement reserves. Generally, the required escrows for mortgage loans originated by Bank of America are as follows:

Taxes. An initial deposit and monthly escrow deposits equal to one-twelfth (1/12) of the annual property taxes (based on the most recent property assessment and the current millage rate; however, if the actual tax amount owing in the upcoming year is not available, the required annual reserve amount will generally be between 100%
316

and 105% of the preceding year’s tax amount) are typically required to satisfy taxes and assessments, except that such escrows may not be required in certain circumstances, including, but not limited to, situations where (i) the sponsor is an institutional sponsor or a high net worth individual or (ii) the related mortgaged property is a single tenant property with respect to which the related tenant is required to pay taxes directly.

Insurance. An initial deposit at origination (which may be equal to one or more months of the required monthly amount) and subsequent monthly escrow deposits equal to one-twelfth (1/12) of an amount generally between 100% and 105% of the annual property insurance premium are typically required to pay insurance premiums, except that such escrows may not be required in certain circumstances, including, but not limited to, situations where (i) the related borrower maintains a blanket insurance policy, (ii) the sponsor is an institutional sponsor or a high net worth individual or (iii) the related mortgaged property is a single tenant property with respect to which the related tenant self-insures.
Replacement Reserves. Replacement reserves are generally calculated in accordance with the expected useful life of the components of the mortgaged property during the term of the mortgage loan.
Deferred Maintenance/Immediate Repair/Environmental Remediation. A deferred maintenance, immediate repair or remediation reserve is required. An initial deposit, upon funding of the applicable mortgage loan, in an amount equal to generally between 100% and 125% of the estimated costs of such deferred maintenance, immediate repairs and/or environmental remediation to be completed within the first (1st) year of the mortgage loan pursuant to the building condition report is required, except that such escrows may not be required in certain circumstances, including, but not limited to, situations where (i) the sponsor of the borrower delivers a guarantee to complete the immediate repairs in a specified amount of time, (ii) the deferred maintenance amount does not materially impact the related mortgaged property’s function, performance or value or is de minimis in relation to the loan amount or (iii) the related mortgaged property is a single tenant property and the tenant is responsible for the repairs.
Tenant Improvements and Leasing Commissions. In some cases, major tenants have lease expirations within the mortgage loan term. To mitigate this risk, special reserves may be required to be funded either at closing of the mortgage loan and/or during the mortgage loan term to cover certain anticipated leasing commissions or tenant improvement costs which might be associated with re-leasing the space occupied by such tenants.
Furniture, Fixtures and Equipment. A reserve for furniture, fixtures and equipment expenses may be required to be funded during the term of the mortgage loan based on the suggested reserve amount from an independent, third-party property condition or engineering report, or based on certain minimum requirements depending on the property type.
Environmental Remediation. An environmental remediation reserve may be required to be funded at loan origination in an amount generally between 100% and 150% of the estimated remediation cost identified in the environmental report, except that such escrows may not be required in certain circumstances, including, but not limited to, situations where (i) the sponsor of the borrower delivers a guarantee whereby it agrees to take responsibility and pay for identified environmental issues, (ii)
317

environmental insurance has been obtained or already in place or (iii) a third party having adequate financial resources has been identified as a responsible party.

For a description of the escrows collected with respect to the Bank of America Mortgage Loans, please see Annex A-1.

Zoning and Building Code Compliance. Bank of America will generally examine whether the use and operation of the mortgaged properties are in material compliance with zoning and land-use related ordinances, rules, regulations and orders applicable to the use of such mortgaged properties at the time such mortgage loans are originated. Bank of America will consider, among other things, legal opinions, certifications from government officials, zoning consultant’s reports and/or representations by the related borrower contained in the related mortgage loan documents and information which is contained in appraisals and surveys, title insurance endorsements, or property condition assessments undertaken by independent licensed engineers.

Hazard, Liability and Other Insurance. The mortgage loans generally require that each mortgaged property be insured by a hazard insurance policy in an amount (subject to an approved deductible) at least equal to the lesser of the outstanding principal balance of the related mortgage loan and 100% of the replacement cost of the improvements located on the related mortgaged property, and if applicable, that the related hazard insurance policy contain appropriate endorsements to avoid the application of co-insurance and not permit reduction in insurance proceeds for depreciation; provided that, in the case of certain of the mortgage loans, the hazard insurance may be in such other amounts as was required by the related originators.

In addition, if any material improvements on any portion of a mortgaged property securing any mortgage loan was, at the time of the origination of such mortgage loan, in an area identified in the Federal Register by the Federal Emergency Management Agency as having special flood hazards, and flood insurance was available, a flood insurance policy meeting any requirements of the then-current guidelines of the Federal Insurance Administration is required to be in effect with a generally acceptable insurance carrier, in an amount representing coverage generally not less than the least of (a) the outstanding principal balance of the related mortgage loan, (b) the full insurable value of the related mortgaged property, (c) the maximum amount of insurance available under the National Flood Insurance Act of 1968, as amended, or (d) 100% of the replacement cost of the improvements located on the related mortgaged property.

In general, the standard form of hazard insurance policy covers physical damage to, or destruction of, the improvements on the mortgaged property by fire, lightning, explosion, smoke, windstorm and hail, riot or strike and civil commotion, subject to the conditions and exclusions set forth in each policy.

Each mortgage loan generally also requires the related borrower to maintain comprehensive general liability insurance against claims for personal and bodily injury, death or property damage occurring on, in or about the related mortgaged property in an amount generally equal to at least $1,000,000.

Each mortgage loan generally further requires the related borrower to maintain business interruption insurance in an amount not less than approximately 100% of the gross rental income from the related mortgaged property for not less than twelve (12) months. See representation and warranty no. 18 in Annex D-1 and the exceptions thereto in Annex D-2 (subject to the limitations and qualifications set forth in the preamble to Annex D-1).

318

Third Party Reports. In addition to or as part of applicable origination guidelines or reviews described above, in the course of originating the Bank of America Mortgage Loans, Bank of America generally considered the results of third party reports as described below. New reports are generally ordered, although existing reports dated no more than 180 days prior to closing may be used (subject, in certain cases, to updates).

Appraisal. For each mortgage loan, Bank of America obtains an appraisal that utilizes one (1) of three (3) approaches to valuation: a cost approach, a sales comparison approach or an income approach (including both direct cap and discount cash flow methods). An independent appraiser that is either a member of MAI or state certified is required to perform an appraisal (or update an existing appraisal) of each of the related mortgaged properties in connection with the origination of each mortgage loan to establish the appraised value of the related mortgaged property or properties. Each appraisal also includes (or Bank of America obtains a separate letter that includes) a statement by the appraiser that the Uniform Standards of Professional Appraisal Practice (except for certain mortgaged properties involving operating businesses) and the guidelines in Title XI of the Financial Institutions Reform, Recovery, and Enforcement Act of 1989, as amended, were followed in preparing the appraisal.
Environmental Site Assessments. Bank of America generally obtains a Phase I environmental site assessment or an update of a previously obtained site assessment for each mortgaged property prepared by an environmental firm. Bank of America requires a Phase I environmental site assessment for all properties regardless of age or location and each such report must be in compliance with current standards prescribed by The American Society of Testing and Materials. A Phase I environmental site assessment consists of inquiries, interviews, inspections, and research of public records to identify known or potential environmental concerns. Bank of America or its designated agent typically reviews the Phase I environmental site assessment to verify the presence or absence of potential adverse environmental conditions. An environmental site assessment will not necessarily cover all potential environmental issues. For example, an analysis for radon, lead-based paint, mold and lead in drinking water will usually be conducted only at multifamily rental properties and only when Bank of America or the environmental consultant believes that such an analysis is warranted under the circumstances. Upon the recommendation of the environmental consultant conducting the Phase I environmental site assessment with respect to a mortgaged property, a Phase II environmental site assessment (which is a is a site specific investigation to determine the presence or absence of specified environmental concerns) is performed.
Property Condition Assessments. Bank of America generally obtains a current physical condition report for each mortgaged property (other than in the case of mortgaged properties secured solely by an interest in land) prepared by independent licensed engineers to assess the overall physical condition and engineering integrity of the mortgaged property, including an inspection of the exterior walls, roofing, interior construction, mechanical and electrical systems and general condition of the site, buildings and other improvements located at a mortgaged property. The resulting reports may indicate deferred maintenance items and recommended capital improvements. The estimated cost of the necessary repairs or replacements at a mortgaged property is included in the related property condition assessment. In cases in which the report identifies an immediate need for material repairs or replacements with an anticipated cost that is over a certain minimum threshold or
319

percentage of loan balance, Bank of America often requires an escrow at the time of origination in an amount sufficient to complete such repairs or replacements or obtains a guarantee from a sponsor of the borrower in lieu of reserves. See “—Escrow Requirements” above. In addition, various mortgage loans require monthly deposits into cash reserve accounts to fund property maintenance expenses.

Seismic. Bank of America generally obtains a seismic report for all mortgaged properties located in seismic zones 3 or 4 (as determined in accordance with the Uniform Building Code) to assess the estimated damage that may result from a seismic event that has a 10% chance of exceedance in a 50-year exposure period or a 475-year return period. Such reports utilize the ASTM Standard E2026-07 and E2557-07 definitions for scenario expected loss.

Servicing. Bank of America currently services or contracts with third party servicers (for example, Wells Fargo Bank, National Association) for servicing the mortgage loans that it originates or acquires. Such interim servicers are assessed based upon the credit quality of the servicing institution and may be reviewed for their systems and reporting capabilities, collection procedures and ability to provide loan-level data. In addition, Bank of America may conduct background checks, meet with senior management to determine whether the servicer complies with industry standards or otherwise monitor the servicer on an ongoing basis.

Co-Originated or Third Party Originated Mortgage Loans. From time to time, Bank of America originates mortgage loans together with other financial institutions. The resulting mortgage loans are evidenced by two or more promissory notes, at least one of which will reflect Bank of America as the payee. Bank of America has in the past and may in the future deposit such promissory notes for which it is named as payee with one or more securitization trusts, while its co-originators have in the past and may in the future deposit such promissory notes for which they are named payee into other securitization trusts.

Exceptions to Underwriting Standards. One or more of the mortgage loans originated by Bank of America may vary from the specific Bank of America underwriting guidelines described above when additional credit positive characteristics are present as discussed above. In addition, in the case of one or more of the mortgage loans originated by Bank of America, Bank of America may not have applied each of the specific underwriting guidelines described above as the result of case-by-case permitted flexibility based upon other compensating factors. None of the Bank of America Mortgage Loans were originated with any material exceptions to Bank of America’s underwriting guidelines described above.

Review of Bank of America Mortgage Loans

General. In connection with the preparation of this prospectus, Bank of America conducted a review of the mortgage loans (each a “Bank of America Mortgage Loan”) that it is selling to the depositor designed and effected to provide reasonable assurance that the disclosure related to the Bank of America Mortgage Loans is accurate in all material respects. Bank of America determined the nature, extent and timing of the review and the level of assistance provided by any third party. The review was conducted by a deal team comprised of real estate and securitization professionals and third parties. Bank of America has ultimate authority and control over, and assumes all responsibility for and attributes to itself, the review and the findings and conclusions of the review of the mortgage loans that it is selling to the depositor. The procedures described below were employed with respect to all of the Bank of America Mortgage Loans, except that certain procedures were only relevant to the large loan disclosures in this prospectus, as further described below. No sampling procedures were used in the review process.

320

Database. Bank of America created a database (the “Bank of America Securitization Database”) of information obtained in connection with the origination of the Bank of America Mortgage Loans, including:

certain information from the related mortgage loan documents;
certain borrower-provided information, including certain rent rolls, certain operating statements and certain leases relating to certain mortgaged properties;
insurance information for the related mortgaged properties;
information from third party reports such as the appraisals, environmental and property condition reports;
credit and background searches with respect to the related borrowers; and
certain other information and search results obtained by Bank of America for each of the Bank of America Mortgage Loans during the underwriting process.

Bank of America may have included in the Bank of America Securitization Database certain updates to such information received by Bank of America after origination, such as information from the interim servicer regarding loan payment status, current escrows, updated operating statements and rent rolls and certain other information otherwise brought to the attention of the Bank of America securitization team. Such updates were not intended to be, and do not serve as, a re-underwriting of any mortgage loan.

Bank of America created a data file (the “Bank of America Data File”) using the information in the Bank of America Securitization Database and provided that file to the depositor for use in compiling the numerical information regarding the Bank of America Mortgage Loans in this prospectus (particularly in Annexes A-1, A-2 and A-3).

Data Comparisons and Recalculation. The depositor or its affiliate, on behalf of Bank of America engaged a third party accounting firm to perform certain data comparison and recalculation procedures, which were designed by Bank of America relating to Bank of America Mortgage Loan information in this prospectus. These procedures included:

comparing the information in the Bank of America Data File against various source documents provided by Bank of America;
comparing numerical information regarding the Bank of America Mortgage Loans and the related mortgaged properties disclosed in this prospectus against the information contained in the Bank of America Data File; and
recalculating certain percentages, ratios and other formulas relating to the Bank of America Mortgage Loans disclosed in this prospectus.

Legal Review. For each Bank of America Mortgage Loan, Bank of America reviewed a legal loan and property information summary prepared by origination counsel, which summary includes important loan terms and certain property-level information obtained during the origination process. Bank of America also provided to each origination counsel a standardized set of representations and warranties similar to those attached as Annex D-1 and requested that origination counsel identify potential exceptions to such standard representations and warranties. Bank of America compiled and reviewed the potential exceptions received from origination counsel, engaged separate counsel to review the

321

exceptions against the actual representations and warranties attached as Annex D-1, revised the exceptions and provided them to the depositor for inclusion in Annex D-2.

For Bank of America Mortgage Loans purchased by Bank of America or one of its affiliates, if any, from a third party originator, Bank of America reviewed the related purchase agreement, the representations and warranties made by the originator contained therein (together with the exceptions thereto) and certain provisions of the related loan documents and third party reports concerning the related mortgaged property that were provided by the originator of such mortgage loan. With respect to each such Bank of America Mortgage Loan, Bank of America and its counsel prepared exceptions to the representations and warranties attached as Annex D-1 and provided them to the depositor for inclusion in Annex D-2.

In addition, with respect to each Bank of America Mortgage Loan, Bank of America reviewed, and in certain cases, requested that its counsel review, certain loan document provisions in connection with the disclosure of such provisions in this prospectus, such as property release provisions and other provisions specifically disclosed in this prospectus.

Certain Updates. Bank of America requested that each borrower under a Bank of America Mortgage Loan (or such borrower’s origination or litigation counsel, as applicable) provide updates on any significant pending litigation that existed at origination. In addition, if Bank of America became aware of a significant natural disaster in the vicinity of a mortgaged property securing a Bank of America Mortgage Loan, Bank of America requested information on the property status from the related borrower in order to confirm whether any material damage to the mortgaged property had occurred.

Large Loan Summaries. Bank of America prepared, and reviewed with origination counsel and securitization counsel, the loan summaries for those of the Bank of America Mortgage Loans included in the ten (10) largest mortgage loans in the mortgage pool and the abbreviated loan summaries for those of the Bank of America Mortgage Loans included in the next five (5) largest mortgage loans in the mortgage pool, which loan summaries and abbreviated loan summaries are incorporated in Annex A-3.

Underwriting Standards. Bank of America also consulted with origination counsel to confirm that the Bank of America Mortgage Loans were originated in compliance with the origination and underwriting standards described above under “—Bank of America’s Commercial Mortgage Loan Underwriting Standards”, as well as to identify any material deviations from those origination and underwriting standards. See “—Bank of America’s Commercial Mortgage Loan Underwriting Standards—Exceptions to Underwriting Standards” above.

Findings and Conclusions. Bank of America found and concluded with reasonable assurance that the disclosure regarding the Bank of America Mortgage Loans in this prospectus is accurate in all material respects. Bank of America also found and concluded with reasonable assurance that the Bank of America Mortgage Loans were originated in accordance with Bank of America’s origination procedures and underwriting standards, except to the extent described above under “—Bank of America’s Commercial Mortgage Loan Underwriting Standards—Exceptions to Underwriting Standards”.

Review Procedures in the Event of a Mortgage Loan Substitution. Bank of America will perform a review of any Bank of America Mortgage Loan that it elects to substitute for a Bank of America Mortgage Loan in the pool in connection with a material breach of a representation or warranty or a material document defect. Bank of America, and if appropriate its legal counsel, will review the mortgage loan documents and servicing history

322

of the substitute mortgage loan to confirm it meets each of the criteria required under the terms of the related mortgage loan purchase agreement and the related pooling and servicing agreement (the “Bank of America Qualification Criteria”). Bank of America may engage a third party accounting firm to compare the Bank of America Qualification Criteria against the underlying source documentation to verify the accuracy of the review by Bank of America and to confirm any numerical and/or statistical information to be disclosed in any required filings under the Exchange Act. Legal counsel will also be engaged by Bank of America to render any tax opinion required in connection with the substitution.

Repurchases and Replacements. The following table sets forth, for the period commencing July 1, 2022 and ending June 30, 2025 (the “Bank of America Reporting Period”), the information required by Rule 15Ga-1 under the Exchange Act concerning all assets securitized by Bank of America that were the subject of a demand to repurchase or replace for breach of the representations and warranties concerning the pool assets for all asset-backed securities held by non-affiliates of Bank of America where the underlying transaction agreements included a covenant to repurchase or replace an underlying asset of the commercial real estate loan asset class. The information for Bank of America as a securitizer of commercial real estate loans required to be set forth in a Form ABS-15G for the quarterly period from April 1, 2025 through June 30, 2025 was set forth in a Form ABS-15G filed by Bank of America on August 8, 2025. The Central Index Key Number of Bank of America is 0001102113.

 

 

 

 

323

Repurchases and Replacements
Asset Class: Commercial Mortgages1

Name of Issuing Entity Check if Registered Name of Originator2 Total Assets in ABS by Originator Assets That Were Subject of Demand3 Assets That Were Repurchased or Replaced4 Assets Pending Repurchase or Replacement (within cure period) Demand in Dispute5 Demand Withdrawn6 Demand Rejected7
# $ % # $8 % # $8 % # $8 % # $8 % # $8 % # $8 %
Banc of America Commercial Mortgage Securities Inc. Commercial Mortgage Pass-Through Certificates, Series 2005-4(10) (0001338265) X Bridger Commercial Funding LLC 55 0 0 0 0 0.00 0 0 0.00 0 0 0.00 1 0 0.00 0 0 0.00 0 0 0.00
Banc of America Commercial Mortgage Securities Inc. Commercial Mortgage Pass-Through Certificates, Series 2005-4(10) (0001338265) X Bank of America, N.A. 55 0 0 0 0 0.00 0 0 0.00 0 0 0.00 0 0 0.00 0 0 0.00 0 0 0.00
Banc of America Commercial Mortgage Securities Inc. Commercial Mortgage Pass-Through Certificates, Series 2005-4(10) (0001338265) X Bear Stearns Commercial Mortgage, Inc. 18 0 0 0 0 0.00 0 0 0.00 0 0 0.00 0 0 0.00 0 0 0.00 0 0 0.00
Citigroup Commercial Mortgage Securities Inc. Commercial Mortgage Pass-Through Certificates, Series 2007-C6(9) (0001403924) X Citigroup Global Markets Realty Corp. 119 15,906,981.76 100.00 0 0 0.00 0 0 0.00 0 0 0.00 0 0 0.00 0 0 0.00 0 0 0.00
Citigroup Commercial Mortgage Securities Inc. Commercial Mortgage Pass-Through Certificates, Series 2007-C6(9) (0001403924) X Bank of America, N.A. (as successor by merger to LaSalle Bank National Association) 118 0 0 0 0 0.00 0 0 0.00 0 0 0.00 1 0 0.00 0 0 0.00 0 0 0.00
Citigroup Commercial Mortgage Securities Inc. Commercial Mortgage Pass-Through Certificates, Series 2007-C6(9) (0001403924) X PNC Bank, National Association 52 0 0 0 0 0.00 0 0 0.00 0 0 0.00 0 0 0.00 0 0 0.00 0 0 0.00
324

Name of Issuing Entity Check if Registered Name of Originator2 Total Assets in ABS by Originator Assets That Were Subject of Demand3 Assets That Were Repurchased or Replaced4 Assets Pending Repurchase or Replacement (within cure period) Demand in Dispute5 Demand Withdrawn6 Demand Rejected7
# $ % # $8 % # $8 % # $8 % # $8 % # $8 % # $8 %
Citigroup Commercial Mortgage Securities Inc. Commercial Mortgage Pass-Through Certificates, Series 2007-C6(9) (0001403924) X Capmark Finance Inc. 29 0 0.00 0 0 0.00 0 0 0.00 0 0 0.00 0 0 0.00 0 0 0.00 0 0 0.00
Morgan Stanley Bank of America Merrill Lynch Commercial Mortgage Pass-Through Certificates, Series 2014-C17(9) (0001612124) X Bank of America, N.A. 20 0 0.00 0 0 0.00 0 0 0.00 0 0 0.00 0 0 0.00 0 0 0.00 0 0 0.00
Morgan Stanley Bank of America Merrill Lynch Commercial Mortgage Pass-Through Certificates, Series 2014-C17(9) (0001612124) X Morgan Stanley Mortgage Capital Holdings LLC 31 20,140,464.51 100.00 0 0 0.00 0 0 0.00 0 0 0.00 0 0 0.00 0 0 0.00 0 0 0.00
Morgan Stanley Bank of America Merrill Lynch Commercial Mortgage Pass-Through Certificates, Series 2014-C17(9) (0001612124) X CIBC Inc. 16 0 0.00 1 0 0.00 0 0 0.00 0 0 0.00 1 0 0.00 0 0 0.00 0 0 0.00
Hudson’s Bay Simon JV Trust Commercial Mortgage Pass-Through Certificates 2015-HBFL(9) JPMorgan Chase Bank, N.A. (52.63%), Bank of America, N.A. (23.68%), Column Financial, Inc. (23.68%), asset co-originated 1 592,986,077.00 0.40 1 0 0 0 0 0.00 0 0 0.00 1 0 0.00 0 0 0.00 0 0 0.00
Commercial Mortgages Total 514 629,033,523.27 2 0 0 0 0 0 0 4 0 0 0 0 0

(1)Bank of America undertook the following steps to gather the information required by Rule 15Ga-1 under the Exchange Act: (i) identifying all asset-backed securities transactions in which we acted as a securitizer that were not the subject of a filing on Form ABS-15G by an affiliated securitizer, (ii) performing a diligent search of our records and the records of affiliates that acted as securitizers in our transactions for all relevant information, (iii) reviewing appropriate documentation from all relevant transactions to determine the parties responsible for enforcing representations and warranties, and any other parties to the transaction who might reasonably be expected to have received repurchase requests (such parties, “Demand Entities”), and (iv) making written request of each Demand Entity to provide any information in its possession regarding requests or demands to repurchase any loans for a breach of a representation or warranty with respect to any relevant transaction that was not previously provided to us. We followed up written requests made of Demand Entities as we deemed appropriate. In addition, we requested information from trustees and other Demand Entities as to investor demands that occurred prior to July 22, 2010. It is possible that this disclosure does not contain information about all investor demands upon those parties made prior to July 22, 2010.
325

(2)The originator is the party identified by Bank of America using the same methodology as Bank of America would use to identify the originator of assets for purposes of complying with Item 1110 of Regulation AB in connection with registered offerings of asset-backed securities in the same asset class.
(3)Reflects assets subject to new demands to repurchase or replace that were received during the Bank of America Reporting Period. Activity appearing in the other applicable columns of this table (“Assets That Were Repurchased or Replaced”, “Assets Pending Repurchase or Replacement (within cure period)”, “Demand in Dispute”, “Demand Withdrawn” and “Demand Rejected”) may relate to demands received during or prior to the Bank of America Reporting Period. If an asset was subject to a new demand and additional activity during the Bank of America Reporting Period, information regarding the asset will appear in this column and the other applicable column in this table.
(4)Reflects assets that were repurchased or replaced during the Bank of America Reporting Period.
(5)Includes assets for which any of the following situations apply as of the end of the Bank of America Reporting Period:
a.A related demand to repurchase or replace such asset was received by the representing party but not yet responded to by the end of the Bank of America Reporting Period;
b.The representing party has responded to one or more related demands to repurchase or replace such asset by refuting the allegations supporting the most recent such demand and rejecting the repurchase demand but the party demanding repurchase or replacement of such asset has responded to such rejection and continues to assert the merits of its demand; or
c.The representing party and the party demanding repurchase or replacement of such asset acknowledge that the ongoing dispute over the merits of such demand may not be readily resolved.

Where applicable, the demand for repurchase or replacement relating to any asset reported in this column may have been received prior to the Bank of America Reporting Period.

(6)Includes assets for which the party demanding the repurchase or replacement of such asset agreed during the Bank of America Reporting Period to rescind its demand.
(7)Reflects assets for which the representing party has responded to one or more related demands to repurchase or replace such asset by refuting the allegations supporting such demand and rejecting the repurchase demand(s) and the party demanding repurchase or replacement of such asset has not responded to the most recent such rejection as of the end of the Bank of America Reporting Period.
(8)An outstanding principal balance shown in this column is calculated (a) for any asset that has not been liquidated, as the remaining outstanding principal balance of the asset at the earlier of the date on which it was repurchased, or replaced, if applicable, and June 30, 2025, or (b) for any asset no longer part of the pool assets at the end of the Bank of America Reporting Period, as zero.
(9)With respect to this securitization transaction, the information for Bank of America as a securitizer of commercial real estate loans required to be set forth in a Form ABS-15G for (a) the initial Bank of America Reporting Period from January 1, 2009 through December 31, 2011, was set forth in the Form ABS-15G filed by Bank of America on February 14, 2012 (and subsequently amended by filing on August 23, 2012) and (b) for periods thereafter in the quarterly Form ABS-15G filings by Bank of America. The most recent such quarterly filing by Bank of America was on August 8, 2025. The Central Index Key Number of Bank of America is 0001102113.
(10)With respect to this securitization transaction, the information for Bank of America as a securitizer of commercial real estate loans required to be set forth in a Form ABS-15G for (a) the initial Bank of America Reporting Period from January 1, 2009 through December 31, 2011, was set forth in the Form ABS-15G filed by Banc of America Merrill Lynch Commercial Mortgage, Inc. (“BAMLCM”) on February 14, 2012 (and subsequently amended by filing on November 8, 2012) and (b) for periods thereafter in the quarterly Form ABS-15G filings by BAMLCM. The most recent such quarterly filing by BAMLCM was on August 8, 2025. The Central Index Key Number of BAMLCM is 0001005007.

326

Retained Interests in This Securitization

Neither Bank of America nor any of its affiliates intends to retain on the Closing Date any certificates issued by the issuing entity or any other economic interest in this securitization, except that Bank of America will retain $9,627,500.00 VRR Interest Balance of the VRR Interest. However, Bank of America or its affiliates may, from time to time after the initial sale of the certificates (other than its portion of the VRR Interest) to investors on the Closing Date, acquire certificates pursuant to secondary market transactions. Any such party will have the right to dispose of any such certificates at any time. Bank of America will be required to retain its portion of the VRR Interest for so long as retention thereof is necessary for it to remain in compliance with the Credit Risk Retention Rules. See “Credit Risk Retention”.

The Depositor

J.P. Morgan Chase Commercial Mortgage Securities Corp., the depositor, is a Delaware corporation organized on September 19, 1994. The depositor is a wholly-owned subsidiary of JPMCB and an affiliate of J.P. Morgan Securities LLC. The depositor maintains its principal office at 383 Madison Avenue, 8th Floor, New York, New York 10179. Its telephone number is (212) 834-5467. The depositor does not have, nor is it expected in the future to have, any significant assets and is not engaged in activities unrelated to the securitization of mortgage loans. The depositor will not have any business operations other than securitizing mortgage loans and related activities.

The depositor will have minimal ongoing duties with respect to the certificates and the Mortgage Loans. The depositor’s duties will include, without limitation, (i) appointing a successor trustee in the event of the resignation or removal of the trustee, (ii) providing information in its possession with respect to the certificates to the tax administrator to the extent necessary to perform REMIC tax administration, (iii) indemnifying the trustee, the tax administrator and the issuing entity for any liability, assessment or costs arising from the depositor’s willful misconduct, bad faith or negligence in providing such information, (iv) indemnifying the trustee and the tax administrator against certain securities law liabilities, and (v) signing or contracting with the master servicer, signing any Annual Report on Form 10-K, including the certification required under the Sarbanes-Oxley Act, and any Distribution Reports on Form 10-D and Current Reports on Form 8-K required to be filed by the issuing entity. The depositor is also required under the underwriting agreement to indemnify the underwriters for certain securities law liabilities.

The depositor purchases commercial mortgage loans and interests in commercial mortgage loans for the purpose of selling those assets to trusts created in connection with the securitization of pools of assets and does not engage in any activities unrelated to those securitizations. On the Closing Date, the depositor will acquire the mortgage loans from each mortgage loan seller and will simultaneously transfer them, without recourse, to the trustee for the benefit of the Certificateholders and the VRR Interest Owners.

The depositor remains responsible under the PSA for providing the master servicer, special servicer, certificate administrator and trustee with certain information and other assistance requested by those parties and reasonably necessary to performing their duties under the PSA. The depositor also remains responsible for mailing notices to the Certificateholders and the VRR Interest Owners upon the appointment of certain successor entities under the PSA.

327

The Issuing Entity

The issuing entity, BANK5 2025-5YR17 (the “Trust”), will be a New York common law trust, formed on the Closing Date pursuant to the PSA.

The only activities that the issuing entity may perform are those set forth in the PSA, which are generally limited to owning and administering the Mortgage Loans and any REO Property, disposing of defaulted mortgage loans and REO Property, issuing the certificates and the Class RR Certificates, making distributions, providing reports to Certificateholders and the VRR Interest Owners and other activities described in this prospectus. Accordingly, the issuing entity may not issue securities other than the certificates and the Class RR Certificates, or invest in securities, other than investing of funds in the Collection Account and other accounts maintained under the PSA in certain short-term permitted investments. The issuing entity may not lend or borrow money, except that the master servicer, the special servicer and the trustee may make Advances of delinquent monthly debt service payments and Servicing Advances to the issuing entity, but only to the extent it does not deem such Advances to be nonrecoverable from the related mortgage loan; such Advances are intended to provide liquidity, rather than credit support. The PSA may be amended as set forth under “Pooling and Servicing Agreement—Amendment”. The issuing entity administers the Mortgage Loans through the trustee, the certificate administrator, the master servicer and the special servicer. A discussion of the duties of the trustee, the certificate administrator, the master servicer and the special servicer, including any discretionary activities performed by each of them, is set forth in this prospectus under “Transaction Parties―The Certificate Administrator and Trustee”, “—The Master Servicer” and “—The Special Servicer” and “Pooling and Servicing Agreement”.

The only assets of the issuing entity other than the Mortgage Loans and any REO Properties are the Collection Account and other accounts maintained pursuant to the PSA, the short-term investments in which funds in the Collection Account and other accounts are invested. The issuing entity has no present liabilities, but has potential liability relating to ownership of the Mortgage Loans and any REO Properties and certain other activities described in this prospectus, and indemnity obligations to the trustee, the certificate administrator, the depositor, the master servicer, the special servicer, the operating advisor and the asset representations reviewer. The fiscal year of the issuing entity is the calendar year. The issuing entity has no executive officers or board of directors and acts through the trustee, the certificate administrator, the master servicer and the special servicer.

The depositor will be contributing the Mortgage Loans to the issuing entity. The depositor will be purchasing the Mortgage Loans from the mortgage loan sellers, as described under “Description of the Mortgage Loan Purchase Agreements” in this prospectus.

The Trustee

Deutsche Bank National Trust Company, a national banking association (“DBNTC”), will act as trustee under the Pooling and Servicing Agreement. DBNTC is a national banking association with its offices for notices under the Pooling and Servicing Agreement located at 1761 East St. Andrew Place, Santa Ana, California 92705-4934, Attention: Trust Administration—BANK5 2025-5YR17, and its telephone number is (714) 247-6000.

DBNTC and its affiliates have provided corporate trust services since 1991. DBNTC and its affiliates have previously been appointed to the role of trustee or certificate administrator for over 1,900 mortgage-backed transactions and have significant experience in this area.

328

In its capacity as trustee on commercial mortgage securitizations, DBNTC is generally required to make an advance if the related master servicer or special servicer fails to make a required advance. In the past three years, DBNTC, in its capacity as trustee, has not been required to make an advance on a domestic CMBS transaction.

In 2014 and 2015, several investors sued several trustees of residential mortgage-backed securities (“RMBS”) trusts, including Deutsche Bank National Trust Company, concerning the trustees’ administration of RMBS trusts. These cases generally alleged that the RMBS trustees failed to perform purported duties, as trustees for private-label RMBS trusts, to enforce breaches of representations and warranties as to mortgage loans held by the trusts and to enforce breaches by servicers of their mortgage loan servicing obligations for the trusts. Investors have sued DBNTC in nine of these cases. DBNTC has settled two cases brought by funds managed by Blackrock Advisors, LLC, PIMCO-Advisors, L.P. and others; settled two cases brought by Royal Park Investments SA/NV; obtained summary judgment in one case, brought by certain special purpose entities including Phoenix Light SF Limited; and obtained a dismissal in one case, brought by the Western and Southern Life Insurance Company and five related entities. In addition, the three cases described below remain active.

On November 7, 2014, the National Credit Union Administration Board (“NCUA”), as an investor in 121 RMBS trusts, filed a complaint in the U.S. District Court for the Southern District of New York against DBNTC as trustee of those trusts, alleging violations of the U.S. Trust Indenture Act of 1939 (“TIA”) and the New York Streit Act (“Streit Act”) for DBNTC’s alleged failure to perform certain purported statutory and contractual duties. On March 5, 2015, NCUA amended its complaint to assert claims as an investor in 97 of the 121 RMBS trusts that were the subject of its first complaint. The amended complaint alleged violations of the TIA and Streit Act, as well as breach of contract, breach of fiduciary duty, breach of the covenant of good faith, negligence, gross negligence and negligent misrepresentation. NCUA’s complaint alleged that the trusts at issue suffered total realized collateral losses of U.S. $17.2 billion, but the complaint did not include a demand for money damages in a sum certain. On May 1, 2015, DBNTC filed a motion to dismiss the amended complaint. On July 31, 2018, the court issued an order that, among other things, denied DBNTC’s motion to dismiss without prejudice to its renewal. On August 31, 2018, NCUA filed a letter informing the court that it intended to: (i) drop all of its claims as to 60 of the 97 trusts at issue; (ii) drop its claims as to certain, but not all, certificates for 3 additional trusts; and (iii) move for leave to file an amended complaint bringing claims as to the remaining 37 trusts at issue. On October 5, 2018, NCUA filed a motion for leave to file a second amended complaint that asserted claims as to only 37 of the 97 trusts that were originally at issue, and added new claims for a declaratory judgment and breach of contract arising out of the payment from trust funds of DBNTC’s legal fees and expenses in NCUA’s action and in other actions brought by investors against DBNTC for alleged breaches of its duties as an RMBS trustee. On November 5, 2018, DBNTC filed a motion to stay NCUA’s new claims relating to payment from trust funds of DBNTC’s legal fees and expenses and all related discovery. On October 15, 2019, the court: (i) granted in part NCUA’s motion for leave to file a second amended complaint; and (ii) granted DBNTC’s motion to stay NCUA’s new claims relating to payment from trust funds of DBNTC’s legal fees and expenses and all related discovery. The court permitted NCUA to file a second amended complaint asserting claims for: (i) breach of contract arising out of DBNTC’s alleged failure to perform certain purported statutory and contractual duties; and (ii) declaratory judgment and breach of contract arising out of the payment from trust funds of DBNTC’s legal fees and expenses. The court denied NCUA’s request to assert additional claims for: (i) negligence and gross negligence; and (ii) breach of fiduciary duty. On October 21, 2019, NCUA filed a second amended

329

complaint. On November 15, 2019, DBNTC filed an answer to the second amended complaint. On June 11, 2021, NCUA filed a third amended complaint, the substance of which was unchanged from the second amended complaint. On July 1, 2021, DBNTC filed an answer to the third amended complaint. On October 5, 2021, NCUA filed a fourth amended complaint, the substance of which was unchanged from the third amended complaint. On October 25, 2021, DBNTC filed an answer to the fourth amended complaint. On February 4, 2022, the parties filed a stipulation in which NCUA agreed to voluntarily dismiss with prejudice all claims as to 19 trusts. On February 28, 2022, both parties filed motions for partial summary judgment. On August 15, 2025, the court granted in part and denied in part both motions. Discovery is ongoing.

On December 23, 2015, Commerzbank AG (“Commerzbank”), as an investor in 50 RMBS trusts, filed a complaint in the U.S. District Court for the Southern District of New York against DBNTC as trustee of the trusts, asserting claims for violations of the TIA and New York’s Streit Act, breach of contract, breach of fiduciary duty, negligence, and breach of the covenant of good faith, based on DBNTC’s alleged failure to perform its duties as trustee for the trusts. Commerzbank alleges that DBNTC caused it to suffer “hundreds of millions of dollars in losses,” but the complaint does not include a demand for money damages in a sum certain. On April 29, 2016, Commerzbank filed an amended complaint. The amended complaint asserts the same claims as did the original complaint, and, like the original complaint, alleges that DBNTC caused Commerzbank to suffer “hundreds of millions of dollars in losses,” but does not include a demand for money damages in a sum certain. On May 27, 2016, DBNTC filed a motion to dismiss the amended complaint. On February 10, 2017, the court granted in part and denied in part DBNTC’s motion to dismiss. The court granted the motion to dismiss with respect to Commerzbank’s claim for breach of the covenant of good faith and claim under the Streit Act, dismissing those claims with prejudice. The court also granted the motion to dismiss with respect to Commerzbank’s claim under the TIA as to the 46 trusts at issue governed by pooling and servicing agreements, dismissing that claim with prejudice as to those 46 trusts. The court also granted the motion to dismiss, without prejudice, with respect to Commerzbank’s breach of contract claim as to ten trusts whose governing agreements limit the right to file suit under the governing agreements to certain specified parties, including the registered holder of a certificate issued by the trust. The court held that, although Commerzbank has not received authorization from the registered holder of the certificates at issue to file suit, it may still obtain that authorization from the registered holder. The court denied the remainder of the motion to dismiss. Therefore, with the exception of the claims relating to the ten trusts for which Commerzbank has not received authorization to file suit, Commerzbank’s claims for breach of contract, breach of fiduciary duty, and negligence will proceed. Commerzbank’s claim under the TIA as to the four trusts governed by agreements other than pooling and servicing agreements will also proceed. On May 1, 2017, DBNTC filed an answer to the amended complaint. On November 30, 2017, Commerzbank filed a second amended complaint that names Deutsche Bank Trust Company Americas (“DBTCA”) as a defendant in addition to DBNTC. DBTCA serves as trustee for 1 of the 50 trusts at issue. DBNTC serves as trustee for the other 49 trusts at issue. Commerzbank’s second amended complaint brings claims for violation of the TIA; breach of contract; breach of fiduciary duty; negligence; violation of the Streit Act; and breach of the covenant of good faith. However, in the second amended complaint, Commerzbank acknowledges that the court previously dismissed its TIA claims for the trusts governed by pooling and servicing agreements, as well as its Streit Act claims and claims for breach of the covenant of good faith, and Commerzbank only includes these claims to preserve any rights on appeal. The second amended complaint alleges that DBNTC and DBTCA caused Commerzbank to suffer “hundreds of millions of dollars in losses,” but the complaint does not include a demand for

330

money damages in a sum certain. On January 29, 2018, DBNTC and DBTCA filed an answer to the second amended complaint. On December 7, 2018, DBNTC and DBTCA filed a motion for summary judgment. Also on December 7, 2018, Commerzbank, jointly with the Phoenix Light plaintiffs, filed a motion for partial summary judgment. On February 8, 2022, the court issued an order in which it granted in part DBNTC and DBTCA’s motion for summary judgment and denied plaintiffs’ motion for partial summary judgment. As a result of that order, many of plaintiffs’ claims and theories were dismissed with prejudice. On September 26, 2024, DBNTC and DBTCA filed a motion for summary judgment, which has been fully briefed.

On December 30, 2015, IKB International, S.A. in Liquidation and IKB Deutsche Industriebank A.G. (collectively, “IKB”), as an investor in 37 RMBS trusts, filed a summons with notice in the Supreme Court of the State of New York, New York County, against DBNTC and DBTCA as trustees of the trusts. On May 27, 2016, IKB served its complaint asserting claims for breach of contract, breach of fiduciary duty, breach of duty to avoid conflicts of interest, violation of the Streit Act, violation of the TIA, violation of Regulation AB, and violation of Section 9 of the Uniform Commercial Code. IKB alleges that DBNTC and DBTCA are liable for over U.S. $268 million in damages. On October 5, 2016, DBNTC and DBTCA, together with several other trustees defending lawsuits by IKB, filed a joint motion to dismiss. On January 6, 2017, IKB filed a notice of discontinuance, voluntarily dismissing with prejudice all claims as to three trusts. On June 20, 2017, the parties filed a stipulation, voluntarily dismissing with prejudice all claims as to four additional trusts. On January 27, 2021, the court granted in part and denied in part DBNTC and DBTCA’s motion to dismiss. The court granted the motion to dismiss with respect to IKB’s claims for violations of the Streit Act, Regulation AB, and Section 9 of the Uniform Commercial Code, as well as certain aspects of IKB’s claims for breach of contract, breach of fiduciary duty, and violation of the TIA. The court denied the remainder of the motion to dismiss. IKB’s remaining claims for breach of contract, breach of fiduciary duty, breach of duty to avoid conflicts of interest, and violation of the TIA will proceed. On May 10, 2021, DBNTC and DBTCA filed a notice of appeal with the New York Supreme Court Appellate Division, First Department, regarding certain aspects of the court’s order on the motion to dismiss. On May 20, 2021, IKB filed a notice of cross appeal with respect to other aspects of that order. On August 30, 2022, the New York Supreme Court, Appellate Division, First Department affirmed in part and reversed in part the court’s order on the motion to dismiss. After DBNTC and DBTCA appealed the First Department’s decision, on June 15, 2023, the New York Court of Appeals reversed the First Department’s decision in part, dismissing certain additional contract claims, as well as IKB’s claims for breach of fiduciary duty and breach of duty to avoid conflicts of interest. On June 2, 2021, IKB filed a motion for re-argument regarding certain aspects of the court’s order on the motion to dismiss, which the court denied on August 3, 2021. On May 13, 2021, DBNTC and DBTCA filed an answer to the complaint. On October 28, 2021, the parties filed a stipulation, voluntarily dismissing with prejudice all claims as to seven additional trusts. On December 29, 2021, the parties filed a stipulation, voluntarily dismissing with prejudice all claims as to one additional trust. On April 22, 2022, the parties filed a stipulation, voluntarily dismissing with prejudice all claims as to 17 certificates at issue, including all claims as to 5 trusts. On February 28, 2023, the parties filed a stipulation, voluntarily dismissing with prejudice all claims as to two trusts, leaving 15 trusts at issue. On November 21, 2023, the parties filed a stipulation, voluntarily dismissing with prejudice all claims as to three trusts, leaving 12 trusts at issue. On November 14, 2024, DBNTC and DBTCA filed a motion for summary judgment. Also on November 14, 2024, IKB filed a motion for partial summary judgment. On August 11, 2025, the court granted in part and denied in part both motions. Certain aspects of both motions remain pending before the court.

331

It is DBNTC’s belief that it has no pending legal proceedings (including, based on DBNTC’s current evaluation, the litigation disclosed in the foregoing paragraphs) that would materially affect its ability to perform its duties as trustee under the PSA for this transaction.

The information set forth above under “—The Trustee” has been provided by DBNTC. Other than as set forth in the above paragraphs, DBNTC has not participated in the preparation of, and is not responsible for, any other information contained in this prospectus.

The responsibilities of the trustee are set forth in the PSA. A discussion of the role of the trustee and its continuing duties, including: (1) any actions required by the trustee, including whether notices are required to investors, rating agencies or other third parties, upon an event of default, potential event of default (and how defined) or other breach of a transaction covenant and any required percentage of a class or classes of asset-backed securities that is needed to require the trustee to take action, (2) limitations on the trustee’s liability under the transaction agreements regarding the asset-backed securities transaction, (3) any indemnification provisions that entitle the trustee to be indemnified from the cash flow that otherwise would be used to pay the asset-backed securities, and (4) any contractual provisions or understandings regarding the trustee’s removal, replacement or resignation, as well as how the expenses associated with changing from one trustee to another trustee will be paid, is set forth in this prospectus under “Pooling and Servicing Agreement”. In its capacity as trustee on commercial mortgage loan securitizations, DBNTC and its affiliates are generally required to make an advance if the related servicer or special servicer fails to make a required advance. See “Pooling and Servicing Agreement—Advances” in this prospectus.

For a description of any material affiliations, relationships and related transactions between the trustee and the other transaction parties, see “Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties” in this prospectus.

The trustee will only be liable under the PSA to the extent of the obligations specifically imposed by the PSA. For further information regarding the duties, responsibilities, rights and obligations of the trustee under the PSA, including those related to indemnification, see “Pooling and Servicing Agreement—Limitation on Liability; Indemnification”. Certain terms of the PSA regarding the trustee’s removal, replacement or resignation are described under “Pooling and Servicing Agreement—Resignation and Removal of the Trustee and the Certificate Administrator” in this prospectus.

The Certificate Administrator

Computershare Trust Company, National Association (“Computershare Trust Company”) will act as certificate administrator, certificate registrar, trustee and custodian under the PSA. The certificate administrator will also be the REMIC administrator and the 17g-5 Information Provider under the PSA.

Computershare Trust Company is a national banking association and a wholly-owned subsidiary of Computershare Limited (“Computershare Limited”), an Australian financial services company with approximately $5.3 billion (USD) in assets as of June 30, 2025. Computershare Limited and its affiliates have been engaging in financial service activities, including stock transfer related services, since 1997, and corporate trust related services since 2000. Computershare Trust Company provides corporate trust, custody, securities transfer, cash management, investment management and other financial and fiduciary

332

services, and has been engaged in providing financial services, including corporate trust services, since 2000. The transaction parties may maintain commercial relationships with Computershare Trust Company and its affiliates. Computershare Trust Company maintains corporate trust offices at 9062 Old Annapolis Road, Columbia, Maryland 21045-1951 (among other locations), and its office for certificate transfer services is located at 1505 Energy Park Drive, St. Paul, Minnesota 55108.

On November 1, 2021, Wells Fargo Bank, N.A. (“Wells Fargo Bank”) and Wells Fargo Delaware Trust Company, N.A. (together with Wells Fargo Bank, collectively “Wells Fargo”) sold substantially all of its Corporate Trust Services (“CTS”) business to Computershare Limited, Computershare Trust Company, and Computershare Delaware Trust Company (collectively, “Computershare”). Virtually all CTS employees of Wells Fargo, along with most existing CTS systems, technology, and offices transferred to Computershare as part of the sale. On and after November 1, 2021, Wells Fargo has been transferring its roles, duties, rights, and liabilities under the relevant transaction agreements to Computershare. For any transaction where the roles of Wells Fargo have not yet transferred to Computershare, Computershare, as of November 1, 2021, performs all or virtually all of the obligations of Wells Fargo as its agent as of such date.

Certificate Administrator

Under the terms of the PSA, Computershare Trust Company is responsible for securities administration, which includes pool performance calculations, distribution calculations, and the preparation of monthly distribution reports. As certificate administrator, Computershare Trust Company is responsible for the preparation and filing of all REMIC tax returns on behalf of the Trust REMICs and all grantor trust tax returns on behalf of the Grantor Trust and, to the extent required under the PSA, the preparation of monthly reports on Form 10-D, certain current reports on Form 8-K, and annual reports on Form 10-K that are required to be filed with the SEC on behalf of the issuing entity. With its acquisition of the CTS business from Wells Fargo Bank on November 1, 2021, Computershare Trust Company acquired a business that has been engaged in the business of securities administration since June 30, 1995. As of June 30, 2025, Computershare Trust Company was acting in some cases as the certificate administrator, and in most cases as agent for the certificate administrator, on approximately 1,301 commercial mortgage-backed securities transactions with an aggregate outstanding principal balance of more than $739 billion (USD).

As a result of Computershare Trust Company not being a deposit-taking institution, any cash credited to the accounts that the certificate administrator is required to maintain pursuant to the PSA will be held by one or more institutions in a manner satisfying the requirements of the PSA, including any applicable eligibility criteria for account banks set forth in the PSA.

Custodian

Computershare Trust Company will act as the custodian (the “Custodian”) of the mortgage loan files pursuant to the PSA. In that capacity, Computershare Trust Company is responsible to hold and safeguard the mortgage notes and other contents of the mortgage files on behalf of the Trustee and the Certificateholders and the VRR Interest Owners. Computershare Trust Company maintains each mortgage loan file in a separate file folder marked with a unique bar code to assure loan-level file integrity and to assist in inventory management. Files are segregated by transaction or investor. With its acquisition of the CTS business from Wells Fargo Bank on November 1, 2021, Computershare Trust Company acquired a business that has been engaged in the mortgage document custody business for

333

more than 25 years. As of June 30, 2025, Computershare Trust Company was acting in some cases as the custodian, and in most cases as agent for the custodian, for approximately 450,880 commercial mortgage loan files.

Computershare Trust Company, through the CTS business acquired from Wells Fargo Bank, serves or may have served within the past two years as loan file custodian or the agent of the loan file custodian for various mortgage loans owned by one or more sponsor or their affiliates and anticipates that one or more of those mortgage loans may be included in the issuing entity. The terms of any custodial agreement under which those services are provided are customary for the mortgage-backed securitization industry and provide for the delivery, receipt, review, and safekeeping of mortgage loan files.

For three CMBS transactions, Computershare Trust Company disclosed transaction-level material noncompliance related to its CMBS bond administration function on its 2024 Annual Statement of Compliance furnished pursuant to Item 1123 of Regulation AB for each such transaction (each, a “Subject 2024 Computershare CMBS Annual Statement of Compliance”).

For one CMBS transaction, the related Subject 2024 Computershare CMBS Annual Statement of Compliance disclosed an administrative error relating to adjusted coupon rates and allocation of additional cash that resulted in an overpayment to one class of certificates with a corresponding underpayment to another class of certificates. Computershare Trust Company corrected the error within five days of the distribution.

For one CMBS transaction, the related Subject 2024 Computershare CMBS Annual Statement of Compliance disclosed an administrative error processing an interest adjustment in the servicer’s report that resulted in an underpayment to one class of certificates with a corresponding aggregate overpayment to three different classes of certificates. Computershare Trust Company revised the distribution to correct the payment error two months after the payment error occurred and distributed the funds the next month.

For one CMBS transaction, the related Subject 2024 Computershare CMBS Annual Statement of Compliance disclosed an administrative error processing the Initial Month’s Interest Deposit Amount that resulted in an underpayment to several classes of certificates with no corresponding overpayment. Computershare Trust Company revised the distribution to correct the payment error prior to the next distribution.

For each of the three CMBS transactions, the related Subject 2024 Computershare CMBS Annual Statement of Compliance states that Computershare Trust Company has reinforced its policies or implemented necessary changes to its procedures and controls in an effort to prevent a reoccurrence of the errors.

Neither Computershare Trust Company nor any of its affiliates intends to retain any economic interest in this securitization, including without limitation any certificates issued by the issuing entity.  However, each of Computershare Trust Company and its affiliates will

334

be entitled at their discretion to acquire certificates issued by the issuing entity, and in each such case will have the right to dispose of any such certificates at any time.

The current long-term issuer ratings of Computershare are “BBB (high)” by Morningstar DBRS, “BBB+” by Fitch, “A-” by KBRA, “Baa2” by Moody’s and “BBB” by S&P.

The information set forth under this heading “—The Certificate Administrator” has been provided by Computershare Trust Company.

For a description of any material affiliations, relationships and related transactions between Computershare Trust Company and the other transaction parties, see “Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties”.

The certificate administrator and the trustee will only be liable under the PSA to the extent of the obligations specifically imposed by the PSA. For further information regarding the duties, responsibilities, rights and obligations of the certificate administrator and the trustee under the PSA, including those related to indemnification, see “Pooling and Servicing Agreement—Limitation on Liability; Indemnification”. Certain terms of the PSA regarding the certificate administrator and the trustee’s removal, replacement or resignation are described under “Pooling and Servicing Agreement—Resignation and Removal of the Trustee and the Certificate Administrator” in this prospectus.

The Master Servicer

General

Trimont LLC, a Georgia limited liability company (“Trimont”), will act as the master servicer for all of the Mortgage Loans to be deposited into the issuing entity and as the primary servicer for the Serviced Companion Loans, subject to any primary servicing agreements with other servicers (in such capacity, the “Master Servicer”). Trimont is also (i) the Non-Serviced Master Servicer with respect to the Vertex HQ Whole Loan under the VRTX 2025-HQ TSA, (ii) the Non-Serviced Master Servicer with respect to the Aman Hotel New York Whole Loan under the BANK5 2025-5YR16 PSA until the securitization of the related Control Note, (iii) the Non-Serviced Master Servicer with respect to The Motto Whole Loan under the BANK5 2025-5YR16 PSA, and (iii) the Non-Serviced Master Servicer with respect to the Ridgedale Center Whole Loan under the BANK5 2025-5YR15 PSA.

Trimont is a provider of loan servicing, asset management, due diligence, and customized advisory solutions. The principal servicing offices of Trimont are located at 550 South Tryon Street, Charlotte, North Carolina 28202 and Two Alliance Center, 3560 Lenox Road NE, Suite 2200, Atlanta, Georgia 30326. Trimont also has offices in the US located in Overland Park, Kansas, New York, New York, and Dallas, Texas.

335

As of March 1, 2025 (“CMS Acquisition Closing Date”), Trimont purchased the third-party servicing segment (“CMS”) of Wells Fargo Bank’s commercial mortgage servicing business (the “CMS Transaction”). See “—CMS Transaction” below. As of the CMS Acquisition Closing Date, Trimont is rated (ranked) by Fitch, S&P and Morningstar DBRS as a master servicer, a primary servicer and a special servicer of commercial mortgage loans in the US. Trimont’s servicer ratings (rankings) by each of these agencies are outlined below:

US Servicer Ratings

Fitch1

S&P

Morningstar DBRS3

Primary Servicer: CPS2 Strong MOR CS2
Master Servicer: CMS3+ Average2 MOR CS3
Special Servicer: CSS2 Strong MOR CS2
 

1 The Fitch primary servicer and special servicer ratings of Trimont have been placed on “Rating Watch Negative” during the integration period associated with the CMS Transaction as is consistent with Fitch’s criteria and historical practice.

2 The S&P master servicer rating of Trimont has been placed on “Rating Watch Positive” during the integration period associated with the CMS Transaction.

3 Morningstar DBRS has designated the trends for the primary servicer and special servicer rankings of Trimont as “Stable”, and the trend for the master servicer ranking as “Positive”.

Trimont is also rated ‘Strong’ as a Construction Loan Servicer by S&P in the US.

Prior to the CMS Acquisition Closing Date, Trimont had been primary servicing and special servicing securitized and non-securitized commercial and multifamily loans in excess of 15 years.

The following table sets forth information prior to the CMS Acquisition Closing Date about Trimont’s portfolio of primary serviced commercial and multifamily loans (securitized and non-securitized) as of the dates indicated.

Commercial and
Multifamily Mortgage Loans

As of 12/31/2022

As of 12/31/2023

As of 12/31/2024

By Approximate Number: 2,574 2,529 2,301
By Approximate Aggregate Unpaid Principal Balance (in billions): $100.4 $110.1 $114.6

The following table sets forth information as of June 30, 2025 showing the portfolio of Trimont master or primary serviced commercial and multifamily loans (securitized and non-securitized).

Commercial and
Multifamily Mortgage Loans
As of
6/30/2025
By Approximate Number: 20,735
By Approximate Aggregate Unpaid Principal Balance (in billions): $599.74

The properties securing the loans in Trimont’s servicing portfolio include multifamily, office, retail, hospitality, industrial and other income producing properties.

Within this servicing portfolio, as of June 30, 2025, approximately 16,676 commercial and multifamily loans with an unpaid principal balance of approximately $422.02 billion were loans that back commercial mortgage-backed securities or commercial real estate collateralized debt obligation securities.

Trimont has operating procedures across the various servicing functions to maintain compliance with its servicing obligations and servicing standards under Trimont’s servicing agreements. The only significant changes in Trimont’s policies and procedures over the past

336

three years have come in response to changes in federal or state law or investor requirements. Since the CMS Acquisition Closing Date, Trimont has been incorporating CMS master and primary servicing policies and procedures into its best practices for servicing CMS Loans and newly originated commercial and multifamily loans, including procedures for handling delinquent loans during the period prior to the occurrence of a special servicing transfer event.

Trimont’s servicing platform allows Trimont to process loan servicing activities including, but not limited to: (i) performing account maintenance; (ii) tracking borrower communications; (iii) tracking real estate tax escrows and payments, insurance escrows and payments, replacement reserve escrows and operating statement data and rent rolls; (iv) entering and updating transaction data; and (v) generating various reports.

Prior to the CMS Acquisition Closing Date, Trimont was not the designated primary advancing agent for any of the mortgage loans it serviced. In connection with the CMS Transaction, Trimont acquired the outstanding CMS servicer advances using funding from a Wells Fargo Bank credit facility and other capital sources and expects to use such credit facility and other capital sources to fund the future advancing obligations of Trimont as servicer under the servicing agreements that transferred to Trimont on, or that Trimont enters into following, the CMS Acquisition Closing Date.

The following table sets forth information as of June 30, 2025 showing the approximate principal and interest advances and protective property advances held by Trimont, as master servicer, on commercial and multifamily mortgage loans included in commercial mortgage-backed securitizations.

As of Approximate Securitized
Master-Serviced
Portfolio (UPB)*
Approximate
Outstanding Advances
(P&I and PPA)*
Approximate
Outstanding
Advances as % of UPB
6/30/2025 $412,508,380,703 $958,602,236 0.23%
 

* “UPB” means unpaid principal balance, “P&I” means principal and interest advances and “PPA” means property protection advances.

Trimont may perform some of its obligations under the PSA through one or more third-party vendors, affiliates or subsidiaries, including the engagement of third-party vendors to provide technology or process efficiencies. Trimont monitors its third-party vendors in compliance with its internal procedures and applicable law. Trimont has entered into contracts directly with third-party vendors and may also obtain services from third party vendors through Wells Fargo Bank under the Transition Agreement (as hereinafter defined) for some or all of the following functions:

provision of Strategy and Strategy CS software;
audit services;
tracking and reporting of flood zone changes;
abstracting of leasing consent requirements contained in loan documents;
legal representation;
assembly of data regarding buyer and seller (borrower) with respect to proposed loan assumptions and preparation and underwriting of loan assumption package for review by Trimont;
performance of property inspections;
337

performance of tax parcel searches based on property legal description, monitoring and reporting of delinquent taxes, and collection and payment of taxes;
Uniform Commercial Code searches and filings;
insurance tracking and compliance;
onboarding-new loan setup;
lien release-filing and tracking;
credit investigation and background checks; and
defeasance calculations.

Trimont may also enter into agreements with certain firms to act as a primary servicer (or subservicer) and to provide cashiering or non-cashiering sub-servicing on the Mortgage Loans and the Serviced Companion Loans. Trimont will monitor and review the performance of sub-servicers appointed by it. Generally, all amounts received by Trimont on the Mortgage Loans and the Serviced Companion Loans will initially be deposited into a common clearing account with collections on other mortgage loans serviced by Trimont and will then be allocated and transferred to the appropriate account as described in this prospectus. On the day any amount is to be disbursed by Trimont, that amount may be transferred to a common disbursement account prior to disbursement.

Trimont will not have primary responsibility for custody services of original documents evidencing the Mortgage Loans or the Serviced Companion Loans. On occasion, Trimont may have custody of certain of such documents as are necessary for enforcement actions involving the Mortgage Loans, the Serviced Companion Loans or otherwise. To the extent Trimont performs custodial functions as a servicer, documents will be maintained in a manner consistent with the Servicing Standard.

There are, to the actual current knowledge of Trimont, no special or unique factors of a material nature involved in servicing the Mortgage Loans, as compared to the types of assets serviced by Trimont in other commercial real estate securitization pools generally.

Trimont does not believe that its financial condition will have any adverse effect on the performance of its duties under the PSA and, accordingly, Trimont believes that its financial condition will not have any material impact on the performance of the Mortgage Loans or the Certificates.

No securitization involving commercial or multifamily real estate loans in which Trimont was acting as a servicer has experienced a servicer event of default as a result of any action or inaction of Trimont in such capacity, including as a result of Trimont’s failure to comply with the applicable servicing criteria in connection with any securitization.

From time to time, Trimont is a party to lawsuits and other legal proceedings as part of its duties as a loan servicer (e.g., enforcement of loan obligations) and/or arising in the ordinary course of business. Trimont does not believe that any such lawsuits or legal proceedings, individually or in the aggregate, would be material to the Certificateholders. There are no legal proceedings pending against Trimont, or to which any property of Trimont is subject, that are material to the Certificateholders, nor does Trimont have actual knowledge of any proceedings of this type contemplated by governmental authorities.

A Trimont website (https://cmsview.trimont.com/tcms) provides investors with access to investor reports for commercial mortgage-backed securitization transactions for which Trimont is master servicer, and also provides borrowers with access to current and historical loan and property information for these transactions.

338

Trimont will enter into one or more agreements with the mortgage loan sellers (1) to purchase the master servicing rights to the related Mortgage Loans and the primary servicing rights with respect to certain of the related Mortgage Loans (other than any Non-Serviced Mortgage Loans) and Serviced Companion Loans and/or (2) to be appointed as the master servicer or primary servicer, as the case may be, with respect to such Mortgage Loans and Serviced Companion Loans.

Pursuant to certain interim servicing arrangements between MSMCH (and/or certain of its affiliates) and Trimont, Trimont acts as an interim servicer with respect to certain mortgage loans owned by MSMCH from time to time, which may include certain of the Mortgage Loans for which MSMCH is acting as Mortgage Loan Seller.

Pursuant to certain interim servicing arrangements between Wells Fargo Bank (and/or certain of its affiliates) and Trimont, Trimont acts as an interim servicer with respect to certain mortgage loans owned by Wells Fargo Bank from time to time, which may include certain of the Mortgage Loans for which Wells Fargo Bank is acting as Mortgage Loan Seller.

Pursuant to certain interim servicing arrangements between Bank of America (and/or certain of its affiliates) and Trimont, Trimont acts as an interim servicer with respect to certain mortgage loans owned by Bank of America from time to time, which may include certain of the Mortgage Loans for which Bank of America is acting as Mortgage Loan Seller.

Neither Trimont nor any of its affiliates intends to retain any certificates issued by the issuing entity or any other economic interest in this securitization. However, Trimont or its affiliates may acquire certain classes of certificates on the Closing Date or pursuant to secondary market transactions in the future. Any such party will have the right to dispose of any such certificates at any time.

CMS Transaction

As of the CMS Acquisition Closing Date, Trimont purchased the third-party servicing segment (“CMS”) of Wells Fargo Bank’s commercial mortgage servicing business. The CMS Transaction did not include Wells Fargo Bank’s rights and obligations related to the servicing of loans that Wells Fargo Bank originated for Fannie Mae, Freddie Mac, and FHA/Ginnie Mae, which will continue to be serviced by Wells Fargo Bank.

Senior leadership of Trimont and CMS and certain Trimont and former Wells Fargo Bank corporate functions that supported CMS were generally integrated within Trimont on or shortly following the CMS Acquisition Closing Date. Most of the CMS employees along with relevant CMS systems, technologies and operating procedures and guidelines supporting CMS were transferred to Trimont as part of the CMS Transaction. Further, as of the CMS Acquisition Closing Date, Wells Fargo Bank’s duties, obligations, and rights as servicer, under the related servicing agreements were transferred to Trimont, subject to the terms and conditions of such servicing agreements.

In order to facilitate the transition of CMS to Trimont, Wells Fargo Bank and Trimont entered into a Transition Services Agreement (“Transition Agreement”) pursuant to which Wells Fargo Bank agreed to provide certain support services, or cause such services to be provided, to Trimont for 12 months from the CMS Acquisition Closing Date (with two 3-month extension options) (the “Transition Period”).

Trimont operates two loan servicing technology platforms with each using a separate instance of McCracken Financial Solutions software, Strategy CS. During a portion or all of

339

the Transition Period, Trimont expects to continue to service the loans it was servicing prior to the CMS Acquisition Closing Date using operating guidelines, procedures and the servicing technology platform that Trimont was using prior to the CMS Acquisition Closing Date. During a portion or all of the Transition Period, Trimont expects to service loans serviced under the servicing agreements transferred in connection with the CMS Transaction and certain loans serviced under CMBS servicing agreements entered into by Trimont after the CMS Acquisition Closing Date (“CMS Loans”), including the Mortgage Loans, in accordance with the CMS operating guidelines, procedures and servicing technology platform.

The foregoing information set forth under this sub-heading regarding Trimont has been provided by Trimont.

For a description of any material affiliations, relationships and related transactions between Trimont, in its capacity as master servicer, and the other transaction parties, see “Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties”.

Trimont will have various duties under the PSA. Certain duties and obligations of Trimont are described under “Pooling and Servicing Agreement—General” and “—Enforcement of ‘Due-on-Sale’ and Due-on-Encumbrance’ Provisions”. The ability of a master servicer to waive or modify any terms, fees, penalties or payments on the Mortgage Loans (other than a Non-Serviced Mortgage Loan), and the effect of that ability on the potential cash flows from such Mortgage Loans, are described under “Pooling and Servicing Agreement—Modifications, Waivers and Amendments”. Each applicable master servicer’s obligations as the servicer to make advances, and the interest or other fees charged for those advances and the terms of each applicable master servicer’s recovery of those advances, are described under “Pooling and Servicing Agreement—Advances”.

Trimont, in its capacity as master servicer, will only be liable under the PSA to the extent of the obligations specifically imposed by the PSA. Certain terms of the PSA regarding each applicable master servicer’s removal, replacement or resignation are described under “Pooling and Servicing Agreement—Termination of a Master Servicer or Special Servicer for Cause”, “—Termination of a Master Servicer or Special Servicer for Cause—Servicer Termination Events”, “—Rights Upon Servicer Termination Event” and “—Waiver of Servicer Termination Event”. Each applicable master servicer’s rights and obligations with respect to indemnification, and certain limitations on each applicable master servicer’s liability under the PSA, are described under “Pooling and Servicing Agreement—Limitation on Liability; Indemnification” in this prospectus.

The Special Servicer

Torchlight Loan Services, LLC (“Torchlight”) is a Delaware limited liability company and will act as the special servicer (the “Special Servicer”) under the PSA. Its executive office and principal special servicing office are located at 90 Park Avenue, 20th Floor, New York, New York 10016. Torchlight is wholly owned by Torchlight Investors, LLC, which invests across a broad array of commercial real estate investments, including senior and mezzanine loans, preferred equity, equity and investment grade and non-investment grade CMBS on behalf of institutional investors.

Torchlight has substantial experience in working out loans and has been engaged in servicing CMBS assets since December 2007. Torchlight’s then affiliated predecessor had been engaged in servicing CMBS assets since 1998. In the past twenty-six years, Torchlight has resolved over $11.8 billion of U.S. commercial and multifamily loans.

340

The table below sets forth information about Torchlight’s portfolio of specially serviced commercial and multifamily mortgage loans as of the dates indicated:

CMBS Pools

As of 12/31/2022

As of 12/31/2023

As of 12/31/2024

As of 06/30/2025

By Approximate Number 17 19 18 30
Named Specially Serviced Portfolio By Approximate Aggregate Unpaid Principal Balance(1) $6,677,010,984 $8,187,369,702 $9,980,161,249 $15,418,121,278
Actively Specially Serviced Portfolio By Approximate Number of Loans(2) 11 41 42 49
Actively Specially Serviced Portfolio By Approximate Aggregate Unpaid Principal Balance(2) $ 461,535,412 $ 2,555,583,096 $2,756,939,609 $3,105,933,376
(1)Includes all loans in Torchlight’s portfolio for which Torchlight is the named special servicer, regardless of whether such loans are, as of the specified date, specially serviced loans.
(2)Includes only those loans in the portfolio that, as of the specified date, are specially serviced loans, including REO loans.

As of June 30, 2025, 21 personnel were involved in the special servicing of commercial real estate assets for Torchlight, of which 4 were dedicated to the special servicing business unit. As of June 30, 2025, Torchlight specially serviced a portfolio that included approximately 49 loans secured by properties throughout the United States, the District of Columbia and Puerto Rico with a then-current face value in excess of $3.1 billion, all of which are commercial or multifamily real estate assets. The portfolio includes commercial real estate mortgage loans secured by the same types of income producing properties as those securing the Mortgage Loan backing the Certificates. Accordingly, the assets that Torchlight services as well as assets owned by its affiliates may, depending upon the particular circumstances, including the nature and location of such assets, compete with the mortgaged real properties securing the Mortgage Loans for tenants, purchasers, financing and so forth. Torchlight does not service or manage any assets other than commercial and multifamily real estate assets.

Torchlight has developed policies and procedures for the performance of its special servicing obligations in compliance with applicable servicing criteria set forth in Item 1122 of Regulation AB, including managing delinquent loans and loans subject to the bankruptcy of the borrower. Torchlight has recognized that technology can greatly improve its performance as a special servicer, and Torchlight’s intranet-based infrastructure provides improved controls for compliance with trust/pooling and servicing agreements, loan administration and procedures in workout/resolution. Standardization and automation have been pursued, and continue to be pursued, wherever practicable to provide for improved accuracy, efficiency, transparency, monitoring and controls.

Torchlight utilizes the services of certain contractors to augment its personnel. Such contractors are included in the personnel numbers above. Torchlight does not have any material primary advancing obligations with respect to the CMBS pools as to which it acts as special servicer and accordingly Torchlight does not believe that its financial condition will have any adverse effect on the performance of its duties under the TSA nor any material impact on the mortgage pool performance or the performance of the certificates.

341

Torchlight will not have primary responsibility for custody services of original documents evidencing the Mortgage Loans. On occasion, Torchlight may have custody of certain of such documents as necessary for enforcement actions involving the Mortgage Loans or otherwise. To the extent that Torchlight has custody of any such documents, such documents will be maintained in a manner consistent with the servicing standard. There are currently no legal proceedings pending against Torchlight, nor are any known to be contemplated by governmental authorities, that are material to the Certificateholders.

No securitization transaction involving commercial or multifamily mortgage loans in which Torchlight was acting as special servicer has experienced an event of default as a result of any action or inaction performed by Torchlight as special servicer. In addition, there has been no previous disclosure of material non-compliance with servicing criteria by Torchlight with respect to any other securitization transaction involving commercial or multifamily mortgage loans in which Torchlight was acting as special servicer.

From time to time, Torchlight and its affiliates are parties to lawsuits and other legal proceedings arising in the ordinary course of business. Torchlight does not believe that any such lawsuits or legal proceedings would, individually or in the aggregate, have a material adverse effect on its business or its ability to serve as special servicer.

Torchlight is not an affiliate of the Depositor, the Mortgage Loan Sellers, the Issuing Entity, the Servicer, the Trustee, the Certificate Administrator, the Operating Advisor, or any Originator of the Mortgage Loans. There are no specific relationships involving or relating to this transaction or the securitized mortgage loans between Torchlight or any of its affiliates, on the one hand, and the Depositor or the Issuing Entity, on the other hand, that currently exist or that existed during the past two years.

Torchlight Loan Services, LLC, the Special Servicer, is an affiliate of Torchlight Debt Fund VIII Holdings (US), LLC, the entity expected to purchase the Class F, Class G and Class H Certificates and to be appointed as the initial Directing Certificateholder. Additionally, from time to time, Torchlight or its affiliates may acquire additional Certificates in the secondary market and will also be able to dispose of those Certificates at any time.

Torchlight may enter into one or more arrangements with the initial Controlling Class Representative or any person with the right to appoint or remove and replace the special servicer to provide for a discount and/or revenue sharing with respect to certain of the special servicer compensation in consideration of, among other things, Torchlight’s appointment as special servicer under the PSA and any related intercreditor agreement and limitations on such person’s right to replace the special servicer.

The Depositor, the Sponsors, the Servicer, the Trustee and the Certificate Administrator may maintain banking and other commercial relationships with Torchlight and its affiliates.

The information set forth in this Offering Circular regarding Torchlight under this heading “—Special Servicer” has been provided by Torchlight. Torchlight does not make any representations as to the validity or sufficiency of the PSA (other than as to it being a valid obligation of Torchlight as Special Servicer), the Certificates, the Mortgage Loans, this Offering Circular (other than as to the accuracy of the information provided by Torchlight) or any related documents.

The special servicer will be required to pay all expenses incurred in connection with its responsibilities under the PSA (subject to reimbursement as described in this prospectus).

342

The special servicer may be terminated, with respect to the Mortgage Loans and Serviced Companion Loans, without cause, by (i) the applicable Certificateholders (if a Control Termination Event has occurred and is continuing) and (ii) the Directing Certificateholder (for so long as a Control Termination Event does not exist), as described and to the extent in “Pooling and Servicing Agreement— Replacement of Special Servicer Without Cause” in this prospectus.

The special servicer may resign under the PSA as described under “Pooling and Servicing Agreement—Resignation of the Master Servicer and Special Servicer” in this prospectus.

Certain duties and obligations of Torchlight as the special servicer and the provisions of the PSA are described under “Pooling and Servicing Agreement”, “—Enforcement of “Due-On-Sale” and “Due-On-Encumbrance” Provisions” and “—Inspections” in this prospectus. Torchlight’s ability to waive or modify any terms, fees, penalties or payments on the Mortgage Loans and the potential effect of that ability on the potential cash flows from the Mortgage Loans are described under “Pooling and Servicing Agreement—Modifications, Waivers and Amendments” below.

The special servicer and various related persons and entities will be entitled to be indemnified by the issuing entity for certain losses and liabilities incurred by the special servicer as described under “Pooling and Servicing Agreement—Limitation on Liability; Indemnification” in this prospectus.

Torchlight, in its capacity as special servicer, will only be liable under the PSA to the extent of the obligations specifically imposed by the PSA. Certain terms of the PSA regarding the special servicer’s removal, replacement, resignation or transfer are described under “Pooling and Servicing Agreement—Limitation on Liability; Indemnification”, “—Termination of the Master Servicer or Special Servicer for Cause—Servicer Termination Events” and “—Rights Upon Servicer Termination Event”. The special servicer’s rights and obligations with respect to indemnification, and certain limitations on the special servicer’s liability under the PSA, are described under “Pooling and Servicing Agreement—Limitation on Liability; Indemnification”.

The Primary Servicer

Midland Loan Services, a Division of PNC Bank, National Association (“Midland”), is expected to act as the primary servicer of certain Mortgage Loans to be sold to the depositor by JPMorgan Chase Bank, National Association (collectively, 26.8%) (such Mortgage Loans, the “Midland Serviced Mortgage Loans”). Midland is expected to be initially responsible for the primary servicing and administration of such Midland Serviced Mortgage Loans pursuant to a certain primary servicing agreement expected to be entered into between Midland, as primary servicer, and Trimont LLC, as master servicer (the “Midland Primary Servicing Agreement”). Certain servicing and administrative functions may also be provided by one or more subservicers that previously serviced the mortgage loans for the applicable loan seller.

Midland’s principal servicing office is located at 10851 Mastin Street, Building 82, Suite 300, Overland Park, Kansas 66210.

Midland is a commercial financial services company that provides loan servicing and asset management for large pools of commercial and multifamily real estate assets. Midland is approved as a master servicer, special servicer and primary servicer for investment-grade CMBS by S&P, Moody’s, Fitch, Morningstar DBRS and KBRA. Midland has received rankings

343

as a master, primary and special servicer of real estate assets under U.S. CMBS transactions from S&P, Fitch and Morningstar DBRS. For each category, S&P ranks Midland as “Strong”. Morningstar DBRS ranks Midland as “MOR CS2” for master servicer, “MOR CS1” for primary servicer, and “MOR CS1” for special servicer. Fitch ranks Midland as “CMS2+” for master servicer, “CPS2+” for primary servicer, and “CSS2+” for special servicer. Midland is also a HUD/FHA-approved mortgagee and a Fannie Mae-approved multifamily loan servicer.

Midland has detailed operating procedures across the various servicing functions to maintain compliance with its servicing obligations and the servicing standards under Midland’s servicing agreements, including procedures for managing delinquent and specially serviced loans. The policies and procedures are reviewed annually and centrally managed.

Furthermore, Midland’s business continuity and disaster recovery plans are reviewed and tested annually. While Midland recently commenced a work from home strategy for certain personnel, Midland’s policies, operating procedures and business continuity plan contemplate and provide the mechanism for any Midland personnel currently working in the office to transition to work from home as determined by management to comply with changes in federal, state or local laws, regulations, executive orders, other requirements and/or guidance, to address health and/or other concerns related to a pandemic or other significant event or to address market or other business purposes.

In accordance with the PSA and Midland Primary Servicing Agreement, Midland has engaged (or may in the future engage) one or more third-party vendors and/or affiliates to support Midland’s performance of certain duties and/or obligations under the PSA, including, but not limited to, with respect to one or more of the following tasks:

converting and de-converting loans to or from the servicing system and setting up any applicable cash management waterfall;
calculating certain amounts such as principal and interest payments, default interest, deferred interest, rent escalations, financial statement penalty fees, payoff amounts and other ad hoc items;
calculating remittances and allocated loan and appraisal reduction amounts and preparing remittance reports and other related reports, including Schedule AL;
administering certain aspects relating to reserve account disbursement requests;
assisting with the collection of financial/operating statements and rent rolls and performing operating statement and rent roll spreading activities;
monitoring covenant compliance and occupancy and tenant-related triggers, completing certain covenant calculations, tests and related analyses and identifying loans for Midland to proceed with cash management implementation;
UCC, tax and insurance-related researching, monitoring, filing, reporting, collecting and tracking, and lien release filing and tracking;
performing property inspections and preparing the related property inspection reports;
344

updating of the servicing system periodically with certain information, such as with respect to borrower, collateral, loan terms, escrows, reserves, covenants, loan-level transactions (i.e., amendments, assumptions, defeasances, etc.) and servicing fees;
processing loan and bring current statements and updating receivables;
per Midland’s requirements, generating certain correspondence including hello letters, missed payment letters, financial statement demand letters and event of default letters; and
one or more additional tasks assigned by Midland; provided, however, such tasks will not include holding or collecting funds or performing asset management (other than document review and preparation in support of Midland’s asset managers’ processing of certain asset management transactions).

Notwithstanding the foregoing, Midland will remain responsible for Midland’s duties and/or obligations under the PSA. Midland monitors and oversees its third-party vendors in compliance with its internal procedures, the PSA and applicable law.

Midland will not have primary responsibility for custody services of original documents evidencing the underlying Midland Serviced Mortgage Loans. Midland may from time to time have custody of certain of such documents as necessary for enforcement actions involving particular Midland Serviced Mortgage Loans or otherwise. To the extent that Midland has custody of any such documents for any such servicing purposes, such documents will be maintained in a manner consistent with the servicing standard.

No securitization transaction involving commercial or multifamily mortgage loans in which Midland was acting as master servicer, primary servicer or special servicer has experienced a servicer event of default as a result of any action or inaction of Midland as master servicer, primary servicer or special servicer, as applicable, including as a result of Midland’s failure to comply with the applicable servicing criteria in connection with any securitization transaction. Midland has made all advances required to be made by it under the servicing agreements on the commercial and multifamily mortgage loans serviced by Midland in securitization transactions.

From time-to-time Midland is a party to lawsuits and other legal proceedings as part of its duties as a loan servicer (e.g., enforcement of loan obligations) and/or arising in the ordinary course of business. Midland does not believe that any such lawsuits or legal proceedings would, individually or in the aggregate, have a material adverse effect on its business or its ability to service loans pursuant to the PSA.

Midland may enter into one or more arrangements with the Directing Certificateholder, a Controlling Class Certificateholder, any directing certificateholder, any Companion Holder, the other Certificateholders (or an affiliate or a third-party representative of one or more of the preceding) or any other person with the right to appoint or remove and replace the special servicer to provide for (i) a discount, waiver and/or revenue sharing with respect to certain of the special servicer compensation and/or (ii) certain services, in each case, in consideration of, among other things, Midland’s appointment (or continuance) as special servicer under the PSA and any related co-lender agreement and limitations on the right of such person to remove the special servicer.

345

Midland currently maintains an internet-based investor reporting system, CRE Servicing Insight®, that contains performance information at the portfolio, loan and property levels on the various commercial mortgage-backed securities transactions that it services. Certificateholders, prospective transferees of the certificates and other appropriate parties may obtain access to CRE Servicing Insight® through Midland’s website at www.pnc.com/midland. Midland may require registration and execution of an access agreement in connection with providing access to CRE Servicing Insight®.

As of June 30, 2025, Midland was master and primary servicing approximately 19,224 commercial and multifamily mortgage loans with a principal balance of approximately $435 billion. The collateral for such loans may be located in all 50 states, the District of Columbia, Puerto Rico, Guam, US Virgin Islands and Canada. Approximately 13,803 of such loans, with a total principal balance of approximately $352 billion, pertain to commercial and multifamily mortgage-backed securities. The related loan pools include multifamily, office, retail, hospitality and other income-producing properties.

Midland has been servicing mortgage loans in CMBS transactions since 1992. The table below contains information on the size of the portfolio of commercial and multifamily loans and leases in CMBS and other servicing transactions for which Midland has acted as master and/or primary servicer from 2022 to 2024.

Portfolio Size  – Master/Primary Servicing

Calendar Year End

(Approximate amounts in billions)

2022 2023 2024
CMBS $328 $336 $347
Other $315 $244 $173
Total $642 $580 $521

As of June 30, 2025, Midland was named the special servicer in approximately 306 commercial mortgage-backed securities transactions with an aggregate outstanding principal balance of approximately $112 billion. With respect to such commercial mortgage-backed securities transactions as of such date, Midland was administering approximately 219 assets with an outstanding principal balance of approximately $5.5 billion.

Midland has acted as a special servicer for commercial and multifamily mortgage loans in CMBS transactions since 1992. The table below contains information on the size of the portfolio of specially serviced commercial and multifamily loans, leases and REO properties that have been referred to Midland as special servicer in CMBS transactions from 2022 to 2024.

 

346

Portfolio Size –Special Servicing

Calendar Year End

(Approximate amounts in billions)

2022 2023 2024
Total $162 $119 $118

Midland is also (i) in connection with the BANK 2025-5YR16 PSA, the primary servicer of The Motto Whole Loan pursuant to a certain primary servicing agreement, (ii) in connection with the BANK 2025-5YR16 PSA, the primary servicer of the Aman Hotel New York Whole Loan pursuant to a certain primary servicing agreement until the securitization of the related Control Note and (iii) anticipated to be the master servicer under the WFCM 2025-5C6 PSA, pursuant to which the Aman Hotel New York Whole Loan is anticipated to be serviced following the securitization of the related Control Note.

From time to time, Midland and/or its affiliates may purchase or sell securities, including, CMBS certificates. Midland and/or its affiliates may review this prospectus and purchase or sell certificates issued in this offering, including in the secondary market.

Pursuant to certain interim servicing agreements between MSMCH and certain of its affiliates, on the one hand, and Midland, on the other hand, Midland acts as interim servicer with respect to certain mortgage loans.

Pursuant to certain interim servicing agreements between JPMCB and certain of its affiliates, on the one hand, and Midland, on the other hand, Midland acts as interim servicer with respect to certain mortgage loans, including, prior to their inclusion in the issuing entity, certain of the Mortgage Loans.

PNC Bank, National Association (“PNC Bank”) and its affiliates may use some of the same service providers (e.g., legal counsel, accountants and appraisal firms) as are retained on behalf of the issuing entity. In some cases, fee rates, amounts or discounts may be offered to PNC Bank and its affiliates by a third party vendor which differ from those offered to the trust fund as a result of scheduled or ad hoc rate changes, differences in the scope, type or nature of the service or transaction, alternative fee arrangements, and negotiation by PNC Bank or its affiliates other than Midland.

The foregoing information concerning the Primary Servicer has been provided by Midland.

Summary of the Midland Primary Servicing Agreements

Midland has acquired the right to be appointed as the primary servicer of the Midland Serviced Mortgage Loans and any related Serviced Companion Loans (together with the Midland Serviced Mortgage Loans, the “Midland Serviced Loans”). Accordingly, Trimont LLC, as master servicer, and Midland, as primary servicer, will be required to enter into the Midland Primary Servicing Agreement to be dated as of October 1, 2025. The primary servicing of the Midland Serviced Loans will be governed by the Midland Primary Servicing Agreement. The following summary describes certain provisions of the Midland Primary Servicing Agreement relating to the primary servicing and administration of the Midland Serviced Loans. Any reference to Mortgage Loans (or related defined terms) in this section is intended to only apply to the Midland Serviced Mortgage Loans.

347

Pursuant to the Midland Primary Servicing Agreement, Midland, as primary servicer, on behalf of the Master Servicer, will be responsible for certain of the obligations of the Master Servicer with respect to the Midland Serviced Mortgage Loans described in “Pooling and Servicing Agreement”, including, but not limited to: collecting monthly payments and escrow and reserve payments and maintaining a primary servicer collection account and applicable escrow and reserve accounts (consistent with the requirements of the PSA) to hold such collections; remitting to the Master Servicer on a timely basis monthly payments less any primary servicing fees, escrow and reserve payments, funds allocated for payment to any related Serviced Companion Loan Holder, and payments in the nature of additional servicing compensation due to Midland, as primary servicer; collecting borrower reports, budgets, operating statements, income statements, and rent rolls; preparing reports (including, but not limited to, collection reports, monthly remittance reports, and various CREFC® reports) and performing annual inspections of the related Mortgaged Property; promptly notifying the Master Servicer of any defaults under the Midland Serviced Mortgage Loans, collection issues or customer issues; provided that Midland will not take any action with respect to enforcing such loans without the prior written approval of the Master Servicer; monitoring borrower insurance obligations on such loans and obtaining such property level insurance when the borrower fails to maintain such insurance; maintaining an appropriate fidelity bond and errors and omissions insurance (or self-insurance). Midland will be responsible for performing the primary servicing of the Midland Serviced Loans in a manner consistent with the Servicing Standard under the PSA.

Midland may hold certain original letters of credit on behalf of the Master Servicer and Trustee for the benefit of the Certificateholders and the VRR Interest Owners, but will not hold any other portion of a Mortgage File; provided that from time to time, Midland may temporarily have possession of certain other documents in the Mortgage File in connection with certain servicing duties. Additionally, Midland will be responsible for maintaining the servicing file (or any portion thereof) and releasing files in accordance with the PSA and the Midland Primary Servicing Agreement. Any portion of the servicing file or the Mortgage File in Midland’s possession will be required to be held by Midland, on behalf of the Master Servicer for the benefit of the Certificateholders and the VRR Interest Owners and will be identified in accordance with Midland’s customary procedures by assigning a loan number that will reflect the ownership of the related Mortgage Loan by the trustee.

Midland will have no obligation to make, or be permitted to make, any principal and interest advance or any servicing advances except as described in the following sentence. With respect to any servicing advance required to be made on an urgent or emergency basis such that Midland is unable to provide the Master Servicer with sufficient notice to enable the Master Servicer to make such servicing advance, Midland may, in Midland’s sole discretion, make such servicing advance with prior notice to the Master Servicer if reasonably practicable and the Master Servicer will be required to reimburse Midland for such servicing advance and interest thereon within 5 Business Days of receipt of written request therefor.

Midland will not communicate directly with any Rating Agency regarding the Midland Serviced Mortgage Loans or the Midland Primary Servicing Agreement except in limited circumstances set forth in the Midland Primary Servicing Agreement.

For so long as Midland is not the Special Servicer under the PSA, Midland may not take any action with respect to any Major Decision or certain other actions as set forth in the Midland Primary Servicing Agreement unless Midland has confirmed with the Master Servicer that the Master Servicer is either obligated to process or that the Master Servicer

348

and the special servicer have mutually agreed that the Master Servicer will process such request pursuant to the PSA. Following such confirmation, Midland may not permit or consent to any Major Decision or take any other action requiring the approval of the Master Servicer under the Midland Primary Servicing Agreement without the prior written approval of the Master Servicer. Such consent will be subject to the consent of the Special Servicer to the extent set forth in the PSA.

During any such time that Midland is acting as the Special Servicer under the PSA (if Midland were to be appointed as a successor to the Special Servicer), and subject to the following paragraph, if pursuant to the PSA the Master Servicer is responsible for processing any Major Decision or certain other actions as set forth in the Midland Primary Servicing Agreement, then Midland will be required to perform the obligations of the Master Servicer with respect to such transaction (including dealing directly with, and obtaining the consent of, the special servicer on matters for which the PSA requires the Master Servicer to deal with, or obtain the consent of, the Special Servicer) without the approval of the Master Servicer, but subject to all requirements and restrictions set forth in the relevant provisions of the PSA and the paragraph below; provided, however, that the Midland will be required to copy the Master Servicer on all correspondence to the Special Servicer and the related mortgagor regarding such matters and Midland will be required to prepare any package and analysis necessary to obtain any required Rating Agency Confirmation and forward such package to the Master Servicer. Midland will process and close any defeasance and obtain any required consent of the Master Servicer to such defeasance. Notwithstanding the foregoing, with respect to any assumption, transfer, defeasance, or certain other actions as set forth in the Midland Primary Servicing Agreement for which the PSA does not require the Master Servicer to obtain the consent or approval of the Special Servicer, Midland will not be permitted to consent to any such action without the prior written consent of the Master Servicer. With respect to any such proposed action requiring the consent of the Master Servicer (and not the consent of the Special Servicer, if Midland is acting in such capacity), Midland will be required to perform and forward to the Master Servicer any analysis, recommendation or other information required to be prepared and/or delivered by the Master Servicer and, if the Master Servicer consents to any such modification, extension, waiver, consent or other action, Midland will close such transaction or grant such consent. Midland will not be permitted to permit any principal prepayment or defeasance with respect to any Mortgage Loan or Serviced Companion Loan without the written consent of the Master Servicer.

With respect to any matter described in the prior two paragraphs, the Master Servicer (not Midland) will deal with the 17g-5 Information Provider and the related Rating Agencies to the extent required by the PSA with respect to such matters (including requesting any approvals or any Rating Agency Confirmation, if applicable). Additionally, consistent with the requirements described in the prior two paragraphs, Midland will process and close any defeasance subject to the written consent of the Master Servicer.

In the event that Midland, in the good faith and reasonable judgment of the Master Servicer, violates the Servicing Standard or otherwise commits a “Servicer Termination Event” under the PSA in connection with the granting or withholding of any approval as described in the prior paragraph, Midland thereafter will no longer be permitted to exercise the approval rights described in the prior paragraph and will thereafter be required to seek the approval of the Master Servicer. Midland, in processing each of these transactions, will be required to apprise the Master Servicer of its actions from time to time, to the extent and as further set forth in the Midland Primary Servicing Agreement. Midland will also be

349

required to provide all reasonable cooperation to the Master Servicer in connection with the Master Servicer’s duties under the PSA to oversee Midland as a sub-servicer.

Midland will also timely provide such certifications, reports and registered public accountant attestations required by the Midland Primary Servicing Agreement or by the Master Servicer to permit it to comply with the PSA and the depositor to comply with its Exchange Act reporting obligations.

With respect to all servicing responsibilities of the Master Servicer under the PSA which are not being performed by Midland under the Midland Primary Servicing Agreement, Midland will be required to reasonably cooperate with the Master Servicer to facilitate the timely performance of such servicing responsibilities.

As compensation for its activities under the Midland Primary Servicing Agreement, Midland will be paid a primary servicing fee with respect to the Midland Serviced Loans only to the extent that the Master Servicer receives the servicing fee with respect to such Midland Serviced Loans under the PSA. Midland will be entitled to certain additional servicing compensation as further set forth in the Midland Primary Servicing Agreement with respect to the Midland Serviced Loans, including, but not limited to, a portion of Modification Fees, assumption fees and defeasance fees, but only from amounts to which the Master Servicer is entitled under the PSA.

Neither Midland nor any partners, directors, officers, shareholders, members, managers, employees or agents of Midland (the “Midland Parties”) will be under any liability to the Master Servicer for any action taken, or for refraining from the taking of any action, in good faith pursuant to the Midland Primary Servicing Agreement, or for errors in judgment. However, this will not protect the Midland Parties against any breach of warranties or representations made in the Midland Primary Servicing Agreement, or against any liability that would otherwise be imposed on Midland by reason of its willful misconduct, bad faith, fraud or negligence (or by reason of any specific liability imposed under the Midland Primary Servicing Agreement for a breach of the Servicing Standard) in the performance of its duties under the Midland Primary Servicing Agreement or by reason of its negligent disregard of its obligations or duties under the Midland Primary Servicing Agreement. The Midland Parties will be indemnified by the Master Servicer against any claims, losses, penalties, fines, forfeitures, reasonable legal fees and related costs, judgments, and any other costs, liabilities, fees and expenses (including, without limitation, costs and expenses of litigation and of enforcement of this indemnity, and of investigation, counsel fees, damages, judgments and amounts paid in settlement) (collectively, the “Losses”) incurred by Midland in connection with any actual or threatened legal or administrative action (whether in equity or at law) or claim relating to the Midland Primary Servicing Agreement, the Midland Serviced Loans or the certificates or the VRR Interest resulting from the Master Servicer’s willful misconduct, bad faith, fraud, or negligence in the performance of duties under the Midland Primary Servicing Agreement or negligent disregard of its obligations under the Midland Primary Servicing Agreement or by reason of breach of any representations or warranties made by the Master Servicer. The Midland Parties will be indemnified by the Trust, to the extent provided in the PSA, against any Losses incurred by Midland in connection with any actual or threatened legal or administrative action (whether in equity or at law) or claim relating to the Midland Primary Servicing Agreement, the Midland Serviced Loans, the certificates or the VRR Interest, other than any Losses (i) that are specifically required to be borne by Midland without right of reimbursement pursuant to the terms of the Midland Primary Servicing Agreement, (ii) that are incurred in connection with any breach of representation or warranty made by Midland in the Midland Primary Servicing

350

Agreement, (iii) that are incurred by reason of by reason of willful misconduct, bad faith, or negligence of Midland in the performance of its obligations or duties under the Midland Primary Servicing Agreement or negligent disregard of obligations and duties under the Midland Primary Servicing Agreement; provided, however, that the indemnification described in this sentence will be limited to the amount of indemnification received by the Master Servicer under the PSA as a result of pursuing the Trust on behalf of Midland for such indemnification.

Midland will indemnify and hold harmless the Master Servicer and its partners, directors, officers, shareholders, members, managers, employees or agents against any Losses incurred by the Master Servicer in connection with any claim, loss, penalty, fine, foreclosure, judgment, liability or legal action relating to the Midland Primary Servicing Agreement, the PSA, the certificates or the VRR Interest by reason of (1) any breach by Midland of a representation or warranty made by Midland in the Midland Primary Servicing Agreement or (2) any willful misconduct, bad faith, or negligence by Midland in the performance of its obligations or duties under the Midland Primary Servicing Agreement or under the PSA or by reason of negligent disregard of such obligations and duties.

The Midland Primary Servicing Agreement may be terminated with respect to a particular Midland Serviced Loan or in certain cases the entire Midland Primary Servicing Agreement only if any of the following occurs:

the Master Servicer (or the depositor to the extent the depositor has the right to terminate Midland under the PSA) elects to terminate Midland following an event of default under the Midland Primary Servicing Agreement (which will generally be similar in nature and scope to the Servicer Termination Events described under “Pooling and Servicing Agreement—Termination of a Master Servicer or Special Servicer for Cause—Servicer Termination Events”);
upon resignation by Midland in accordance with the terms of the Midland Primary Servicing Agreement;
at the option of the purchaser of any Midland Serviced Mortgage Loans pursuant to the terms of the PSA; provided that any such termination pursuant to this clause will only be effective with respect to the purchased Midland Serviced Mortgage Loans and not with respect to the entire agreement;
upon the later of the final payment or other liquidation of the last Midland Serviced Mortgage Loans and disposition of all REO Property and remittance of all funds thereunder;
solely with respect to any Servicing Shift Whole Loan, upon the related Servicing Shift Securitization Date;
upon termination of the PSA; or
by mutual consent of Midland and the Master Servicer in writing.

Notwithstanding the foregoing, upon any termination of Midland, Midland will be entitled to receive all accrued and unpaid primary servicing fees through the date of termination and will remain entitled to all surviving indemnification rights. In such event, Midland is required to cooperate fully with the Master Servicer to transition primary servicing of the Midland Serviced Loans to the Master Servicer or its designee.

351

Additionally, in connection with the BANK5 2025-5YR16 transaction, Trimont, as the applicable Non-Serviced Master Servicer is a party to a primary servicing agreement (the “BANK5 2025-5YR16 Midland Primary Servicing Agreement”) with Midland that governs the primary servicing of each of the Aman Hotel New York Whole Loan (but only until the securitization of the related Control Note) and The Motto Whole Loan. Midland is required to primary service the Aman Hotel New York Whole Loan (until the securitization of the related Control Note) and The Motto Whole Loan in accordance with the BANK5 2025-5YR16 Midland Primary Servicing Agreement and the BANK5 2025-5YR16 PSA. The BANK5 2025-5YR16 Midland Primary Servicing Agreement has terms substantially similar to the Midland Primary Servicing Agreement described above, however, certain terms, such as events of default and termination triggers, correspond to the terms of the BANK5 2025-5YR16 PSA rather than those contained in the PSA.

The foregoing information under this section titled “—The Midland Primary Servicing Agreement” has been provided by Trimont. None of the depositor, the underwriters, the Special Servicer, the operating advisor, the asset representations reviewer, the trustee, the certificate administrator or any of their affiliates takes any responsibility for this information or makes any representation or warranty as to its accuracy or completeness.

The Operating Advisor and Asset Representations Reviewer

Pentalpha Surveillance LLC, a Delaware limited liability company (“Pentalpha Surveillance”), will act as the operating advisor under the PSA with respect to each Mortgage Loan (other than any Non-Serviced Mortgage Loans) and Serviced Whole Loan. The operating advisor will have certain review and consultation duties with respect to activities of the special servicer, including the right to recommend the replacement of the special servicer at any time. Pentalpha Surveillance will also be serving as the asset representations reviewer under the PSA. The asset representations reviewer will be required to review certain delinquent Mortgage Loans after a specified delinquency threshold has been exceeded and upon notification from the certificate administrator that the required percentage of Certificateholders have voted to direct a review of such delinquent Mortgage Loans.

The principal office of Pentalpha Surveillance is located at Two Greenwich Office Park, Greenwich, Connecticut 06831.

Pentalpha Surveillance is a privately held firm founded in 2005 that is primarily dedicated to providing independent oversight of loan securitization trusts’ ongoing operations. Pentalpha Surveillance and its affiliates have been engaged by individual securitization trusts, financial institutions, institutional investors and agencies of the U.S. Government. Pentalpha Surveillance’s platform uses compliance checking software and has a team of industry specialists focused on loan origination and servicing oversight, with engagements in surveillance, valuation, collections optimization, representation and warranty failures, derivative contract errors, litigation support and expert testimony as well as other consulting assignments.

As of June 30, 2025, Pentalpha Surveillance was acting as operating advisor or trust advisor for approximately 350 commercial mortgage-backed securitizations with an aggregate initial unpaid principal balance of approximately $279 billion. As of June 30, 2025, Pentalpha Surveillance was acting as asset representations reviewer for 140 commercial mortgage-backed securitizations with an aggregate initial unpaid principal balance of approximately $129 billion.

352

In addition, Pentalpha Surveillance believes that its financial condition will not have any material adverse effect on the performance of its duties under the Pooling and Servicing Agreement.

There are currently no legal proceedings pending against Pentalpha Surveillance, or to which any property of Pentalpha Surveillance is subject, that are material to the holders of the certificates, nor does Pentalpha Surveillance have actual knowledge of any proceedings of this type contemplated by governmental authorities.

The foregoing information under this heading “Transaction Parties—The Operating Advisor and Asset Representations Reviewer” has been provided by Pentalpha Surveillance.

For a description of any material affiliations, relationships and related transactions between the operating advisor, the asset representations reviewer and the other transaction parties, see “Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties” in this prospectus.

The operating advisor and the asset representations reviewer will only be liable under the PSA to the extent of the obligations specifically imposed by the PSA, and no implied duties or obligations may be asserted against the operating advisor or the asset representations reviewer. For further information regarding the duties, responsibilities, rights and obligations of the operating advisor and the asset representations reviewer, as the case may be, under the PSA, including those related to indemnification, see “Pooling and Servicing Agreement—The Operating Advisor”, “—The Asset Representations Reviewer” and “—Limitation on Liability; Indemnification”. Certain terms of the PSA regarding the operating advisor’s or asset representations reviewer’s, as the case may be, removal, replacement, resignation or transfer of obligations are described under “Pooling and Servicing Agreement—The Operating Advisor” and “—The Asset Representations Reviewer” in this prospectus.

 

 

 

 

353

Credit Risk Retention

General

Regulation RR implementing the risk retention requirements of Section 15G of the Exchange Act (the “Credit Risk Retention Rules”) will apply to this securitization. The VRR Interest is intended to be an “eligible vertical interest” (as such terms are defined in the Credit Risk Retention Rules), and Bank of America, National Association is acting as the retaining sponsor under the Credit Risk Retention Rules (in such capacity, the “Retaining Sponsor”). Wells Fargo Bank, JPMCB, Morgan Stanley Bank and Bank of America (the “Retaining Parties”) will retain the indicated amount of the VRR Interest below.

The VRR Interest will have an aggregate VRR Interest Balance as of the Closing Date of $51,514,391.43, representing approximately 5.0% of all “ABS interests” (as defined in the Credit Risk Retention Rules) in the Trust (which will consist of the certificates (other than the Class R certificates) and the VRR Interest). The effective interest rate of the VRR Interest will be equal to the WAC Rate. A portion of the VRR Interest will be certificated and represented by the definitive Class RR certificates (the “Class RR Certificates”), and a portion of the VRR Interest will be uncertificated and referred to herein as the “RR Interest”. The owner of the RR Interest is referred to as the “RR Interest Owner” and the RR Interest Owner and the holders of the Class RR Certificates (the “Class RR Certificateholders”) are referred to collectively as the “VRR Interest Owners”.

Bank of America will be permitted to offset the amount of its required risk retention by the portions of the VRR Interest acquired by each of JPMCB, Morgan Stanley Bank and Wells Fargo Bank, as originators of one or more of the securitized assets. For a description of the originators, see “Transaction Parties—The Sponsors and Mortgage Loan Sellers”.

On the Closing Date, the Retaining Sponsor will acquire from the depositor, and retain, in the form of a portion of the Class RR Certificates, $9,627,500.00 of the VRR Interest, representing approximately 18.7% of the aggregate VRR Interest Balance of all of the outstanding VRR Interest. Morgan Stanley Bank will acquire from the depositor, and retain, in the form of a portion of the Class RR Certificates, $17,429,698.21 of the VRR Interest, representing approximately 33.8% of the aggregate VRR Interest Balance of all of the outstanding VRR Interest and representing at least 20% of the aggregate VRR Interest Balance of all of the outstanding VRR Interest. Morgan Stanley Bank originated approximately 33.8% of the aggregate Initial Pool Balance, which is at least 20% of the total Initial Pool Balance and is equal to its percentage ownership of the aggregate VRR Interest Balance of all of the outstanding VRR Interest, in accordance with Rule 11(a)(1) of the Credit Risk Retention Rules. JPMCB will acquire from the depositor, and retain, in the form of the RR Interest, $10,814,000.00 of the VRR Interest, representing approximately 21.0% of the aggregate VRR Interest Balance of all of the outstanding VRR Interest and representing at least 20% of the aggregate VRR Interest Balance of all of the outstanding VRR Interest. JPMCB originated approximately 21.0% of the aggregate Initial Pool Balance, which is at least 20% of the total Initial Pool Balance and is equal to its percentage ownership of the aggregate VRR Interest Balance of all of the outstanding VRR Interest, in accordance with Rule 11(a)(1) of the Credit Risk Retention Rules. Wells Fargo Bank will acquire from the depositor, and retain, in the form of a portion of the Class RR Certificates, $13,643,193.22 of the VRR Interest, representing approximately 26.5% of the aggregate VRR Interest Balance of all of the outstanding VRR Interest and representing at least 20% of the aggregate VRR Interest Balance of all of the outstanding VRR Interest. Wells Fargo Bank originated approximately 26.5% of the aggregate Initial Pool Balance, which is at least

354

20% of the total Initial Pool Balance and is equal to its percentage ownership of the aggregate VRR Interest Balance of all of the outstanding VRR Interest, in accordance with Rule 11(a)(1) of the Credit Risk Retention Rules.

Each Retaining Party (other than Bank of America) will acquire its applicable portion of the VRR Interest from the depositor pursuant to an exchange under Rule 11(a)(1)(iv)(B) of the Credit Risk Retention Rules, whereby such Retaining Party will sell to the depositor (in the case of Morgan Stanley Bank, through its affiliate, MSMCH) the Mortgage Loans (or applicable portions thereof) that it has originated in exchange for cash consideration and such applicable portion of the VRR Interest. The VRR Interest Balance of such applicable portion of the VRR Interest (i) will, subject to certain adjustments for deal proceeds and expenses, represent a reduction in the price received by such Retaining Party from the depositor for the Mortgage Loans (or applicable portions thereof) sold by such Retaining Party (in the case of Morgan Stanley Bank, through its affiliate, MSMCH) to the depositor for inclusion in the Mortgage Pool and (ii) will equal the amount by which the Retaining Sponsor’s risk retention is reduced by such Retaining Party in accordance with the Credit Risk Retention Rules.

Notwithstanding any references in this prospectus to the Credit Risk Retention Rules, Regulation RR, the Retaining Sponsor, the Retaining Parties and other risk retention related matters, in the event the Credit Risk Retention Rules and/or Regulation RR (or any relevant portion thereof) are repealed or determined by applicable regulatory agencies to be no longer applicable to this securitization transaction, none of the Retaining Sponsor, the Retaining Party or any other party will be required to comply with or act in accordance with the Credit Risk Retention Rules or Regulation RR (or such relevant portion thereof).

None of the sponsors, the depositor or the underwriters or their respective affiliates, or any other person, intends to retain a material net economic interest in the securitization constituted by the issue of the certificates and the VRR Interest, or to take any other action in respect of such securitization, in a manner prescribed or contemplated by the EU Securitization Regulation or the UK Securitization Framework. In particular, no such person undertakes to take any action which may be required by any potential investor or certificateholder for the purposes of its compliance with any requirement of the EU Securitization Regulation or the UK Securitization Framework. In addition, the arrangements described under this “Credit Risk Retention” have not been structured with the objective of ensuring compliance by any person with any requirement of the EU Securitization Regulation or the UK Securitization Framework. Consequently, the offered certificates may not be a suitable investment for investors that are subject to any requirement of the EU Securitization Regulation or the UK Securitization Framework. See “Risk Factors—Other Risks Relating to the Certificates—EU SR and UK Securitization Framework” in this prospectus.

VRR Interest

VRR Interest Available Funds

The right to payment of holders of the VRR Interest is pro rata and pari passu with the right to payment of holders of the certificates other than the Class R Certificates (as a collective whole). The amount available for distribution to the holders of the VRR Interest on each Distribution Date will, in general, equal the sum of (i) the VRR Percentage of the Aggregate Available Funds (described under “Description of the Certificates—Distributions—Available Funds”) for such Distribution Date and (ii) the VRR Interest Gain-on-Sale

355

Remittance Amount for such Distribution Date (such amount, the “VRR Interest Available Funds”).

The “VRR Interest Gain-on-Sale Remittance Amount” for each Distribution Date will be equal to the lesser of (i) the amount on deposit in the VRR Interest Gain-on-Sale Reserve Account on such Distribution Date, and (ii) the VRR Percentage of the Aggregate Gain-on-Sale Entitlement Amount (described under “Description of the Certificates—Distributions—Available Funds”).

Priority of Distributions

On each Distribution Date, for so long as the aggregate VRR Interest Balance of the VRR Interest has not been reduced to zero, the certificate administrator is required to apply amounts on deposit in the Distribution Account, to the extent of the VRR Interest Available Funds, in the following order of priority:

First, to the RR Interest and the Class RR certificates, pro rata based on their respective VRR Interest Balances, in respect of interest, up to an amount equal to the VRR Interest Distribution Amount for such Distribution Date;

Second, to the RR Interest and the Class RR certificates, pro rata based on their respective VRR Interest Balances, in reduction of the VRR Interest Balances thereof, an amount equal to the VRR Principal Distribution Amount for such Distribution Date, until the VRR Interest Balance of the VRR Interest has been reduced to zero; and

Third, to the RR Interest and the Class RR certificates, pro rata based on their respective VRR Interest Balances, up to an amount equal to the product of (A) the Risk Retention Allocation Percentage and (B) the aggregate amount of reimbursed Realized Losses and interest thereon distributed to the holders of the Regular Certificates and Trust Components pursuant to clauses Third, Sixth, Ninth, Twelfth, Fifteenth, Eighteenth, Twenty-first and Twenty-fourth in “Description of the Certificates—Distributions—Priority of Distributions” in this prospectus;

provided, that to the extent any VRR Interest Available Funds remain in the Distribution Account after applying amounts as set forth in clauses First through Third above, any such amounts will be disbursed to the Class R certificates, representing the REMIC residual interest in each Trust REMIC, in compliance with the Code and Treasury regulations. A REMIC residual interest, sometimes commonly referred to as a “non-economic residual”, is a tax-based certificate required to be issued as part of any REMIC securitization and the holder of that interest will incur any tax liability of the REMIC.  A REMIC residual interest is not entitled to any interest or principal in the securitization trust; however, REMIC provisions of the Code require that the amount, if any, remaining in a REMIC after all amounts are paid to the regular interests be paid to the REMIC residual interest.

The effective interest rate on the VRR Interest will be a per annum rate equal to the WAC Rate for the related Distribution Date.

VRR Percentage” means a fraction, expressed as a percentage, the numerator of which is the initial VRR Interest Balance of the VRR Interest, and the denominator of which is the sum of the aggregate initial Certificate Balances of all of the classes of the Principal Balance Certificates and the VRR Interest Balance of the VRR Interest.

The “Non-Retained Percentage” is 100% minus the VRR Percentage.

356

The “VRR Interest Distribution Amount” with respect to any Distribution Date and the VRR Interest will equal the product of (A) the Risk Retention Allocation Percentage and (B) the aggregate amount of interest distributed on the Regular Certificates and Trust Components according to clauses First, Fourth, Seventh, Tenth, Thirteenth, Sixteenth, Nineteenth and Twenty-second in “Description of the Certificates—Distributions—Priority of Distributions” in this prospectus.

The “VRR Principal Distribution Amount” with respect to any Distribution Date and the VRR Interest will equal the product of (a) the Risk Retention Allocation Percentage and (b) the aggregate amount of principal distributed on the Regular Certificates and Trust Components according to clauses Second, Fifth, Eighth, Eleventh, Fourteenth, Seventeenth, Twentieth and Twenty-third in “Description of the Certificates—Distributions—Priority of Distributions” in this prospectus.

The “Risk Retention Allocation Percentage” will equal the VRR Percentage divided by the Non-Retained Percentage.

Allocation of VRR Interest Realized Losses

The certificate administrator will be required to allocate any VRR Interest Realized Losses to the VRR Interest in reduction of the VRR Interest Balance thereof.

The “VRR Interest Realized Loss” with respect to any Distribution Date is the amount, if any, by which (i) the product of (A) the VRR Percentage and (B) the aggregate Stated Principal Balance (for purposes of this calculation only, not giving effect to any reductions of the Stated Principal Balance for payments of principal collected on the Mortgage Loans that were used to reimburse any Workout-Delayed Reimbursement Amounts to the extent such Workout-Delayed Reimbursement Amounts are not otherwise determined to be Nonrecoverable Advances) of the Mortgage Loans and any successor REO Loans (but excluding any related Companion Loans) expected to be outstanding immediately following such Distribution Date, is less than (ii) the VRR Interest Balance of the VRR Interest after giving effect to distributions of principal on such Distribution Date.

Yield Maintenance Charge or Prepayment Premium

On each Distribution Date, the certificate administrator is required to distribute to the holders of the VRR Interest the VRR Percentage of any Yield Maintenance Charge or Prepayment Premium received on or prior to the related Determination Date, as described in “Description of the CertificatesAllocation of Yield Maintenance Charges and Prepayment Premiums”.

Qualifying CRE Loans

The sponsors have determined that 0.0% of the Initial Pool Balance (the “Qualifying CRE Loan Percentage”) is comprised of mortgage loans that are “qualifying CRE loans” as such term is described in the Credit Risk Retention Rules.

The total required credit risk retention percentage (the “Required Credit Risk Retention Percentage”) for this transaction is 5.0%. The Required Credit Risk Retention Percentage is equal to the product of (i) 1 minus the Qualifying CRE Loan Percentage (expressed as a decimal) and (ii) 5%; subject to a minimum Required Credit Risk Retention Percentage of no less than 2.50% if the issuing entity includes any non-qualifying CRE loans.

357

Description of the Certificates

General

The certificates and the VRR Interest will be issued pursuant to a pooling and servicing agreement, among the depositor, the master servicer, the special servicer, the trustee, the certificate administrator, the operating advisor and the asset representations reviewer (the “PSA”) and will represent in the aggregate the entire ownership interest in the issuing entity. The assets of the issuing entity will consist of: (1) the Mortgage Loans and all payments under and proceeds of the Mortgage Loans received after the Cut-off Date (exclusive of payments of principal and/or interest due on or before the Cut-off Date and interest relating to periods prior to, but due after, the Cut-off Date); (2) any REO Property but, with respect to any Whole Loan, only to the extent of the issuing entity’s interest in such Whole Loan; (3) those funds or assets as from time to time are deposited in the accounts discussed in “Pooling and Servicing Agreement—Accounts” (such accounts collectively, the “Securitization Accounts”) (but, with respect to any Whole Loan, only to the extent of the issuing entity’s interest in such Whole Loan), if established; (4) the rights of the mortgagee under all insurance policies with respect to its Mortgage Loans; and (5) certain rights of the depositor under each MLPA relating to Mortgage Loan document delivery requirements and the representations and warranties of each mortgage loan seller regarding the Mortgage Loans it sold to the depositor.

The Commercial Mortgage Pass-Through Certificates, Series 2025-5YR17 will consist of the following classes: the Class A-1 certificates, the Class A-2 Exchangeable Certificates and the Class A-3 Exchangeable Certificates (collectively with the Class A-S Exchangeable Certificates, the “Class A Certificates”), the Class X-A, Class X-B, Class X-D, Class X-F, Class X-G and Class X-H certificates (collectively, the “Class X Certificates”), and the Class A-S Exchangeable Certificates, the Class B Exchangeable Certificates, the Class C Exchangeable Certificates and the Class D, Class F, Class G, Class H and Class R certificates.

The issuing entity will also issue an “eligible vertical interest” (as defined in Regulation RR), a portion of which will be certificated and represented by the definitive Class RR certificates (the “Class RR Certificates”), and the other portion of which will be uncertificated and referred to herein as the “RR Interest”. The Class RR certificates and the RR Interest are collectively referred to in this prospectus as the “VRR Interest”. Each of the Class RR Certificates and the RR Interest will represent interests in a REMIC regular interest and will be entitled to receive certain distributions under the PSA as described under “Credit Risk Retention.” However, neither the Class RR Certificates nor the RR Interest will be a “certificate” for purposes of this prospectus.

The Class A Certificates (other than the Class A-S Exchangeable Certificates) and the Class X Certificates are referred to collectively in this prospectus as the “Senior Certificates”. The Class A-S Exchangeable Certificates, the Class B Exchangeable Certificates, the Class C Exchangeable Certificates and the Class D, Class F, Class G and Class H certificates are referred to collectively in this prospectus as the “Subordinate Certificates”. The Class R certificates are sometimes referred to in this prospectus as the “Residual Certificates”. The Senior Certificates and the Subordinate Certificates (in each case, excluding the Exchangeable Certificates) are collectively referred to in this prospectus as the “Regular Certificates”. The Senior Certificates, the Subordinate Certificates and the Class R certificates are collectively referred to in this prospectus as the “Certificates”.

The “Exchangeable Certificates” are comprised of (i) the Class A-2, Class A-2-1, Class A-2-2, Class A-2-X1, Class A-2-X2 certificates (collectively, the “Class A-2 Exchangeable

358

Certificates”), (ii) the Class A-3, Class A-3-1, Class A-3-2, Class A-3-X1 and Class A-3-X2 certificates (collectively, the “Class A-3 Exchangeable Certificates”), (iii) the Class A-S, Class A-S-1, Class A-S-2, Class A-S-X1 and Class A-S-X2 certificates (collectively, the “Class A-S Exchangeable Certificates”), (iv) the Class B, Class B-1, Class B-2, Class B-X1 and Class B-X2 certificates (collectively, the “Class B Exchangeable Certificates”) and (v) the Class C, Class C-1, Class C-2, Class C-X1 and Class C-X2 certificates (collectively, the “Class C Exchangeable Certificates”). The Class A-2-X1, Class A-2-X2, Class A-3-X1, Class A-3-X2, Class A-S-X1, Class A-S-X2, Class B-X1, Class B-X2, Class C-X1 and Class C-X2 certificates are collectively referred to herein as the “Exchangeable IO Certificates”.

The Certificates (other than the Class X Certificates, the Class R certificates and the Exchangeable IO Certificates) are collectively referred to in this prospectus as the “Principal Balance Certificates”. The Class A Certificates, the Class X-A certificates, the Class X-B certificates, the Class B Exchangeable Certificates and the Class C Exchangeable Certificates are also referred to in this prospectus as the “Offered Certificates”.

Upon initial issuance, the Principal Balance Certificates will have the respective Certificate Balances, the Class X Certificates and the Exchangeable IO Certificates will have the respective Notional Amounts, and the Class RR Certificates and the RR Interest will have the respective VRR Interest Balances shown under “Summary of Certificates and VRR Interest”.

The “Certificate Balance” of any class of Principal Balance Certificates or Exchangeable P&I Trust Component outstanding at any time represents the maximum amount that its holders are entitled to receive as distributions allocable to principal from the cash flow on the Mortgage Loans and the other assets in the issuing entity, all as described in this prospectus. On each Distribution Date, the Certificate Balance of each class of Principal Balance Certificates and each Exchangeable P&I Trust Component will be reduced by any distributions of principal actually made on, and by any Realized Losses actually allocated to, that class of Principal Balance Certificates or Exchangeable P&I Trust Component on that Distribution Date. In the event that Realized Losses previously allocated to a class of Principal Balance Certificates or Exchangeable P&I Trust Component in reduction of its Certificate Balance are recovered subsequent to such Certificate Balance being reduced to zero, holders of such class of Principal Balance Certificates or Exchangeable P&I Trust Component may receive distributions in respect of such recoveries in accordance with the distribution priorities described under “—Distributions—Priority of Distributions” below.

The “VRR Interest Balance” of the Class RR Certificates, the RR Interest or the VRR Interest, as applicable, at any time represents the maximum amount that its holders are entitled to receive as distributions allocable to principal from the cash flow on the Mortgage Loans and the other assets in the issuing entity, all as described in this prospectus. On each Distribution Date, the VRR Interest Balance of the Class RR Certificates, the RR Interest or the VRR Interest, as applicable, will be reduced by any distributions of principal actually made on, and by any VRR Interest Realized Losses actually allocated to, the Class RR Certificates, the RR Interest or the VRR Interest, as applicable, on that Distribution Date. In the event that VRR Interest Realized Losses previously allocated to the Class RR Certificates, the RR Interest or the VRR Interest, as applicable, in reduction of its VRR Interest Balance are recovered subsequent to such VRR Interest Balance being reduced to zero, holders of the Class RR Certificates, the RR Interest or the VRR Interest, as applicable, may receive distributions in respect of such recoveries in accordance with the distribution priorities described under “Credit Risk RetentionVRR InterestPriority of Distributions” above.

359

The Residual Certificates will not have a Certificate Balance or entitle their holders to distributions of principal or interest.

The Class X Certificates, the Exchangeable IO Certificates and the Exchangeable IO Trust Components will not have Certificate Balances, nor will they entitle their holders to distributions of principal, but will represent the right to receive distributions of interest in an amount equal to the aggregate interest accrued on their respective notional amounts (each, a “Notional Amount”). The Notional Amount of the Class X-A certificates will equal the aggregate of the Certificate Balances of the Class A-1 certificates and the Class A-2 and Class A-3 Trust Components outstanding from time to time. The Notional Amount of the Class X-B certificates will equal the aggregate of the Certificate Balances of the Class A-S, Class B and Class C Trust Components outstanding from time to time. The Notional Amount of each Class of the Class X-D, Class X-F, Class X-G and Class X-H certificates will equal the Certificate Balance outstanding from time to time of the Class of Principal Balance Certificates that, with the addition of “X-,” has the same alphabetical designation as the subject class of Class X Certificates.

The Notional Amounts of the Class A-2-X1 and Class A-2-X2 Trust Components will equal the Certificate Balance of the Class A-2 Trust Component. The Notional Amounts of the Class A-2-X1 and Class A-2-X2 Certificates will equal the Certificate Balances of the Class A-2-1 and Class A-2-2 Certificates, respectively.

The Notional Amounts of the Class A-3-X1 and Class A-3-X2 Trust Components will equal the Certificate Balance of the Class A-3 Trust Component. The Notional Amounts of the Class A-3-X1 and Class A-3-X2 Certificates will equal the Certificate Balances of the Class A-3-1 and Class A-3-2 Certificates, respectively.

The Notional Amounts of the Class A-S-X1 and Class A-S-X2 Trust Components will equal the Certificate Balance of the Class A-S Trust Component. The Notional Amounts of the Class A-S-X1 and Class A-S-X2 Certificates will equal the Certificate Balances of the Class A-S-1 and Class A-S-2 Certificates, respectively.

The Notional Amounts of the Class B-X1 and Class B-X2 Trust Components will equal the Certificate Balance of the Class B Trust Component. The Notional Amounts of the Class B-X1 and Class B-X2 Certificates will equal the Certificate Balances of the Class B-1 and Class B-2 Certificates, respectively.

The Notional Amounts of the Class C-X1 and Class C-X2 Trust Components will equal the Certificate Balance of the Class C Trust Component. The Notional Amounts of the Class C-X1 and Class C-X2 Certificates will equal the Certificate Balances of the Class C-1 and Class C-2 Certificates, respectively.

The Mortgage Loans will be held by the lower-tier REMIC (the “Lower-Tier REMIC”). The certificates (other than the Exchangeable Certificates) and the Class A-2, Class A-2-X1, Class A-2-X2, Class A-3, Class A-3-X1, Class A-3-X2, Class A-S, Class A-S-X1, Class A-S-X2, Class B, Class B-X1, Class B-X2, Class C, Class C-X1 and Class C-X2 Trust Components and the VRR Interest will be issued by the upper-tier REMIC (the “Upper-Tier REMIC” and, collectively with the Lower-Tier REMIC, the “Trust REMICs”). The grantor trust (the “Grantor Trust”) will issue the Exchangeable Certificates, all of which will represent beneficial ownership of one or more of the REMIC “regular interests” issued by the Upper-Tier REMIC.

360

Distributions

Method, Timing and Amount

Distributions on the certificates and the VRR Interest are required to be made by the certificate administrator, to the extent of available funds as described in this prospectus, on the 4th business day following each Determination Date (each, a “Distribution Date”). The “Determination Date” will be the 11th day of each calendar month (or, if the 11th calendar day of that month is not a business day, then the next business day) commencing in November 2025.

All distributions (other than the final distribution on any certificate or the VRR Interest) are required to be made to the Certificateholders in whose names the certificates are registered and the VRR Interest Owners previously identified to the certificate administrator in each case, as of the close of business on each Record Date. With respect to any Distribution Date, the “Record Date” will be the last Business Day of the month immediately preceding the month in which that Distribution Date occurs. These distributions are required to be made by wire transfer in immediately available funds to the account specified by the Certificateholder or VRR Interest Owner at a bank or other entity having appropriate facilities to accept such funds, if the Certificateholder or VRR Interest Owner, as applicable, has provided the certificate administrator with written wiring instructions no less than 5 business days prior to the related Record Date (which wiring instructions may be in the form of a standing order applicable to all subsequent distributions) or otherwise by check mailed to the Certificateholder or VRR Interest Owner, as applicable. The final distribution on any certificate or the VRR Interest is required to be made in like manner, but only upon presentation and surrender of the certificate (or certificate evidencing the applicable portion of the VRR Interest, if any) at the location that will be specified in a notice of the pendency of the final distribution. All distributions made with respect to a class of certificates will be allocated pro rata among the outstanding certificates of that class based on their respective Percentage Interests. All distributions made with respect to the VRR Interest will be allocated pro rata among the VRR Interest Owners based on their respective Percentage Interests.

The “Percentage Interest” evidenced by any certificate (other than a Class R certificate) will equal its initial denomination as of the Closing Date divided by the initial Certificate Balance or Notional Amount, as applicable, of the related class. The portion of the VRR Interest owned by any VRR Interest Owner is referred to herein as a “Percentage Interest.”

The Percentage Interest of any Class R certificate will be set forth on the face thereof.

The master servicer is authorized but not required to direct the investment of funds held in the Collection Account and any Companion Distribution Account maintained by it, in Permitted Investments. The master servicer will be entitled to retain any interest or other income earned on such funds and the master servicer will be required to bear any losses resulting from the investment of such funds, as provided in the PSA. The certificate administrator is authorized but not required to direct the investment of funds held in the Lower-Tier REMIC Distribution Account, the Upper-Tier REMIC Distribution Account, the Interest Reserve Account and the Gain-on-Sale Reserve Account and the VRR Interest Gain-On-Sale Reserve Account in Permitted Investments. The certificate administrator will be entitled to retain any interest or other income earned on such funds and the certificate administrator will be required to bear any losses resulting from the investment of such funds, as provided in the PSA.

361

Available Funds

The aggregate amount available for distribution to holders of the certificates and the VRR Interest on each Distribution Date (the “Aggregate Available Funds”) will, in general, equal the sum of the following amounts (without duplication):

(a)    the aggregate amount of all cash received on the Mortgage Loans (in the case of each Non-Serviced Mortgage Loan, only to the extent received by the issuing entity pursuant to the related Non-Serviced PSA) and any REO Property that is on deposit in the Collection Account (in each case, exclusive of any amount on deposit in or credited to any portion of the Collection Account that is held for the benefit of the holder of any related Companion Loan), as of the related P&I Advance Date, exclusive of (without duplication):

all scheduled payments of principal and/or interest and any balloon payments paid by the borrowers of a Mortgage Loan (such amounts, the “Periodic Payments”), that are due on a Payment Due Date after the end of the related Collection Period, excluding interest relating to periods prior to, but due after, the Cut-off Date;
all unscheduled payments of principal (including prepayments), unscheduled interest, liquidation proceeds, insurance proceeds and condemnation proceeds and other unscheduled recoveries received subsequent to the related Determination Date (or, with respect to voluntary prepayments of principal of each Mortgage Loan with a Payment Due Date occurring after the related Determination Date, subsequent to the related Payment Due Date) allocable to the Mortgage Loans;
all amounts in the Collection Account that are due or reimbursable to any person other than the Certificateholders or the VRR Interest Owners;
with respect to each Actual/360 Loan and any Distribution Date occurring in each February and in any January occurring in a year that is not a leap year (in each case, unless such Distribution Date is the final Distribution Date), the related Withheld Amount to the extent those funds are on deposit in the Collection Account;
all Yield Maintenance Charges and Prepayment Premiums;
all amounts deposited in the Collection Account in error; and
any late payment charges or accrued interest on a Mortgage Loan actually collected thereon and allocable to the default interest rate for such Mortgage Loan, to the extent permitted by law, excluding any interest calculated at the Interest Rate for the related Mortgage Loan;

(b)    if and to the extent not already included in clause (a), the aggregate amount transferred from the REO Accounts allocable to the Mortgage Loans to the Collection Account for such Distribution Date if received by the master servicer on or prior to the related Determination Date;

(c)    all Compensating Interest Payments made by the master servicer with respect to the Mortgage Loans with respect to such Distribution Date and P&I Advances made by the master servicer or the trustee, as applicable, with respect to the Distribution Date (net of certain amounts that are due or reimbursable to persons other than the Certificateholders); and

362

(d) with respect to each Actual/360 Loan and any Distribution Date occurring in each March (or February, if such Distribution Date is the final Distribution Date), the related Withheld Amounts as required to be deposited in the Lower-Tier REMIC Distribution Account pursuant to the PSA.

The amount available for distribution to holders of the Certificates on each Distribution Date will, in general, equal the sum of (i) the Non-Retained Percentage of the Aggregate Available Funds for such Distribution Date and (ii) the Gain-on-Sale Remittance Amount for such Distribution Date (the “Available Funds”).

The “Gain-on-Sale Remittance Amount” for each Distribution Date will be equal to the lesser of (i) the amount on deposit in the Gain-on-Sale Reserve Account on such Distribution Date, and (ii) the Non-Retained Percentage of the Aggregate Gain-on-Sale Entitlement Amount.

The “Aggregate Gain-on-Sale Entitlement Amount” for each Distribution Date will be equal to the aggregate amount of (i) the sum of (a) (x) the aggregate portion of the Interest Distribution Amount for each Class of Regular Certificates and each Trust Component that would remain unpaid as of the close of business on the Distribution Date, divided by (y) the Non-Retained Percentage, and (b) (x) the amount by which the Principal Distribution Amount exceeds the aggregate amount that would actually be distributed on the Distribution Date in respect of such Principal Distribution Amount, divided by (y) the Non-Retained Percentage, and (ii) any outstanding Realized Losses and VRR Interest Realized Losses outstanding immediately after such Distribution Date, in each case, to the extent such amounts would occur on such Distribution Date or would be outstanding immediately after such Distribution Date, as applicable, without the inclusion of the Gain-on-Sale Remittance Amount as part of the definition of Available Funds and the VRR Interest Gain-on-Sale Remittance Amount as part of the definition of VRR Interest Available Funds.

The “Collection Period” for each Distribution Date and any Mortgage Loan (including any Companion Loan) will be the period commencing on the day immediately succeeding the Payment Due Date for such Mortgage Loan (including any Companion Loan) in the month preceding the month in which that Distribution Date occurs or the date that would have been the Payment Due Date if such Mortgage Loan (including any Companion Loan) had a Payment Due Date in such preceding month and ending on and including the Payment Due Date for such Mortgage Loan (including any related Companion Loan) occurring in the month in which that Distribution Date occurs. Notwithstanding the foregoing, in the event that the last day of a Collection Period is not a business day, any Periodic Payments received with respect to Mortgage Loans (including any periodic payments for any Companion Loan) relating to such Collection Period on the business day immediately following such day will be deemed to have been received during such Collection Period and not during any other Collection Period.

Payment Due Date” means, with respect to each Mortgage Loan (including any Companion Loan), the date on which scheduled payments of principal, interest or both are required to be made by the related borrower.

Priority of Distributions

On each Distribution Date, for so long as the Certificate Balances or Notional Amounts of the Regular Certificates and the Trust Components have not been reduced to zero, the certificate administrator is required to apply amounts on deposit in the Distribution Account, to the extent of the Available Funds, in the following order of priority:

363

First, to the Class A-1, Class X-A, Class X-B, Class X-D, Class X-F, Class X-G and X-H certificates and the Class A-2, Class A-2-X1, Class A-2-X2, Class A-3, Class A-3-X1 and Class A-3-X2 Trust Components, in respect of interest, up to an amount equal to, and pro rata in accordance with, the respective Interest Distribution Amounts for such classes and Trust Components;

Second, to the Class A-1 certificates and the Class A-2 and Class A-3 Trust Components, in reduction of the Certificate Balances of those classes, in the following priority:

(i)         prior to the Cross-Over Date:

(a)to the Class A-1 certificates, in an amount equal to the Principal Distribution Amount for such Distribution Date, until the Certificate Balance of the Class A-1 certificates is reduced to zero;

(b)to the Class A-2 Trust Component, in an amount equal to the Principal Distribution Amount (or the portion of it remaining after payments specified in clause (a) above have been made on such Distribution Date), until the Certificate Balances of the Class A-2 Trust Component is reduced to zero; and

(c)to the Class A-3 Trust Component, in an amount equal to the Principal Distribution Amount (or the portion of it remaining after payments specified in clause (a) and (b) have been made) for such Distribution Date, until the Certificate Balance of the Class A-3 Trust Component is reduced to zero;

(ii)      on or after the Cross-Over Date, to the Class A-1 certificates and the Class A-2 and Class A-3 Trust Components remaining outstanding, pro rata (based upon their respective Certificate Balances), in an amount equal to the Principal Distribution Amount for such Distribution Date, until the Certificate Balances of Class A-1 certificates and the Class A-2 and Class A-3 Trust Components, as applicable, are reduced to zero;

Third, to the Class A-1 certificates and the Class A-2 and Class A-3 Trust Components, first, (i) up to an amount equal to, and pro rata in accordance with, the aggregate unreimbursed Realized Losses previously allocated to each such class or Trust Component, then, (ii) up to an amount equal to, and pro rata in accordance with, all accrued and unpaid interest on the amount set forth in clause (i) at the Pass-Through Rate for such class or Trust Component compounded monthly from the date the related Realized Loss was allocated to such class or Trust Component until the date such Realized Loss is reimbursed;

Fourth, to the Class A-S, Class A-S-X1 and Class A-S-X2 Trust Components, in respect of interest, up to an amount equal to, and pro rata in accordance with, the respective Interest Distribution Amounts for such Trust Components;

Fifth, after the Certificate Balances of the Class A-1 certificates and the Class A-2 and Class A-3 Trust Components have been reduced to zero, to the Class A-S Trust Component, in reduction of its Certificate Balance, up to an amount equal to the Principal Distribution Amount for such Distribution Date less the portion of such Principal Distribution Amount distributed pursuant to all prior clauses, until its Certificate Balance is reduced to zero;

Sixth, to the Class A-S Trust Component, first, (i) up to an amount equal to the aggregate unreimbursed Realized Losses previously allocated to such Trust Component, then, (ii) up to an amount equal to all accrued and unpaid interest on the amount set forth in clause (i) at the Pass-Through Rate for such Trust Component compounded monthly from

364

the date the related Realized Loss was allocated to such Trust Component until the date such Realized Loss is reimbursed;

Seventh, to the Class B, Class B-X1 and Class B-X2 Trust Components, in respect of interest, up to an amount equal to, and pro rata in accordance with, the respective Interest Distribution Amounts for such Trust Components;

Eighth, after the Certificate Balances of the Class A Certificates have been reduced to zero, to the Class B Trust Component, in reduction of its Certificate Balance, up to an amount equal to the Principal Distribution Amount for such Distribution Date less the portion of such Principal Distribution Amount distributed pursuant to all prior clauses, until its Certificate Balance is reduced to zero;

Ninth, to the Class B Trust Component, first, (i) up to an amount equal to the aggregate unreimbursed Realized Losses previously allocated to such Trust Component, then, (ii) up to an amount equal to all accrued and unpaid interest on the amount set forth in clause (i) at the Pass-Through Rate for such Trust Component compounded monthly from the date the related Realized Loss was allocated to such Trust Component until the date such Realized Loss is reimbursed;

Tenth, to the Class C, Class C-X1 and Class C-X2 Trust Components, in respect of interest, up to an amount equal to, and pro rata in accordance with, the respective Interest Distribution Amounts for such Trust Components;

Eleventh, after the Certificate Balances of the Class A Certificates and the Class B Trust Component have been reduced to zero, to the Class C Trust Component, in reduction of its Certificate Balance, up to an amount equal to the Principal Distribution Amount for such Distribution Date less the portion of such Principal Distribution Amount distributed pursuant to all prior clauses, until its Certificate Balance is reduced to zero;

Twelfth, to the Class C Trust Component, first (i) up to an amount equal to the aggregate of unreimbursed Realized Losses previously allocated to such Trust Component, then (ii) up to an amount equal to all accrued and unpaid interest on the amount set forth in clause (i) at the Pass-Through Rate for such Trust Component compounded monthly from the date the related Realized Loss was allocated to such Trust Component until the date such Realized Loss is reimbursed;

Thirteenth, to the Class D certificates, in respect of interest, up to an amount equal to the Interest Distribution Amount of such class;

Fourteenth, after the Certificate Balances of the Class A Certificates and the Class B and Class C Trust Components have been reduced to zero, to the Class D certificates, in reduction of their Certificate Balance, up to an amount equal to the Principal Distribution Amount for such Distribution Date less the portion of such Principal Distribution Amount distributed pursuant to all prior clauses, until their Certificate Balance is reduced to zero;

Fifteenth, to the Class D certificates, first (i) up to an amount equal to the aggregate of unreimbursed Realized Losses previously allocated to such class, then (ii) up to an amount equal to all accrued and unpaid interest on the amount set forth in clause (i) at the Pass-Through Rate for such class compounded monthly from the date the related Realized Loss was allocated to such class until the date such Realized Loss is reimbursed;

Sixteenth, to the Class F certificates, in respect of interest, up to an amount equal to the Interest Distribution Amount of such class;

365

Seventeenth, after the Certificate Balances of the Class A Certificates, the Class B and Class C Trust Components and the Class D certificates have been reduced to zero, to the Class F certificates, in reduction of their Certificate Balance, up to an amount equal to the Principal Distribution Amount for such Distribution Date less the portion of such Principal Distribution Amount distributed pursuant to all prior clauses, until their Certificate Balance is reduced to zero;

Eighteenth, to the Class F certificates, first (i) up to an amount equal to the aggregate of unreimbursed Realized Losses previously allocated to such class, then (ii) up to an amount equal to all accrued and unpaid interest on the amount set forth in clause (i) at the Pass-Through Rate for such class compounded monthly from the date the related Realized Loss was allocated to such class until the date such Realized Loss is reimbursed;

Nineteenth, to the Class G certificates, in respect of interest, up to an amount equal to the Interest Distribution Amount of such class;

Twentieth, after the Certificate Balances of the Class A Certificates, the Class B and Class C Trust Components and the Class D and Class F certificates have been reduced to zero, to the Class G certificates, in reduction of their Certificate Balance, up to an amount equal to the Principal Distribution Amount for such Distribution Date less the portion of such Principal Distribution Amount distributed pursuant to all prior clauses, until their Certificate Balance is reduced to zero;

Twenty-first, to the Class G certificates, first (i) up to an amount equal to the aggregate of unreimbursed Realized Losses previously allocated to such class, then (ii) up to an amount equal to all accrued and unpaid interest on the amount set forth in clause (i) at the Pass-Through Rate for such class compounded monthly from the date the related Realized Loss was allocated to such class until the date such Realized Loss is reimbursed;

Twenty-second, to the Class H certificates, in respect of interest, up to an amount equal to the Interest Distribution Amount of such class;

Twenty-third, after the Certificate Balances of the Class A Certificates, the Class B and Class C Trust Components and the Class D, Class F and Class G certificates have been reduced to zero, to the Class H certificates, in reduction of their Certificate Balance, up to an amount equal to the Principal Distribution Amount for such Distribution Date less the portion of such Principal Distribution Amount distributed pursuant to all prior clauses, until their Certificate Balance is reduced to zero;

Twenty-fourth, to the Class H certificates, first (i) up to an amount equal to the aggregate of unreimbursed Realized Losses previously allocated to such class, then (ii) up to an amount equal to all accrued and unpaid interest on the amount set forth in clause (i) at the Pass-Through Rate for such class compounded monthly from the date the related Realized Loss was allocated to such class until the date such Realized Loss is reimbursed; and

Twenty-fifth, to the Class R certificates, any remaining amounts.

The “Cross-Over Date” means the Distribution Date on which the Certificate Balances of the Subordinate Certificates (other than Class A-S Exchangeable Certificates, the Class B Exchangeable Certificates and the Class C Exchangeable Certificates) and the Class A-S, Class B and Class C Trust Components have all previously been reduced to zero as a result of the allocation of Realized Losses to those certificates.

366

Reimbursement of previously allocated Realized Losses or VRR Interest Realized Losses will not constitute distributions of principal for any purpose and will not result in an additional reduction in the Certificate Balance of the class of certificates or Trust Component in respect of which a reimbursement is made.

Principal and interest payable on the Trust Components will be distributed pro rata to the corresponding classes of Exchangeable Certificates representing interests therein in accordance with their Class Percentage Interests therein as described below under “—Exchangeable Certificates”.

If and to the extent that any Nonrecoverable Advances (plus interest on such Nonrecoverable Advances) that were reimbursed from principal collections on the Mortgage Loans (including REO Loans) and previously resulted in a reduction of the Aggregate Principal Distribution Amount are subsequently recovered on the related Mortgage Loan or REO Property, then (on the Distribution Date related to the Collection Period during which the recovery occurred): (i) the Risk Retention Allocation Percentage of the amount of such recovery will be added to the Certificate Balance of the VRR Interest, up to the lesser of (A) the Risk Retention Allocation Percentage of the amount of such recovery and (B) the amount of unreimbursed VRR Interest Realized Losses previously allocated to the VRR Interest; (ii) the Non-Retained Percentage of the amount of such recovery will be added to the Certificate Balance(s) of the class or classes of Principal Balance Certificates that previously were allocated Realized Losses, in the order of distributions set forth in “—Priority of Distributions” above, in each case up to the lesser of (A) the unallocated portion of the Non-Retained Percentage of the amount of such recovery and (B) the amount of the unreimbursed Realized Losses previously allocated to the subject class of certificates; and (iii) the Interest Shortfall with respect to each affected class of Non-Retained Certificates or Trust Components for the next Distribution Date will be increased by the amount of interest that would have accrued through the then-current Distribution Date if the restored write-down for the reimbursed class of Principal Balance Certificates had never been written down (and correspondingly the VRR Interest Distribution Account will increase as a result of such increase). If the Certificate Balance of any class of Principal Balance Certificates or the VRR Interest is so increased, the amount of unreimbursed Realized Losses or Retained Certificate Realized Loss, as applicable, of such class of certificates or Trust Components will be decreased by such amount.

Pass-Through Rates

The interest rate (the “Pass-Through Rate”) applicable to each of the Class A-1, Class A-2, Class A-3, Class A-S, Class B, Class C, Class D, Class F, Class G and Class H certificates for any Distribution Date will equal one of the following: (i) a fixed rate per annum, (ii) a variable rate per annum equal to the WAC Rate for the related Distribution Date, (iii) a variable rate per annum equal to the lesser of (a) a fixed rate and (b) the WAC Rate for the related Distribution Date or (iv) a variable rate per annum equal to the WAC Rate for the related Distribution Date minus a specified percentage.

The Pass-Through Rate for the Class X-A certificates for any Distribution Date will be a per annum rate equal to the excess, if any, of (a) the WAC Rate for the related Distribution Date, over (b) the weighted average of the Pass-Through Rates on the Class A-1 certificates and the Class A-2, Class A-2-X1, Class A-2-X2, Class A-3, Class A-3-X1 and Class A-3-X2 Trust Components for such Distribution Date, weighted on the basis of their respective Certificate Balances or Notional Amounts immediately prior to that Distribution Date (but

367

excluding any Exchangeable IO Trust Components from the denominator of such weighted average calculation).

The Pass-Through Rate for the Class X-B certificates for any Distribution Date will be a per annum rate equal to the excess, if any, of (a) the WAC Rate for the related Distribution Date, over (b) the weighted average of the Pass-Through Rates on the Class A-S, Class A-S-X1, Class A-S-X2, Class B, Class B-X1, Class B-X2, Class C, Class C-X1 and Class C-X2 Trust Components for such Distribution Date, weighted on the basis of their respective Certificate Balances or Notional Amounts immediately prior to that Distribution Date (but excluding any Exchangeable IO Trust Components from the denominator of such weighted average calculation).

The Pass-Through Rate for each Class of the Class X-D, Class X-F, Class X-G and Class X-H certificates for any Distribution Date will be a per annum rate equal to the excess, if any, of (a) the WAC Rate for the related Distribution Date, over (b) the Pass-Through Rate for the related Distribution Date on the Class of Principal Balance Certificates that, with the addition of “X-,” has the same alphabetical designation as the subject class of Class X Certificates.

Each class of Exchangeable Certificates has a Pass-Through Rate equal to the sum of the Pass-Through Rates of the Corresponding Trust Components. See “—Exchangeable Certificates” below.

The “WAC Rate” with respect to any Distribution Date is equal to the weighted average of the applicable Net Mortgage Rates of the Mortgage Loans (including any Non-Serviced Mortgage Loan) as of the first day of the related Collection Period, weighted on the basis of their respective Stated Principal Balances as of the first day of such Collection Period (after giving effect to any payments received during any applicable grace period).

The “Net Mortgage Rate” for each Mortgage Loan (including any Non-Serviced Mortgage Loan) and any REO Loan (other than the portion of the REO Loan related to any Companion Loan) is equal to the related Interest Rate then in effect, minus the related Administrative Fee Rate; provided, however, that for purposes of calculating Pass-Through Rates, the Net Mortgage Rate for any Mortgage Loan will be determined without regard to any modification, waiver or amendment of the terms of the related Mortgage Loan, whether agreed to by the master servicer, the special servicer, a Non-Serviced Master Servicer or a Non-Serviced Special Servicer or resulting from a bankruptcy, insolvency or similar proceeding involving the related borrower. Notwithstanding the foregoing, for Mortgage Loans that do not accrue interest on a 30/360 Basis, then, solely for purposes of calculating the Pass-Through Rates and the WAC Rate, the Net Mortgage Rate of any Mortgage Loan for any one-month period preceding a related Payment Due Date will be the annualized rate at which interest would have to accrue in respect of the Mortgage Loan on the basis of a 360-day year consisting of twelve 30-day months in order to produce the aggregate amount of interest actually required to be paid in respect of the Mortgage Loan during the one-month period at the related Net Mortgage Rate; provided, however, that with respect to each Actual/360 Loan, the Net Mortgage Rate for the one-month period (1) prior to the Payment Due Dates in January and February in any year which is not a leap year or in February in any year which is a leap year (in either case, unless the related Distribution Date is the final Distribution Date) will be determined exclusive of Withheld Amounts, and (2) prior to the Payment Due Date in March (or February, if the related Distribution Date is the final Distribution Date), will be determined inclusive of Withheld Amounts for the immediately preceding February and January, as applicable. With respect to any REO Loan,

368

the Net Mortgage Rate will be calculated as described above, as if the predecessor Mortgage Loan had remained outstanding.

Administrative Fee Rate” as of any date of determination will be a per annum rate equal to the sum of the Servicing Fee Rate, the Certificate Administrator/Trustee Fee Rate, the Operating Advisor Fee Rate, the Asset Representations Reviewer Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate.

Interest Rate” with respect to any Mortgage Loan (including any Non-Serviced Mortgage Loan) or any related Companion Loan is the per annum rate at which interest accrues on the Mortgage Loan or the related Companion Loan as stated in the related Mortgage Note or the promissory note evidencing such Companion Loan without giving effect to any default rate.

Exchangeable Certificates

Each class of Exchangeable Certificates may be exchanged for the corresponding classes of Exchangeable Certificates set forth next to such class in the table below, and vice versa. Following any exchange of one or more classes of Exchangeable Certificates (the applicable “Surrendered Classes”) for one or more classes of other Exchangeable Certificates (the applicable “Received Classes”), the Class Percentage Interests (as defined below) of the outstanding Certificate Balances or Notional Amounts of the Corresponding Trust Components that are represented by the Surrendered Classes (and consequently their related Certificate Balances or Notional Amounts) will be decreased, and those of the Received Classes (and consequently their related Certificate Balances or Notional Amounts) will be increased. The dollar denomination of each of the Received Classes of certificates must be equal to the dollar denomination of each of the Surrendered Classes of certificates. No fee will be required with respect to any exchange of Exchangeable Certificates.

Surrendered Classes (or Received Classes) of Certificates

Received Classes (or Surrendered Classes) of Certificates

Class A-2 Class A-2-1, Class A-2-X1
Class A-2 Class A-2-2, Class A-2-X2
Class A-3 Class A-3-1, Class A-3-X1
Class A-3 Class A-3-2, Class A-3-X2
Class A-S Class A-S-1, Class A-S-X1
Class A-S Class A-S-2, Class A-S-X2
Class B Class B-1, Class B-X1
Class B Class B-2, Class B-X2
Class C Class C-1, Class C-X1
Class C Class C-2, Class C-X2

On the Closing Date, the issuing entity will issue the following “Trust Components,” each with the initial Certificate Balance (or, if such Trust Component has an “X” suffix, Notional Amount) and Pass-Through Rate set forth next to it in the table below. Each Trust Component with an “X” suffix is referred to herein as an “Exchangeable IO Trust Component,” and each other Trust Component is referred to herein as an “Exchangeable P&I Trust Component.” Each Trust Component will be a REMIC “regular interest” issued by the Upper-Tier REMIC. Each Exchangeable IO Trust Component will not be entitled to distributions of principal.

369

Trust Component

Initial Certificate Balance or Notional Amount

Pass-Through Rate

Class A-2 See footnote (7) to the table under “Summary of Certificates and VRR Interest Class A-2 Certificate Pass-Through Rate minus 1.00%
Class A-2-X1 Equal to Class A-2 Trust Component Certificate Balance 0.50%
Class A-2-X2 Equal to Class A-2 Trust Component Certificate Balance 0.50%
Class A-3 See footnote (7) to the table under “Summary of Certificates and VRR Interest Class A-3 Certificate Pass-Through Rate minus 1.00%
Class A-3-X1 Equal to Class A-3 Trust Component Certificate Balance 0.50%
Class A-3-X2 Equal to Class A-3 Trust Component Certificate Balance 0.50%
Class A-S $106,442,000 Class A-S Certificate Pass-Through Rate minus 1.00%
Class A-S-X1 Equal to Class A-S Trust Component Certificate Balance 0.50%
Class A-S-X2 Equal to Class A-S Trust Component Certificate Balance 0.50%
Class B $50,162,000 Class B Certificate Pass-Through Rate minus 1.00%
Class B-X1 Equal to Class B Trust Component Certificate Balance 0.50%
Class B-X2 Equal to Class B Trust Component Certificate Balance 0.50%
Class C $35,480,000 Class C Certificate Pass-Through Rate minus 1.00%
Class C-X1 Equal to Class C Trust Component Certificate Balance 0.50%
Class C-X2 Equal to Class C Trust Component Certificate Balance 0.50%

Each class of Exchangeable Certificates represents an undivided beneficial ownership interest in the Trust Components set forth next to it in the table below (the “Corresponding Trust Components”). Each class of Exchangeable Certificates has a Pass-Through Rate equal to the sum of the Pass-Through Rates of the Corresponding Trust Components and represents a percentage interest (the related “Class Percentage Interest”) in each Corresponding Trust Component, including principal and interest payable thereon, equal to (x) the Certificate Balance (or, if such class has an “X” suffix, Notional Amount) of such class of Certificates, divided by (y) the Certificate Balance of the Class A-2 Trust Component (if such class of Exchangeable Certificates has an “A-2” designation), the Class A-3 Trust Component (if such class of Exchangeable Certificates has an “A-3” designation), the Class A-S Trust Component (if such class of Exchangeable Certificates has an “A-S” designation), the Class B Trust Component (if such class of Exchangeable Certificates has a “B” designation) or the Class C Trust Component (if such class of Exchangeable Certificates has a “C” designation).

 

370

Group of Exchangeable Certificates

Class of Exchangeable Certificates

Corresponding Trust Components

Class A-2 Exchangeable Certificates Class A-2 Class A-2, Class A-2-X1, Class A-2-X2
Class A-2-1 Class A-2, Class A-2-X2
Class A-2-2 Class A-2
Class A-2-X1 Class A-2-X1
Class A-2-X2 Class A-2-X1, Class A-2-X2
Class A-3 Exchangeable Certificates Class A-3 Class A-3, Class A-3-X1, Class A-3-X2
Class A-3-1 Class A-3, Class A-3-X2
Class A-3-2 Class A-3
Class A-3-X1 Class A-3-X1
Class A-3-X2 Class A-3-X1, Class A-3-X2
Class A-S Exchangeable Certificates Class A-S Class A-S, Class A-S-X1, Class A-S-X2
Class A-S-1 Class A-S, Class A-S-X2
Class A-S-2 Class A-S
Class A-S-X1 Class A-S-X1
Class A-S-X2 Class A-S-X1, Class A-S-X2
Class B Exchangeable Certificates Class B Class B, Class B-X1, Class B-X2
Class B-1 Class B, Class B-X2
Class B-2 Class B
Class B-X1 Class B-X1
Class B-X2 Class B-X1, Class B-X2
Class C Exchangeable Certificates Class C Class C, Class C-X1, Class C-X2
Class C-1 Class C, Class C-X2
Class C-2 Class C
Class C-X1 Class C-X1
Class C-X2 Class C-X1, Class C-X2

The maximum Certificate Balance or Notional Amount of each class of Class A-2 Exchangeable Certificates that could be issued in an exchange is equal to the Certificate Balance of the Class A-2 Trust Component, the maximum Certificate Balance or Notional Amount of each class of Class A-3 Exchangeable Certificates that could be issued in an exchange is equal to the Certificate Balance of the Class A-3 Trust Component, the maximum Certificate Balance or Notional Amount of each class of Class A-S Exchangeable Certificates that could be issued in an exchange is equal to the Certificate Balance of the Class A-S Trust Component, the maximum Certificate Balance or Notional Amount of each class of Class B Exchangeable Certificates that could be issued in an exchange is equal to the Certificate Balance of the Class B Trust Component, and the maximum Certificate Balance or Notional Amount of each class of Class C Exchangeable Certificates that could be issued in an exchange is equal to the Certificate Balance of the Class C Trust Component. The maximum Certificate Balances of Class A-2, Class A-3, Class A-S, Class B and Class C certificates (subject to the constraint on the aggregate initial Certificate Balance of the Class A-2 and Class A-3 Trust Components discussed in footnote (7) to the table under “Summary of the Certificates and VRR Interest”) will be issued on the Closing Date, and the Certificate Balance or Notional Amount of each other class of Exchangeable Certificates will be equal to zero on the Closing Date.

Each class of Class A-2 Exchangeable Certificates, Class A-3 Exchangeable Certificates, Class A-S Exchangeable Certificates, Class B Exchangeable Certificates and Class C

371

Exchangeable Certificates will have a Certificate Balance or Notional Amount equal to its Class Percentage Interest multiplied by the Certificate Balance of the Class A-2 Trust Component, Class A-3 Trust Component, Class A-S Trust Component, Class B Trust Component or Class C Trust Component, respectively. Each class of Class A-2 Exchangeable Certificates, Class A-3 Exchangeable Certificates, Class A-S Exchangeable Certificates, Class B Exchangeable Certificates and Class C Exchangeable Certificates with a Certificate Balance will have the same approximate initial credit support, Assumed Final Distribution Date, weighted average life and expected principal window as the Class A-2 certificates, Class A-3 certificates, Class A-S certificates, Class B certificates or Class C certificates, respectively, shown above in the “Summary of Certificates and VRR Interest” table.

Appraisal Reduction Amounts and Collateral Deficiency Amounts (and Realized Losses) allocated to each of the Class A-2, Class A-3, Class A-S, Class B or Class C Trust Components will be allocated to the corresponding classes of Exchangeable Certificates with Certificate Balances pro rata to notionally reduce (or reduce) their Certificate Balances in accordance with their Class Percentage Interests therein.

Exchange Limitations

A Certificateholder that owns Exchangeable Certificates and desires to make an exchange, but does not own Exchangeable Certificates that collectively are the required denominations of Surrendered Classes necessary to make the desired exchange for applicable Received Classes, may be unable to obtain other Exchangeable Certificates sufficient to compose the required denominations or may be able only to exchange a portion (if any) of its Exchangeable Certificates. Other Certificateholders may be unwilling to sell their Certificates at reasonable prices (or at any price) or may be unable to sell their Certificates, or Certificates may have been purchased or placed into other financial structures and thus may be unavailable for purchase in any secondary market. Such circumstances may prevent you from obtaining Exchangeable Certificates in the proportions necessary to effect an exchange.

Potential purchasers of Exchangeable Certificates should consider the tax characteristics of such certificates as further discussed under “Material Federal Income Tax Considerations—Exchangeable Certificates”. The Trust Components will not be withdrawn from the Grantor Trust in connection with any exchange.

Exchange Procedures

If a holder of Exchangeable Certificates wishes to exchange its Exchangeable Certificates, the Certificateholder must notify the certificate administrator no later than three business days before the proposed exchange date via email to CCTCMBSBondAdmin@computershare.com. The exchange date can generally be any business day other than the first or last business day of the month. The notice must (i) be on the Certificateholder’s letterhead, (ii) carry a medallion stamp guarantee and (iii) set forth the following information: the CUSIP number of both the Certificates to be exchanged and the Certificates to be received, the current Certificate Balance(s) or Notional Amount(s) and original Certificate Balance(s) or Notional Amount(s) of the Surrendered Classes and Received Classes, the Certificateholder’s DTC participant number and the proposed exchange date. A notice becomes irrevocable on the second business day before the proposed exchange date.

Subject to the satisfaction of the conditions to an exchange, including the procedures described above, upon the request of the holder of Exchangeable Certificates of the relevant

372

class(es) and the surrender of such Exchangeable Certificates, the certificate administrator will be required to deliver the Exchangeable Certificates of the relevant class(es) to which that holder is entitled in the exchange. The certificate administrator will also reduce the outstanding Certificate Balance(s) or Notional Amount(s) of the Surrendered Classes, and increase the outstanding Certificate Balance(s) or Notional Amount(s) of the Received Classes, on the certificate register. The Certificateholder and the certificate administrator will utilize the Deposit and Withdrawal System at DTC to effect the exchange.

The first distribution on an Exchangeable Certificate received in an exchange transaction will be made on the first Distribution Date in the month following the month of the exchange to the Certificateholder of record as of the close of business on the last day of the month of the exchange.

Interest Distribution Amount

The “Interest Distribution Amount” with respect to any Distribution Date and each class of Regular Certificates or Trust Component will equal (A) the sum of (i) the Interest Accrual Amount with respect to such class or Trust Component for such Distribution Date and (ii) the Interest Shortfall, if any, with respect to such class or Trust Component for such Distribution Date, less (B) any Excess Prepayment Interest Shortfall allocated to such class or Trust Component on such Distribution Date.

The “Interest Accrual Amount” with respect to any Distribution Date and any class of Regular Certificates or Trust Component will be equal to the interest for the related Interest Accrual Period accrued at the Pass-Through Rate for such class or Trust Component on the Certificate Balance or Notional Amount, as applicable, for such class or Trust Component immediately prior to that Distribution Date. Calculations of interest for each Interest Accrual Period will be made on 30/360 Basis.

An “Interest Shortfall” with respect to any Distribution Date for any class of Regular Certificates or Trust Component will be equal to the sum of (a) the portion of the Interest Distribution Amount for such class or Trust Component remaining unpaid as of the close of business on the preceding Distribution Date, and (b) to the extent permitted by applicable law, (i) other than in the case of the certificates with a Notional Amount or Exchangeable IO Trust Components, one month’s interest on that amount remaining unpaid at the Pass-Through Rate applicable to such class for such Distribution Date and (ii) in the case of the certificates with a Notional Amount or Exchangeable IO Trust Components, one-month’s interest on that amount remaining unpaid at the WAC Rate for such Distribution Date.

The “Interest Accrual Period” for each Distribution Date will be the calendar month immediately preceding the month in which that Distribution Date occurs.

Principal Distribution Amount

The “Aggregate Principal Distribution Amount” for any Distribution Date will be equal to the sum of the following amounts:

(a)the Scheduled Principal Distribution Amount for that Distribution Date, and

(b)the Unscheduled Principal Distribution Amount for that Distribution Date

373

provided that the Aggregate Principal Distribution Amount for any Distribution Date will be reduced, to not less than zero, by the amount of any reimbursements of:

(A) Nonrecoverable Advances (including any servicing advance with respect to any Non-Serviced Mortgage Loan under the related Non-Serviced PSA reimbursed out of general collections on the Mortgage Loans), with interest on such Nonrecoverable Advances at the Reimbursement Rate, that are paid or reimbursed from principal collections on the Mortgage Loans in a period during which such principal collections would have otherwise been included in the Aggregate Principal Distribution Amount for such Distribution Date, and

(B) Workout-Delayed Reimbursement Amounts paid or reimbursed from principal collections on the Mortgage Loans in a period during which such principal collections would have otherwise been included in the Aggregate Principal Distribution Amount for such Distribution Date,

provided, further, that in the case of clauses (A) and (B) above, if any of the amounts that were reimbursed from principal collections on the Mortgage Loans (including REO Loans) are subsequently recovered on the related Mortgage Loan (or REO Loan), such recovery will increase the Aggregate Principal Distribution Amount for the Distribution Date related to the period in which such recovery occurs.

The “Principal Distribution Amount” with respect to any Distribution Date and the Principal Balance Certificates will equal the sum of (a) the Principal Shortfall for such Distribution Date and (b) the Non-Retained Percentage of the Aggregate Principal Distribution Amount for such Distribution Date.

The “Scheduled Principal Distribution Amount” for each Distribution Date will equal the aggregate of the principal portions of (a) all Periodic Payments (excluding balloon payments) with respect to the Mortgage Loans due during or, if and to the extent not previously received or advanced and distributed to Certificateholders and the VRR Interest Owners on a preceding Distribution Date, prior to the related Collection Period and all Assumed Scheduled Payments with respect to the Mortgage Loans for the related Collection Period, in each case to the extent paid by the related borrower as of the related Determination Date (or, with respect to each Mortgage Loan with a Payment Due Date occurring, or a grace period ending, after the related Determination Date, the related Payment Due Date or, last day of such grace period, as applicable, to the extent received by the master servicer as of the business day preceding the P&I Advance Date) or advanced by the master servicer or the trustee, as applicable, and (b) all balloon payments with respect to the Mortgage Loans to the extent received on or prior to the related Determination Date (or, with respect to each Mortgage Loan with a Payment Due Date occurring, or a grace period ending, after the related Determination Date, the related Payment Due Date or, last day of such grace period, as applicable, to the extent received by the master servicer as of the business day preceding the related P&I Advance Date), and to the extent not included in clause (a) above. The Scheduled Principal Distribution Amount from time to time will include all late payments of principal made by a borrower with respect to the Mortgage Loans, including late payments in respect of a delinquent balloon payment, received by the times described above in this definition, except to the extent those late payments are otherwise available to reimburse the master servicer or the trustee, as the case may be, for prior Advances, as described above.

The “Unscheduled Principal Distribution Amount” for each Distribution Date will equal the aggregate of the following: (a) all prepayments of principal received on the Mortgage Loans

374

as of the Determination Date; and (b) any other collections (exclusive of payments by borrowers) received on the Mortgage Loans and any REO Properties on or prior to the related Determination Date whether in the form of Liquidation Proceeds, Insurance and Condemnation Proceeds, net income, rents, and profits from REO Property or otherwise, that were identified and applied by the master servicer as recoveries of previously unadvanced principal of the related Mortgage Loan; provided that all such Liquidation Proceeds and Insurance and Condemnation Proceeds will be reduced by any unpaid Special Servicing Fees, Liquidation Fees, any amount related to the Loss of Value Payments to the extent that such amount was transferred into the Collection Account as of the related Determination Date, accrued interest on Advances and other additional trust fund expenses incurred in connection with the related Mortgage Loan, thus reducing the Unscheduled Principal Distribution Amount.

The “Assumed Scheduled Payment” for any Collection Period and with respect to any Mortgage Loan (including any Non-Serviced Mortgage Loan) that is delinquent in respect of its balloon payment or any REO Loan (excluding, for purposes of any P&I Advances, the portion allocable to any related Companion Loan), is an amount equal to the sum of (a) the principal portion of the Periodic Payment that would have been due on such Mortgage Loan or REO Loan on the related Payment Due Date based on the constant payment required by such related Mortgage Note or the original amortization schedule of the Mortgage Loan, as the case may be (as calculated with interest at the related Interest Rate), if applicable, assuming the related balloon payment has not become due, after giving effect to any reduction in the principal balance occurring in connection with a modification of such Mortgage Loan in connection with a default or a bankruptcy (or similar proceeding), and (b) interest on the Stated Principal Balance of that Mortgage Loan or REO Loan (excluding, for purposes of any P&I Advances, the portion allocable to any related Companion Loan) at its Interest Rate (net of interest at the applicable rate at which the Servicing Fee is calculated).

The “Principal Shortfall” for any Distribution Date means the amount, if any, by which (1) the Principal Distribution Amount for the prior Distribution Date exceeds (2) the aggregate amount actually distributed on the preceding Distribution Date in respect of such Principal Distribution Amount.

Certain Calculations with Respect to Individual Mortgage Loans

The “Stated Principal Balance” of each Mortgage Loan will be an amount equal to its unpaid principal balance as of the Cut-off Date or, in the case of a replacement Mortgage Loan, as of the date it is added to the trust, after application of all payments of principal due during or prior to the month of substitution, whether or not those payments have been received, minus the sum of:

(i)                 the principal portion of each Periodic Payment due on such Mortgage Loan after the Cut-off Date (or in the case of a replacement Mortgage Loan, due after the Payment Due Date in the related month of substitution), to the extent received from the borrower or advanced by the master servicer;

(ii)              all principal prepayments received with respect to such Mortgage Loan after the Cut-off Date (or in the case of a replacement Mortgage Loan, after the Payment Due Date in the related month of substitution);

(iii)           the principal portion of all Insurance and Condemnation Proceeds (to the extent allocable to principal on such Mortgage Loan) and Liquidation Proceeds

375

received with respect to such Mortgage Loan after the Cut-off Date (or in the case of a replacement Mortgage Loan, after the Payment Due Date in the related month of substitution); and

(iv)            any reduction in the outstanding principal balance of such Mortgage Loan resulting from a valuation by a court in a bankruptcy proceeding that is less than the then-outstanding principal amount of such Mortgage Loan or a modification of such Mortgage Loan pursuant to the terms and provisions of the PSA that occurred prior to the end of the Collection Period for the most recent Distribution Date.

The Stated Principal Balance of any REO Loan that is a successor to a Mortgage Loan, as of any date of determination, will be an amount equal to (x) the Stated Principal Balance of the predecessor Mortgage Loan as of the date of the related REO Property was acquired for U.S. federal tax purposes, minus (y) the sum of:

(i)                 the principal portion of any P&I Advance made with respect to such REO Loan; and

(ii)              the principal portion of all Insurance and Condemnation Proceeds (to the extent allocable to principal on the related Mortgage Loan), Liquidation Proceeds and all income rents and profits received with respect to such REO Loan.

See “Certain Legal Aspects of Mortgage Loans” below.

With respect to any Companion Loan on any date of determination, the Stated Principal Balance will equal the unpaid principal balance of such Companion Loan as of such date. On any date of determination, the Stated Principal Balance of any Whole Loan will equal the sum of the Stated Principal Balances of the related Mortgage Loan and the related Companion Loan(s), as applicable, on such date.

With respect to any REO Loan that is a successor to a Companion Loan as of any date of determination, the Stated Principal Balance will equal (x) the Stated Principal Balance of the predecessor Companion Loan as of the date of the related REO acquisition, minus (y) the principal portion of any amounts allocable to the related Companion Loan in accordance with the related Intercreditor Agreement.

If any Mortgage Loan or REO Loan is paid in full or the Mortgage Loan or REO Loan (or any REO Property) is otherwise liquidated, then, as of the first Distribution Date that follows the end of the Collection Period in which that payment in full or liquidation occurred and notwithstanding that a loss may have occurred in connection with any liquidation, the Stated Principal Balance of the Mortgage Loan or REO Loan will be zero.

For purposes of calculating allocations of, or recoveries in respect of, Realized Losses and VRR Interest Realized Losses, as well as for purposes of calculating the Servicing Fee, Certificate Administrator/Trustee Fee, Operating Advisor Fee and Asset Representations Reviewer Fee payable each month, each REO Property (including any REO Property with respect to a Non-Serviced Mortgage Loan held pursuant to the related Non-Serviced PSA) will be treated as if there exists with respect to such REO Property an outstanding Mortgage Loan and, if applicable, each related Companion Loan (an “REO Loan”), and all references to Mortgage Loan or Companion Loan and pool of Mortgage Loans in this prospectus, when used in that context, will be deemed to also be references to or to also include, as the case may be, any REO Loans. Each REO Loan will generally be deemed to have the same characteristics as its actual predecessor Mortgage Loan (or Companion Loan), including the

376

same fixed Interest Rate (and, accordingly, the same Net Mortgage Rate) and the same unpaid principal balance and Stated Principal Balance. Amounts due on the predecessor Mortgage Loan (or Companion Loan) including any portion of it payable or reimbursable to the master servicer, the special servicer, the operating advisor, the asset representations reviewer, the certificate administrator or the trustee, as applicable, will continue to be “due” in respect of the REO Loan; and amounts received in respect of the related REO Property, net of payments to be made, or reimbursement to the master servicer or the special servicer for payments previously advanced, in connection with the operation and management of that property, generally will be applied by the master servicer as if received on the predecessor Mortgage Loan or related Companion Loan.

With respect to any Serviced Whole Loan, no amounts relating to the related REO Property or REO Loan allocable to any related Companion Loan will be available for amounts due to the Certificateholders and the VRR Interest Owners or to reimburse the issuing entity, other than in the limited circumstances related to Servicing Advances, indemnification, Special Servicing Fees and other reimbursable expenses related to such Serviced Whole Loan incurred with respect to such Serviced Whole Loan in accordance with the PSA.

Application Priority of Mortgage Loan Collections or Whole Loan Collections

Absent express provisions in the related Mortgage Loan documents (and, with respect to any Serviced Whole Loan, the related Intercreditor Agreement) or to the extent otherwise agreed to by the related borrower in connection with a workout of a Mortgage Loan, all amounts collected by or on behalf of the issuing entity in respect of any Mortgage Loan in the form of payments from the related borrower, Liquidation Proceeds, condemnation proceeds or insurance proceeds (excluding, if applicable, in the case of any Serviced Whole Loan, any amounts payable to the holder of the related Companion Loan(s) pursuant to the related Intercreditor Agreement) will be applied pursuant to the PSA in the following order of priority:

First, as a recovery of any unreimbursed Advances (including any Workout-Delayed Reimbursement Amount) with respect to the related Mortgage Loan and unpaid interest at the Reimbursement Rate on such Advances and, if applicable, unreimbursed and unpaid additional trust fund expenses (including Special Servicing Fees, Liquidation Fees and Workout Fees previously paid by the issuing entity from general collections);

Second, as a recovery of Nonrecoverable Advances and any interest on those Nonrecoverable Advances at the Reimbursement Rate, to the extent previously paid or reimbursed from principal collections on the Mortgage Loans (as described in the first proviso in the definition of Aggregate Principal Distribution Amount);

Third, to the extent not previously so allocated pursuant to clause First or Second above, as a recovery of accrued and unpaid interest on such Mortgage Loan to the extent of the excess of (i) accrued and unpaid interest (exclusive of default interest) on such Mortgage Loan at the related Interest Rate in effect from time to time through the end of the applicable mortgage interest accrual period, over (ii) after taking into account any allocations pursuant to clause Fifth below on earlier dates, the aggregate portion of the accrued and unpaid interest described in subclause (i) of this clause Third that either (A)(x) was not advanced because of the reductions (if any) in the amount of related P&I Advances for such Mortgage Loan that have occurred in connection with related Appraisal Reduction Amounts or (y) with respect to any accrued and unpaid interest that was not advanced due to a determination that the related P&I Advance would be a Nonrecoverable

377

Advance, the amount of interest that (absent such determination of nonrecoverability preventing such P&I Advance from being made) would not have been advanced because of the reductions in the amount of related P&I Advances for such Mortgage Loan that would have occurred in connection with related Appraisal Reduction Amounts, or (B) accrued at the related Net Mortgage Rate on the portion of the Stated Principal Balance of such Mortgage Loan equal to any related Collateral Deficiency Amount in effect from time to time and as to which no P&I Advance was made;

Fourth, to the extent not previously so allocated pursuant to clause First or Second above, as a recovery of principal of such Mortgage Loan then due and owing, including by reason of acceleration of such Mortgage Loan following a default thereunder (or, if the Mortgage Loan has been liquidated, as a recovery of principal to the extent of its entire remaining unpaid principal balance);

Fifth, as a recovery of accrued and unpaid interest on such Mortgage Loan to the extent of the sum of (A) the cumulative amount of the reductions (if any) in the amount of related P&I Advances for such Mortgage Loan that have occurred in connection with related Appraisal Reduction Amounts or would have occurred in connection with related Appraisal Reduction Amounts but for such P&I Advance not having been made as a result of a determination that such P&I Advance would have been a Nonrecoverable Advance, plus (B) any unpaid interest (exclusive of default interest) that accrued at the related Net Mortgage Rate on the portion of the Stated Principal Balance of such Mortgage Loan equal to any related Collateral Deficiency Amount in effect from time to time and as to which no P&I Advance was made (to the extent collections have not been allocated as recovery of such accrued and unpaid interest pursuant to this clause Fifth on earlier dates);

Sixth, as a recovery of amounts to be currently allocated to the payment of, or, to the extent required under the loan documents, escrowed for the future payment of, real estate taxes, assessments and insurance premiums and similar items relating to such Mortgage Loan;

Seventh, as a recovery of any other reserves to the extent then required to be held in escrow with respect to such Mortgage Loan;

Eighth, as a recovery of any Yield Maintenance Charge or Prepayment Premium then due and owing under such Mortgage Loan;

Ninth, as a recovery of any late payment charges and default interest then due and owing under such Mortgage Loan;

Tenth, as a recovery of any assumption fees, assumption application fees and Modification Fees then due and owing under such Mortgage Loan;

Eleventh, as a recovery of any other amounts then due and owing under such Mortgage Loan other than remaining unpaid principal (if both consent fees and Operating Advisor Consulting Fees are due and owing, first, allocated to consent fees and then, allocated to Operating Advisor Consulting Fees); and

Twelfth, as a recovery of any remaining principal of such Mortgage Loan to the extent of its entire remaining unpaid principal balance;

provided that, to the extent required under the REMIC provisions of the Code, payments or proceeds received (or receivable by exercise of the lender’s rights under the related Mortgage Loan documents) with respect to any partial release of a Mortgaged Property

378

(including in connection with a condemnation) at a time when the loan-to-value ratio of the related Mortgage Loan or Serviced Whole Loan exceeds 125%, or would exceed 125% following any partial release (based solely on the value of real property and excluding personal property and going concern value, if any, unless otherwise permitted under the applicable REMIC rules as evidenced by an opinion of counsel provided to the trustee) must be collected and allocated to reduce the principal balance of the Mortgage Loan or Serviced Whole Loan in the manner required by such REMIC provisions of the Code.

Collections by or on behalf of the issuing entity in respect of any REO Property (exclusive of the amounts to be allocated to the payment of the costs of operating, managing, leasing, maintaining and disposing of such REO Property and, if applicable, in the case of any Serviced Whole Loan, exclusive of any amounts payable to the holder of the related Companion Loan(s), as applicable, pursuant to the related Intercreditor Agreement) will be applied pursuant to the PSA in the following order of priority:

First, as a recovery of any unreimbursed Advances (including any Workout-Delayed Reimbursement Amount) with respect to the related Mortgage Loan and interest at the Reimbursement Rate on all Advances and, if applicable, unreimbursed and unpaid additional trust fund expenses (including Special Servicing Fees, Liquidation Fees and Workout Fees previously paid by the issuing entity from general collections) with respect to the related Mortgage Loan;

Second, as a recovery of Nonrecoverable Advances and any interest on those Nonrecoverable Advances at the Reimbursement Rate, to the extent previously paid or reimbursed from principal collections on the Mortgage Loans (as described in the first proviso in the definition of Aggregate Principal Distribution Amount);

Third, to the extent not previously so allocated pursuant to clause First or Second above, as a recovery of accrued and unpaid interest on such Mortgage Loan to the extent of the excess of (i) accrued and unpaid interest (exclusive of default interest) on such Mortgage Loan at the related Interest Rate in effect from time to time through the end of the applicable mortgage interest accrual period, over (ii) after taking into account any allocations pursuant to clause Fifth below or clause Fifth of the prior paragraph on earlier dates, the aggregate portion of the accrued and unpaid interest described in subclause (i) of this clause Third that either (A)(x) was not advanced because of the reductions (if any) in the amount of related P&I Advances for such Mortgage Loan that have occurred in connection with related Appraisal Reduction Amounts or (y) with respect to any accrued and unpaid interest that was not advanced due to a determination that the related P&I Advance would be a Nonrecoverable Advance, the amount of interest that (absent such determination of nonrecoverability preventing such P&I Advance from being made) would not have been advanced because of the reductions in the amount of related P&I Advances for such Mortgage Loan that would have occurred in connection with related Appraisal Reduction Amounts, or (B) accrued at the related Net Mortgage Rate on the portion of the Stated Principal Balance of such Mortgage Loan equal to any related Collateral Deficiency Amount in effect from time to time and as to which no P&I Advance was made;

Fourth, to the extent not previously so allocated pursuant to clause First or Second above, as a recovery of principal of such Mortgage Loan to the extent of its entire unpaid principal balance;

Fifth, as a recovery of accrued and unpaid interest on such Mortgage Loan to the extent of the sum of (A) the cumulative amount of the reductions (if any) in the amount of related P&I Advances for such Mortgage Loan that have occurred in connection with related

379

Appraisal Reduction Amounts or would have occurred in connection with related Appraisal Reduction Amounts but for such P&I Advance not having been made as a result of a determination that such P&I Advance would have been a Nonrecoverable Advance, plus (B) any unpaid interest (exclusive of default interest) that accrued at the related Net Mortgage Rate on the portion of the Stated Principal Balance of such Mortgage Loan equal to any related Collateral Deficiency Amount in effect from time to time and as to which no P&I Advance was made (to the extent collections have not been allocated as recovery of accrued and unpaid interest pursuant to this clause Fifth or clause Fifth of the prior paragraph on earlier dates);

Sixth, as a recovery of any Yield Maintenance Charge or Prepayment Premium then due and owing under such Mortgage Loan;

Seventh, as a recovery of any late payment charges and default interest then due and owing under such Mortgage Loan;

Eighth, as a recovery of any assumption fees, assumption application fees and Modification Fees then due and owing under such Mortgage Loan; and

Ninth, as a recovery of any other amounts then due and owing under such Mortgage Loan other than remaining unpaid principal (if both consent fees and Operating Advisor Consulting Fees are due and owing, first, allocated to consent fees and then, allocated to Operating Advisor Consulting Fees).

Allocation of Yield Maintenance Charges and Prepayment Premiums

If any Yield Maintenance Charge or Prepayment Premium is collected during any particular Collection Period with respect to any Mortgage Loan, then on the Distribution Date corresponding to that Collection Period, the certificate administrator will pay that Yield Maintenance Charge or Prepayment Premium (net of liquidation fees or workout fees payable therefrom) in the following manner:

(x) to the classes of Certificates specified below, in the following amounts:

(1) to each of the Class A-1, Class A-2, Class A-2-1, Class A-2-2, Class A-3, Class A-3-1, Class A-3-2, Class A-S, Class A-S-1, Class A-S-2, Class B, Class B-1, Class B-2, Class C, Class C-1, Class C-2 and Class D certificates, the product of (a) the Non-Retained Percentage of such Yield Maintenance Charge or Prepayment Premium, (b) the related Base Interest Fraction for such class and the applicable principal prepayment, and (c) a fraction, the numerator of which is equal to the amount of principal distributed to such class for that Distribution Date, and the denominator of which is the YM Denominator for the Distribution Date,

(2) to the Class A-2-X1 certificates, the product of (a) the Non-Retained Percentage of such Yield Maintenance Charge or Prepayment Premium, (b) a fraction, the numerator of which is equal to the amount of principal distributed to the Class A-2-1 certificates for that Distribution Date, and the denominator of which is the YM Denominator for the Distribution Date and (c) the difference between (i) the Base Interest Fraction for the Class A-2 certificates and the applicable principal prepayment and (ii) the Base Interest Fraction for the Class A-2-1 certificates and the applicable principal prepayment,

(3) to the Class A-2-X2 certificates, the product of (a) the Non-Retained Percentage of such Yield Maintenance Charge or Prepayment Premium, (b) a fraction, the numerator

380

of which is equal to the amount of principal distributed to the Class A-2-2 certificates for that Distribution Date, and the denominator of which is the YM Denominator for the Distribution Date and (c) the difference between (i) the Base Interest Fraction for the Class A-2 certificates and the applicable principal prepayment and (ii) the Base Interest Fraction for the Class A-2-2 certificates and the applicable principal prepayment,

(4) to the Class A-3-X1 certificates, the product of (a) the Non-Retained Percentage of such Yield Maintenance Charge or Prepayment Premium, (b) a fraction, the numerator of which is equal to the amount of principal distributed to the Class A-3-1 certificates for that Distribution Date, and the denominator of which is the YM Denominator for the Distribution Date and (c) the difference between (i) the Base Interest Fraction for the Class A-3 certificates and the applicable principal prepayment and (ii) the Base Interest Fraction for the Class A-3-1 certificates and the applicable principal prepayment,

(5) to the Class A-3-X2 certificates, the product of (a) the Non-Retained Percentage of such Yield Maintenance Charge or Prepayment Premium, (b) a fraction, the numerator of which is equal to the amount of principal distributed to the Class A-3-2 certificates for that Distribution Date, and the denominator of which is the YM Denominator for the Distribution Date and (c) the difference between (i) the Base Interest Fraction for the Class A-3 certificates and the applicable principal prepayment and (ii) the Base Interest Fraction for the Class A-3-2 certificates and the applicable principal prepayment,

(6) to the Class A-S-X1 certificates, the product of (a) the Non-Retained Percentage of such Yield Maintenance Charge or Prepayment Premium, (b) a fraction, the numerator of which is equal to the amount of principal distributed to the Class A-S-1 certificates for that Distribution Date, and the denominator of which is the YM Denominator for the Distribution Date and (c) the difference between (i) the Base Interest Fraction for the Class A-S certificates and the applicable principal prepayment and (ii) the Base Interest Fraction for the Class A-S-1 certificates and the applicable principal prepayment,

(7) to the Class A-S-X2 certificates, the product of (a) the Non-Retained Percentage of such Yield Maintenance Charge or Prepayment Premium, (b) a fraction, the numerator of which is equal to the amount of principal distributed to the Class A-S-2 certificates for that Distribution Date, and the denominator of which is the YM Denominator for the Distribution Date and (c) the difference between (i) the Base Interest Fraction for the Class A-S certificates and the applicable principal prepayment and (ii) the Base Interest Fraction for the Class A-S-2 certificates and the applicable principal prepayment,

(8) to the Class B-X1 certificates, the product of (a) the Non-Retained Percentage of such Yield Maintenance Charge or Prepayment Premium, (b) a fraction, the numerator of which is equal to the amount of principal distributed to the Class B-1 certificates for that Distribution Date, and the denominator of which is the YM Denominator for the Distribution Date and (c) the difference between (i) the Base Interest Fraction for the Class B certificates and the applicable principal prepayment and (ii) the Base Interest Fraction for the Class B-1 certificates and the applicable principal prepayment,

(9) to the Class B-X2 certificates, the product of (a) the Non-Retained Percentage of such Yield Maintenance Charge or Prepayment Premium, (b) a fraction, the numerator of which is equal to the amount of principal distributed to the Class B-2 certificates for that Distribution Date, and the denominator of which is the YM Denominator for the Distribution Date and (c) the difference between (i) the Base Interest Fraction for the Class B certificates and the applicable principal prepayment and (ii) the Base Interest Fraction for the Class B-2 certificates and the applicable principal prepayment,

381

(10) to the Class C-X1 certificates, the product of (a) the Non-Retained Percentage of such Yield Maintenance Charge or Prepayment Premium, (b) a fraction, the numerator of which is equal to the amount of principal distributed to the Class C-1 certificates for that Distribution Date, and the denominator of which is the YM Denominator for the Distribution Date and (c) the difference between (i) the Base Interest Fraction for the Class C certificates and the applicable principal prepayment and (ii) the Base Interest Fraction for the Class C-1 certificates and the applicable principal prepayment,

(11) to the Class C-X2 certificates, the product of (a) the Non-Retained Percentage of such Yield Maintenance Charge or Prepayment Premium, (b) a fraction, the numerator of which is equal to the amount of principal distributed to the Class C-2 certificates for that Distribution Date, and the denominator of which is the YM Denominator for the Distribution Date and (c) the difference between (i) the Base Interest Fraction for the Class C certificates and the applicable principal prepayment and (ii) the Base Interest Fraction for the Class C-2 certificates and the applicable principal prepayment,

(12) to the Class X-A certificates, the excess, if any, of (a) the product of (i) the Non-Retained Percentage of such Yield Maintenance Charge or Prepayment Premium and (ii) a fraction, the numerator of which is equal to the total amount of principal distributed to the Class A-1 certificates, the Class A-2 Exchangeable Certificates and the Class A-3 Exchangeable Certificates for that Distribution Date, and the denominator of which is the YM Denominator for the Distribution Date, over (b) the total amount of such Yield Maintenance Charge or Prepayment Premium distributed to the Class A-1 certificates, the Class A-2 Exchangeable Certificates and the Class A-3 Exchangeable Certificates as described above,

(13) to the Class X-B certificates, the excess, if any, of (a) the product of (i) the Non-Retained Percentage of such Yield Maintenance Charge or Prepayment Premium and (ii) a fraction, the numerator of which is equal to the total amount of principal distributed to the Class A-S Exchangeable Certificates, Class B Exchangeable Certificates and the Class C Exchangeable Certificates for that Distribution Date, and the denominator of which is the YM Denominator for the Distribution Date, over (b) the total amount of such Yield Maintenance Charge or Prepayment Premium distributed to the Class A-S Exchangeable Certificates, Class B Exchangeable Certificates and the Class C Exchangeable Certificates as described above, and

(14) to the Class X-D certificates, any remaining portion of the Non-Retained Percentage of such Yield Maintenance Charge or Prepayment Premium not distributed as described above; and

(y) to the VRR Interest (and, correspondingly, pro rata to the Class RR Certificates and the RR Interest based on their respective Percentage Interests in the VRR Interest), the VRR Percentage of such Yield Maintenance Charge or Prepayment Premium.

YM Denominator” means, for any Distribution Date, the total amount of principal distributed to the Class A-1, Class D, Class F, Class G and Class H certificates, Class A-2 Exchangeable Certificates, the Class A-3 Exchangeable Certificates, the Class A-S Exchangeable Certificates, the Class B Exchangeable Certificates and the Class C Exchangeable Certificates for that Distribution Date.

Notwithstanding any of the foregoing to the contrary, if at any time the Certificate Balances of the Principal Balance Certificates (other than the Control Eligible Certificates) have been reduced to zero as a result of the allocation of principal payments on the

382

Mortgage Loans, the certificate administrator will pay to the holders of each remaining Class of Principal Balance Certificates then entitled to distributions of principal on such Distribution Date the product of (a) the Non-Retained Percentage of any Yield Maintenance Charge or Prepayment Premium distributable on the subject Distribution Date (net of any Liquidation Fees payable therefrom) and (b) a fraction, the numerator of which is equal to the amount of principal distributed to such Class for that Distribution Date, and the denominator of which is the total amount of principal distributed to all Principal Balance Certificates for that Distribution Date.

Base Interest Fraction” means, with respect to any principal prepayment of any Mortgage Loan that provides for the payment of a Yield Maintenance Charge or Prepayment Premium, and with respect to any class of Principal Balance Certificates, a fraction (A) the numerator of which is the greater of (x) zero and (y) the difference between (i) the pass-through rate on that class, and (ii) the applicable Discount Rate and (B) the denominator of which is the difference between (i) the mortgage interest rate on the related Mortgage Loan and (ii) the applicable Discount Rate; provided, however, that:

under no circumstances will the Base Interest Fraction be greater than one;
if the Discount Rate referred to above is greater than or equal to the mortgage interest rate on the related Mortgage Loan and is greater than or equal to the pass-through rate on that class, then the Base Interest Fraction will equal zero; and
if the Discount Rate referred to above is greater than or equal to the mortgage interest rate on the related Mortgage Loan and is less than the pass-through rate on that class, then the Base Interest Fraction will be equal to 1.0.

Discount Rate” means, with respect to any principal prepayment of any Mortgage Loan that provides for the payment of a Yield Maintenance Charge or Prepayment Premium—

if a discount rate was used in the calculation of the applicable Yield Maintenance Charge or Prepayment Premium pursuant to the terms of the Mortgage Loan or REO Loan, that discount rate, converted (if necessary) to a monthly equivalent yield, or
if a discount rate was not used in the calculation of the applicable Yield Maintenance Charge or Prepayment Premium pursuant to the terms of the Mortgage Loan or REO Loan, the yield calculated by the linear interpolation of the yields, as reported in Federal Reserve Statistical Release H.15 (519)—Selected Interest Rates under the heading “U.S. government securities/treasury constant maturities” for the week ending prior to the date of the relevant prepayment (or deemed prepayment), of U.S. Treasury constant maturities with a maturity date, one longer and one shorter, most nearly approximating the maturity date of that Mortgage Loan or REO Loan, such interpolated treasury yield converted to a monthly equivalent yield.

For purposes of the immediately preceding bullet, the certificate administrator or the master servicer will select a comparable publication as the source of the applicable yields of U.S. Treasury constant maturities if Federal Reserve Statistical Release H.15 is no longer published.

Prepayment Premium” means, with respect to any Mortgage Loan, any premium, fee or other additional amount (other than a Yield Maintenance Charge) paid or payable, as the context requires, by a borrower in connection with a principal prepayment on, or other early collection of principal of, that Mortgage Loan or any successor REO Loan with respect

383

thereto (including any payoff of a Mortgage Loan by a mezzanine lender on behalf of the subject borrower if and as set forth in the related intercreditor agreement).

Yield Maintenance Charge” means, with respect to any Mortgage Loan, any premium, fee or other additional amount paid or payable, as the context requires, by a borrower in connection with a principal prepayment on, or other early collection of principal of, a Mortgage Loan, calculated, in whole or in part, pursuant to a yield maintenance formula or otherwise pursuant to a formula that reflects the lost interest, including any specified amount or specified percentage of the amount prepaid which constitutes the minimum amount that such Yield Maintenance Charge may be.

Except to the extent provided with respect to the Control Eligible Certificates in the third paragraph in this section, no Prepayment Premiums or Yield Maintenance Charges will be distributed to the holders of the Class X-F, Class X-G, Class X-H, Class F, Class G, Class H or Class R Certificates.

For a description of Yield Maintenance Charges, see “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans” and “Certain Legal Aspects of Mortgage Loans—Default Interest and Limitations on Prepayments”.

Assumed Final Distribution Date; Rated Final Distribution Date

The “Assumed Final Distribution Date” with respect to any class of certificates or the VRR Interest, as applicable, is the Distribution Date on which the aggregate Certificate Balance or VRR Interest Balance, as applicable, of that class of certificates or the VRR Interest, as applicable, would be reduced to zero based on the assumptions set forth below. The Assumed Final Distribution Date with respect to each class of Offered Certificates will in each case be as shown (or, with respect to each class of Class A-2 Exchangeable Certificates, Class A-3 Exchangeable Certificates, Class A-S Exchangeable Certificates, Class B Exchangeable Certificates and Class C Exchangeable Certificates with a Certificate Balance the date set forth next to the Class A-2 certificates, Class A-3 certificates, Class A-S certificates, Class B certificates or Class C certificates, respectively) in the table under “Summary of Certificates and VRR Interest”.

The Assumed Final Distribution Dates were calculated without regard to any delays in the collection of balloon payments and without regard to delinquencies, defaults or liquidations. Accordingly, in the event of defaults on the Mortgage Loans, the actual final Distribution Date for one or more classes of the Offered Certificates may be later, and could be substantially later, than the related Assumed Final Distribution Date(s).

In addition, the Assumed Final Distribution Dates set forth above were calculated on the basis of a 0% CPR and the Structuring Assumptions. Since the rate of payment (including prepayments) of the Mortgage Loans may exceed the scheduled rate of payments, and could exceed the scheduled rate by a substantial amount, the actual final Distribution Date for one or more classes of the Offered Certificates may be earlier, and could be substantially earlier, than the related Assumed Final Distribution Date(s). The rate of payments (including prepayments) on the Mortgage Loans will depend on the characteristics of the Mortgage Loans, as well as on the prevailing level of interest rates and other economic factors, and we cannot assure you as to actual payment experience.

The “Rated Final Distribution Date” for each class of Offered Certificates will be the Distribution Date in November 2058. See “Ratings”.

384

Prepayment Interest Shortfalls

If a borrower prepays a Mortgage Loan (other than a Non-Serviced Mortgage Loan) or Serviced Whole Loan in whole or in part, after the payment due date but on or before the Determination Date in any calendar month, the amount of interest (net of related Servicing Fees) accrued on such prepayment from such payment due date to, but not including, the date of prepayment (or any later date through which interest accrues) will, to the extent actually collected (without regard to any Prepayment Premium or Yield Maintenance Charge actually collected) constitute a “Prepayment Interest Excess”. Conversely, if a borrower prepays a Mortgage Loan (other than a Non-Serviced Mortgage Loan) or Serviced Whole Loan in whole or in part after the Determination Date (or, with respect to each Mortgage Loan (other than a Non-Serviced Mortgage Loan) or Serviced Pari Passu Companion Loan, as applicable, with a payment due date occurring after the related Determination Date, the related Payment Due Date) in any calendar month and does not pay interest on such prepayment through the following Payment Due Date, then the shortfall in a full month’s interest (net of related Servicing Fees) on such prepayment will constitute a “Prepayment Interest Shortfall”. Prepayment Interest Excesses (to the extent not offset by Prepayment Interest Shortfalls or required to be paid as Compensating Interest Payments) collected on the Mortgage Loans (other than a Non-Serviced Mortgage Loan) and any related Serviced Pari Passu Companion Loan, will be retained by the master servicer as additional servicing compensation.

The master servicer will be required to deliver to the certificate administrator for deposit in the Distribution Account (other than the portion of any Compensating Interest Payment described below that is allocable to a Serviced Pari Passu Companion Loan) on each P&I Advance Date, without any right of reimbursement thereafter, a cash payment (a “Compensating Interest Payment”) in an aggregate amount, equal to the lesser of:

(i)                 the aggregate amount of Prepayment Interest Shortfalls incurred in connection with voluntary principal prepayments received in respect of the Mortgage Loans (other than the Non-Serviced Mortgage Loans) and any related Serviced Pari Passu Companion Loan (in each case other than a Specially Serviced Loan or a Mortgage Loan or any related Serviced Pari Passu Companion Loan on which the special servicer allowed a prepayment on a date other than the applicable Payment Due Date) for the related Distribution Date, and

(ii)              the aggregate of (A) that portion of the master servicer’s Servicing Fees for the related Distribution Date that is, in the case of each Mortgage Loan (other than a Non-Serviced Mortgage Loan), Serviced Pari Passu Companion Loan and REO Loan for which such Servicing Fees are being paid to the master servicer with respect to the related Collection Period, calculated at a rate of (i) 0.00125% per annum with respect to any Mortgage Loan serviced by Trimont LLC as the master servicer (other than any Midland Serviced Mortgage Loans) and (ii) 0.00125% per annum with respect to any Midland Serviced Mortgage Loans, (B) all Prepayment Interest Excesses received by the master servicer during such Collection Period with respect to the Mortgage Loans (other than the Non-Serviced Mortgage Loans and, so long as a Whole Loan is serviced under the PSA, any related Serviced Pari Passu Companion Loan) subject to such prepayment and (C) to the extent earned on voluntary principal prepayments, net investment earnings payable to the master servicer for such Collection Period received by the master servicer during such Collection Period with respect to the applicable Mortgage Loans (other than the Non-Serviced Mortgage Loans) or any related Serviced Pari Passu Companion Loan, as applicable,

385

subject to such prepayment. In no event will the rights of the Certificateholders or the VRR Interest Owners to the offset of the aggregate Prepayment Interest Shortfalls be cumulative.

If a Prepayment Interest Shortfall occurs with respect to a Mortgage Loan as a result of the master servicer allowing the related borrower to deviate (a “Prohibited Prepayment”) from the terms of the related Mortgage Loan documents regarding principal prepayments (other than (v) any Non-Serviced Mortgage Loan, (w) subsequent to a default under the related Mortgage Loan documents or if the Mortgage Loan is a Specially Serviced Loan, (x) pursuant to applicable law or a court order or otherwise in such circumstances where the master servicer is required to accept such principal prepayment in accordance with the Servicing Standard, (y)(i) at the request or with the consent of the special servicer or, (ii) so long as no Control Termination Event has occurred or is continuing, and with respect to the Mortgage Loans other than an Excluded Loan as to the Directing Certificateholder or the holder of the majority of the Controlling Class, at the request or with the consent of the Directing Certificateholder or (z) in connection with the payment of any insurance proceeds or condemnation awards), then for purposes of calculating the Compensating Interest Payment for the related Distribution Date, the master servicer will pay, without regard to clause (ii) above, the aggregate amount of Prepayment Interest Shortfalls with respect to such Mortgage Loan otherwise described in clause (i) above in connection with such Prohibited Prepayments.

Compensating Interest Payments with respect to any Serviced Whole Loan will be allocated among the related Mortgage Loan and, any related Serviced Pari Passu Companion Loans in accordance with their respective principal amounts, and the master servicer will be required to pay the portion of such Compensating Interest Payments allocable to the related Serviced Pari Passu Companion Loan to the related Other Master Servicer.

The aggregate of any Prepayment Interest Shortfalls resulting from any principal prepayments made on the Mortgage Loans to be included in the Aggregate Available Funds for any Distribution Date that are not covered by the master servicer’s Compensating Interest Payments for the related Distribution Date and the portion of the compensating interest payments allocable to each Non-Serviced Mortgage Loan to the extent received from the related Non-Serviced Master Servicer is referred to in this prospectus as the “Aggregate Excess Prepayment Interest Shortfall”. The “Excess Prepayment Interest Shortfall” for any Distribution Date will be the Non-Retained Percentage of the Aggregate Excess Prepayment Interest Shortfall and will be allocated on that Distribution Date among each class of Regular Certificates and the Trust Components, pro rata, in accordance with their respective Interest Accrual Amounts for that Distribution Date. For any Distribution Date, any portion of the Excess Prepayment Interest Shortfall allocated to a Trust Component will be allocated among the related classes of Exchangeable Certificates, pro rata, in accordance with their respective Class Percentage Interests therein.

Subordination; Allocation of Realized Losses

The rights of holders of the Subordinate Certificates to receive distributions of amounts collected or advanced on the Mortgage Loans and allocable to the Certificates (other than the Class R Certificates) will be subordinated, to the extent described in this prospectus, to the rights of holders of the Senior Certificates. In particular, the rights of the holders of the Class A-S Exchangeable Certificates, the Class B Exchangeable Certificates and the Class C Exchangeable Certificates and the Class D, Class F, Class G and Class H certificates to receive distributions of principal and/or interest, as applicable, will be subordinated to such

386

rights of the holders of the Senior Certificates. The Class A-S Exchangeable Certificates will likewise be protected by the subordination of the Class B Exchangeable Certificates, the Class C Exchangeable Certificates and the Class D, Class F, Class G and Class H certificates. The Class B Exchangeable Certificates will likewise be protected by the subordination of the Class C Exchangeable Certificates and the Class D, Class F, Class G and Class H certificates. The Class C Exchangeable Certificates will likewise be protected by the subordination of the Class D, Class F, Class G and Class H certificates.

This subordination will be effected in two ways: (i) by the preferential right of the holders of a class of Certificates to receive on any Distribution Date the amounts of interest and/or principal allocable to the Certificates and distributable to them prior to any distribution being made on such Distribution Date in respect of any classes of certificates subordinate to that class (as described above under “—Distributions—Priority of Distributions) and (ii) by the allocation of Realized Losses to classes of Certificates (other than the Class R certificates) that are subordinate to more senior classes, as described below.

No other form of credit support will be available for the benefit of the Offered Certificates.

Prior to the Cross-Over Date, allocation of principal that is allocable to the Certificates that are Principal Balance Certificates on any Distribution Date will be made first, to the Class A-1 certificates, until its Certificate Balance has been reduced to zero, second, to the Class A-2 Trust Component, until its Certificate balance has been reduced to zero, and third, to the Class A-3 Trust Component, until its Certificate Balance has been reduced to zero. On or after the Cross-Over Date, allocation of principal will be made to the Class A-1 certificates and the Class A-2 and Class A-3 Trust Components, in each case, that are still outstanding, pro rata (based upon their respective Certificate Balances) until their Certificate Balances have been reduced to zero. See “—Distributions—Priority of Distributions” above.

Allocation to the Class A-1 certificates and the Class A-2 and Class A-3 Trust Components, for so long as they are outstanding, of the entire Principal Distribution Amount for each Distribution Date will have the effect of reducing the aggregate Certificate Balance of the Class A-1 certificates and the Class A-2 and Class A-3 Trust Components at a proportionately faster rate than the rate at which the aggregate Stated Principal Balance of the pool of Mortgage Loans will decline. Therefore, as principal is distributed to the holders of the Class A-1 certificates and the Class A-2 and Class A-3 Trust Components, the percentage interest in the issuing entity evidenced by the Class A-1 certificates and the Class A-2 and Class A-3 Trust Components will be decreased (with a corresponding increase in the percentage interest in the issuing entity evidenced by the Subordinate Certificates), thereby increasing, relative to their respective Certificate Balances, the subordination afforded to the Class A-1 certificates and the Class A-2 and Class A-3 Trust Components by the Subordinate Certificates.

Following retirement of the Class A-1 certificates and the Class A-2 and Class A-3 Trust Components, the successive allocation on each Distribution Date of the remaining Principal Distribution Amount to the Class A-S, Class B and Class C Trust Components and the Class D, Class F, Class G and Class H certificates, in that order, for so long as they are outstanding, will provide a similar, but diminishing benefit to those certificates (other than to the Class H certificates) and Trust Components as to the relative amount of subordination afforded by the outstanding classes of certificates with later sequential designations.

387

On each Distribution Date, immediately following the distributions to be made to the Certificateholders and the VRR Interest Owners on that date, the certificate administrator is required to calculate the Realized Loss and VRR Interest Realized Loss for such Distribution Date.

The “Realized Loss” with respect to any Distribution Date is the amount, if any, by which (i) the product of (A) the Non-Retained Percentage and (B) the aggregate Stated Principal Balance (for purposes of this calculation only, the aggregate Stated Principal Balance will not be reduced by the amount of principal payments received on the Mortgage Loans that were used to reimburse the master servicer, the special servicer or the trustee from general collections of principal on the Mortgage Loans for Workout-Delayed Reimbursement Amounts, to the extent those amounts are not otherwise determined to be Nonrecoverable Advances) of the Mortgage Loans, including any REO Loans (but in each case, excluding any Companion Loan) as of the related Determination Date is less than (ii) the then aggregate Certificate Balance of the Principal Balance Certificates after giving effect to distributions of principal on that Distribution Date. The certificate administrator will be required to allocate any Realized Losses among the respective classes of Principal Balance Certificates (other than any Exchangeable Certificates) and the Trust Components in the following order, until the Certificate Balance of each such class or Trust Component is reduced to zero:

first, to the Class H certificates;

second, to the Class G certificates;

third, to the Class F certificates;

fourth, to the Class D certificates;

fifth, to the Class C Trust Component;

sixth, to the Class B Trust Component; and

seventh, to the Class A-S Trust Component.

Following the reduction of the Certificate Balances of all classes of Subordinate Certificates to zero, the certificate administrator will be required to allocate Realized Losses among the Class A-1 certificates and the Class A-2 and Class A-3 Trust Components, pro rata, based upon their respective Certificate Balances, until their respective Certificate Balances have been reduced to zero.

Any Realized Loss applied to the Class A-2, Class A-3, Class A-S, Class B or Class C Trust Component will be allocated to the corresponding classes of Exchangeable Certificates with Certificate Balances pro rata to reduce their Certificate Balances in accordance with their Class Percentage Interests therein.

Realized Losses will not be allocated to the VRR Interest or the Class R certificates and will not be directly allocated to the Class X Certificates or the Exchangeable IO Certificates or the Exchangeable IO Trust Components. However, the Notional Amounts of the classes of Class X Certificates or Exchangeable IO Certificates or Exchangeable IO Trust Components will be reduced if the related classes of Principal Balance Certificates or Exchangeable P&I Trust Components are reduced by such Realized Losses.

In general, Realized Losses and VRR Interest Realized Losses could result from the occurrence of: (1) losses and other shortfalls on or in respect of the Mortgage Loans,

388

including as a result of defaults and delinquencies on the related Mortgage Loans, Nonrecoverable Advances made in respect of the Mortgage Loans, the payment to the special servicer of any compensation as described in “Pooling and Servicing Agreement—Servicing and Other Compensation and Payment of Expenses”, and the payment of interest on Advances and certain servicing expenses; and (2) certain unanticipated, non-Mortgage Loan specific expenses of the issuing entity, including certain reimbursements to the certificate administrator or trustee as described under “Transaction Parties—The Certificate Administrator and Trustee”, and certain federal, state and local taxes, and certain tax-related expenses, payable out of the issuing entity, as described under “Material Federal Income Tax Considerations”.

Losses on each Whole Loan will be allocated, pro rata, between the related Mortgage Loan and the related Pari Passu Companion Loan(s), based upon their respective principal balances. With respect to any Whole Loan that has a related Subordinate Companion Loan, losses will be allocated first to each related Subordinate Companion Loan in accordance with the related Intercreditor Agreement until each such Subordinate Companion Loan is reduced to zero and then to the related Mortgage Loan and the related Pari Passu Companion Loans (if any), pro rata, based upon their respective principal balances.

A class of Regular Certificates, a Trust Component or the VRR Interest will be considered outstanding until its Certificate Balance, Notional Amount or VRR Interest Balance, as applicable, is reduced to zero. However, notwithstanding a reduction of its Certificate Balance or VRR Interest Balance, as applicable, to zero, reimbursements of any previously allocated Realized Losses or VRR Interest Realized Losses, as applicable, are required thereafter to be made to a class of Principal Balance Certificates and the VRR Interest, as applicable, in accordance with the payment priorities set forth in “—Distributions—Priority of Distributions” above and, with respect to the VRR Interest in accordance with the payment priorities set forth in “Credit Risk Retention—VRR Interest—Priority of Distributions”.

Reports to Certificateholders and VRR Interest Owners; Certain Available Information

Certificate Administrator Reports

On each Distribution Date, based in part on information delivered to it by the master servicer or special servicer, as applicable, the certificate administrator will be required to prepare and make available to each Certificateholder and VRR Interest Owner of record a Distribution Date Statement providing the information required under Regulation AB and in the form of Annex B relating to distributions made on that date for the relevant class and the recent status of the Mortgage Loans.

In addition, the certificate administrator will include (to the extent it receives such information) (i) the identity of any Mortgage Loans permitting additional secured debt, identifying (A) the amount of any additional secured debt incurred during the related Collection Period, (B) the total DSCR calculated on the basis of the mortgage loan and such additional secured debt and (C) the aggregate loan-to-value ratio calculated on the basis of the mortgage loan and the additional secured debt in each applicable Form 10-D filed on behalf of the issuing entity and (ii) the beginning and ending account balances for each of the Securitization Accounts (for the applicable period) in each Form 10-D filed on behalf of the issuing entity.

Within a reasonable period of time after the end of each calendar year, the certificate administrator is required to furnish to each person or entity who at any time during the

389

calendar year was a holder of a certificate or a VRR Interest Owner, a statement with (i) the amount of the distribution on each Distribution Date in reduction of the Certificate Balance of the certificates or in reduction of the VRR Interest Balance of the VRR Interest and (ii) the amount of the distribution on each Distribution Date of the applicable Interest Accrual Amount, in each case, as to the applicable class or the VRR Interest, aggregated for the related calendar year or applicable partial year during which that person was a Certificateholder or VRR Interest Owner, together with any other information that the certificate administrator deems necessary or desirable, or that a Certificateholder, Certificate Owner or VRR Interest Owner reasonably requests, to enable Certificateholders and the VRR Interest Owners to prepare their tax returns for that calendar year. This obligation of the certificate administrator will be deemed to have been satisfied to the extent that substantially comparable information will be provided by the certificate administrator pursuant to any requirements of the Code as from time to time are in force.

In addition, the certificate administrator will make available on its website (www.ctslink.com), to the extent received from the applicable person, on each Distribution Date to each Privileged Person the following reports (other than clause (1) below, the “CREFC® Reports”) prepared by the master servicer, the certificate administrator or the special servicer, as applicable (substantially in the form provided in the PSA, in the case of the Distribution Date Statement, which form is subject to change, and as required in the PSA in the case of the CREFC® Reports) and including substantially the following information:

(1)      a report as of the close of business on the immediately preceding Determination Date, containing the information provided for in Annex B (the “Distribution Date Statement”);

(2)      a Commercial Real Estate Finance Council (“CREFC®”) delinquent loan status report;

(3)      a CREFC® historical loan modification/forbearance and corrected mortgage loan report;

(4)      a CREFC® advance recovery report;

(5)      a CREFC® total loan report;

(6)      a CREFC® operating statement analysis report;

(7)      a CREFC® comparative financial status report;

(8)      a CREFC® net operating income adjustment worksheet;

(9)      a CREFC® real estate owned status report;

(10)   a CREFC® servicer watch list;

(11)   a CREFC® loan level reserve and letter of credit report;

(12)   a CREFC® property file;

(13)   a CREFC® financial file;

390

(14)   a CREFC® loan setup file (to the extent delivery is required under the PSA); and

(15)   a CREFC® loan periodic update file.

The master servicer or special servicer, as applicable, may omit any information from these reports that the master servicer or special servicer regards as confidential. Subject to any potential liability for willful misconduct, bad faith or negligence as described under “Pooling and Servicing Agreement—Limitation on Liability; Indemnification”, none of the master servicer, the special servicer, the trustee or the certificate administrator will be responsible for the accuracy or completeness of any information supplied to it by a borrower, a mortgage loan seller or another party to the PSA or a party under any Non-Serviced PSA that is included in any reports, statements, materials or information prepared or provided by it. Some information will be made available to Certificateholders and the VRR Interest Owners by electronic transmission as may be agreed upon between the depositor and the certificate administrator.

Before each Distribution Date, the master servicer will deliver to the certificate administrator by electronic means:

a CREFC® property file;
a CREFC® financial file;
a CREFC® loan setup file (to the extent delivery is required under the PSA);
a CREFC® Schedule AL file;
a CREFC® loan periodic update file; and
a CREFC® appraisal reduction template (to the extent received by the master servicer from the special servicer).

In addition, the master servicer (with respect to a Mortgage Loan that is not a Specially Serviced Loan or a Non-Serviced Mortgage Loan) or special servicer (with respect to Specially Serviced Loans and REO Properties), as applicable, is also required to prepare the following for each Mortgaged Property securing a Mortgage Loan (other than a Non-Serviced Mortgage Loan) and REO Property for which it acts as master servicer or special servicer, as applicable:

Within 45 days after receipt of a quarterly operating statement, if any, commencing within 45 days of receipt of such quarterly operating statement for the quarter ending March 31, 2026, a CREFC® operating statement analysis report but only to the extent the related borrower is required by the Mortgage Loan documents to deliver and does deliver, or otherwise agrees to provide and does provide, that information, for the Mortgaged Property or REO Property as of the end of that calendar quarter and provides sufficient information to report pursuant to CREFC® guidelines, provided, however, that any analysis or report with respect to the first calendar quarter of each year will not be required to the extent provided in the then-current applicable CREFC® guidelines (it being understood that as of the date of this prospectus, the applicable CREFC® guidelines provide that such analysis or report with respect to the first calendar quarter (in each year) is not required for a Mortgaged Property or REO Property unless such Mortgaged Property or REO
391

Property is analyzed on a trailing 12-month basis, or if the related Mortgage Loan (other than a Non-Serviced Mortgage Loan) is on the CREFC® Servicer Watch List).

Within 45 days after receipt by the special servicer (with respect to Specially Serviced Loans and REO Properties) or the master servicer (with respect to a Mortgage Loan that is not a Specially Serviced Loan or a Non-Serviced Mortgage Loan) of any annual operating statements or rent rolls (if and to the extent any such information is in the form of normalized year-end financial statements that has been based on a minimum number of months of operating results as recommended by CREFC® in the instructions to the CREFC® guidelines) commencing within 45 days of receipt of such annual operating statement for the calendar year ending December 31, 2026, a CREFC® net operating income adjustment worksheet, but only to the extent the related borrower is required by the Mortgage Loan documents to deliver and does deliver, or otherwise agrees to provide and does provide, that information, presenting the computation made in accordance with the methodology in the PSA to “normalize” the full year net operating income and debt service coverage numbers used by the master servicer to prepare the CREFC® comparative financial status report.

Certificate Owners and any holder of a Serviced Pari Passu Companion Loan who are also Privileged Persons may also obtain access to any of the certificate administrator reports upon request and pursuant to the provisions of the PSA. Otherwise, until the time Definitive Certificates are issued to evidence the certificates, the information described above will be available to the related Certificate Owners only if DTC and its participants provide the information to the Certificate Owners.

Privileged Person” includes the depositor and its designees, the initial purchasers, the underwriters, the mortgage loan sellers, the master servicer, the special servicer (including, for the avoidance of doubt any Excluded Special Servicer), the trustee, the certificate administrator, any additional servicer designated by the master servicer or the special servicer, the operating advisor, any affiliate of the operating advisor designated by the operating advisor, the asset representations reviewer, any holder of a Companion Loan who provides an Investor Certification, any Non-Serviced Master Servicer, any Non-Serviced Special Servicer, any Other Master Servicer, any Other Special Servicer and any person (including the Directing Certificateholder or any Risk Retention Consultation Party and any VRR Interest Owner) who provides the certificate administrator with an Investor Certification and any nationally recognized statistical rating organization within the meaning of Section 3(a)(62) of the Exchange Act (“NRSRO”), including any Rating Agency, that delivers an NRSRO Certification to the certificate administrator, which Investor Certification and NRSRO Certification may be submitted electronically via the certificate administrator’s website; provided that in no event may a Borrower Party (other than a Borrower Party that is a Risk Retention Consultation Party or the special servicer) be entitled to receive (i) if such party is the Directing Certificateholder or any Controlling Class Certificateholder (each such party, as applicable, an “Excluded Controlling Class Holder”), any Excluded Information via the certificate administrator’s website unless a loan-by-loan segregation is later performed by the certificate administrator, in which case such access will only be prohibited with respect to the related Excluded Controlling Class Loans, and (ii) if such party is not the Directing Certificateholder or any Controlling Class Certificateholder, any information other than the Distribution Date Statement; provided, further, however, that, if the special servicer obtains knowledge that it has become a Borrower Party, the special servicer will not directly or indirectly provide any information solely related to any related Excluded Special Servicer Loan, which may include any asset status reports, Final Asset Status Reports (or

392

summaries thereof), and such other information as may be specified in the PSA pertaining to such Excluded Special Servicer Loan to the related Borrower Party, any of the special servicer’s employees or personnel or any of its affiliates involved in the management of any investment in the related Borrower Party or the related Mortgaged Property or, to its actual knowledge, any non-affiliate that holds a direct or indirect ownership interest in the related Borrower Party, and will maintain sufficient internal controls and appropriate policies and procedures in place in order to comply with those obligations; provided, further, however, that the special servicer will at all times be a Privileged Person, despite such restriction on information; provided, further, however, that any Excluded Controlling Class Holder will be permitted to reasonably request and obtain from the master servicer or the special servicer, in accordance with terms of the PSA, any Excluded Information relating to any Excluded Controlling Class Loan with respect to which such Excluded Controlling Class Holder is not a Borrower Party (if such Excluded Information is not otherwise available via the certificate administrator’s website on account of it constituting Excluded Information). Notwithstanding any provision to the contrary herein, neither the master servicer nor the certificate administrator will have any obligation to restrict access by the special servicer or any Excluded Special Servicer to any information related to any Excluded Special Servicer Loan.

The “Risk Retention Consultation Party” will be each of (i) the party selected by Morgan Stanley Bank, N.A., (ii) the party selected by Wells Fargo Bank, National Association, (iii) the party selected by JPMorgan Chase Bank, National Association and (iv) the party selected by Bank of America, National Association, in each case, as an owner of the VRR Interest. The certificate administrator and the other parties to the PSA will be entitled to assume that the identity of each Risk Retention Consultation Party has not changed until such parties receive written notice of the identity and contact information of a replacement of such Risk Retention Consultation Party from a party holding the requisite interest in the VRR Interest (as confirmed by the certificate registrar).

The initial Risk Retention Consultation Parties are expected to be JPMorgan Chase Bank, National Association, Morgan Stanley Mortgage Capital Holdings LLC, Wells Fargo Bank, National Association and Bank of America, National Association.

In determining whether any person is an additional servicer or an affiliate of the operating advisor, the certificate administrator may rely on a certification by the master servicer, the special servicer, a mortgage loan seller or the operating advisor, as the case may be.

Borrower Party” means a borrower, a mortgagor, a manager of a Mortgaged Property, an Accelerated Mezzanine Loan Lender, or any Borrower Party Affiliate.

Borrower Party Affiliate” means, with respect to a borrower, a mortgagor, a manager of a Mortgaged Property or an Accelerated Mezzanine Loan Lender, (a) any other person controlling or controlled by or under common control with such borrower, mortgagor, manager or Accelerated Mezzanine Loan Lender, as applicable, or (b) any other person owning, directly or indirectly, 25% or more of the beneficial interests in such borrower, mortgagor, manager or Accelerated Mezzanine Loan Lender, as applicable. For purposes of this definition, “control” when used with respect to any specified person means the power to direct the management and policies of such person, directly or indirectly, whether through the ownership of voting securities, by contract or otherwise and the terms “controlling” and “controlled” have meanings correlative to the foregoing.

393

Accelerated Mezzanine Loan Lender” means a mezzanine lender under a mezzanine loan that has been accelerated or as to which foreclosure or enforcement proceedings have been commenced against the equity collateral pledged to secure such mezzanine loan.

Excluded Controlling Class Loan” means a Mortgage Loan or Whole Loan with respect to which the Directing Certificateholder or any Controlling Class Certificateholder is a Borrower Party.

Excluded Information” means, with respect to any Excluded Controlling Class Loan, any information solely related to such Excluded Controlling Class Loan, which may include any asset status reports, Final Asset Status Reports (or summaries thereof), inspection reports related to Specially Serviced Loans prepared by the special servicer or any Excluded Special Servicer and such other information as may be specified in the PSA specifically pertaining to such Excluded Controlling Class Loan and/or the related Mortgaged Properties, other than such information with respect to such Excluded Controlling Class Loan(s) that is aggregated with information of other Mortgage Loans at a pool level.

Excluded Loan” means (a) a Mortgage Loan or Whole Loan with respect to which, as of any date of determination, the Directing Certificateholder or the holder of the majority of the Controlling Class is a Borrower Party or (b) with respect to any Risk Retention Consultation Party or the holder of the majority of the VRR Interest, a Mortgage Loan or Whole Loan with respect to which, as of any date of determination, such Risk Retention Consultation Party or the holder of the majority of the VRR Interest is a Borrower Party. It is expected that there will be no Excluded Loans with respect to this securitization on the Closing Date.

Investor Certification” means a certificate (which may be in electronic form), substantially in the form attached to the PSA or in the form of an electronic certification contained on the certificate administrator’s website (which may be a click-through confirmation), representing (i) that such person executing the certificate is a Certificateholder, a VRR Interest Owner, the Directing Certificateholder or a Risk Retention Consultation Party, a beneficial owner of a certificate, a Companion Holder or a prospective purchaser of a certificate (or any investment advisor, manager or other representative of the foregoing), (ii) that either (a) such person is a Risk Retention Consultation Party or is a person who is not a Borrower Party, in which case such person will have access to all the reports and information made available to Certificateholders via the certificate administrator’s website under the PSA, or (b) such person is a Borrower Party, in which case (1) if such person is the Directing Certificateholder or a Controlling Class Certificateholder, such person will have access to all the reports and information made available to Certificateholders via the certificate administrator’s website under the PSA other than any Excluded Information as set forth in the PSA, (2) if such person is a Risk Retention Consultation Party, such person will have access to all the reports and information available to Certificateholders via the certificate administrator’s website under the PSA or (3) if such person is not the Directing Certificateholder, a Controlling Class Certificateholder or a Risk Retention Consultation Party, such person will only receive access to the Distribution Date Statements prepared by the certificate administrator, (iii) (other than with respect to a Companion Holder) that such person has received a copy of the final prospectus and (iv) such person agrees to keep any Privileged Information confidential and will not violate any securities laws; provided, however, that any Excluded Controlling Class Holder (i) will be permitted to reasonably request and obtain from the master servicer or the special servicer, in accordance with terms of PSA, any Excluded Information relating to any Excluded Controlling Class Loan with respect to which such Excluded Controlling Class

394

Holder is not a Borrower Party (if such Excluded Information is not otherwise available via the certificate administrator’s website on account of it constituting Excluded Information) from the Master Servicer (to the extent in the possession of the Master Servicer) or the Special Servicer (to the extent in the possession of the Special Servicer), as the case may be, and (ii) will be considered a Privileged Person for all other purposes, except with respect to its ability to obtain information with respect to any related Excluded Controlling Class Loan. The certificate administrator may require that Investor Certifications be re-submitted from time to time in accordance with its policies and procedures and will restrict access to Excluded Information on the certificate administrator’s website to any mezzanine lender upon notice from any party to the PSA that such mezzanine lender has become an Accelerated Mezzanine Loan Lender.

A “Certificateholder” is the person in whose name a certificate is registered in the certificate register or any beneficial owner thereof; provided, however, that solely for the purposes of giving any consent, approval, waiver or taking any action pursuant to the PSA, any certificate registered in the name of or beneficially owned by the master servicer, the special servicer (including, for the avoidance of doubt, any Excluded Special Servicer), the trustee, the certificate administrator, the depositor, any mortgage loan seller, a Borrower Party, or any affiliate of any of such persons will be deemed not to be outstanding (provided that notwithstanding the foregoing, any Controlling Class certificates owned by an Excluded Controlling Class Holder will be deemed not to be outstanding as to such Excluded Controlling Class Holder solely with respect to any related Excluded Controlling Class Loan; and provided, further, that any Controlling Class certificates owned by the special servicer or an affiliate thereof will be deemed not to be outstanding as to the special servicer or such affiliate solely with respect to any related Excluded Special Servicer Loan), and the Voting Rights to which it is entitled will not be taken into account in determining whether the requisite percentage of Voting Rights necessary to effect any such consent, approval, waiver or take any such action has been obtained; provided, however, that the foregoing restrictions will not apply in the case of the master servicer, the special servicer (including, for the avoidance of doubt, any Excluded Special Servicer), the trustee, the certificate administrator, the depositor, any mortgage loan seller or any affiliate of any of such persons unless such consent, approval or waiver sought from such party would in any way increase its compensation or limit its obligations in the named capacities under the PSA, waive a Servicer Termination Event or trigger an Asset Review (with respect to an Asset Review and any mortgage loan seller, solely with respect to any related Mortgage Loan subject to the Asset Review); provided, further, that so long as there is no Servicer Termination Event with respect to the master servicer or the special servicer, as applicable, the master servicer and special servicer or such affiliate of either will be entitled to exercise such Voting Rights with respect to any issue which could reasonably be believed to adversely affect such party’s compensation or increase its obligations or liabilities under the PSA; and provided, further, that such restrictions will not apply to (i) the exercise of the special servicer’s, the master servicer’s or any mortgage loan seller’s rights, if any, or any of their affiliates as a member of the Controlling Class or (ii) any affiliate of the depositor, the master servicer, the special servicer, the trustee or the certificate administrator that has provided an Investor Certification in which it has certified as to the existence of certain policies and procedures restricting the flow of information between it and the depositor, the master servicer, the special servicer, the trustee or the certificate administrator, as applicable.

NRSRO Certification” means a certification (a) executed by an NRSRO or (b) provided electronically and executed by such NRSRO by means of a “click-through” confirmation on the 17g-5 Information Provider’s website in favor of the 17g-5 Information Provider that states that such NRSRO is a Rating Agency as such term is defined in the PSA or that such

395

NRSRO has provided the depositor with the appropriate certifications pursuant to paragraph (e) of Rule 17g-5 under the Exchange Act (“Rule 17g-5”), that such NRSRO has access to the depositor’s 17g-5 Information Provider’s website, and that such NRSRO will keep such information confidential except to the extent such information has been made available to the general public.

Under the PSA, the master servicer or the special servicer, as applicable, is required to provide or make available to the holders of any Companion Loan (or their designees including the related Other Master Servicer or Other Special Servicer) certain other reports, copies and information relating to the related Serviced Whole Loan to the extent required under the related Intercreditor Agreement.

Certain information concerning the Mortgage Loans and the certificates, including the Distribution Date Statements, CREFC® reports and supplemental notices with respect to such Distribution Date Statements and CREFC® reports, may be provided by the certificate administrator at the direction of the depositor to certain market data providers, such as Bloomberg, L.P., Trepp, LLC, Intex Solutions, Inc., BlackRock Financial Management, Inc., Interactive Data Corporation, CMBS.com, Inc., Markit Group Limited, Moody’s Analytics, Morningstar Credit Information & Analytics, LLC, RealInsight, LSEG, CRED iQ, KBRA Analytics, LLC, MBS Data, LLC and DealView Technologies Ltd., pursuant to the terms of the PSA.

Upon the reasonable request of any Certificateholder or VRR Interest Owner that has delivered an Investor Certification to the master servicer or special servicer, as applicable, the master servicer (with respect to Non-Specially Serviced Loans) and the special servicer (with respect to Specially Serviced Loans) may provide (or make available electronically) at the expense of such Certificateholder or VRR Interest Owner, as applicable, copies of any appraisals, operating statements, rent rolls and financial statements obtained by the master servicer or special servicer, as the case may be, at the expense of such Certificateholder or VRR Interest Owner, as applicable; provided that in connection with such request, the master servicer or special servicer, as applicable, may require a written confirmation executed by the requesting person substantially in such form as may be reasonably acceptable to the master servicer or special servicer, as applicable, generally to the effect that such person will keep such information confidential and will use such information only for the purpose of analyzing asset performance and evaluating any continuing rights the Certificateholder or VRR Interest Owner, as applicable, may have under the PSA. Upon the request of any Privileged Person (other than the NRSROs) to receive copies of annual operating statements, budgets and rent rolls either collected by the master servicer or the special servicer or caused to be prepared by the special servicer in respect of each REO Property, the master servicer or the special servicer, as the case may be, will be required to deliver copies of such items to the certificate administrator to be posted on the certificate administrator’s website. Certificateholders and VRR Interest Owners will not, however, be given access to or be provided copies of, any Mortgage Files or Diligence Files.

Information Available Electronically

The certificate administrator will make available to any Privileged Person via the certificate administrator’s website initially located at www.ctslink.com (and will make available to the general public this prospectus, Distribution Date Statements, the PSA, the MLPAs and the SEC EDGAR filings referred to below):

the following “deal documents”:
396

othis prospectus;
othe PSA, each sub-servicing agreement delivered to the certificate administrator from and after the Closing Date, if any, and the MLPAs and any amendments and exhibits to those agreements; and
othe CREFC® loan setup file delivered to the certificate administrator by the master servicer;
the following “SEC EDGAR filings”:
oany reports on Forms 10-D, 10-K, 8-K and ABS-EE that have been filed by the certificate administrator with respect to the issuing entity through the SEC’s Electronic Data Gathering and Retrieval (EDGAR) system;
the following documents, which will be made available under a tab or heading designated “periodic reports”:
othe Distribution Date Statements;
othe CREFC® bond level files;
othe CREFC® collateral summary files; and
othe CREFC® Reports, other than the CREFC® loan setup file and other than the CREFC® special servicer loan file (provided that they are received by the certificate administrator);
the following documents, which will be made available under a tab or heading designated “additional documents”:
othe summary of any Final Asset Status Report as provided by the special servicer;
oany property inspection reports, any environmental reports and appraisals delivered to the certificate administrator in electronic format;
oany appraisals delivered in connection with any Asset Status Report;
oany CREFC® appraisal reduction template received by the certificate administrator;
oany annual reports as provided by the operating advisor; and
oany notice or documents provided to the certificate administrator by the depositor, master servicer or the special servicer directing the certificate administrator to post to the “additional documents” tab;
the following documents, which will be made available under a tab or heading designated “special notices”:
onotice of any release based on an environmental release under the PSA;
onotice of any waiver, modification or amendment of any term of any Mortgage Loan;
397

onotice of final payment on the certificates or the VRR Interest;
oall notices of the occurrence of any Servicer Termination Event received by the certificate administrator or any notice to Certificateholders or VRR Interest Owners of the termination of the master servicer or special servicer;
oany notice of resignation or termination of the master servicer or special servicer;
onotice of resignation of the trustee or the certificate administrator, and notice of the acceptance of appointment by the successor trustee or the successor certificate administrator, as applicable;
oany notice of any request by requisite percentage of Certificateholders for a vote to terminate the special servicer, the operating advisor or the asset representations reviewer;
oany notice to Certificateholders or VRR Interest Owners of the operating advisor’s recommendation to replace the special servicer and the related report prepared by the operating advisor in connection with such recommendation;
onotice of resignation or termination of the operating advisor or the asset representations reviewer and notice of the acceptance of appointment by the successor operating advisor or the successor asset representations reviewer;
onotice of the certificate administrator’s determination that an Asset Review Trigger has occurred and a copy of any Asset Review Report Summary received by the certificate administrator;
oany notice of termination of a sub-servicer by a successor master servicer or trustee;
oofficer’s certificates supporting any determination that any Advance was (or, if made, would be) a Nonrecoverable Advance;
oany notice of the termination of the issuing entity;
oany notice that a Control Termination Event has occurred or is terminated or that a Consultation Termination Event has occurred or is terminated (provided that with respect to a Control Termination Event or a Consultation Termination Event deemed to exist due solely to the existence of an Excluded Loan with respect to the Directing Certificateholder, the certificate administrator will only be required to make available such notice of the occurrence and continuance of a Control Termination Event or the notice of the occurrence and continuance of a Consultation Termination Event to the extent the certificate administrator has been notified of such Excluded Loan);
oany notice of the occurrence of an Operating Advisor Termination Event;
oany notice of the occurrence of an Asset Representations Reviewer Termination Event;
oany Proposed Course of Action Notice;
oany assessment of compliance delivered to the certificate administrator;
398

oany notice or documents provided to the certificate administrator by the depositor or the master servicer directing the certificate administrator to post to the “Special Notices” tab;
oany Attestation Reports delivered to the certificate administrator; and
oany “special notices” requested by a Certificateholder to be posted on the certificate administrator’s website described under “—Certificateholder Communication” below;
the “Investor Q&A Forum”;
solely to Certificateholders, Certificate Owners and VRR Interest Owners that are Privileged Persons, the “Investor Registry”; and
the “U.S. Risk Retention Special Notices” tab, which will contain any notices relating to ongoing compliance by the Retaining Sponsor with the Credit Risk Retention Rules;

provided that with respect to a Control Termination Event or a Consultation Termination Event that is deemed to exist due solely to the existence of an Excluded Loan, the certificate administrator will only be required to provide notice of the occurrence and continuance of such event if it has been notified of or has knowledge of the existence of such Excluded Loan.

Notwithstanding the foregoing, if the Directing Certificateholder or any Controlling Class Certificateholder, as applicable, is an Excluded Controlling Class Holder, such Excluded Controlling Class Holder is required to promptly notify the master servicer, the special servicer, the operating advisor, the trustee and the certificate administrator pursuant to the PSA and provide an Investor Certification pursuant to the PSA and will not be entitled to access any Excluded Information (unless a loan-by-loan segregation is later performed by the certificate administrator in which case such access will only be prohibited with respect to the related Excluded Controlling Class Loan(s)) made available on the certificate administrator’s website for so long as it is an Excluded Controlling Class Holder. The PSA will require each Excluded Controlling Class Holder in such new Investor Certification to certify that it acknowledges and agrees that it is prohibited from accessing and reviewing (and it agrees not to access and review) any Excluded Information. In addition, if the Directing Certificateholder or any Controlling Class Certificateholder is not an Excluded Controlling Class Holder, such person will certify and agree that they will not share any Excluded Information with any Excluded Controlling Class Holder.

Notwithstanding the foregoing, nothing set forth in the PSA will prohibit the Directing Certificateholder or any Controlling Class Certificateholder from receiving, requesting or reviewing any Excluded Information relating to any Excluded Controlling Class Loan with respect to which the Directing Certificateholder or such Controlling Class Certificateholder is not a Borrower Party and, if such Excluded Information is not available via the certificate administrator’s website, such Directing Certificateholder or Controlling Class Certificateholder that is not a Borrower Party with respect to the related Excluded Controlling Class Loan will be permitted to obtain such information in accordance with terms of the PSA, and the master servicer and the special servicer may require and rely on such certifications and other reasonable information prior to releasing any such information.

399

Any reports on Form 10-D filed by the certificate administrator will (i) contain the information required by Rule 15Ga-1(a) concerning all Mortgage Loans held by the issuing entity that were the subject of a demand to repurchase or replace due to a breach or alleged breach of one or more representations and warranties made by the related mortgage loan seller, (ii) contain a reference to the most recent Form ABS-15G filed by the depositor and the mortgage loan sellers, if applicable, and the SEC’s assigned “Central Index Key” for each such filer, (iii) contain certain account balances to the extent available to the certificate administrator and (iv) incorporate the most recent Form ABS-EE filing by reference (which such Form ABS-EE will be filed on or prior to the filing of the applicable report on Form 10-D).

The certificate administrator will not make any representation or warranty as to the accuracy or completeness of any report, document or other information made available on the certificate administrator’s website and will assume no responsibility for any such report, document or other information, other than with respect to such reports, documents or other information prepared by the certificate administrator. In addition, the certificate administrator may disclaim responsibility for any information distributed by it for which it is not the original source.

In connection with providing access to the certificate administrator’s website (other than with respect to access provided to the general public in accordance with the PSA), the certificate administrator may require registration and the acceptance of a disclaimer, including an agreement to keep certain nonpublic information made available on the website confidential, as required under the PSA. The certificate administrator will not be liable for the dissemination of information in accordance with the PSA.

The certificate administrator will make the “Investor Q&A Forum” available to Privileged Persons via the certificate administrator’s website under a tab or heading designated “Investor Q&A Forum”, where (i) Certificateholders, VRR Interest Owners and beneficial owners that are Privileged Persons may submit inquiries to (a) the certificate administrator relating to the Distribution Date Statements, (b) the master servicer or the special servicer relating to servicing reports prepared by that party, the applicable Mortgage Loans (excluding each Non-Serviced Mortgage Loan) or the related Mortgaged Properties or (c) the operating advisor relating to annual or other reports prepared by the operating advisor or actions by the special servicer referenced in such reports, and (ii) Privileged Persons may view previously submitted inquiries and related answers. The certificate administrator will forward such inquiries to the appropriate person and, in the case of an inquiry relating to a Non-Serviced Mortgage Loan, to the applicable party under the related Non-Serviced PSA. The certificate administrator, the master servicer, the special servicer or the operating advisor, as applicable, will be required to answer each inquiry, unless such party determines (i) the question is beyond the scope of the topics detailed above, (ii) that answering the inquiry would not be in the best interests of the issuing entity, the Certificateholders and/or the VRR Interest Owners, (iii) that answering the inquiry would be in violation of applicable law, the PSA (including requirements in respect of non-disclosure of Privileged Information) or the Mortgage Loan documents, (iv) that answering the inquiry would materially increase the duties of, or result in significant additional cost or expense to, the certificate administrator, the master servicer, the special servicer or the operating advisor, as applicable, (v) that answering the inquiry would require the disclosure of Privileged Information (subject to the Privileged Information Exception), (vi) that answering the inquiry would or is reasonably expected to result in a waiver of an attorney-client privilege or disclosure of attorney work product or (vii) that answering the inquiry is otherwise, for any reason, not advisable. In addition, no party will post or otherwise disclose any direct

400

communications with the Directing Certificateholder or a Risk Retention Consultation Party (in its capacity as a Risk Retention Consultation Party) as part of its responses to any inquiries. In the case of an inquiry relating to a Non-Serviced Mortgage Loan, the certificate administrator is required to make reasonable efforts to obtain an answer from the applicable party under the related Non-Serviced PSA; provided that the certificate administrator will not be responsible for the content of such answer, or any delay or failure to obtain such answer. The certificate administrator will be required to post the inquiries and related answers, if any, on the Investor Q&A Forum, subject to and in accordance with the PSA. The Investor Q&A Forum may not reflect questions, answers and other communications that are not submitted through the certificate administrator’s website. Answers posted on the Investor Q&A Forum will be attributable only to the respondent, and will not be deemed to be answers from any of the depositor, the underwriters or any of their respective affiliates. None of the underwriters, depositor, any of their respective affiliates or any other person will certify as to the accuracy of any of the information posted in the Investor Q&A Forum and no such person will have any responsibility or liability for the content of any such information.

The certificate administrator will make the “Investor Registry” available to any Certificateholder, VRR Interest Owner and beneficial owner that is a Privileged Person via the certificate administrator’s website. Certificateholders, VRR Interest Holders and beneficial owners may register on a voluntary basis for the “Investor Registry” and obtain contact information for any other Certificateholder, VRR Interest Owner or beneficial owner that has also registered, provided that they comply with certain requirements as provided for in the PSA.

The certificate administrator’s internet website will initially be located at www.ctslink.com. Access will be provided by the certificate administrator to such persons upon receipt by the certificate administrator from such person of an Investor Certification or NRSRO Certification in the form(s) attached to the PSA, which form(s) will also be located on and submitted electronically via the certificate administrator’s internet website. The parties to the PSA will not be required to provide that certification. In connection with providing access to the certificate administrator’s internet website, the certificate administrator may require registration and the acceptance of a disclaimer. The certificate administrator will not be liable for the dissemination of information in accordance with the terms of the PSA. The certificate administrator will make no representation or warranty as to the accuracy or completeness of such documents and will assume no responsibility for them. In addition, the certificate administrator may disclaim responsibility for any information distributed by the certificate administrator for which it is not the original source. Assistance in using the certificate administrator’s internet website can be obtained by calling the certificate administrator’s customer service desk at 866-846-4526.

The certificate administrator is responsible for the preparation of tax returns on behalf of the issuing entity and the preparation of Distribution Reports on Form 10-D (based on information included in each monthly Distribution Date Statement and other information provided by other transaction parties) and Annual Reports on Form 10-K and certain other reports on Form 8-K that are required to be filed with the SEC on behalf of the issuing entity.

17g-5 Information Provider” means the certificate administrator.

The PSA will permit the master servicer and the special servicer, at their respective sole cost and expense, to make available by electronic media, bulletin board service or internet website any reports or other information the master servicer or the special servicer, as

401

applicable, is required or permitted to provide to any party to the PSA, the Rating Agencies or any Certificateholder or any prospective Certificateholder or any VRR Interest Owner that has in each case provided the master servicer or the special servicer, as applicable, with an Investor Certification or has executed a “click-through” confidentiality agreement in accordance with the PSA to the extent such action does not conflict with the terms of the PSA (including, without limitation, any requirements to keep Privileged Information confidential), the terms of the Mortgage Loans or applicable law. However, the availability of such information or reports on the internet or similar electronic media will not be deemed to satisfy any specific delivery requirements in the PSA except as set forth therein.

Except as otherwise set forth in this paragraph, until the time definitive certificates are issued, notices and statements required to be mailed to holders of certificates will be available to Certificate Owners of certificates only to the extent they are forwarded by or otherwise available through DTC and its Participants. Conveyance of notices and other communications by DTC to Participants, and by Participants to Certificate Owners, will be governed by arrangements among them, subject to any statutory or regulatory requirements as may be in effect from time to time. Except as otherwise set forth in this paragraph, the master servicer, the special servicer, the trustee, the certificate administrator and the depositor are required to recognize as Certificateholders or VRR Interest Owners only those persons in whose names the certificates or VRR Interest, as applicable, are registered on the books and records of the certificate registrar. The initial registered holder of the certificates will be Cede & Co., as nominee for DTC.

Voting Rights

At all times during the term of the PSA, the voting rights for the certificates (the “Voting Rights”) will be allocated among the respective classes of Certificateholders as follows:

(1)      2% in the case of the Class X Certificates, allocated pro rata, based upon their respective Notional Amounts as of the date of determination, and

(2)      in the case of any Principal Balance Certificates, a percentage equal to the product of 98% and a fraction, the numerator of which is equal to the aggregate Certificate Balance (and solely in connection with certain votes relating to the replacement of the special servicer or the operating advisor as described in this prospectus, taking into account any notional reduction in the Certificate Balance for Cumulative Appraisal Reduction Amounts allocated to the certificates) of the class, in each case, determined as of the prior Distribution Date, and the denominator of which is equal to the aggregate Certificate Balance (and solely in connection with certain votes relating to the replacement of the special servicer or the operating advisor as described in this prospectus, taking into account any notional reduction in the Certificate Balance for Cumulative Appraisal Reduction Amounts allocated to the certificates) of the Principal Balance Certificates, each determined as of the prior Distribution Date.

The Voting Rights of any class of certificates are required to be allocated among Certificateholders of such class in proportion to their respective Percentage Interests.

None of the Class R certificates or the VRR Interest will be entitled to any Voting Rights.

402

Delivery, Form, Transfer and Denomination

The Offered Certificates (other than the Class X-A and Class X-B certificates) will be issued, maintained and transferred in the book-entry form only in minimum denominations of $10,000 and integral multiples of $1 in excess of $10,000. The Class X-A and Class X-B certificates will be issued, maintained and transferred only in minimum denominations of authorized initial Notional Amounts of $1,000,000 and integral multiples of $1 in excess of $1,000,000.

Book-Entry Registration

The Offered Certificates will initially be represented by one or more global certificates for each such class registered in the name of a nominee of The Depository Trust Company (“DTC”). The depositor has been informed by DTC that DTC’s nominee will be Cede & Co. No holder of an Offered Certificate will be entitled to receive a certificate issued in fully registered, certificated form (each, a “Definitive Certificate”) representing its interest in such class, except under the limited circumstances described under “―Definitive Certificates” below. Unless and until Definitive Certificates are issued, all references to actions by holders of the Offered Certificates will refer to actions taken by DTC upon instructions received from holders of Offered Certificates through its participating organizations (together with Clearstream Banking, Luxembourg (“Clearstream”) and Euroclear Bank, as operator of the Euroclear System (“Euroclear”) participating organizations, the “Participants”), and all references in this prospectus to payments, notices, reports, statements and other information to holders of Offered Certificates will refer to payments, notices, reports and statements to DTC or Cede & Co., as the registered holder of the Offered Certificates, for distribution to holders of Offered Certificates through its Participants in accordance with DTC procedures; provided, however, that to the extent that the party to the PSA responsible for distributing any report, statement or other information has been provided in writing with the name of the Certificate Owner of such an Offered Certificate (or the prospective transferee of such Certificate Owner), such report, statement or other information will be provided to such Certificate Owner (or prospective transferee).

Until Definitive Certificates are issued in respect of the Offered Certificates, interests in the Offered Certificates will be transferred on the book-entry records of DTC and its Participants. The certificate administrator will initially serve as certificate registrar for purposes of recording and otherwise providing for the registration of the Offered Certificates.

Holders of Offered Certificates may hold their certificates through DTC (in the United States) or Clearstream or Euroclear (in Europe) if they are Participants of such system, or indirectly through organizations that are participants in such systems. Clearstream and Euroclear will hold omnibus positions on behalf of the Clearstream Participants and the Euroclear Participants, respectively, through customers’ securities accounts in Clearstream’s and Euroclear’s names on the books of their respective depositories (collectively, the “Depositories”), which in turn will hold such positions in customers’ securities accounts in the Depositories’ names on the books of DTC. DTC is a limited purpose trust company organized under the New York Banking Law, a “banking organization” within the meaning of the New York Banking Law, a member of the Federal Reserve System, a “clearing corporation” within the meaning of the New York Uniform Commercial Code and a “clearing agency” registered pursuant to Section 17A of the Exchange Act. DTC was created to hold securities for its Participants and to facilitate the clearance and settlement of securities

403

transactions between Participants through electronic computerized book-entries, thereby eliminating the need for physical movement of certificates. Participants (“DTC Participants”) include securities brokers and dealers, banks, trust companies and clearing corporations. Indirect access to the DTC system also is available to others such as banks, brokers, dealers and trust companies that clear through or maintain a custodial relationship with a Participant, either directly or indirectly (“Indirect Participants”).

Transfers between DTC Participants will occur in accordance with DTC rules. Transfers between Clearstream Participants and Euroclear Participants will occur in accordance with the applicable rules and operating procedures of Clearstream and Euroclear.

Cross-market transfers between persons holding directly or indirectly through DTC, on the one hand, and directly through Clearstream Participants or Euroclear Participants, on the other, will be effected in DTC in accordance with DTC rules on behalf of the relevant European international clearing system by its Depository; however, such cross-market transactions will require delivery of instructions to the relevant European international clearing system by the counterparty in such system in accordance with its rules and procedures and within its established deadlines (European time). The relevant European international clearing system will, if the transaction meets its settlement requirements, deliver instructions to its Depository to take action to effect final settlement on its behalf by delivering or receiving securities in DTC, and making or receiving payment in accordance with normal procedures for same-day funds settlement applicable to DTC. Clearstream Participants and Euroclear Participants may not deliver instructions directly to the Depositories.

Because of time-zone differences, credits of securities in Clearstream or Euroclear as a result of a transaction with a DTC Participant will be made during the subsequent securities settlement processing, dated the business day following the DTC settlement date, and such credits or any transactions in such securities settled during such processing will be reported to the relevant Clearstream Participant or Euroclear Participant on such business day. Cash received in Clearstream or Euroclear as a result of sales of securities by or through a Clearstream Participant or a Euroclear Participant to a DTC Participant will be received with value on the DTC settlement date but will be available in the relevant Clearstream or Euroclear cash account only as of the business day following settlement in DTC.

The holders of Offered Certificates that are not Participants or Indirect Participants but desire to purchase, sell or otherwise transfer ownership of, or other interests in, such Offered Certificates may do so only through Participants and Indirect Participants. In addition, holders of Offered Certificates in global form (“Certificate Owners”) will receive all distributions of principal and interest through the Participants who in turn will receive them from DTC. Under a book-entry format, holders of such Offered Certificates may experience some delay in their receipt of payments, since such payments will be forwarded by the certificate administrator to Cede & Co., as nominee for DTC. DTC will forward such payments to its Participants, which thereafter will forward them to Indirect Participants or the applicable Certificate Owners. Certificate Owners will not be recognized by the trustee, the certificate administrator, the certificate registrar, the operating advisor, the special servicer or the master servicer as holders of record of certificates and Certificate Owners will be permitted to receive information furnished to Certificateholders and to exercise the rights of Certificateholders only indirectly through DTC and its Participants and Indirect Participants, except that Certificate Owners will be entitled to receive or have access to notices and information and to exercise certain rights as holders of beneficial interests in the certificates through the certificate administrator and the trustee to the extent described in

404

—Reports to Certificateholders; Certain Available Information”, “—Certificateholder Communication” and “—List of Certificateholders and VRR Interest Owners” and “Pooling and Servicing Agreement—The Operating Advisor”, “—The Asset Representations Reviewer”, “—Replacement of the Special Servicer Without Cause”, “—Replacement of the Special Servicer After Operating Advisor Recommendation and Certificateholder Vote”, “—Limitation on Rights of Certificateholders and VRR Interest Owners to Institute a Proceeding”, “—Termination; Retirement of Certificates” and “—Resignation and Removal of the Trustee and the Certificate Administrator”.

Under the rules, regulations and procedures creating and affecting DTC and its operations (the “DTC Rules”), DTC is required to make book-entry transfers of Offered Certificates in global form among Participants on whose behalf it acts with respect to such Offered Certificates and to receive and transmit distributions of principal of, and interest on, such Offered Certificates. Participants and Indirect Participants with which the Certificate Owners have accounts with respect to the Offered Certificates similarly are required to make book-entry transfers and receive and transmit such payments on behalf of their respective Certificate Owners. Accordingly, although the Certificate Owners will not possess the Offered Certificates, the DTC Rules provide a mechanism by which Certificate Owners will receive payments on Offered Certificates and will be able to transfer their interest.

Because DTC can only act on behalf of Participants, who in turn act on behalf of Indirect Participants and certain banks, the ability of a holder of Offered Certificates in global form to pledge such Offered Certificates to persons or entities that do not participate in the DTC system, or to otherwise act with respect to such Offered Certificates, may be limited due to the lack of a physical certificate for such Offered Certificates.

DTC has advised the depositor that it will take any action permitted to be taken by a holder of an Offered Certificate under the PSA only at the direction of one or more Participants to whose accounts with DTC such certificate is credited. DTC may take conflicting actions with respect to other undivided interests to the extent that such actions are taken on behalf of Participants whose holdings include such undivided interests.

Clearstream is incorporated under the laws of Luxembourg and is a global securities settlement clearing house. Clearstream holds securities for its participating organizations (“Clearstream Participants”) and facilitates the clearance and settlement of securities transactions between Clearstream Participants through electronic book-entry changes in accounts of Clearstream Participants, thereby eliminating the need for physical movement of certificates. Transactions may be settled in Clearstream in numerous currencies, including United States dollars. Clearstream provides to its Clearstream Participants, among other things, services for safekeeping, administration, clearance and settlement of internationally traded securities and securities lending and borrowing. Clearstream interfaces with domestic markets in several countries. Clearstream is regulated as a bank by the Luxembourg Monetary Institute. Clearstream Participants are recognized financial institutions around the world, including underwriters, securities brokers and dealers, banks, trust companies, clearing corporations and certain other organizations and may include the underwriters. Indirect access to Clearstream is also available to others, such as banks, brokers, dealers and trust companies that clear through or maintain a custodial relationship with a Clearstream Participant, either directly or indirectly.

Euroclear was created in 1968 to hold securities for participants of the Euroclear system (“Euroclear Participants”) and to clear and settle transactions between Euroclear Participants through simultaneous electronic book-entry delivery against payment, thereby eliminating the need for physical movement of certificates and any risk from lack of simultaneous

405

transfers of securities and cash. Transactions may now be settled in any of numerous currencies, including United States dollars. The Euroclear system includes various other services, including securities lending and borrowing and interfaces with domestic markets in several countries generally similar to the arrangements for cross-market transfers with DTC described above. Euroclear is operated by Euroclear Bank S.A./N.V. (the “Euroclear Operator”). All operations are conducted by the Euroclear Operator, and all Euroclear securities clearance accounts and Euroclear cash accounts are accounts with the Euroclear Operator. Euroclear Participants include banks (including central banks), securities brokers and dealers and other professional financial intermediaries and may include the underwriters. Indirect access to the Euroclear system is also available to other firms that clear through or maintain a custodial relationship with a Euroclear Participant, either directly or indirectly.

Securities clearance accounts and cash accounts with the Euroclear Operator are governed by the Terms and Conditions Governing Use of Euroclear and the related operating procedures of the Euroclear System and applicable Belgian law (collectively, the “Terms and Conditions”). The Terms and Conditions govern transfers of securities and cash within the Euroclear system, withdrawal of securities and cash from the Euroclear system, and receipts of payments with respect to securities in the Euroclear system. All securities in the Euroclear system are held on a fungible basis without attribution of specific certificates to specific securities clearance accounts. The Euroclear Operator acts under the Terms and Conditions only on behalf of Euroclear Participants and has no record of or relationship with persons holding through Euroclear Participants.

Although DTC, Euroclear and Clearstream have implemented the foregoing procedures in order to facilitate transfers of interests in book-entry securities among Participants of DTC, Euroclear and Clearstream, they are under no obligation to perform or to continue to comply with such procedures, and such procedures may be discontinued at any time. None of the depositor, the trustee, the certificate administrator, the master servicer, the special servicer or the underwriters will have any responsibility for the performance by DTC, Euroclear or Clearstream or their respective direct or indirect Participants of their respective obligations under the rules and procedures governing their operations.

Definitive Certificates

Owners of beneficial interests in book-entry certificates of any class will not be entitled to receive physical delivery of Definitive Certificates unless: (i) DTC advises the certificate registrar in writing that DTC is no longer willing or able to discharge properly its responsibilities as depository with respect to the book-entry certificates of such class or ceases to be a clearing agency, and the certificate administrator and the depositor are unable to locate a qualified successor within 90 days of such notice or (ii) the trustee has instituted or has been directed to institute any judicial proceeding to enforce the rights of the Certificateholders of such class and the trustee has been advised by counsel that in connection with such proceeding it is necessary or appropriate for the certificate administrator to obtain possession of the certificates of such class.

The Class RR Certificates are expected to be held at all times in definitive form by the certificate administrator on behalf of the beneficial owners thereof.

The Class R certificates may only be issued as Definitive Certificates.

406

Certificateholder Communication

Access to Certificateholders’ Names and Addresses

Upon the written request of any Certificateholder or Certificate Owner that has delivered an executed Investor Certification to the trustee or the certificate administrator (a “Certifying Certificateholder”), the certificate administrator (in its capacity as certificate registrar) will promptly furnish or cause to be furnished to such requesting party a list of the names and addresses of the certificateholders as of the most recent Record Date as they appear in the certificate register, at the expense of the requesting party.

Requests to Communicate

The PSA will require that the certificate administrator include on any Form 10–D any request received prior to the Distribution Date to which such Form 10-D relates (and on or after the Distribution Date preceding such Distribution Date) from a Certificateholder, Certificate Owner or VRR Interest Owner to communicate with other Certificateholders, Certificate Owners or VRR Interest Owners related to Certificateholders, Certificate Owners or VRR Interest Owners exercising their rights under the terms of the PSA. Any Form 10-D containing such disclosure regarding the request to communicate is required to include the following and no more than the following: (i) the name of the Certificateholder, Certificate Owner or VRR Interest Owners making the request, (ii) the date the request was received, (iii) a statement to the effect that the certificate administrator has received such request, stating that such Certificateholder, Certificate Owner, VRR Interest Owners or VRR Interest Owner is interested in communicating with other Certificateholders or Certificate Owners with regard to the possible exercise of rights under the PSA, and (iv) a description of the method other Certificateholders, Certificate Owners or VRR Interest Owner may use to contact the requesting Certificateholder, Certificate Owner or VRR Interest Owner.

Any Certificateholder, Certificate Owner or VRR Interest Owner wishing to communicate with other Certificateholders, Certificate Owners or VRR Interest Owner regarding the exercise of its rights under the terms of the PSA (such party, a “Requesting Investor”) should deliver a written request (a “Communication Request”) signed by an authorized representative of the Requesting Investor to the certificate administrator at the address below:

Computershare Trust Company, National Association

9062 Old Annapolis Road
Columbia, Maryland 21045
Attention: Corporate Trust Administration Group – BANK5 2025-5YR17

With a copy to:
trustadministrationgroup@computershare.com

Any Communication Request must contain the name of the Requesting Investor and the method other Certificateholders, Certificate Owners or VRR Interest Owners should use to contact the Requesting Investor, and, if the Requesting Investor is not the registered holder of a class of certificates or VRR Interest, then the Communication Request must contain (i) a written certification from the Requesting Investor that it is a beneficial owner of a class of certificates or VRR Interest, and (ii) one of the following forms of documentation evidencing its beneficial ownership in such class of certificates or VRR Interest: (A) a trade confirmation, (B) an account statement, (C) a medallion stamp guaranteed letter from a broker or dealer stating the Requesting Investor is the beneficial owner, or (D) a document

407

acceptable to the certificate administrator that is similar to any of the documents identified in clauses (A) through (C). The certificate administrator will not be permitted to require any information other than the foregoing in verifying a Certificateholder’s, Certificate Owner’s or RR Interest Owner’s identity in connection with a Communication Request. Requesting Investors will be responsible for their own expenses in making any Communication Request, but will not be required to bear any expenses of the certificate administrator.

List of Certificateholders and VRR Interest Owners

Upon the written request of any Certificateholder or VRR Interest Owner, which is required to include a copy of the communication the Certificateholder or VRR Interest Owner proposes to transmit, that has provided an Investor Certification, which request is made for purposes of communicating with other holders of certificates of the same series and/or VRR Interest Owners with respect to their rights under the PSA or the certificates and/or the VRR Interest, the certificate registrar or other specified person will, within 10 business days after receipt of such request afford such Certificateholder or VRR Interest Owner (at such Certificateholder’s or VRR Interest Owner’s sole cost and expense) access during normal business hours to the most recent list of Certificateholders or VRR Interest Owners related to the class of certificates or the VRR Interest, as applicable. In addition, upon written request to the certificate administrator of any Certificateholder, certificate owner (if applicable) or VRR Interest Owner that has provided an Investor Certification, the certificate administrator, based on information in its possession, is required to promptly notify such Certificateholder, certificate owner or VRR Interest Owner of the identity of the then-current Directing Certificateholder.

Description of the Mortgage Loan Purchase Agreements

General

On the Closing Date, the depositor will acquire the Mortgage Loans from each mortgage loan seller pursuant to a separate mortgage loan purchase agreement (each, an “MLPA”), between the related mortgage loan seller and the depositor. For purposes of each applicable MLPA and the related discussion below, the Vertex HQ Mortgage Loan will constitute a “Mortgage Loan” under each of the respective MLPAs pursuant to which the related mortgage loan sellers are selling Mortgage Loans, only to the extent of the portion thereof to be sold to the depositor by the applicable mortgage loan seller.

Under the applicable MLPA, the depositor will require each mortgage loan seller to deliver to the certificate administrator, in its capacity as custodian, among other things, generally the following documents (except that the documents with respect to any Non-Serviced Whole Loans (other than the original promissory note) will be held by the custodian under the related Non-Serviced PSA) with respect to each Mortgage Loan sold by the mortgage loan seller (collectively, as to each Mortgage Loan, the “Mortgage File”):

(i)                    the original Mortgage Note, endorsed on its face or by allonge to the Mortgage Note, without recourse, to the order of the trustee or in blank and further showing a complete, unbroken chain of endorsement from the originator (or, if the original Mortgage Note has been lost, an affidavit to such effect from the related mortgage loan seller or another prior holder, together with a copy of the Mortgage Note and an indemnity properly assigned and endorsed to the trustee);

408

(ii)                 the original or a copy of the Mortgage, together with an original or copy of any intervening assignments of the Mortgage, in each case with evidence of recording indicated thereon or certified to have been submitted for recording;

(iii)              an original assignment of the Mortgage in favor of the trustee or in blank and (subject to the completion of certain missing recording information and, if applicable, the assignee’s name) in recordable form (or, if the related mortgage loan seller is responsible for the recordation of that assignment, a copy thereof certified to be the copy of such assignment submitted or to be submitted for recording);

(iv)               the original or a copy of any related assignment of leases and of any intervening assignments (if such item is a document separate from the Mortgage), with evidence of recording indicated thereon or certified to have been submitted for recording;

(v)                  an original or a copy of each assignment of any related assignment of leases (if such item is a document separate from the Mortgage) in favor of the trustee or in blank and (subject to the completion of certain missing recording information and, if applicable, the assignee’s name) in recordable form (or, if the related mortgage loan seller is responsible for the recordation of that assignment, a copy thereof certified to be the copy of such assignment submitted or to be submitted for recording);

(vi)               the original assignment of all unrecorded documents relating to the Mortgage Loan or a Serviced Whole Loan, if not already assigned pursuant to items (iii) or (v) above;

(vii)            originals or copies of all modification, consolidation, assumption, written assurance and substitution agreements in those instances in which the terms or provisions of the Mortgage or Mortgage Note have been modified or the Mortgage Loan has been assumed or consolidated;

(viii)         the original or a copy of the policy or certificate of lender’s title insurance (which may be in electronic form) issued in connection with the origination of such Mortgage Loan, or, if such policy has not been issued or located, an irrevocable, binding commitment (which may be a marked version of the policy that has been executed by an authorized representative of the title company or an agreement to provide the same pursuant to binding escrow instructions executed by an authorized representative of the title company) to issue such title insurance policy;

(ix)             any filed copies (bearing evidence of filing) or evidence of filing of any Uniform Commercial Code financing statements, related amendments and continuation statements in the possession of the related mortgage loan seller;

(x)                an original assignment in favor of the trustee of any financing statement executed and filed in favor of the related mortgage loan seller or an affiliate thereof in the relevant jurisdiction (or, if the related mortgage loan seller is responsible for the filing of that assignment, a copy thereof certified to be the copy of such assignment submitted or to be submitted for recording);

(xi)             the original or a copy of any intercreditor agreement relating to existing debt of the borrower, including any Intercreditor Agreement relating to a Serviced Whole Loan;

409

(xii)          the original or copies of any loan agreement, escrow agreement, security agreement or letter of credit (with any necessary transfer documentation) relating to a Mortgage Loan or a Serviced Whole Loan;

(xiii)       the original or a copy of any ground lease, ground lessor estoppel, environmental insurance policy, environmental indemnity or guaranty relating to a Mortgage Loan or a Serviced Whole Loan;

(xiv)        the original or a copy of any property management agreement relating to a Mortgage Loan or a Serviced Whole Loan;

(xv)           the original or a copy of any franchise agreements and comfort letters or similar agreements relating to a Mortgage Loan or Serviced Whole Loan and, with respect to any franchise agreement, comfort letter or similar agreement, any assignment of such agreements or any notice to the franchisor of the transfer of a Mortgage Loan or Serviced Whole Loan and/or request for the issuance of a new comfort letter in favor of the trustee, in each case as applicable;

(xvi)        the original or a copy of any lock-box or cash management agreement relating to a Mortgage Loan or a Serviced Whole Loan;

(xvii)     the original or a copy of any related mezzanine intercreditor agreement; and

(xviii)  the original or a copy of all related environmental insurance policies;

provided that with respect to (A) any Mortgage Loan which is a Non-Serviced Mortgage Loan on the Closing Date, the foregoing documents (other than the documents described in clause (i) above) will be delivered to and held by the custodian under the related Non-Serviced PSA on or prior to the Closing Date (or, in certain cases, a later date to be specified in the PSA) and (B) a Servicing Shift Mortgage Loan, the foregoing documents will be delivered to the custodian on or prior to the Closing Date and such documents (other than the documents described in clause (i) above) will be transferred to the custodian related to the securitization that includes the related Control Note on or about the applicable Servicing Shift Securitization Date.

In addition, each mortgage loan seller will be required to deliver the Diligence File for each of its Mortgage Loans to the depositor by uploading such Diligence File to the designated website, and the depositor will deliver to the certificate administrator an electronic copy of such Diligence File to be posted to the secure data room.

Notwithstanding anything to the contrary contained herein, with respect to the Vertex HQ Mortgage Loan, the obligation of each of the applicable mortgage loan sellers to deliver Mortgage Notes as part of the related Mortgage File will be limited to delivery of only the Mortgage Notes held by such party. In addition, with respect to such Mortgage Loan, the obligation of each applicable mortgage loan seller to deliver the remaining portion of the related Mortgage File will be joint and several; however, delivery of such remaining documents by either of the applicable mortgage loan sellers will satisfy the delivery requirements for both of the applicable mortgage loan sellers.

410

Diligence File” means, with respect to each Mortgage Loan or Companion Loan, if applicable, generally the following documents in electronic format:

(a)    A copy of each of the following documents:

(i)                    the Mortgage Note, endorsed on its face or by allonge attached to the Mortgage Note, without recourse, to the order of the trustee or in blank and further showing a complete, unbroken chain of endorsement from the originator (or, if the original Mortgage Note has been lost, an affidavit to such effect from the applicable mortgage loan seller or another prior holder, together with a copy of the Mortgage Note and an indemnity properly assigned and endorsed to the trustee);

(ii)                 the Mortgage, together with a copy of any intervening assignments of the Mortgage, in each case with evidence of recording indicated thereon or certified to have been submitted for recording (if in the possession of the applicable mortgage loan seller);

(iii)              any related assignment of leases and of any intervening assignments (if such item is a document separate from the Mortgage), with evidence of recording indicated thereon or certified to have been submitted for recording (if in the possession of the applicable mortgage loan seller);

(iv)               all modification, consolidation, assumption, written assurance and substitution agreements in those instances in which the terms or provisions of the Mortgage or Mortgage Note have been modified or the Mortgage Loan has been assumed or consolidated;

(v)                  the policy or certificate of lender’s title insurance issued in connection with the origination of such Mortgage Loan, or, if such policy has not been issued or located, an irrevocable, binding commitment (which may be a marked version of the policy that has been executed by an authorized representative of the title company or an agreement to provide the same pursuant to binding escrow instructions executed by an authorized representative of the title company) to issue such title insurance policy;

(vi)               any UCC financing statements, related amendments and continuation statements in the possession of the applicable mortgage loan seller;

(vii)            any intercreditor agreement relating to permitted debt of the mortgagor, including any intercreditor agreement relating to a Serviced Whole Loan, and any related mezzanine intercreditor agreement;

(viii)         any loan agreement, escrow agreement, security agreement or letter of credit relating to a Mortgage Loan or a Serviced Whole Loan;

(ix)             any ground lease, related ground lessor estoppel, indemnity or guaranty relating to a Mortgage Loan or a Serviced Whole Loan;

(x)                any property management agreement relating to a Mortgage Loan or a Serviced Whole Loan;

(xi)             any franchise agreements and comfort letters or similar agreements relating to a Mortgage Loan or a Serviced Whole Loan and, with respect to any franchise agreement, comfort letter or similar agreement, any assignment of such

411

agreements or any notice to the franchisor of the transfer of a Mortgage Loan or a Serviced Whole Loan;

(xii)          any lock-box or cash management agreement relating to a Mortgage Loan or a Serviced Whole Loan;

(xiii)       all related environmental reports; and

(xiv)        all related environmental insurance policies;

(b)    a copy of any engineering reports or property condition reports;

(c)    other than with respect to a hospitality property (except with respect to tenanted commercial space within a hospitality property), a copy of any rent roll;

(d)    for any office, retail, industrial or warehouse property, a copy of all leases and estoppels and subordination and non-disturbance agreements delivered to the related mortgage loan seller;

(e)    a copy of all legal opinions (excluding attorney-client communications between the related mortgage loan seller or an affiliate thereof, and its counsel that are privileged communications or constitute legal or other due diligence analyses), if any, delivered in connection with the closing of the related Mortgage Loan;

(f)     a copy of all mortgagor’s certificates of hazard insurance and/or hazard insurance policies or other applicable insurance policies (to the extent not previously included as part of this definition), if any, delivered in connection with the closing of the related Mortgage Loan;

(g)    a copy of the appraisal for the related Mortgaged Property(ies);

(h)   for any Mortgage Loan that the related Mortgaged Property(ies) is leased to a single tenant, a copy of the lease;

(i)     a copy of the applicable mortgage loan seller’s asset summary;

(j)     a copy of all surveys for the related Mortgaged Property or Mortgaged Properties;

(k)    a copy of all zoning reports;

(l)     a copy of financial statements of the related mortgagor;

(m)a copy of operating statements for the related Mortgaged Property or Mortgaged Properties;

(n)   a copy of all UCC searches;

(o)    a copy of all litigation searches;

(p)    a copy of all bankruptcy searches;

(q)    a copy of any origination settlement statement;

(r)    a copy of the insurance summary report;

412

(s)    a copy of organizational documents of the related mortgagor and any guarantor;

(t)     a copy of all escrow statements related to the escrow account balances as of the Mortgage Loan origination date;

(u)   a copy of all related environmental reports that were received by the applicable mortgage loan seller;

(v)    a copy of any closure letter (environmental); and

(w)   a copy of any environmental remediation agreement for the related Mortgaged Property or Mortgaged Properties;

in each case, to the extent that the originator received such documents in connection with the origination of such Mortgage Loan. In the event any of the items identified above were not included in connection with the origination of such Mortgage Loan (other than documents that would not be included in connection with the origination of the Mortgage Loan because such document is inapplicable to the origination of a Mortgage Loan of that structure or type), the Diligence File will be required to include a statement to that effect. No information that is proprietary to the related originator or mortgage loan seller or any draft documents or privileged or internal communications will constitute part of the Diligence File. It is generally not required to include any of the same items identified above again if such items have already been included under another clause of the definition of Diligence File, and the Diligence File will be required to include a statement to that effect. The mortgage loan seller may, without any obligation to do so, include such other documents as part of the Diligence File that such mortgage loan seller believes should be included to enable the asset representations reviewer to perform the Asset Review on such Mortgage Loan; provided that such documents are clearly labeled and identified.

Each MLPA will contain certain representations and warranties of the applicable mortgage loan seller with respect to each Mortgage Loan sold by that mortgage loan seller. Those representations and warranties are set forth in Annex D-1, and will be made as of the Closing Date, or as of another date specifically provided in the representation and warranty, subject to certain exceptions to such representations and warranties as set forth in Annex D-2.

If any of the documents required to be included by the related mortgage loan seller in the Mortgage File for any Mortgage Loan is missing from the Mortgage File or is defective or if there is a breach of a representation or warranty relating to any Mortgage Loan, and, in either case, such omission, defect or breach materially and adversely affects the value of the related Mortgage Loan, the value of the related Mortgaged Property or the interests of any Certificateholders or any VRR Interest Owner in the Mortgage Loan or Mortgaged Property or causes the Mortgage Loan to be other than a “qualified mortgage” within the meaning of Code Section 860G(a)(3), but without regard to the rule of Treasury Regulations Section 1.860G-2(f)(2) that causes a defective obligation to be treated as a “qualified mortgage” (a “Material Defect”), the applicable mortgage loan seller will be required to, no later than 90 days following:

(x)such mortgage loan seller’s discovery of the Material Defect or receipt of notice of the Material Defect from any party to the PSA (a “Breach Notice”), except in the case of the following clause (y); or
413

(y)in the case of such Material Defect that would cause the Mortgage Loan not to be a “qualified mortgage” within the meaning of Code Section 860G(a)(3), but without regard to the rule of Treasury Regulations Section 1.860G-2(f)(2) that causes a defective obligation to be treated as a qualified mortgage, the earlier of (A) discovery by the related mortgage loan seller or any party to the PSA of such Material Defect, or (B) receipt of a Breach Notice by the mortgage loan seller,
(A)cure such Material Defect in all material respects, at its own expense,
(B)repurchase the affected Mortgage Loan (or, in the case of the Vertex HQ Mortgage Loan, the applicable portion thereof) or REO Loan at the Purchase Price, or
(C)substitute a Qualified Substitute Mortgage Loan (other than with respect to any Whole Loans, as applicable, for which no substitution will be permitted) for such affected Mortgage Loan or REO Loan, and pay a shortfall amount in connection with such substitution;

provided that no such substitution may occur on or after the second anniversary of the Closing Date; provided, however, that the applicable mortgage loan seller will generally have an additional 90-day period to cure such Material Defect (or, failing such cure, to repurchase the affected Mortgage Loan or REO Loan (or, in the case of the Vertex HQ Mortgage Loan, the applicable portion thereof) or, if applicable, substitute a Qualified Substitute Mortgage Loan (other than with respect to any related Whole Loan, for which no substitution will be permitted)), if it is diligently proceeding toward that cure, and has delivered to the master servicer, the special servicer, the certificate administrator (who will promptly deliver a copy of such officer’s certificate to the 17g-5 Information Provider), the trustee, the operating advisor and, prior to the occurrence and continuance of a Consultation Termination Event, the Directing Certificateholder, an officer’s certificate that describes the reasons that a cure was not effected within the initial 90-day period; provided that if any such Material Defect is not cured after the initial cure period and any such extended cure period solely due to the failure of the mortgage loan seller to have received the recorded document, then the mortgage loan seller will be entitled to continue to defer its cure, repurchase and/or substitution obligations in respect of such Material Defect until eighteen (18) months after the closing date so long as the mortgage loan seller certifies to the trustee, the master servicer, the special servicer, the Directing Certificateholder (prior to the occurrence and continuance of a Consultation Termination Event) and the certificate administrator no less than every ninety (90) days beginning at the end of such extended cure period, that the Material Defect is still in effect solely because of its failure to have received the recorded document and that the mortgage loan seller is diligently pursuing the cure of such Material Defect (specifying the actions being taken). Notwithstanding the foregoing, there will be no such 90-day extension if such Material Defect would cause the related Mortgage Loan not to be a “qualified mortgage” within the meaning of Code Section 860G(a)(3), but without regard to the rule of Treasury Regulations Section 1.860G-2(f)(2) that causes a defective Mortgage Loan to be treated as a qualified mortgage.

However, a delay in either the discovery of a Material Defect or in providing notice of such Material Defect will relieve the applicable mortgage loan seller of its obligation to cure, repurchase or substitute for (or make a Loss of Value Payment with respect to) the related Mortgage Loan if (i) the mortgage loan seller did not otherwise discover or have knowledge of such Material Defect, (ii) such delay is the result of the failure by a party to the PSA to

414

promptly provide a notice of such Material Defect as required by the terms of the MLPA or the PSA after such party has actual knowledge of such defect or breach (knowledge will not be deemed to exist by reason of the custodian’s exception report or possession of the Mortgage File), (iii) such Material Defect does not relate to the applicable Mortgage Loan not being a “qualified mortgage” within the meaning of Code Section 860G(a)(3), but without regard to the rule of Treasury Regulations Section 1.860G-2(f)(2) that causes a defective obligation to be treated as a qualified mortgage, and (iv) such delay or failure to provide notice (as required by the terms of the MLPA or the PSA) precluded the mortgage loan seller from being able to cure such Material Defect and such Material Defect was otherwise curable. Notwithstanding the foregoing, if a Mortgage Loan is not secured by a Mortgaged Property that is, in whole or in part, a hotel or other hospitality property, restaurant (operated by a borrower), healthcare facility, nursing home, assisted living facility, self storage facility, theater or fitness center (operated by a borrower), then the failure to deliver copies of the UCC financing statements with respect to such Mortgage Loan will not be a Material Defect.

If there is a Material Defect with respect to one or more Mortgaged Properties with respect to a Mortgage Loan, the applicable mortgage loan seller will not be obligated to repurchase the Mortgage Loan (or, in the case of the Vertex HQ Mortgage Loan, the applicable portion thereof) if (i) the affected Mortgaged Property may be released pursuant to the terms of any partial release provisions in the related Mortgage Loan documents (and such Mortgaged Property is, in fact, released pursuant to such terms), (ii) the remaining Mortgaged Property(ies) satisfy the requirements, if any, set forth in the Mortgage Loan documents and the applicable mortgage loan seller provides an opinion of counsel to the effect that such release in lieu of repurchase would not (A) cause any Trust REMIC to fail to qualify as a REMIC or (B) result in the imposition of a tax upon any Trust REMIC or the issuing entity and (iii) each applicable Rating Agency has provided a Rating Agency Confirmation.

Notwithstanding the foregoing, in lieu of a mortgage loan seller repurchasing, substituting or curing such Material Defect, to the extent that the mortgage loan seller and the Enforcing Servicer (with the consent of the Directing Certificateholder in respect of any Mortgage Loan that is not an Excluded Loan with regard to the Directing Certificateholder or the holder of the majority of the Controlling Class and for so long as no Control Termination Event has occurred and is continuing) are able to agree upon a cash payment payable by the mortgage loan seller to the issuing entity that would be deemed sufficient to compensate the issuing entity for such Material Defect (a “Loss of Value Payment”), the mortgage loan seller may elect, in its sole discretion, to pay such Loss of Value Payment. Upon its making such payment, the mortgage loan seller will be deemed to have cured such Material Defect in all respects. A Loss of Value Payment may not be made with respect to any such Material Defect that would cause the applicable Mortgage Loan not to be a “qualified mortgage” within the meaning of Code Section 860G(a)(3), but without regard to the rule of Treasury Regulations Section 1.860G-2(f)(2) that causes a defective Mortgage Loan to be treated as a qualified mortgage.

With respect to any Mortgage Loan, the “Purchase Price” equals the sum of (1) the outstanding principal balance of such Mortgage Loan (or related REO Loan (excluding, for such purpose, the related Companion Loan, if applicable)), as of the date of purchase, (2) all accrued and unpaid interest on the Mortgage Loan (or any related REO Loan (excluding, for such purpose, the related Companion Loan, if applicable)) at the related Interest Rate in effect from time to time (excluding any portion of such interest that represents default interest), to, but not including, the payment due date immediately

415

preceding or coinciding with the Determination Date for the Collection Period of purchase, (3) all related unreimbursed Servicing Advances plus accrued and unpaid interest on all related Advances at the Reimbursement Rate, Special Servicing Fees (whether paid or unpaid) and any other additional trust fund expenses (except for Liquidation Fees) in respect of such Mortgage Loan or related REO Loan (excluding, for such purposes, any Companion Loan, if any), (4) solely in the case of a repurchase or substitution by a mortgage loan seller, all reasonable out-of-pocket expenses reasonably incurred or to be incurred by the master servicer, the special servicer, the depositor, the certificate administrator or the trustee in respect of the omission, breach or defect giving rise to the repurchase or substitution obligation, including any expenses arising out of the enforcement of the repurchase or substitution obligation, including, without limitation, legal fees and expenses and any additional trust fund expenses relating to such Mortgage Loan or related REO Loan; provided, however, that such out-of-pocket expenses will not include expenses incurred by investors in instituting an Asset Review Vote Election, in taking part in an Affirmative Asset Review Vote or in utilizing the dispute resolution provisions described below under “—Dispute Resolution Provisions”, (5) Liquidation Fees, if any, payable with respect to the affected Mortgage Loan or related REO Loan (which will not include any Liquidation Fees if such affected Mortgage Loan is repurchased or a Loss of Value Payment is received during the initial 90-day period or, if applicable, prior to the expiration of the additional 90-day period immediately following the initial 90-day period) and (6) solely in the case of a repurchase or substitution by the related mortgage loan seller, the Asset Representations Reviewer Asset Review Fee for such Mortgage Loan, to the extent not previously paid by the related mortgage loan seller. With respect to the Vertex HQ Mortgage Loan, the Purchase Price that would be payable by each of the applicable mortgage loan sellers for its related promissory note(s) will be equal to its respective percentage interest in such Mortgage Loan as of the Closing Date multiplied by the total Purchase Price for such Mortgage Loan.

A “Qualified Substitute Mortgage Loan” is a substitute mortgage loan (other than with respect to any Whole Loan, for which no substitution will be permitted) replacing a removed Mortgage Loan with respect to which a material breach or document defect exists that must, on the date of substitution:

(a)    have an outstanding principal balance, after application of all scheduled payments of principal and interest due during or prior to the month of substitution, whether or not received, not in excess of the Stated Principal Balance of the removed Mortgage Loan as of the payment due date in the calendar month during which the substitution occurs;

(b)    have a fixed Interest Rate not less than the Interest Rate of the removed Mortgage Loan (determined without regard to any prior modification, waiver or amendment of the terms of the removed Mortgage Loan);

(c)    have the same payment due date and a grace period no longer than that of the removed Mortgage Loan;

(d)    accrue interest on the same basis as the removed Mortgage Loan (for example, on the basis of a 360-day year consisting of twelve 30-day months);

(e)    have a remaining term to stated maturity not greater than, and not more than five years less than, the remaining term to stated maturity of the removed Mortgage Loan;

416

(f)     have a then-current loan-to-value ratio equal to or less than the lesser of (i) the loan-to-value ratio for the removed Mortgage Loan as of the Closing Date and (ii) 75%, in each case using a “value” for the Mortgaged Property as determined using an appraisal conducted by a member of the Appraisal Institute (“MAI”) prepared in accordance with the requirements of the FIRREA;

(g)    comply as of the date of substitution in all material respects with all of the representations and warranties set forth in the related MLPA;

(h)   have an environmental report that indicates no material adverse environmental conditions with respect to the related Mortgaged Property and that will be delivered as a part of the related Mortgage File;

(i)     have a then-current debt service coverage ratio at least equal to the greater of (i) the original debt service coverage ratio of the removed Mortgage Loan as of the Closing Date and (ii) 1.25x;

(j)     constitute a “qualified replacement mortgage” within the meaning of Code Section 860G(a)(4) as evidenced by an opinion of counsel (provided at the related mortgage loan seller’s expense);

(k)    not have a maturity date or an amortization period that extends to a date that is after the date five years prior to the Rated Final Distribution Date;

(l)     have comparable prepayment restrictions to those of the removed Mortgage Loan;

(m)not be substituted for a removed Mortgage Loan unless the trustee and the certificate administrator have received a Rating Agency Confirmation from each of the Rating Agencies (the cost, if any, of obtaining such Rating Agency Confirmation to be paid by the related mortgage loan seller);

(n)   have been approved, so long as no Control Termination Event has occurred and is continuing and the affected Mortgage Loan is not an Excluded Loan with respect to either the Directing Certificateholder or the holder of the majority of the Controlling Class, by the Directing Certificateholder;

(o)    prohibit defeasance within two years of the Closing Date;

(p)    not be substituted for a removed Mortgage Loan if it would result in the termination of the REMIC status of any Trust REMIC or the imposition of tax on the Trust or any Trust REMIC other than a tax on income expressly permitted or contemplated to be imposed by the terms of the PSA, as determined by an opinion of counsel at the cost of the related mortgage loan seller;

(q)    have an engineering report that indicates no material adverse property condition or deferred maintenance with respect to the related Mortgaged Property that will be delivered as a part of the related servicing file; and

(r)    be current in the payment of all scheduled payments of principal and interest then due.

In the event that more than one Mortgage Loan is substituted for a removed Mortgage Loan or Mortgage Loans, then (x) the amounts described in clause (a) are required to be

417

determined on the basis of aggregate principal balances and (y) each such proposed Qualified Substitute Mortgage Loan must individually satisfy each of the requirements specified in clauses (b) through (r) of the preceding sentence, except (z) the rates described in clause (b) above and the remaining term to stated maturity referred to in clause (e) above are required to be determined on a weighted average basis, provided that no individual Interest Rate (net of the Servicing Fee Rate, the Certificate Administrator/Trustee Fee Rate, the Operating Advisor Fee Rate, the Asset Representations Reviewer Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate) may be lower than the highest fixed Pass-Through Rate (not based on or subject to a cap equal to or based on the WAC Rate) of any class of Principal Balance Certificates having a principal balance then-outstanding. When a Qualified Substitute Mortgage Loan is substituted for a removed Mortgage Loan, the applicable mortgage loan seller will be required to certify that the Mortgage Loan meets all of the requirements of the above definition and send the certification to the trustee the certificate administrator and, prior to the occurrence and continuance of a Consultation Termination Event, the Directing Certificateholder.

The foregoing repurchase or substitution obligation or the obligation to pay the Loss of Value Payment will constitute the sole remedy available to the Certificateholders, the VRR Interest Owners and the trustee under the PSA for any uncured breach of any mortgage loan seller’s representations and warranties regarding the Mortgage Loans or any uncured document defect. The applicable mortgage loan seller will be the sole warranting party in respect of the Mortgage Loans sold by that mortgage loan seller to the depositor, and none of its affiliates and no other person will be obligated to cure, repurchase or replace any affected Mortgage Loan or make a Loss of Value Payment in connection with a breach of any representation and warranty or in connection with a document defect if the applicable mortgage loan seller defaults on its obligation to do so. If any breach pertains to a representation or warranty that the related Mortgage Loan documents or any particular Mortgage Loan document requires the related borrower to bear the costs and expenses associated with any particular action or matter under such Mortgage Loan document(s), then the applicable mortgage loan seller may cure such breach within the applicable cure period (as the same may be extended) by reimbursing the issuing entity (by wire transfer of immediately available funds) for (i) the reasonable amount of any such costs and expenses incurred by parties to the PSA or the issuing entity that are incurred as a result of such breach and have not been reimbursed by the related borrower and (ii) the amount of any fees of the asset representations reviewer attributable to the Asset Review of such Mortgage Loan. Upon the applicable mortgage loan seller’s remittance of such costs and expenses, the applicable mortgage loan seller (or other applicable party) will be deemed to have cured the breach in all respects.

As stated above, with respect to a Material Defect related to the Vertex HQ Mortgage Loan (8.7%), each of the related mortgage loan sellers will only be a mortgage loan seller with respect to, and will only be obligated to take the remedial actions described above with respect to, its percentage interest in such Mortgage Loan that it sold to the depositor (66 2/3% with respect to Morgan Stanley Mortgage Capital Holdings and 33 1/3% with respect to JPMorgan Chase Bank, National Association). It is possible that under certain circumstances only one of the related mortgage loan sellers will repurchase, or otherwise comply with any repurchase obligations with respect to, its interest in such Mortgage Loan if there is a Material Defect. If for any reason, one of those mortgage loan sellers repurchases its interest in such Mortgage Loan and the other mortgage loan seller does not, (i) the non-repurchased portion of the Mortgage Loan will be deemed to constitute a “Mortgage Loan” under the PSA, the repurchasing mortgage loan seller’s interest in such Mortgage Loan will be deemed to constitute a “Pari Passu Companion Loan” with respect such Mortgage Loan,

418

(ii) the related Whole Loan will continue to be serviced and administered under the PSA (if such Whole Loan is a Serviced Whole Loan) or the related Non-Serviced PSA (if such Whole Loan is a Non-Serviced Whole Loan) and the related Intercreditor Agreement, (iii) all amounts applied in respect of interest, principal and yield maintenance premiums in respect of the related Whole Loan from time to time will be allocated pursuant to the related Intercreditor Agreement between the issuing entity, the repurchasing mortgage loan seller and the other related Companion Holders and (iv) the repurchasing mortgage loan seller will be entitled to receive remittances of allocated collections monthly to the same extent as any other related Companion Holder.

Dispute Resolution Provisions

Each mortgage loan seller will be subject to the dispute resolution provisions described under “Pooling and Servicing Agreement—Dispute Resolution Provisions” to the extent those provisions are triggered with respect to any mortgage loan sold to the depositor by such mortgage loan seller and will be obligated under the related MLPA to comply with all applicable provisions and to take part in any mediation or arbitration proceedings that may result.

Asset Review Obligations

Each mortgage loan seller will be obligated to perform its obligations described under “Pooling and Servicing Agreement—The Asset Representations Reviewer—Asset Review” relating to any Asset Reviews performed by the asset representations reviewer, and each mortgage loan seller will have the rights described under that heading.

 

 

 

419

Pooling and Servicing Agreement

General

The servicing and administration of the Mortgage Loans (other than any Non-Serviced Mortgage Loan), any related Serviced Companion Loan and any related REO Properties (including any interest of the holder of any Companion Loan in the REO Property acquired with respect to any Serviced Whole Loan) will be governed by the PSA and any related Intercreditor Agreement.

Each Non-Serviced Mortgage Loan, the related Non-Serviced Companion Loans and any related REO Properties (including the issuing entity’s interest in REO Property acquired with respect to a Non-Serviced Whole Loan) will be serviced by the related Non-Serviced Master Servicer and the related Non-Serviced Special Servicer under the related Non-Serviced PSA in accordance with such Non-Serviced PSA and the related Intercreditor Agreement. Unless otherwise specifically stated and except where the context otherwise indicates (such as with respect to P&I Advances), discussions in this section or in any other section of this prospectus regarding the servicing and administration of the Mortgage Loans should be deemed to include the servicing and administration of the related Serviced Companion Loans but not to include any Non-Serviced Mortgage Loan, any Non-Serviced Companion Loan and any related REO Property.

The following summaries describe certain provisions of the PSA relating to the servicing and administration of the Mortgage Loans (excluding each Non-Serviced Mortgage Loan), any related Companion Loan and any related REO Properties. In the case of any Serviced Whole Loan, certain provisions of the related Intercreditor Agreement are described under “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans”.

Certain provisions of each Non-Serviced PSA relating to the servicing and administration of the related Non-Serviced Mortgage Loan, the related Non-Serviced Companion Loans, the related REO Properties and the related Intercreditor Agreement are summarized under “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans”, “—The Non-Serviced AB Whole Loan” and “—Servicing of the Non-Serviced Mortgage Loans” below.

As to particular servicing matters, the discussion under this heading “Pooling and Servicing Agreement” is applicable to the Servicing Shift Whole Loans only while the PSA governs the servicing of any Servicing Shift Whole Loan. On and after the applicable Servicing Shift Securitization Date, the Servicing Shift Whole Loan will be serviced pursuant to the related Servicing Shift PSA, and the provisions of such Servicing Shift PSA may be different than the terms of the PSA, although such Servicing Shift Whole Loan will still need to be serviced in compliance with the requirements of the related Intercreditor Agreement, as described in “Description of the Mortgage Pool—The Whole Loans”.

Assignment of the Mortgage Loans

The depositor will purchase the Mortgage Loans to be included in the issuing entity on or before the Closing Date from each of the mortgage loan sellers pursuant to separate MLPAs. See “Transaction Parties—The Sponsors and Mortgage Loan Sellers” and “Description of the Mortgage Loan Purchase Agreements”.

420

On the Closing Date, the depositor will sell, transfer or otherwise convey, assign or cause the assignment of the Mortgage Loans, without recourse, together with the depositor’s rights and remedies against the mortgage loan sellers under the MLPAs, to the trustee for the benefit of the Certificateholders and the VRR Interest Owners. On or prior to the Closing Date, the depositor will require each mortgage loan seller to deliver to the certificate administrator, in its capacity as custodian, the Mortgage Notes and certain other documents and instruments with respect to each Mortgage Loan (other than any Non-Serviced Mortgage Loan) or Serviced Whole Loan. The custodian will hold such documents in the name of the issuing entity for the benefit of the Certificateholders and the VRR Interest Owners. The custodian is obligated to review certain documents for each Mortgage Loan within 60 days of the Closing Date and report any missing documents or certain types of document defects to the parties to the PSA, the Directing Certificateholder (for so long as no Consultation Termination Event has occurred and is continuing and other than in respect of an Excluded Loan with respect to either the Directing Certificateholder or the holder of the majority of the Controlling Class) and the related mortgage loan seller.

In addition, pursuant to the related MLPA, each mortgage loan seller will be required to deliver the Diligence File for each of its Mortgage Loans to the depositor by uploading such Diligence File to the designated website within 60 days following the Closing Date, and the depositor will deliver to the certificate administrator an electronic copy of such Diligence File to be posted to the secure data room.

Pursuant to the PSA, the depositor will assign to the trustee for the benefit of Certificateholders and the VRR Interest Owners the representations and warranties made by the mortgage loan sellers to the depositor in the MLPAs and any rights and remedies that the depositor has against the mortgage loan sellers under the MLPAs with respect to any Material Defect. See “—Enforcement of Mortgage Loan Seller’s Obligations Under the MLPA” below and “Description of the Mortgage Loan Purchase Agreements”.

Servicing Standard

The master servicer and the special servicer will be required to diligently service and administer the Mortgage Loans (excluding each Non-Serviced Mortgage Loan), any related Serviced Companion Loan and the related REO Properties (other than any REO Property related to a Non-Serviced Mortgage Loan) for which it is responsible in accordance with applicable law, the terms of the PSA, the Mortgage Loan documents, and the related Intercreditor Agreements and, to the extent consistent with the foregoing, in accordance with the higher of the following standards of care: (1) the same manner in which, and with the same care, skill, prudence and diligence with which the master servicer or special servicer, as the case may be, services and administers similar mortgage loans for other third-party portfolios, and (2) the same care, skill, prudence and diligence with which the master servicer or special servicer, as the case may be, services and administers similar mortgage loans owned by the master servicer or special servicer, as the case may be, with a view to: (A) the timely recovery of all payments of principal and interest under the Mortgage Loans or any Serviced Whole Loan or (B) in the case of a Specially Serviced Loan or an REO Property, the maximization of recovery of principal and interest on a net present value basis on the Mortgage Loans and any related Serviced Companion Loan, and the best interests of the issuing entity and the Certificateholders and the VRR Interest Owners (as a collective whole as if such Certificateholders and the VRR Interest Owners constituted a single lender) (and, in the case of any Whole Loan, the best interests of the issuing entity, the Certificateholders, the VRR Interest Owners and the holder of the related Companion Loan (as a collective whole as if such Certificateholders, and the VRR Interest Owners and

421

the holder or holders of the related Companion Loan constituted a single lender), taking into account the pari passu or subordinate, as applicable, nature of the related Companion Loan), as determined by the master servicer or special servicer, as the case may be, in its reasonable judgment, in either case giving due consideration to the customary and usual standards of practice of prudent, institutional commercial, multifamily and manufactured housing mortgage loan servicers, but without regard to any conflict of interest arising from:

(A) any relationship that the master servicer or special servicer, as the case may be, or any of their respective affiliates, may have with any of the underlying borrowers, the sponsors, the mortgage loan sellers, the originators, any party to the PSA or any affiliate of the foregoing;

(B) the ownership of any certificate or any portion of the VRR Interest (or any interest in any Companion Loan, mezzanine loan or subordinate debt relating to a Mortgage Loan) by the master servicer or special servicer, as the case may be, or any of their respective affiliates;

(C) the obligation, if any, of the master servicer to make advances;

(D) the right of the master servicer or special servicer, as the case may be, or any of its affiliates to receive compensation or reimbursement of costs under the PSA generally or with respect to any particular transaction;

(E) the ownership, servicing or management for others of (i) a Non-Serviced Mortgage Loan and a Non-Serviced Companion Loan or (ii) any other mortgage loans, subordinate debt, mezzanine loans or properties not covered by the PSA or held by the issuing entity by the master servicer or special servicer, as the case may be, or any of its affiliates;

(F)any debt that the master servicer or special servicer, as the case may be, or any of its affiliates, has extended to any underlying borrower or an affiliate of any borrower (including, without limitation, any mezzanine financing);

(G) any option to purchase any Mortgage Loan or the related Companion Loan the master servicer or special servicer, as the case may be, or any of its affiliates, may have; and

(H) any obligation of the master servicer or special servicer, or any of their respective affiliates, to repurchase or substitute for a Mortgage Loan as a mortgage loan seller (if the master servicer or special servicer or any of their respective affiliates is a mortgage loan seller) (the foregoing, collectively referred to as the “Servicing Standard”).

All net present value calculations and determinations made under the PSA with respect to any Mortgage Loan, Mortgaged Property or REO Property (including for purposes of the definition of “Servicing Standard” set forth above) will be made in accordance with the Mortgage Loan documents or, in the event the Mortgage Loan documents are silent, by using a discount rate (i) for principal and interest payments on the Mortgage Loan or Serviced Pari Passu Companion Loan or sale by the special servicer of a Defaulted Loan, the highest of (1) the rate determined by the master servicer or special servicer, as applicable, that approximates the market rate that would be obtainable by the related borrower on similar non-defaulted debt of such borrower as of such date of determination, (2) the Interest Rate and (3) the yield on 10-year U.S. treasuries as of such date of determination

422

and (ii) for all other cash flows, including property cash flow, the “discount rate” set forth in the most recent appraisal (or updated appraisal) of the related Mortgaged Property.

In the case of each Non-Serviced Mortgage Loan, the master servicer and the special servicer will be required to act in accordance with the Servicing Standard with respect to any action required to be taken regarding such Non-Serviced Mortgage Loan pursuant to their respective obligations under the PSA.

Subservicing

The master servicer and the special servicer may delegate and/or assign some or all of its respective servicing obligations and duties with respect to some or all of the Mortgage Loans (other than a Non-Serviced Mortgage Loan) and any Serviced Pari Passu Companion Loan for which it is responsible to one or more third-party sub-servicers, provided that the master servicer and the special servicer, as applicable, will remain obligated under the PSA. A sub-servicer may be an affiliate of the depositor, the master servicer or the special servicer. Notwithstanding the foregoing, the special servicer may not enter into any sub-servicing agreement that provides for the performance by third parties of any or all of its obligations under the PSA without, with respect to any Mortgage Loan other than an Excluded Loan and prior to the occurrence and continuance of a Control Termination Event and other than with respect to any Excluded Loan with respect to the Directing Certificateholder or the holder of the majority of the Controlling Class, the consent of the Directing Certificateholder, except to the extent necessary for the special servicer to comply with applicable regulatory requirements.

Each sub-servicing agreement between the master servicer or special servicer and a sub-servicer (a “Sub-Servicing Agreement”) will generally be required to provide that (i) if for any reason the master servicer or special servicer, as applicable, is no longer acting in that capacity (including, without limitation, by reason of a Servicer Termination Event), the trustee or any successor master servicer or special servicer, as applicable, may, except with respect to certain initial Sub-Servicing Agreements, assume or terminate such party’s rights and obligations under such Sub-Servicing Agreement and (ii) the sub-servicer will be in default under such Sub-Servicing Agreement and such Sub-Servicing Agreement will be terminated (following the expiration of any applicable grace period) if the sub-servicer fails (A) to deliver by the due date any Exchange Act reporting items required to be delivered to the master servicer, the certificate administrator or the depositor pursuant to the PSA or such Sub-Servicing Agreement or to the master servicer under any other pooling and servicing agreement that the depositor is a party to, or (B) to perform in any material respect any of its covenants or obligations contained in such Sub-Servicing Agreement regarding creating, obtaining or delivering any Exchange Act reporting items required in order for any party to the PSA to perform its obligations under the PSA or under the Exchange Act reporting requirements of any other pooling and servicing agreement to which the depositor is a party. The master servicer or special servicer, as applicable, will be required to monitor the performance of sub-servicers retained by it and will have the right to remove a sub-servicer retained by it pursuant to the terms of the related Sub-Servicing Agreement. However, no sub-servicer will be permitted under any Sub-Servicing Agreement to make material servicing decisions, such as loan modifications or determinations as to the manner or timing of enforcing remedies under the Mortgage Loan documents, without the consent of the master servicer or special servicer, as applicable.

Generally, the master servicer will be solely liable for all fees owed by it to any sub-servicer retained by the master servicer, without regard to whether the master

423

servicer’s compensation pursuant to the PSA is sufficient to pay those fees. Each sub-servicer will be required to be reimbursed by the master servicer for certain expenditures which such sub-servicer makes, only to the same extent the master servicer is reimbursed under the PSA.

Advances

P&I Advances

On the business day immediately preceding each Distribution Date (the “P&I Advance Date”), except as otherwise described below, the master servicer will be obligated, unless determined to be nonrecoverable as described below, to make advances (each, a “P&I Advance”) out of its own funds or, subject to the replacement of those funds as provided in the PSA, certain funds held in the Collection Account that are not required to be part of the Aggregate Available Funds for that Distribution Date, in an amount equal to (but subject to reduction as described below) the aggregate of:

(1)      all Periodic Payments (other than balloon payments) (net of any applicable Servicing Fees) that were due on the Mortgage Loans (including any Non-Serviced Mortgage Loan) and any REO Loan (other than any portion of an REO Loan related to a Companion Loan) for which it acts as master servicer during the related Collection Period and not received as of the business day preceding the P&I Advance Date; and

(2)      in the case of each Mortgage Loan for which it acts as master servicer that is delinquent in respect of its balloon payment as of the P&I Advance Date (including any REO Loan (other than any portion of an REO Loan related to a Companion Loan) as to which the balloon payment would have been past due), an amount equal to its Assumed Scheduled Payment.

The master servicer’s obligations to make P&I Advances in respect of any Mortgage Loan (including any Non-Serviced Mortgage Loan) or REO Loan (other than any portion of an REO Loan related to a Companion Loan) will continue, except if a determination as to non-recoverability is made, through and up to liquidation of the Mortgage Loan or disposition of the REO Property, as the case may be. For the avoidance of doubt, the master servicer will make P&I Advances on the basis of the original terms of any Mortgage Loan, including Mortgage Loans subject to forbearance agreements or other temporary deferrals or payment accommodations, unless (a) the terms of the Mortgage Loan have been permanently modified to reduce or forgive a monetary obligation or (b) such advance has been determined to be non-recoverable. To the extent that the master servicer fails to make a P&I Advance that it is required to make under the PSA, the trustee will be required to make the required P&I Advance in accordance with the terms of the PSA.

If an Appraisal Reduction Amount has been determined with respect to any Mortgage Loan (or, in the case of a Non-Serviced Mortgage Loan, an appraisal reduction has been made in accordance with the related Non-Serviced PSA and the master servicer has notice of such appraisal reduction amount) and such Mortgage Loan experiences subsequent delinquencies, then the interest portion of any P&I Advance in respect of that Mortgage Loan for the related Distribution Date will be reduced (there will be no reduction in the principal portion, if any, of such P&I Advance) to equal the product of (x) the amount of the interest portion of the P&I Advance for that Mortgage Loan for the related Distribution Date without regard to this sentence, and (y) a fraction, expressed as a percentage, the numerator of which is equal to the Stated Principal Balance of that Mortgage Loan immediately prior to the related Distribution Date, net of the related Appraisal Reduction

424

Amount (or, in the case of any Whole Loan, the portion of such Appraisal Reduction Amount allocated to the related Mortgage Loan), if any, and the denominator of which is equal to the Stated Principal Balance of that Mortgage Loan immediately prior to the related Distribution Date.

Neither the master servicer nor the trustee will be required to make a P&I Advance for a Balloon Payment in excess of the regular periodic payment, default interest, late payment charges, Yield Maintenance Charges or Prepayment Premiums or with respect to any Companion Loan.

The special servicer will not be required to make any P&I Advance or any recoverability determination with respect to any P&I Advance.

Servicing Advances

In addition to P&I Advances, except as otherwise described under “—Recovery of Advances” below and except in certain limited circumstances described below, the master servicer will also be obligated (subject to the limitations described in this prospectus), to make advances (“Servicing Advances” and, collectively with P&I Advances, “Advances”) in connection with the servicing and administration of any Mortgage Loan (other than a Non-Serviced Mortgage Loan) for which it acts as master servicer and any related Serviced Companion Loan, as applicable, in respect of which a default, delinquency or other unanticipated event has occurred or is reasonably foreseeable, or, in connection with the servicing and administration of any Mortgaged Property securing such Mortgage Loan (other than a Non-Serviced Mortgage Loan) or REO Property (other than REO Property related to a Non-Serviced Mortgage Loan), in order to pay delinquent real estate taxes, assessments and hazard insurance premiums and to cover other similar costs and expenses necessary to preserve the priority of or enforce the related Mortgage Loan documents or to protect, lease, manage and maintain the related Mortgaged Property. To the extent that the master servicer fails to make a Servicing Advance that it is required to make under the PSA and the trustee has received notice or otherwise has actual knowledge of this failure, the trustee will be required to make the required Servicing Advance in accordance with the terms of the PSA.

However, none of the master servicer, the special servicer or the trustee will make any Servicing Advance in connection with the exercise of any cure rights or purchase rights granted to the holder of a Serviced Pari Passu Companion Loan under the related Intercreditor Agreement or the PSA.

The special servicer will have no obligation to make any Servicing Advances or recoverability determination with respect to any Servicing Advance. However, in an urgent or emergency situation requiring the making of a Servicing Advance, the special servicer may make such Servicing Advance, and the master servicer will be required to reimburse the special servicer for such Advance (with interest on that Advance) within a specified number of days as set forth in the PSA, unless such Advance is determined to be nonrecoverable by the master servicer in its reasonable judgment (in which case it will be reimbursed out of the Collection Account). Once the special servicer is reimbursed, the master servicer will be deemed to have made the special servicer’s Servicing Advance as of the date made by the special servicer, and will be entitled to reimbursement with interest on that Advance in accordance with the terms of the PSA.

No Servicing Advances will be made with respect to any Serviced Whole Loan if the related Mortgage Loan is no longer held by the issuing entity or if such Serviced Whole Loan

425

is no longer serviced under the PSA and no Servicing Advances will be made for any Non-Serviced Whole Loans under the PSA. Any requirement of the master servicer or the trustee to make an Advance in the PSA is intended solely to provide liquidity for the benefit of the Certificateholders and the VRR Interest Owners and not as credit support or otherwise to impose on any such person the risk of loss with respect to one or more Mortgage Loans or the related Companion Loan.

The master servicer will also be obligated to make Servicing Advances with respect to any Serviced Whole Loan. With respect to a Non-Serviced Whole Loan, the applicable servicer under the related Non-Serviced PSA will be obligated to make property protection advances with respect to such Non-Serviced Whole Loan. See “—Servicing of the Non-Serviced Mortgage Loans” below and “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans” and “—The Non-Serviced AB Whole Loan”.

Nonrecoverable Advances

Notwithstanding the foregoing, none of the master servicer, the special servicer or the trustee will be obligated to make any Advance that the master servicer or the special servicer, in accordance with the Servicing Standard, or the trustee, in its good faith business judgment, determines would, if made, not be recoverable (including recovery of interest on the Advance) out of Related Proceeds (a “Nonrecoverable Advance”). In addition, the special servicer may, at its option make a determination in accordance with the Servicing Standard that any previously made or proposed P&I Advance or Servicing Advance is or would be a Nonrecoverable Advance, and if it makes such a determination, must deliver to the master servicer (and, with respect to a Serviced Pari Passu Mortgage Loan, to the master servicer or special servicer under the pooling and servicing agreement governing any securitization trust into which a related Serviced Pari Passu Companion Loan is deposited, and, with respect to each Non-Serviced Mortgage Loan, the related Non-Serviced Master Servicer and Non-Serviced Special Servicer), the certificate administrator, the trustee, the operating advisor and the 17g-5 Information Provider notice of such determination, which determination will be conclusive and binding on the master servicer and the trustee. The special servicer will have no such obligation to make an affirmative determination that any P&I Advance or Servicing Advance is, or would be, recoverable, and in the absence of a determination by the special servicer that such an Advance is nonrecoverable, each such decision will remain with the master servicer or the trustee, as applicable. If the special servicer makes a determination that only a portion, and not all, of any previously made or proposed P&I Advance or Servicing Advance is nonrecoverable, the master servicer and the trustee will have the right to make its own subsequent determination that any remaining portion of any such previously made or proposed P&I Advance or Servicing Advance is nonrecoverable.

In making such non-recoverability determination, each person will be entitled to consider (among other things): (a) (i) the obligations of the borrower under the terms of the related Mortgage Loan or Companion Loan, as applicable, as it may have been modified, and (ii) the related Mortgaged Properties in their “as-is” or then-current conditions and occupancies, as modified by such party’s assumptions regarding the possibility and effects of future adverse change with respect to such Mortgaged Properties, (b) estimated future expenses, (c) estimated timing of recoveries, and (d) the existence of any Nonrecoverable Advances which, at the time of such consideration, the recovery of which are being deferred or delayed by the master servicer or the trustee because there is insufficient principal available for such recovery, in light of the fact that Related Proceeds are a source of

426

recovery not only for the Advance under consideration but also a potential source of recovery for such delayed or deferred Advance. In addition, any such person may update or change its recoverability determinations (but not reverse any other person’s determination that an Advance is nonrecoverable) at any time and may obtain at the expense of the issuing entity any reasonably required analysis, appraisals or market value estimates or other information for such purposes. Absent bad faith, any non-recoverability determination described in this paragraph will be conclusive and binding on the Certificateholders and the VRR Interest Owners. The master servicer and the trustee will be entitled to rely conclusively on and will be bound by any non-recoverability determination of the special servicer. Nonrecoverable Advances will represent a portion of the losses to be borne by the Certificateholders and the VRR Interest Owners.

With respect to a Non-Serviced Whole Loan, if any servicer under the related Non-Serviced PSA determines that a principal and interest advance with respect to the related Non-Serviced Companion Loan, if made, would be nonrecoverable, such determination will not be binding on the master servicer and the trustee as it relates to any proposed P&I Advance with respect to such Non-Serviced Mortgage Loan. Similarly, with respect to a Non-Serviced Mortgage Loan, if the master servicer or the special servicer determines that any P&I Advance with respect to such Non-Serviced Mortgage Loan, if made, would be nonrecoverable, such determination will not be binding on the related Non-Serviced Master Servicer and Non-Serviced Trustee as such determination relates to any proposed P&I Advance with respect to the related Non-Serviced Companion Loan (unless the related Non-Serviced PSA provides otherwise).

Recovery of Advances

The master servicer, the special servicer and the trustee, as applicable, will be entitled to recover (a) any Servicing Advance made out of its own funds from any amounts collected in respect of a Mortgage Loan (or, consistent with the related Intercreditor Agreement, a Serviced Whole Loan) as to which such Servicing Advance was made, and (b) any P&I Advance made out of its own funds from any amounts collected in respect of the Mortgage Loan (or, consistent with the related Intercreditor Agreement, the Serviced Whole Loan) as to which such P&I Advance was made, whether in the form of late payments, insurance and condemnation proceeds, liquidation proceeds or otherwise from the related Mortgage Loan or Mortgaged Property (“Related Proceeds”). The master servicer, the special servicer and the trustee will be entitled to recover any Advance by it that it subsequently determines to be a Nonrecoverable Advance out of general collections on or relating to the Mortgage Loans on deposit in the Collection Account (first from principal collections and then from any other collections). Amounts payable in respect of any Serviced Pari Passu Companion Loan pursuant to the related Intercreditor Agreement will not be available for distributions on the certificates or the VRR Interest or for the reimbursement of Nonrecoverable Advances of principal or interest with respect to the related Mortgage Loan except as described under “Description of the Mortgage PoolThe Whole Loans”, but will be available, in accordance with the PSA and related Intercreditor Agreement, for the reimbursement of any Servicing Advances with respect to the related Serviced Whole Loan. If a Servicing Advance by the master servicer or the special servicer (or trustee, as applicable) on a Serviced Whole Loan becomes a Nonrecoverable Advance and the master servicer, the special servicer or the trustee, as applicable, is unable to recover such amounts from related proceeds or the related Companion Loan, as applicable, the master servicer, the special servicer or the trustee (as applicable) will be permitted to recover such Nonrecoverable Advance (including interest thereon) out of general collections on or relating to the Mortgage Loans on deposit in the Collection Account.

427

If the funds in the Collection Account relating to the Mortgage Loans allocable to principal on the Mortgage Loans are insufficient to fully reimburse the party entitled to reimbursement, then such party as an accommodation may elect, on a monthly basis, at its sole option and discretion to defer reimbursement of the portion that exceeds such amount allocable to principal (in which case interest will continue to accrue on the unreimbursed portion of the advance) for a time as required to reimburse the excess portion from principal for a consecutive period up to 12 months (provided that, with respect to any Mortgage Loan other than an Excluded Loan with respect to the Directing Certificateholder or the holder of the majority of the Controlling Class, any such deferral exceeding 6 months will require, prior to the occurrence and continuance of any Control Termination Event, the consent of the Directing Certificateholder) and any election to so defer will be deemed to be in accordance with the Servicing Standard; provided that no such deferral may occur at any time to the extent that amounts otherwise distributable as principal are available for such reimbursement.

In connection with a potential election by the master servicer or the trustee to refrain from the reimbursement of all or a portion of a particular Nonrecoverable Advance during the Collection Period for any Distribution Date, the master servicer or the trustee will be authorized to wait for principal collections on the Mortgage Loans to be received until the end of such Collection Period before making its determination of whether to refrain from the reimbursement of all or a portion of a particular Nonrecoverable Advance; provided, however, that if, at any time the master servicer or the trustee, as applicable, elects, in its sole discretion, not to refrain from obtaining such reimbursement or otherwise determines that the reimbursement of a Nonrecoverable Advance during a Collection Period will exceed the full amount of the principal portion of general collections on or relating to the Mortgage Loans deposited in the Collection Account for such Distribution Date, then the master servicer or the trustee, as applicable, will be required to use its reasonable efforts to give the 17g-5 Information Provider 15 days’ notice of such determination for posting on the 17g-5 Information Provider’s website, unless extraordinary circumstances make such notice impractical, which means (1) that party determines in its sole discretion that waiting 15 days after such a notice could jeopardize its ability to recover such Nonrecoverable Advance, (2) changed circumstances or new or different information becomes known to that party that could affect or cause a determination or whether any Advance is a Nonrecoverable Advance or whether to defer reimbursement of a Nonrecoverable Advance or the determination in clause (1) above, or (3) in the case of the master servicer, it has not timely received from the trustee information required by the master servicer to consider in determining whether to defer reimbursement of a Nonrecoverable Advance. If any of the circumstances described in clause (1), clause (2) or clause (3) above apply, the master servicer or trustee, as applicable, must give the 17g-5 Information Provider notice (in accordance with the procedures regarding Rule 17g-5 set forth in the PSA) of the anticipated reimbursement as soon as reasonably practicable. Notwithstanding the foregoing, failure to give such notice will in no way affect the master servicer’s or the trustee’s election whether to refrain from obtaining such reimbursement or right to obtain reimbursement.

The master servicer, the special servicer and the trustee will be entitled to recover any Advance that is outstanding at the time that a Mortgage Loan is modified but is not repaid in full by the borrower in connection with such modification but becomes an obligation of the borrower to pay such amounts in the future (such Advance, together with interest on that Advance, a “Workout-Delayed Reimbursement Amount”) out of principal collections on the Mortgage Loans in the Collection Account.

428

Any amount that constitutes all or a portion of any Workout-Delayed Reimbursement Amount may in the future be determined to constitute a Nonrecoverable Advance and thereafter will be recoverable as any other Nonrecoverable Advance.

In connection with its recovery of any Advance, the master servicer, the special servicer and the trustee will be entitled to be paid, out of any amounts relating to the Mortgage Loans then on deposit in the Collection Account, interest at the Prime Rate, subject to a floor of 2.0% per annum (the “Reimbursement Rate”) accrued on the amount of the Advance from the date made to, but not including, the date of reimbursement. Neither the master servicer nor the trustee will be entitled to interest on P&I Advances if the related Periodic Payment is received on or before the related Payment Due Date and any applicable grace period has expired or if the related Periodic Payment is received after the Determination Date but on or prior to the P&I Advance Date. The “Prime Rate” will be the prime rate, for any day, set forth in The Wall Street Journal, New York City edition.

See “—Servicing of the Non-Serviced Mortgage Loans” for reimbursements of servicing advances made in respect of a Non-Serviced Whole Loan under the related Non-Serviced PSA.

Accounts

The master servicer is required to establish and maintain, or cause to be established and maintained, one or more accounts and subaccounts (collectively, the “Collection Account”) in its own name on behalf of the trustee and for the benefit of the Certificateholders and the VRR Interest Owners. The master servicer is required to deposit in the Collection Account on a daily basis (and in no event later than the 2nd business day following receipt in available and properly identified funds) all payments and collections due after the Cut-off Date and other amounts received or advanced with respect to the Mortgage Loans for which it acts as master servicer (including, without limitation, all proceeds (the “Insurance and Condemnation Proceeds”) received under any hazard, title or other insurance policy that provides coverage with respect to a Mortgaged Property or the related Mortgage Loan or in connection with the full or partial condemnation of a Mortgaged Property (other than proceeds applied to the restoration of the Mortgaged Property or released to the related borrower in accordance with the Servicing Standard (or, if applicable, the special servicer) and/or the terms and conditions of the related Mortgage) and all other amounts received and retained in connection with the liquidation (including any full, partial or discounted payoff) of any Mortgage Loan that is defaulted and any related defaulted Companion Loan or property acquired by foreclosure or otherwise (the “Liquidation Proceeds”)) together with the net operating income (less reasonable reserves for future expenses) derived from the operation of any REO Properties. Notwithstanding the foregoing, the collections on any Whole Loan will be limited to the portion of such amounts that are payable to the holder of the related Mortgage Loan pursuant to the related Intercreditor Agreement.

The master servicer will also be required to establish and maintain a segregated custodial account (the “Companion Distribution Account”) with respect to the Serviced Companion Loans, which may be a sub-account (in the form of a separate account or by written ledger) of the Collection Account, and deposit amounts collected in respect of such Serviced Companion Loan in such Companion Distribution Account. The issuing entity will only be entitled to amounts on deposit in any Companion Distribution Account to the extent these funds are not otherwise payable to the holder of a Serviced Companion Loan or payable or reimbursable to any party to the PSA. Any amounts in a Companion Distribution

429

Account to which the issuing entity is entitled will be transferred on a monthly basis to the Collection Account.

With respect to each Distribution Date, the master servicer will be required to disburse from the Collection Account and remit to the certificate administrator for deposit into the Lower-Tier REMIC Distribution Account, to the extent of funds on deposit in the Collection Account, on the related P&I Advance Date, the Aggregate Available Funds for such Distribution Date and any Yield Maintenance Charges or Prepayment Premiums received as of the related Determination Date. The certificate administrator is required to establish and maintain various accounts, including a “Lower-Tier REMIC Distribution Account” and a “Upper-Tier REMIC Distribution Account”, both of which may be sub-accounts of a single account, (collectively, the “Distribution Accounts”), in its own name on behalf of the trustee and for the benefit of the Certificateholders and the VRR Interest Owners.

On each Distribution Date, the certificate administrator is required to apply amounts on deposit in the Upper-Tier REMIC Distribution Account (which will include all funds that were remitted by the master servicer from the Collection Account, plus, among other things, any P&I Advances less amounts, if any, distributable to the Class R certificates or distributable to the VRR Interest with respect to its interest in the Grantor Trust) as set forth in the PSA generally to make distributions of interest and principal from Available Funds to the holders of the Regular Certificates and Trust Components and to make distributions of interest and principal from VRR Interest Available Funds to the holders of the VRR Interest as described under “Description of the Certificates—Distributions—Priority of Distributions” and “Credit Risk Retention—VRR Interest—Priority of Distributions”, respectively.

The certificate administrator is also required to establish and maintain an account (the “Interest Reserve Account”) which may be a sub-account of the Distribution Account, in its own name on behalf of the trustee for the benefit of the Certificateholders and of the VRR Interest Owners. On the P&I Advance Date occurring each February and on any P&I Advance Date occurring in any January which occurs in a year that is not a leap year (in each case, unless the related Distribution Date is the final Distribution Date), the certificate administrator will be required to deposit amounts remitted by the master servicer or P&I Advances made on the related Mortgage Loans into the Interest Reserve Account during the related interest period, in respect of the Mortgage Loans that accrue interest on an Actual/360 Basis (collectively, the “Actual/360 Loans”), in an amount equal to one day’s interest at the Net Mortgage Rate for each such Actual/360 Loan on its Stated Principal Balance and as of the Payment Due Date in the month preceding the month in which the P&I Advance Date occurs, to the extent a Periodic Payment or P&I Advance or other deposit is made in respect of the Mortgage Loans (all amounts so deposited in any consecutive January (if applicable) and February, “Withheld Amounts”). On the P&I Advance Date occurring each March (or February, if the related Distribution Date is the final Distribution Date), the certificate administrator will be required to withdraw from the Interest Reserve Account an amount equal to the Withheld Amounts from the preceding January (if applicable) and February, if any, and deposit that amount into the Lower-Tier REMIC Distribution Account.

The certificate administrator may be required to establish and maintain two accounts (the “Gain-on-Sale Reserve Account” and the “VRR Interest Gain-on-Sale Reserve Account”), each of which may be a sub-account of the Distribution Account, in its own name on behalf of the trustee for the benefit of the Certificateholders and the VRR Interest Owners, respectively. To the extent that any gains are realized on sales of Mortgaged Properties (or, with respect to any Whole Loan, the portion of such amounts that are

430

payable on the related Mortgage Loan pursuant to the related Intercreditor Agreement), such gains will be deposited into the Gain-on-Sale Reserve Account in an amount equal to the Non-Retained Percentage multiplied by such amounts and into the VRR Interest Gain-on-Sale Reserve Account in an amount equal to the VRR Percentage multiplied by such amounts. Amounts in the Gain-on-Sale Reserve Account will be applied on the applicable Distribution Date as part of Available Funds to all amounts due and payable on the Regular Certificates and Trust Components (including to reimburse for Realized Losses previously allocated to such certificates or components), and the amounts in the VRR Interest Gain-on-Sale Reserve Account will be applied on the applicable Distribution Date as part of VRR Interest Available Funds to all amounts due and payable on the VRR Interest (including to reimburse for VRR Interest Realized Losses previously allocated to the VRR Interest). Any remaining amounts will be held in the Gain-on-Sale Reserve Account and VRR Interest Gain-on-Sale Reserve Account, as applicable, and applied to offset shortfalls and losses incurred on subsequent Distribution Dates as described above. Any remaining amounts not necessary to offset any shortfalls or losses on the final Distribution Date will be distributed on the Class R certificates after all amounts payable to the Regular Certificates, the Trust Components and the VRR Interest have been made.

The special servicer will also be required to establish one or more segregated custodial accounts (each, an “REO Account”) for collections from REO Properties for which the special servicer is responsible. Each REO Account will be maintained by the special servicer in its own name on behalf of the trustee and for the benefit of the Certificateholders and VRR Interest Owners.

The Collection Account, the Distribution Accounts, the Interest Reserve Account, the Companion Distribution Account, the Gain-on-Sale Reserve Account, the VRR Interest Gain-on-Sale Reserve Account and the REO Accounts are collectively referred to as the “Securitization Accounts” (but with respect to any Whole Loan, only to the extent of the issuing entity’s interest in the Whole Loan). Each of the foregoing accounts will be held at a depository institution or trust company meeting the requirements of the PSA.

Amounts on deposit in the foregoing accounts may be invested in certain United States government securities and other investments meeting the requirements of the PSA (“Permitted Investments”). Interest or other income earned on funds in the accounts maintained by the master servicer, the certificate administrator or the special servicer will be payable to each of them as additional compensation, and each of them will be required to bear any losses resulting from its investment of such funds, as provided in the PSA.

In the event that any loss is incurred in respect of any Permitted Investment (as to which the master servicer or special servicer, as the case may be, would have been entitled to any net investment earnings) directed to be made by the master servicer or the special servicer, as the case may be, and on deposit in any of the Collection Account, the Companion Distribution Account, a servicing account, loss of value reserve fund or the REO Account (each an “Investment Account”), the master servicer (in the case of a Collection Account, the Companion Distribution Account or any servicing account maintained by the master servicer) or the special servicer (in the case of an REO Account, the loss of value reserve fund or any servicing account maintained by the special servicer) will be required to deposit therein, no later than the P&I Advance Date, without right of reimbursement, the amount of net investment loss, if any, with respect to such account for the period from and including the prior Distribution Date to and including the P&I Advance Date related to the current Distribution Date; provided that neither the master servicer nor the special servicer will be required to deposit any loss on an investment of funds in an Investment Account if

431

such loss is incurred solely as a result of the insolvency of the federal or state chartered depository institution or trust company that holds such Investment Account, so long as such depository institution or trust company satisfied the qualifications set forth in the definition of Eligible Account (as such term is defined in the PSA) at the time such investment was made (and such federal or state chartered depository institution or trust company is not an affiliate of the master servicer or the special servicer, as applicable, unless such depository institution or trust company satisfied the qualification set forth in the definition of Eligible Account both (x) at the time the investment was made and (y) thirty (30) days prior to such insolvency).

Withdrawals from the Collection Account

The master servicer may, from time to time, make withdrawals from the Collection Account (or the applicable subaccount of the Collection Account, exclusive of the Companion Distribution Account that may be a subaccount (in the form of a separate account or by written ledger) of the Collection Account) for any of the following purposes, in each case only to the extent permitted under the PSA and with respect to any Serviced Whole Loan, subject to the terms of the related Intercreditor Agreement, without duplication (the order set forth below not constituting an order of priority for such withdrawals):

(i)                    to remit on each P&I Advance Date to the certificate administrator for deposit into the Lower-Tier REMIC Distribution Account certain portions of the Available Funds and any Prepayment Premiums or Yield Maintenance Charges on the related Distribution Date;

(ii)                 to pay or reimburse the master servicer, the special servicer and the trustee, as applicable, pursuant to the terms of the PSA for Advances made by any of them and interest on Advances (the master servicer’s, special servicer’s or the trustee’s respective right, as applicable, to reimbursement for items described in this clause (ii) being limited as described above under “—Advances”) (provided that with respect to any Serviced Whole Loan, such reimbursements are subject to the terms of the related Intercreditor Agreement);

(iii)              to pay to the master servicer and special servicer, as compensation, the aggregate unpaid servicing compensation;

(iv)               to pay to the operating advisor the Operating Advisor Consulting Fee (but, with respect to the period when the outstanding Certificate Balances of the Control Eligible Certificates have not been reduced to zero as a result of the allocation of Realized Losses to such certificates, only to the extent actually received from the related borrower) or the Operating Advisor Fee;

(v)                  to pay to the asset representations reviewer the Asset Representations Reviewer Fee and any unpaid Asset Representations Reviewer Asset Review Fee (but only to the extent such Asset Representations Reviewer Asset Review Fee is to be paid by the issuing entity);

(vi)               to reimburse the trustee, the special servicer and the master servicer, as applicable, for certain Nonrecoverable Advances or Workout-Delayed Reimbursement Amounts;

(vii)            to reimburse the master servicer, the special servicer or the trustee, as applicable, for any unreimbursed expenses reasonably incurred with respect to each

432

related Mortgage Loan that has been repurchased or substituted by such person pursuant to the PSA or otherwise;

(viii)         to reimburse the master servicer or the special servicer for any unreimbursed expenses reasonably incurred by such person in connection with the enforcement of the related mortgage loan seller’s obligations under the applicable section of the related MLPA;

(ix)             to pay for any unpaid costs and expenses incurred by the issuing entity;

(x)                to pay itself and the special servicer, as applicable, as additional servicing compensation, (A) interest and investment income earned in respect of amounts relating to the issuing entity held in the Collection Account and the Companion Distribution Account (but only to the extent of the net investment earnings during the applicable one month period ending on the related Distribution Date), (B) certain penalty charges and default interest and (C) the difference, if positive, between Prepayment Interest Excess and Prepayment Interest Shortfalls collected on the Mortgage Loans (other than the Non-Serviced Mortgage Loans) and any Serviced Companion Loan, during the related Collection Period to the extent not required to be paid as Compensating Interest Payments;

(xi)             to recoup any amounts deposited in the Collection Account in error;

(xii)          to the extent not reimbursed or paid pursuant to any of the above clauses, to reimburse or pay the master servicer, the special servicer, the operating advisor, the asset representations reviewer, the depositor or any of their respective directors, officers, members, managers, employees and agents, unpaid additional expenses of the issuing entity and certain other unreimbursed expenses incurred by such person pursuant to and to the extent reimbursable under the PSA and to satisfy any indemnification obligations of the issuing entity under the PSA;

(xiii)       to pay for the cost of the opinions of counsel or the cost of obtaining any extension to the time in which the issuing entity is permitted to hold REO Property;

(xiv)        to pay any applicable federal, state or local taxes imposed on any Trust REMIC, or any of their assets or transactions, together with all incidental costs and expenses, to the extent that none of the master servicer, the special servicer, the certificate administrator or the trustee is liable under the PSA;

(xv)           to pay the CREFC® Intellectual Property Royalty License Fee;

(xvi)        to reimburse the certificate administrator out of general collections on the Mortgage Loans and REO Properties for legal expenses incurred by and reimbursable to it by the issuing entity of any administrative or judicial proceedings related to an examination or audit by any governmental taxing authority;

(xvii)     to pay the related mortgage loan seller or any other person, with respect to each Mortgage Loan, if any, previously purchased or replaced by such person pursuant to the PSA, all amounts received thereon subsequent to the date of purchase or replacement relating to periods after the date of purchase or replacement;

433

(xviii)  to remit to the certificate administrator for deposit in the Interest Reserve Account the amounts required to be deposited in the Interest Reserve Account pursuant to the PSA;

(xix)      to remit to the companion paying agent for deposit into the Companion Distribution Account the amounts required to be deposited pursuant to the PSA; and

(xx)         to clear and terminate the Collection Account pursuant to a plan for termination and liquidation of the issuing entity.

No amounts payable or reimbursable to parties to the PSA out of general collections that do not specifically relate to a Serviced Whole Loan may be reimbursable from amounts that would otherwise be payable to the related Companion Loan.

Certain costs and expenses (such as a pro rata share of any related Servicing Advances) allocable to a Mortgage Loan that is part of a Serviced Whole Loan may be paid or reimbursed out of payments and other collections on the other Mortgage Loans, subject to the issuing entity’s right to reimbursement from future payments and other collections on the related Companion Loan or from general collections with respect to the securitization of the related Companion Loan. If the master servicer makes, with respect to any related Serviced Whole Loan, any reimbursement or payment out of the Collection Account to cover the related Serviced Pari Passu Companion Loan’s share of any cost, expense, indemnity, Servicing Advance or interest on such Servicing Advance, or fee with respect to such Serviced Whole Loan, then the master servicer (with respect to a Mortgage Loan that is not a Specially Serviced Loan or a Non-Serviced Mortgage Loan) or the special servicer (with respect to Specially Serviced Loans and REO Properties) must use efforts consistent with the Servicing Standard to collect such amount out of collections on such Serviced Pari Passu Companion Loan or, if and to the extent permitted under the related Intercreditor Agreement, from the holder of the related Serviced Pari Passu Companion Loan.

The master servicer will also be entitled to make withdrawals, from time to time, from the Collection Account of amounts necessary for the payments or reimbursements required to be paid to the parties to the applicable Non-Serviced PSA, pursuant to the applicable Intercreditor Agreement and the applicable Non-Serviced PSA. See “—Servicing of the Non-Serviced Mortgage Loans”.

If a P&I Advance is made with respect to any Mortgage Loan that is part of a Whole Loan, then that P&I Advance, together with interest on such P&I Advance, may only be reimbursed out of future payments and collections on that Mortgage Loan or, as and to the extent described under “—Advances” above, on other Mortgage Loans, but not out of payments or other collections on the related Companion Loan; provided that a P&I Advance will be reimbursable from the proceeds of the Whole Loan prior to any distribution to the promissory notes comprising such Whole Loan to the extent provided under the related Intercreditor Agreement, as described under “Description of the Mortgage Pool—The Whole Loans”. Likewise, the Certificate Administrator/Trustee Fee, the Operating Advisor Fee and the Asset Representations Reviewer Fee that accrue with respect to any Mortgage Loan that is part of a Whole Loan and any other amounts payable to the operating advisor may only be paid out of payments and other collections on such Mortgage Loan and/or the Mortgage Pool generally, but not out of payments or other collections on the related Companion Loan.

434

Servicing and Other Compensation and Payment of Expenses

General

The parties to the PSA other than the depositor will be entitled to payment of certain fees as compensation for services performed under the PSA. Below is a summary of the fees payable to the parties to the PSA from amounts that the issuing entity is entitled to receive. In addition, CREFC® will be entitled to a license fee for use of its names and trademarks, including the CREFC® Investor Reporting Package. Certain additional fees and costs payable by the related borrowers are allocable to the parties to the PSA other than the depositor, but such amounts are not payable from amounts that the issuing entity is entitled to receive.

The amounts available for distribution on the certificates and the VRR Interest on any Distribution Date will generally be net of the following amounts:

Type/Recipient(1)

Amount(1)

Source(1)

Frequency

Fees
Master Servicing Fee / Master Servicer With respect to the Mortgage Loans and any related Serviced Companion Loan, the product of the monthly portion of the related annual Servicing Fee Rate calculated on the Stated Principal Balance of such Mortgage Loan and any related Serviced Companion Loan. Out of recoveries of interest with respect to the related Mortgage Loan (and any related Serviced Companion Loan) or if unpaid after final recovery on the related Mortgage Loan, out of general collections on deposit in the Collection Account with respect to the other Mortgage Loans. Monthly
Special Servicing Fee / Special Servicer With respect to each Mortgage Loan (other than a Non-Serviced Mortgage Loan) and the related Serviced Companion Loan that are Specially Serviced Loans (including REO Properties), the product of the monthly portion of the related annual Special Servicing Fee Rate calculated on the Stated Principal Balance of such Specially Serviced Loan. First, from Liquidation Proceeds, Insurance and Condemnation Proceeds, and collections in respect of the related Mortgage Loan (and any related Serviced Companion Loan), and then from general collections on deposit in the Collection Account with respect to the other Mortgage Loans. Monthly
Workout Fee / Special Servicer(2) With respect to each Mortgage Loan (other than a Non-Serviced Mortgage Loan) and the related Serviced Companion Loan that are Corrected Loans, the Workout Fee Rate multiplied by all payments of interest and principal received on such Mortgage Loan and the related Serviced Companion Loan for so long as they remain a Corrected Loan. Out of each collection of interest, principal, and prepayment consideration received on the related Mortgage Loan (and each related Serviced Companion Loan) and then from general collections on deposit in the Collection Account with respect to the other Mortgage Loans. Time to time
435

Type/Recipient(1)

Amount(1)

Source(1)

Frequency

Liquidation Fee / Special Servicer(2) With respect to each Mortgage Loan (other than a Non-Serviced Mortgage Loan) and any related Serviced Companion Loan that is a Specially Serviced Loan (or REO Property) or for which the special servicer is the enforcing servicer for which the special servicer obtains (i) a full, partial or discounted payoff, (ii) any Liquidation Proceeds or Insurance and Condemnation Proceeds (including with respect to the related Companion Loan(s), if applicable), or (iii) Loss of Value Payments, an amount calculated by application of a Liquidation Fee Rate to the related payment or proceeds (exclusive of default interest). From any Liquidation Proceeds, Insurance and Condemnation Proceeds, Loss of Value Payments and any other revenues received with respect to the related Mortgage Loan (and each related Serviced Companion Loan) and then from general collections on deposit in the Collection Account with respect to the other Mortgage Loans. Time to time
Additional Servicing Compensation / Master Servicer and/or Special Servicer(3) All modification fees, assumption application fees, defeasance fees, assumption, waiver, consent and earnout fees, late payment charges, default interest, review fees and other similar fees actually collected on the Mortgage Loans (other than a Non-Serviced Mortgage Loan) and any related Serviced Companion Loan. Related payments made by borrowers with respect to the related Mortgage Loans and any related Serviced Companion Loan. Time to time
Certificate Administrator / Trustee Fee / Certificate Administrator With respect to each Distribution Date, an amount equal to the product of the monthly portion of the annual Certificate Administrator/Trustee Fee Rate multiplied by the Stated Principal Balance of each Mortgage Loan. Out of general collections with respect to Mortgage Loans on deposit in the Collection Account or the Distribution Account. Monthly
Certificate Administrator / Trustee Fee / Trustee With respect to each Distribution Date, an amount equal to the monthly portion of the annual Certificate Administrator/Trustee Fee Out of general collections with respect to Mortgage Loans on deposit in the Collection Account or the Distribution Account. Monthly
Operating Advisor Upfront Fee / Operating Advisor A fee of $10,000 on the Closing Date. Payable by the mortgage loan sellers. At closing
Operating Advisor Fee / Operating Advisor With respect to each Distribution Date, an amount equal to the product of the monthly portion of the annual Operating Advisor Fee Rate multiplied by the Stated Principal Balance of each Mortgage Loan (including each Non-Serviced Mortgage Loan First, out of recoveries of interest with respect to the related Mortgage Loan and then, if the related Mortgage Loan has been liquidated, out of general collections on deposit in the Collection Account with respect to the other Mortgage Loans. Monthly
436

Type/Recipient(1)

Amount(1)

Source(1)

Frequency

but not any Companion Loan) and REO Loan.
Operating Advisor Consulting Fee / Operating Advisor $10,000 for each Major Decision made with respect to a Serviced Mortgage Loan or, with respect to the period when the outstanding Certificate Balances of the Control Eligible Certificates have not been reduced to zero as a result of the allocation of Realized Losses to such certificates, such lesser amount as the related borrower pays with respect to such Mortgage Loan. Payable by the related borrower when incurred during the period when the outstanding Certificate Balances of the Control Eligible Certificates have not been reduced to zero as a result of the allocation of Realized Losses to such certificates; and when incurred subsequent to such period, out of general collections on deposit in the Collection Account. Time to time
Asset Representations Reviewer Fee / Asset Representations Reviewer With respect to each Distribution Date, an amount equal to the product of the monthly portion of the annual Asset Representations Reviewer Fee Rate multiplied by the Stated Principal Balance of each Mortgage Loan (including each Non-Serviced Mortgage Loan, but excluding each Companion Loan). Out of general collections on deposit in the Collection Account. Monthly
Asset Representations Reviewer Upfront Fee / Asset Representations Reviewer A fee of $5,000 on the Closing Date. Payable by the mortgage loan sellers. At closing
Asset Representations Reviewer Asset Review Fee / Asset Representations Reviewer For each Delinquent Loan the sum of: (i) $15,000, plus $1,000 per additional Mortgaged Property with respect to a Delinquent Loan with a Cut-off Date Balance less than $20,000,000, (ii) $20,000 plus $1,000 per additional Mortgaged Property with respect to a Delinquent Loan with a Cut-off Date Balance greater than or equal to $20,000,000, but less than $40,000,000 or (iii) $25,000 plus $1,000 per additional Mortgaged Property with respect to a Delinquent Loan with a Cut-off Date Balance greater than or equal to $40,000,000. Payable by the related mortgage loan seller; provided, however, that if the related mortgage loan seller is insolvent or fails to pay such amount within 90 days of written invoice therefor by the asset representations reviewer, such fee will be paid by the trust out of general collections on deposit in the Collection Account. In connection with each Asset Review with respect to a Delinquent Loan.
437

Type/Recipient(1)

Amount(1)

Source(1)

Frequency

Servicing Advances / Master Servicer, Special Servicer or Trustee To the extent of funds available, the amount of any Servicing Advances. First, from funds collected with respect to the related Mortgage Loan (and any related Serviced Companion Loan), and then with respect to any Nonrecoverable Advance or a Workout-Delayed Reimbursement Amount, out of general collections with respect to Mortgage Loans on deposit in the Collection Account, subject to certain limitations. Time to time
Interest on Servicing Advances / Master Servicer, Special Servicer or Trustee At a rate per annum equal to the Reimbursement Rate calculated on the number of days the related Advance remains unreimbursed. First, out of late payment charges and default interest on the related Mortgage Loan (and any related Serviced Companion Loan), and then, after or at the same time such Servicing Advance is reimbursed, out of any other amounts then on deposit in the Collection Account, subject to certain limitations. Time to time
P&I Advances / Master Servicer and Trustee To the extent of funds available, the amount of any P&I Advances. First, from funds collected with respect to the related Mortgage Loan and then, with respect to a Nonrecoverable Advance or a Workout-Delayed Reimbursement Amount, out of general collections on deposit in the Collection Account. Time to time
Interest on P&I Advances / Master Servicer and Trustee At a rate per annum equal to the Reimbursement Rate calculated on the number of days the related Advance remains unreimbursed. First, out of default interest and late payment charges on the related Mortgage Loan and then, after or at the same time such P&I Advance is reimbursed, out of general collections then on deposit in the Collection Account with respect to the other Mortgage Loans. Monthly
Indemnification Expenses / Trustee, Certificate Administrator, Depositor, Master Servicer, Special Servicer, Operating Advisor or Asset Representations Reviewer and any director, officer, employee or agent of any of the foregoing parties Amount to which such party is entitled for indemnification under the PSA. Out of general collections with respect to Mortgage Loans on deposit in the Collection Account or the Distribution Account (and, under certain circumstances, from collections on any Serviced Companion Loan) Time to time
438

Type/Recipient(1)

Amount(1)

Source(1)

Frequency

CREFC® Intellectual Property Royalty License Fee / CREFC® With respect to each Distribution Date, an amount equal to the product of the CREFC® Intellectual Property Royalty License Fee Rate multiplied by the outstanding principal amount of each Mortgage Loan. Out of general collections with respect to Mortgage Loans on deposit in the Collection Account. Monthly
Expenses of the issuing entity not advanced (which may include reimbursable expenses incurred by the operating advisor or asset representations reviewer, expenses relating to environmental remediation or appraisals, expenses of operating REO Property and expenses incurred by any independent contractor hired to operate REO Property) Based on third party charges. First from collections on the related Mortgage Loan (income on the related REO Property), if applicable, and then from general collections with respect to Mortgage Loans in the Collection Account (and custodial account with respect to a Serviced Companion Loan, if applicable), subject to certain limitations. Time to time

 

(1)With respect to any Mortgage Loan and any related Serviced Companion Loan (or any Specially Serviced Loan) in respect of which an REO Property was acquired, all references to Mortgage Loan, Companion Loan, Specially Serviced Loan in this table will be deemed to also be references to or to also include any REO Loans. With respect to each Non-Serviced Mortgage Loan, the related master servicer, special servicer, certificate administrator, trustee, operating advisor, if any, and/or asset representations reviewer, if any, under the related Non-Serviced PSA will be entitled to receive similar fees and reimbursements with respect to that Non-Serviced Mortgage Loan in amounts, from sources and at frequencies that are similar, but not necessarily identical, to those described above and, in certain cases (for example, with respect to unreimbursed special servicing fees and servicing advances with respect to each Non-Serviced Whole Loan), such amounts may be reimbursable from general collections on the other Mortgage Loans to the extent not recoverable from the related Non-Serviced Whole Loan. In connection with the servicing and administration of any Serviced Whole Loan pursuant to the terms of the PSA and the related Intercreditor Agreement, the master servicer and special servicer will be entitled to servicing compensation, without duplication, with respect to the related Serviced Pari Passu Companion Loan as well as the related Mortgage Loan to the extent consistent with the PSA and not prohibited by the related Intercreditor Agreement.
(2)Subject to certain offsets as described below. Circumstances as to when a Liquidation Fee is not payable are set forth in this “Pooling and Servicing AgreementServicing and Other Compensation and Payment of Expenses” section.
(3)Allocable between the master servicer and the special servicer as provided in the PSA.

Master Servicing Compensation

The fee of the master servicer including the fee of any primary or other sub-servicer (the “Servicing Fee”) will be payable monthly from amounts allocable in respect of interest received in respect of each Mortgage Loan, Serviced Companion Loan (to the extent not prohibited under the related Intercreditor Agreement) and REO Loan (other than the portion of any REO Loan related to any Non-Serviced Companion Loan) (including Specially Serviced Loans and any Non-Serviced Mortgage Loan constituting a “specially serviced loan” under any related Non-Serviced PSA), and will accrue at a rate (the “Servicing Fee Rate”) on the Stated Principal Balance of such Mortgage Loan, Serviced Companion Loan or REO Loan, equal to a per annum rate ranging from 0.00133% to 0.06125%. The Servicing Fee

439

payable to the master servicer with respect to any related Serviced Companion Loan will be payable, subject to the terms of the related Intercreditor Agreement, from amounts payable in respect of the related Companion Loan.

In addition to the Servicing Fee, the master servicer will be entitled to retain, as additional servicing compensation (other than with respect to a Non-Serviced Mortgage Loan), the following amounts to the extent collected from a borrower relating to a Mortgage Loan and any related Serviced Companion Loan for which it acts as master servicer:

100% of Excess Modification Fees related to any modifications, waivers, extensions or amendments of any such Mortgage Loans (other than a Non-Serviced Mortgage Loan) that are not Specially Serviced Loans (including any related Serviced Companion Loan to the extent not prohibited by the related Intercreditor Agreement) that are Master Servicer Decisions; provided, that if any such matter involves a Major Decision, then the master servicer will be entitled to 50% of such Excess Modification Fees;
100% of all assumption application fees and other similar items received on any such Mortgage Loans that are not Specially Serviced Loans (including any related Serviced Companion Loan to the extent not prohibited by the related Intercreditor Agreement) to the extent the master servicer is processing the underlying transaction and 100% of all defeasance fees (provided that for the avoidance of doubt, any such defeasance fee will not include any modification fees or waiver fees in connection with a defeasance that the special servicer is entitled to under the PSA);
100% of assumption, waiver, consent and earnout fees and other similar fees (other than assumption application fees and defeasance fees) pursuant to the PSA on any such Mortgage Loans that are not Specially Serviced Loans (including any related Serviced Companion Loan to the extent not prohibited by the related Intercreditor Agreement) relating to Master Servicer Decisions; provided, that if any such matter involves a Major Decision, then the master servicer will be entitled to 50% of such assumption, waiver, consent and earnout fees and other similar fees;
with respect to accounts held by the master servicer, 100% of charges by the master servicer collected for checks returned for insufficient funds;
100% of charges for beneficiary statements or demands actually paid by the related borrowers under such Mortgage Loans (and any related Serviced Companion Loan) to the extent such beneficiary statements or demands are prepared by the master servicer;
the excess, if any, of Prepayment Interest Excesses over Prepayment Interest Shortfalls arising from any principal prepayments on such Mortgage Loans and any related Serviced Pari Passu Companion Loan; and
late payment charges and default interest paid by such borrowers (that were accrued while the related Mortgage Loans (other than a Non-Serviced Mortgage Loan) or any related Serviced Companion Loan (to the extent not prohibited by the related Intercreditor Agreement) were not Specially Serviced Loans), but only to the extent such late payment charges and default interest are not needed to pay interest on Advances or certain additional trust fund expenses (including Special Servicing Fees, Liquidation Fees and Workout Fees) incurred with respect to the related Mortgage
440

Loan or, if provided under the related Intercreditor Agreement, any related Serviced Companion Loan since the Closing Date.

Notwithstanding anything to the contrary, the master servicer and the special servicer will each be entitled to charge and retain reasonable review fees in connection with any borrower request to the extent such fees are not prohibited under the related Mortgage Loan documents and are actually paid by or on behalf of the related borrower.

With respect to any of the preceding fees as to which both the master servicer and the special servicer are entitled to receive a portion thereof, the master servicer and the special servicer will each have the right in their sole discretion, but not any obligation, to reduce or elect not to charge its respective portion of such fee; provided that (A) neither the master servicer nor the special servicer will have the right to reduce or elect not to charge the portion of any such fee due to the other and (B) to the extent the master servicer or the special servicer exercises its right to reduce or elect not to charge its respective portion in any such fee, the party that reduced or elected not to charge its respective portion of such fee will not have any right to share in any part of the other party’s portion of such fee. If the master servicer decides not to charge any fee, the special servicer will nevertheless be entitled to charge its portion of the related fee to which the special servicer would have been entitled if the master servicer had charged a fee and the master servicer will not be entitled to any of such fee charged by the special servicer. Similarly, if the special servicer decides not to charge any fee, the master servicer will nevertheless be entitled to charge its portion of the related fee to which the master servicer would have been entitled if the special servicer had charged a fee and the special servicer will not be entitled to any portion of such fee charged by the master servicer.

In addition, the master servicer also is authorized but not required to invest or direct the investment of funds held in the related Collection Account and Companion Distribution Account in Permitted Investments, and the master servicer will be entitled to retain any interest or other income earned on those funds and will bear any losses resulting from the investment of these funds, except as set forth in the PSA. The master servicer also is entitled to retain any interest earned on any servicing escrow account maintained by the master servicer, to the extent the interest is not required to be paid to the related borrowers.

See “—Modifications, Waivers and Amendments”.

Excess Modification Fees” means, with respect to any Mortgage Loan (other than a Non-Serviced Mortgage Loan) or Serviced Whole Loan, the sum of (A) the excess, if any, of (i) any and all Modification Fees with respect to a modification, waiver, extension or amendment of any of the terms of such Mortgage Loan or Serviced Whole Loan, over (ii) all unpaid or unreimbursed additional expenses (including, without limitation, reimbursement of Advances and interest on Advances to the extent not otherwise paid or reimbursed by the borrower but excluding Special Servicing Fees, Workout Fees and Liquidation Fees) outstanding or previously incurred on behalf of the issuing entity with respect to the related Mortgage Loan or Serviced Whole Loan, and reimbursed from such Modification Fees and (B) expenses previously paid or reimbursed from Modification Fees as described in the preceding clause (A), which expenses have been recovered from the related borrower or otherwise.

Modification Fees” means, with respect to any Mortgage Loan (other than a Non-Serviced Mortgage Loan) or Serviced Companion Loan, any and all fees with respect to a modification, extension, waiver or amendment that modifies, extends, amends or waives

441

any term of such Mortgage Loan documents and/or related Serviced Companion Loan documents (as evidenced by a signed writing) agreed to by the master servicer or the special servicer, as applicable (other than all assumption fees, assumption application fees, consent fees, defeasance fees, Special Servicing Fees, Liquidation Fees or Workout Fees).

With respect to the master servicer and the special servicer, the Excess Modification Fees collected and earned by such person from the related borrower (taken in the aggregate with any other Excess Modification Fees collected and earned by such person from the related borrower within the prior 12 months of the collection of the current Excess Modification Fees) will be subject to a cap of 1.0% of the outstanding principal balance of the related Mortgage Loan or Serviced Whole Loan on the closing date of the related modification, extension, waiver or amendment (after giving effect to such modification, extension, waiver or amendment) with respect to any Mortgage Loan or Serviced Whole Loan.

The Servicing Fee is calculated on the Stated Principal Balance of each Mortgage Loan (including each Non-Serviced Mortgage Loan and any successor REO Loan) and any related Serviced Companion Loan in the same manner as interest is calculated on such Mortgage Loans and Serviced Companion Loan. The Servicing Fee for each Mortgage Loan and any successor REO Loan is included in the Administrative Fee Rate listed for that Mortgage Loan on Annex A-1. Any Servicing Fee Rate calculated on an Actual/360 Basis will be recomputed on the basis of twelve 30-day months, assuming a 360-day year (“30/360 Basis”) for purposes of calculating the Net Mortgage Rate.

The master servicer will be required to pay its overhead and any general and administrative expenses incurred by it in connection with its servicing activities under the PSA. The master servicer will not be entitled to reimbursement for any expenses incurred by it except as expressly provided in the PSA. The master servicer will be responsible for all fees payable to any sub-servicers. See “Description of the Certificates—Distributions—Method, Timing and Amount”.

With respect to a Non-Serviced Mortgage Loan, the related Non-Serviced Master Servicer (or primary servicer) will be entitled to a primary servicing fee accruing at the rate set forth in the chart entitled “Non-Serviced Mortgage Loans” in the “Summary of Terms—Offered Certificates”. In each of the foregoing cases, such primary servicing fee rate is included as part of the Servicing Fee Rate for purposes of the information presented in this prospectus.

Special Servicing Compensation

The principal compensation to be paid to the special servicer in respect of its special servicing activities will be the Special Servicing Fee, the Workout Fee and the Liquidation Fee.

The “Special Servicing Fee” will accrue with respect to each Specially Serviced Loan and each REO Loan (other than a Non-Serviced Mortgage Loan) on a loan-by-loan basis at a rate equal to the greater of 0.25% per annum and the rate that would result in a special servicing fee for the related month of (i) $3,500 or (ii) with respect to any Mortgage Loan with respect to which the Risk Retention Consultation Parties are entitled to consult with the special servicer, $5,000 (the “Special Servicing Fee Rate”) calculated on the basis of the Stated Principal Balance of the related Mortgage Loan and Companion Loan(s) (including any REO Loan), as applicable, and in the same manner as interest is calculated on the Specially Serviced Loans, and will be payable monthly, first from Liquidation Proceeds,

442

Insurance and Condemnation Proceeds, and collections in respect of the related REO Property or Specially Serviced Loan and then from general collections on all the Mortgage Loans (other than any Non-Serviced Mortgage Loan) and any REO Properties.

Each Non-Serviced Whole Loan will be subject to a similar special servicing fee pursuant to the related Non-Serviced PSA. For further detail, see “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans” and “—The Non-Serviced AB Whole Loan”.

The “Workout Fee” will generally be payable with respect to each Corrected Loan and will be calculated by application of a “Workout Fee Rate” of 1.00% to each collection (other than penalty charges) of interest and principal (other than any amount for which a Liquidation Fee would be paid) (including scheduled payments, prepayments, balloon payments (other than the balloon payments that are received within 120 days following the related maturity date as a result of a Mortgage Loan or the Serviced Whole Loan being refinanced or otherwise repaid in full if such Mortgage Loan or the Serviced Whole Loan becomes a Specially Serviced Loan only because of an event described in clause (1) of the definition of “Servicing Transfer Event” under the heading “Pooling and Servicing Agreement—Special Servicing Transfer Event”), and payments at maturity) received on the Corrected Loan for so long as it remains a Corrected Loan; provided, however, that after receipt by the special servicer of Workout Fees with respect to such Corrected Loan in an amount equal to $25,000, any Workout Fees in excess of such amount will be reduced by the Excess Modification Fee Amount received by the special servicer; provided, further, however, that in the event the Workout Fee collected over the course of such workout calculated at the Workout Fee Rate is less than $25,000, then the special servicer will be entitled to an amount from the final payment on the related Corrected Loan (including any related Serviced Companion Loan) that would result in the total Workout Fees payable to the special servicer in respect of that Corrected Loan (including any related Serviced Companion Loan) equal to $25,000. The “Excess Modification Fee Amount” with respect to the master servicer or special servicer, any Corrected Loan and any particular modification, waiver, extension or amendment with respect to such Corrected Loan that gives rise to the payment of a Workout Fee, is an amount equal to the aggregate of any Excess Modification Fees paid by or on behalf of the related borrower with respect to the related Mortgage Loan (including the related Serviced Companion Loan, if applicable, unless prohibited under the related Intercreditor Agreement) and received and retained by the master servicer or special servicer, as applicable, as compensation within the prior 12 months of such modification, waiver, extension or amendment, but only to the extent those fees have not previously been deducted from a Workout Fee or Liquidation Fee. The Non-Serviced Whole Loan will be subject to a similar workout fee pursuant to the related Non-Serviced PSA. For further details, see “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans”, “—The Non-Serviced AB Whole Loan” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

The Workout Fee with respect to any Corrected Loan will cease to be payable if the Corrected Loan again becomes a Specially Serviced Loan but will become payable again if and when the Mortgage Loan (including a Serviced Pari Passu Companion Loan) again becomes a Corrected Loan. The Workout Fee with respect to any Specially Serviced Loan that becomes a Corrected Loan will be reduced by any Excess Modification Fees paid by or on behalf of the related borrower with respect to a related Mortgage Loan or REO Loan and received by the special servicer as compensation within the prior 12 months, but only to the extent those fees have not previously been deducted from a Workout Fee or Liquidation Fee.

443

If the special servicer is terminated (other than for cause) or resigns, it will retain the right to receive any and all Workout Fees payable with respect to a Mortgage Loan or Serviced Pari Passu Companion Loan that became a Corrected Loan during the period that it acted as special servicer and remained a Corrected Loan at the time of that termination or resignation, except that such Workout Fees will cease to be payable if the Corrected Loan again becomes a Specially Serviced Loan. The successor special servicer will not be entitled to any portion of those Workout Fees. If the special servicer resigns or is terminated (other than for cause), it will receive any Workout Fees payable on Specially Serviced Loans for which the resigning or terminated special servicer had determined to grant a forbearance or cured the event of default through a modification, restructuring or workout negotiated by the special servicer and evidenced by a signed writing, but which had not as of the time the special servicer resigned or was terminated become a Corrected Loan solely because the borrower had not made 3 consecutive timely Periodic Payments and which subsequently becomes a Corrected Loan as a result of the borrower making such 3 consecutive timely Periodic Payments.

A Liquidation Fee will be payable to the special servicer with respect to each (a) Mortgage Loan (other than a Non-Serviced Mortgage Loan) with respect to which it acts as the Enforcing Servicer, (b) Specially Serviced Loan, (c) REO Property (except with respect to any Non-Serviced Mortgage Loan) or (d) each defaulted Mortgage Loan that is a Non-Serviced Mortgage Loan sold by the special servicer in accordance with the PSA, in each case, as to which the special servicer obtains (i) a full, partial or discounted payoff from the related borrower, (ii) any Liquidation Proceeds or Insurance and Condemnation Proceeds (including with respect to the related Companion Loan(s), if applicable) or (iii) Loss of Value Payments or other recoveries resulting from repurchases by the related mortgage loan seller due to material breaches of representations and warranties or material document defects, as described in the PSA.

A “Liquidation Fee” for each Mortgage Loan (and each related Serviced Companion Loan) and REO Property will be payable from the related payment or proceeds in an amount equal to a “Liquidation Fee Rate” of 1.00% to the related payment or proceeds (exclusive of default interest) (or, if such rate would result in an aggregate liquidation fee of less than $25,000, then the Liquidation Fee Rate will be equal to such higher rate as would result in an aggregate liquidation fee equal to $25,000); provided that the Liquidation Fee with respect to any Specially Serviced Loan will be reduced by the amount of any Excess Modification Fees paid by or on behalf of the related borrower with respect to the related Mortgage Loan (including a Serviced Companion Loan) or REO Property and received by the special servicer or the master servicer, as applicable, as compensation within the prior 12 months, but only to the extent those fees have not previously been deducted from a Workout Fee or Liquidation Fee.

Notwithstanding anything to the contrary described above, no Liquidation Fee will be payable based upon, or out of, Liquidation Proceeds or a Loss of Value Payment received in connection with:

(i)                    (A) the repurchase of, or substitution for, any Mortgage Loan or Serviced Pari Passu Companion Loan by a mortgage loan seller for a breach of representation or warranty or for defective or deficient Mortgage Loan documentation within the time period (or extension of such time period) provided for such repurchase or substitution if such repurchase or substitution occurs prior to the termination of such extended period, or (B) the payment of a Loss of Value Payment in connection with any such breach or document defect if the applicable mortgage loan seller makes

444

such Loss of Value Payment within the 90-day initial cure period or, if applicable, within the subsequent 90-day extended cure period,

(ii)                 the purchase of any Specially Serviced Loan or an REO Property that is subject to mezzanine indebtedness by the holder of the related mezzanine loan, in each case, within 90 days of such holder’s purchase option first becoming exercisable during the period prior to such Mortgage Loan becoming a Corrected Loan,

(iii)              the purchase of all of the Mortgage Loans and REO Properties in connection with any termination of the issuing entity,

(iv)               with respect to a Serviced Pari Passu Companion Loan, (A) a repurchase of such Serviced Pari Passu Companion Loan by the related mortgage loan seller for a breach of representation or warranty or for defective or deficient Mortgage Loan documentation under the pooling and servicing agreement for the securitization trust that owns such Serviced Pari Passu Companion Loan within the time period (or extension of such time period) provided for such repurchase if such repurchase occurs prior to the termination of such extended period provided in such pooling and servicing agreement or (B) a purchase of such Serviced Pari Passu Companion Loan by an applicable party to a pooling and servicing agreement pursuant to a clean-up call or similar liquidation of another securitization entity,

(v)                  the purchase of any Specially Serviced Loan by the special servicer or its affiliate (except if such affiliate purchaser is the Directing Certificateholder or its affiliate; provided, however, that if no Control Termination Event has occurred and is continuing, and such affiliated Directing Certificateholder or its affiliate purchases any Specially Serviced Loan within 90 days after the special servicer delivers to such Directing Certificateholder for approval the initial asset status report with respect to such Specially Serviced Loan, the special servicer will not be entitled to a liquidation fee in connection with such purchase by the Directing Certificateholder or its affiliates), or

(vi)               if a Mortgage Loan or a Serviced Whole Loan becomes a Specially Serviced Loan only because of an event described in clause (1) of the definition of “Servicing Transfer Event” under the heading “Pooling and Servicing Agreement—General” and the related Liquidation Proceeds are received within 120 days following the related maturity date as a result of the related Mortgage Loan or a Serviced Whole Loan being refinanced or otherwise repaid in full.

Notwithstanding the foregoing, in the event that a liquidation fee is not payable due to the application of any of clauses (i) through (vi) above, the special servicer may still collect and retain a liquidation fee and similar fees from the related borrower to the extent provided for in, or not prohibited by, the related Mortgage Loan documents. Each Non-Serviced Whole Loan will be subject to a similar liquidation fee pursuant to the related Non-Serviced PSA. For further detail, see “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans” and “—The Non-Serviced AB Whole Loan”.

445

The special servicer will also be entitled to additional servicing compensation relating to each Mortgage Loan and Serviced Companion Loan for which it acts as special servicer in the form of:

(i)                   100% of Excess Modification Fees related to modifications, waivers, extensions or amendments of any Specially Serviced Loans,

(ii)                100% of assumption application fees and other similar items received with respect to Specially Serviced Loans and 100% of assumption application fees and other similar items received with respect to Mortgage Loans (other than Non-Serviced Mortgage Loans) and Serviced Companion Loans that are not Specially Serviced Loans to the extent the special servicer is processing the underlying transaction,

(iii)             100% of waiver, consent and earnout fees on any Specially Serviced Loan or certain other similar fees paid by the related borrower,

(iv)              100% of assumption fees and other related fees as further described in the PSA, received with respect to Specially Serviced Loans,

(v)                  50% of all Excess Modification Fees and assumption, waiver, consent and earnout fees and other similar fees (other than assumption application fees and defeasance fees) received with respect to any Mortgage Loans (other than Non-Serviced Mortgage Loans, but including any related Serviced Pari Passu Companion Loan(s)) that are not Specially Serviced Loans to the extent that the matter involves a Major Decision regardless of who processes such decision,

(vi)               late payment charges and default interest paid by the borrowers and accrued while the related Mortgage Loans (including the related Companion Loan, if applicable, and to the extent not prohibited by the related Intercreditor Agreement) were Specially Serviced Loans and that are not needed to pay interest on Advances or certain additional trust fund expenses (including Special Servicing Fees, Workout Fees and Liquidation Fees) with respect to the related Mortgage Loan (including the related Companion Loan, if applicable, to the extent not prohibited by the related Intercreditor Agreement) since the Closing Date,

(vii)           100% of charges for beneficiary statements and demand charges actually paid by the borrowers to the extent such beneficiary statements or demand charges are prepared by the special servicer, and

(viii)        100% of any charges collected for checks intended for deposit in the applicable REO account maintained by the special servicer and returned for insufficient funds.

Notwithstanding the foregoing, the special servicer may also charge reasonable review fees in connection with any borrower request to the extent actually paid by the borrower.

The special servicer will also be entitled to penalty charges paid by the borrowers and accrued while the related Mortgage Loans (including the related Companion Loan, if applicable, and to the extent not prohibited by the related Intercreditor Agreement) were Specially Serviced Loans and that are not needed to pay interest on Advances or certain additional trust fund expenses (including Special Servicing Fees, Liquidation Fees and Workout Fees) with respect to the related Mortgage Loan (including the related Companion

446

Loan, if applicable, to the extent not prohibited by the related Intercreditor Agreement) since the Closing Date.

With respect to any of the preceding fees as to which both the master servicer and the special servicer are entitled to receive a portion thereof, the master servicer and the special servicer will each have the right in their sole discretion, but not any obligation, to reduce or elect not to charge its respective portion of such fee; provided that (A) neither the master servicer nor the special servicer will have the right to reduce or elect not to charge the portion of any such fee due to the other and (B) to the extent either the master servicer or the special servicer exercises its right to reduce or elect not to charge its respective portion in any such fee, the party that reduced or elected not to charge its respective portion of such fee will not have any right to share in any part of the other party’s portion of such fee. If the master servicer decides not to charge any fee, the special servicer will nevertheless be entitled to charge its portion of the related fee to which the special servicer would have been entitled if the master servicer had charged a fee and the master servicer will not be entitled to any of such fee charged by the special servicer. Similarly if the special servicer decides not to charge any fee, the master servicer will nevertheless be entitled to charge its portion of the related fee to which the master servicer would have been entitled if the special servicer had charged a fee and the special servicer will not be entitled to any portion of such fee charged by the master servicer. For the avoidance of doubt, the special servicer may, in connection with a workout or other modification of a Mortgage Loan and without the consent of the master servicer, waive any or all related penalty charges, regardless of who is entitled to receive such payments as compensation; provided that any collections in respect of such penalty charges allocated to additional servicing compensation will be shared pro rata by the master servicer and special servicer based on the respective portions of such penalty charges to which each would otherwise have been entitled.

The special servicer also is authorized but not required to invest or direct the investment of funds held in the REO Accounts and any loss of value reserve fund in Permitted Investments, and the special servicer will be entitled to retain any interest or other income earned on those funds and will bear any losses resulting from the investment of these funds, except as set forth in the PSA.

Each Non-Serviced Mortgage Loan is serviced under the related Non-Serviced PSA (including on those occasions under such Non-Serviced PSA when the servicing of such Non-Serviced Mortgage Loan has been transferred from the related Non-Serviced Master Servicer to the related Non-Serviced Special Servicer). Accordingly, in its capacity as the special servicer under the PSA, the special servicer will not be entitled to receive any special servicing compensation for any Non-Serviced Mortgage Loan. Only the related Non-Serviced Special Servicer will be entitled to special servicing compensation on any such Non-Serviced Mortgage Loan and only the related Non-Serviced Special Servicer will be entitled to special servicing compensation on any related Non-Serviced Whole Loan.

Disclosable Special Servicer Fees

The PSA will provide that the special servicer and its affiliates will be prohibited from receiving or retaining any Disclosable Special Servicer Fees in connection with the disposition, workout or foreclosure of any Mortgage Loan and Serviced Pari Passu Companion Loan, the management or disposition of any REO Property, or the performance of any other special servicing duties under the PSA. The PSA will also provide that, with respect to each Distribution Date, the special servicer must deliver or cause to be delivered to the master servicer within two (2) business days following the Determination Date, and

447

the master servicer must deliver, to the extent it has received, to the certificate administrator, without charge and on the P&I Advance Date, an electronic report which discloses and contains an itemized listing of any Disclosable Special Servicer Fees received by the special servicer or any of its affiliates with respect to such Distribution Date, provided that no such report will be due in any month during which no Disclosable Special Servicer Fees were received.

Disclosable Special Servicer Fees” means, with respect to any Mortgage Loan (other than any Non-Serviced Mortgage Loan) and related Serviced Pari Passu Companion Loan (including any related REO Property), any compensation and other remuneration (including, without limitation, in the form of commissions, brokerage fees, rebates, or as a result of any other fee-sharing arrangement) received or retained by the special servicer or any of its affiliates that is paid by any person (including, without limitation, the issuing entity, any mortgagor, any manager, any guarantor or indemnitor in respect of such Mortgage Loan or Serviced Pari Passu Companion Loan and any purchaser of such Mortgage Loan or Serviced Pari Passu Companion Loan or REO Property) in connection with the disposition, workout or foreclosure of any Mortgage Loan or related Serviced Companion Loan, the management or disposition of any REO Property, and the performance by the special servicer or any such affiliate of any other special servicing duties under the PSA, other than (1) any Permitted Special Servicer/Affiliate Fees and (2) any compensation to which the special servicer is entitled pursuant to the PSA or any Non-Serviced PSA.

Permitted Special Servicer/Affiliate Fees” means any commercially reasonable treasury management fees, property condition report fees, banking fees, title insurance (or title agency) and/or other fees, insurance commissions or fees and appraisal fees received or retained by the special servicer or any of its affiliates in connection with any services performed by such party with respect to any Mortgage Loan (other than any Non-Serviced Mortgage Loan) and Serviced Pari Passu Companion Loan (including any related REO Property) in accordance with the PSA.

The special servicer will be required to pay its overhead and any general and administrative expenses incurred by it in connection with its servicing activities under the PSA. The special servicer will not be entitled to reimbursement for any expenses incurred by it except as expressly provided in the PSA. See “Description of the Certificates—Distributions—Method, Timing and Amount”.

Certificate Administrator and Trustee Compensation

As compensation for the performance of its routine duties, the trustee and the certificate administrator will be paid a fee (collectively, the “Certificate Administrator/Trustee Fee”); provided that the Certificate Administrator/Trustee Fee includes the trustee fee, and the certificate administrator will pay the trustee fee to the trustee. The Certificate Administrator/Trustee Fee will be payable monthly from amounts received in respect of the Mortgage Loans and will be equal to the product of a rate equal to 0.00915% per annum (the “Certificate Administrator/Trustee Fee Rate”) and the Stated Principal Balance of the Mortgage Loans and any REO Loans and will be calculated in the same manner as interest is calculated on such Mortgage Loans or REO Loans.

Operating Advisor Compensation

The operating advisor will be paid a fee of $10,000 on the Closing Date (the “Operating Advisor Upfront Fee”). An additional fee of the operating advisor (the “Operating Advisor Fee”) will be payable monthly from amounts received in respect of each Mortgage Loan

448

(including each Non-Serviced Mortgage Loan, but not any Companion Loan) and REO Loan, and will accrue at a rate (the “Operating Advisor Fee Rate”) payable on the Stated Principal Balance of such Mortgage Loans and any REO Loans and will be calculated in the same manner as interest is calculated on such Mortgage Loans and REO Loans. The Operating Advisor Fee Rate will be equal to 0.00123% per annum with respect to each Mortgage Loan.

An “Operating Advisor Consulting Fee” will be payable to the operating advisor with respect to each Major Decision on which the operating advisor has consultation obligations and performed its duties with respect to that Major Decision. The Operating Advisor Consulting Fee will be a fee for each such Major Decision equal to $10,000 (or such lesser amount as the related borrower pays) with respect to any Serviced Mortgage Loan; provided that the operating advisor may in its sole discretion reduce the Operating Advisor Consulting Fee with respect to any Major Decision; provided, further, however, that to the extent such fee is incurred after the outstanding Certificate Balances of the Control Eligible Certificates and the corresponding portion of the VRR Interest have been reduced to zero as a result of the allocation of Realized Losses and the VRR Interest Realized Losses to such certificates and VRR Interest, as applicable, such fee will be payable in full to the operating advisor as a trust fund expense.

Each of the Operating Advisor Fee and the Operating Advisor Consulting Fee will be payable from funds on deposit in the Collection Account out of amounts otherwise available to make distributions on the certificates and the VRR Interest as described above in “—Withdrawals from the Collection Account”, but with respect to the Operating Advisor Consulting Fee, only as and to the extent that such fee is actually received from the related borrower (other than as described above). If the operating advisor has consultation rights with respect to a Major Decision, the PSA will require the master servicer or special servicer, as applicable, to use commercially reasonable efforts consistent with the Servicing Standard to collect the applicable Operating Advisor Consulting Fee from the related borrower in connection with such Major Decision only to the extent not prohibited by the related Mortgage Loan documents, and in no event will it take any enforcement action with respect to the collection of such Operating Advisor Consulting Fee other than requests for collection. The master servicer or special servicer, as applicable, will each be permitted to waive or reduce the amount of any such Operating Advisor Consulting Fee payable by the related borrower if it determines that such full or partial waiver is in accordance with the Servicing Standard; provided that the master servicer or special servicer, as applicable, will be required to consult, on a non-binding basis, with the operating advisor prior to any such waiver or reduction.

In addition to the Operating Advisor Fee and the Operating Advisor Consulting Fee, the operating advisor will be entitled to reimbursement of Operating Advisor Expenses in accordance with the terms of the PSA. “Operating Advisor Expenses” for each Distribution Date will equal any unreimbursed indemnification amounts or additional trust fund expenses payable to the operating advisor pursuant to the PSA (other than the Operating Advisor Fee and the Operating Advisor Consulting Fee).

Asset Representations Reviewer Compensation

The asset representations reviewer will be paid a fee of $5,000 (the “Asset Representations Reviewer Upfront Fee”) on the Closing Date. As compensation for the performance of its routine duties, the asset representations reviewer will be paid a fee (the “Asset Representations Reviewer Fee”). The Asset Representations Reviewer Fee will be payable monthly from amounts received in respect of each Mortgage Loan (including each

449

Non-Serviced Mortgage Loan, but excluding any Companion Loan) and REO Loan, and will be equal to the product of a rate equal to 0.00030% per annum (the “Asset Representations Reviewer Fee Rate”) and the Stated Principal Balance of each such Mortgage Loan, Non-Serviced Mortgage Loan and REO Loan, and will be calculated in the same manner as interest is calculated on such Mortgage Loans.

In connection with each Asset Review with respect to each Delinquent Loan (a “Subject Loan”), the asset representations reviewer will be required to be paid a fee equal to the sum of (i) $15,000, plus $1,000 per additional Mortgaged Property with respect to a Delinquent Loan with a Cut-off Date Balance less than $20,000,000, (ii) $20,000 plus $1,000 per additional Mortgaged Property with respect to a Delinquent Loan with a Cut-off Date Balance greater than or equal to $20,000,000, but less than $40,000,000 or (iii) $25,000 plus $1,000 per additional Mortgaged Property with respect to a Delinquent Loan with a Cut-off Date Balance greater than or equal to $40,000,000 (any such fee, the “Asset Representations Reviewer Asset Review Fee”).

The Asset Representations Reviewer Fee will be payable from funds on deposit in the Collection Account out of amounts otherwise available to make distributions on the certificates and the VRR Interest as described above in “—Withdrawals from the Collection Account”. The Asset Representations Reviewer Asset Review Fee with respect to each Delinquent Loan will be required to be paid by the related mortgage loan seller; provided, however, that if the related mortgage loan seller is insolvent or fails to pay such amount within 90 days of written invoice therefor by the asset representations reviewer, such fee will be paid by the trust following delivery by the asset representations reviewer of evidence reasonably satisfactory to the master servicer of such insolvency or failure to pay such amount (which evidence may be an officer’s certificate of the asset representations reviewer); provided, further, that notwithstanding any payment of such fee by the issuing entity to the asset representations reviewer, such fee will remain an obligation of the related mortgage loan seller and the Enforcing Servicer will be required to pursue remedies against such mortgage loan seller to recover any such amounts to the extent paid by the issuing entity. The Asset Representations Reviewer Asset Review Fee with respect to a Delinquent Loan is required to be included in the Purchase Price for any Mortgage Loan that was the subject of a completed Asset Review and that is repurchased by the related mortgage loan seller, and such portion of the Purchase Price received will be used to reimburse the trust for any such fees paid to the asset representations reviewer pursuant to the terms of the PSA.

CREFC® Intellectual Property Royalty License Fee

A CREFC® Intellectual Property Royalty License Fee will be paid to CREFC® on a monthly basis.

CREFC® Intellectual Property Royalty License Fee” with respect to each Mortgage Loan and REO Loan (other than the portion of an REO Loan related to any Serviced Pari Passu Companion Loan) and for any Distribution Date is the amount accrued during the related Interest Accrual Period at the CREFC® Intellectual Property Royalty License Fee Rate on the Stated Principal Balance of such Mortgage Loan and REO Loan as of the close of business on the Distribution Date in such Interest Accrual Period; provided that such amounts will be computed for the same period and on the same interest accrual basis respecting which any related interest payment due or deemed due on the related Mortgage Loan and REO Loan is computed and will be prorated for partial periods. The CREFC® Intellectual Property Royalty License Fee is a fee payable to CREFC® for a license to use the CREFC® Investor Reporting

450

Package in connection with the servicing and administration, including delivery of periodic reports to the Certificateholders and the VRR Interest Owners, of the issuing entity pursuant to the PSA. No CREFC® Intellectual Property Royalty License Fee will be paid on any Companion Loan.

CREFC® Intellectual Property Royalty License Fee Rate” with respect to each Mortgage Loan is a rate equal to 0.00050% per annum.

Appraisal Reduction Amounts

After an Appraisal Reduction Event has occurred with respect to a Mortgage Loan (other than a Non-Serviced Mortgage Loan) or a Serviced Whole Loan, an Appraisal Reduction Amount and an Allocated Appraisal Reduction Amount are required to be calculated. An “Appraisal Reduction Event” will occur on the earliest of:

(1)      120 days after an uncured delinquency (without regard to the application of any grace period), other than any uncured delinquency in respect of a balloon payment, occurs in respect of the Mortgage Loan or a related Companion Loan, as applicable;

(2)      the date on which a reduction in the amount of Periodic Payments on the Mortgage Loan or Companion Loan, as applicable, or a change in any other material economic term of the Mortgage Loan or Companion Loan, as applicable (other than an extension of its maturity), becomes effective as a result of a modification of the related Mortgage Loan or Companion Loan, as applicable, by the special servicer;

(3)      30 days after the date on which a receiver has been appointed for the Mortgaged Property;

(4)      30 days after the date on which a borrower or the tenant at a single tenant property declares bankruptcy (and the bankruptcy petition is not otherwise dismissed within such time);

(5)      60 days after the date on which an involuntary petition of bankruptcy is filed with respect to the borrower if not dismissed within such time;

(6)      90 days after an uncured delinquency occurs in respect of a balloon payment with respect to such Mortgage Loan or Companion Loan, except where a refinancing or sale is anticipated within 120 days after the maturity date of the Mortgage Loan and related Companion Loan in which case 120 days after such uncured delinquency; and

(7)      immediately after a Mortgage Loan or related Companion Loan becomes an REO Loan;

provided, however, that the 30-day period referenced in clauses (3) and (4) above will not apply if the related Mortgage Loan is a Specially Serviced Loan.

No Appraisal Reduction Event may occur at any time when the Certificate Balances of all classes of Subordinate Certificates have been reduced to zero.

The “Appraisal Reduction Amount” for any Distribution Date and for any Mortgage Loan (other than any Non-Serviced Mortgage Loan), Serviced Companion Loan or any Serviced Whole Loan as to which any Appraisal Reduction Event has occurred, will be an amount,

451

calculated by the special servicer (and, prior to the occurrence and continuance of a Consultation Termination Event, in consultation with the Directing Certificateholder (except in the case of an Excluded Loan with respect to the Directing Certificateholder or the holder of the majority of the Controlling Class) and, after the occurrence and during the continuance of a Control Termination Event, in consultation with the Directing Certificateholder (except with respect to an Excluded Loan) and the operating advisor and, after the occurrence and during the continuance of a Consultation Termination Event, in consultation with the operating advisor), as of the first Determination Date that is at least 10 business days following the date the special servicer receives an appraisal (together with information requested by the special servicer from the master servicer in accordance with the PSA that is in possession of the master servicer and reasonably necessary to calculate the Appraisal Reduction Amount) or conducts a valuation described below equal to the excess of:

(a)    the Stated Principal Balance of that Mortgage Loan or the Stated Principal Balance of the applicable Serviced Whole Loan, as the case may be, over

(b)    the excess of

1.    the sum of

a)    90% of the appraised value of the related Mortgaged Property as determined (A) by one or more MAI appraisals obtained by the special servicer with respect to that Mortgage Loan or Serviced Whole Loan with an outstanding principal balance equal to or in excess of $2,000,000 (the costs of which will be paid by the master servicer as an Advance), or (B) by an internal valuation performed by the special servicer (or at the special servicer’s election, by one or more MAI appraisals obtained by the special servicer) with respect to any Mortgage Loan or Serviced Whole Loan with an outstanding principal balance less than $2,000,000, minus with respect to any MAI appraisals such downward adjustments as the special servicer may make (without implying any obligation to do so) based upon its review of the appraisals and any other information it deems relevant; and

b)    all escrows, letters of credit and reserves in respect of that Mortgage Loan or Serviced Whole Loan as of the date of calculation; over

2.    the sum as of the Payment Due Date occurring in the month of the date of determination of

a)    to the extent not previously advanced by the master servicer or the trustee, all unpaid interest due on that Mortgage Loan or Serviced Whole Loan at a per annum rate equal to the Interest Rate,

b)    all P&I Advances on the related Mortgage Loan and all Servicing Advances on the related Mortgage Loan or Serviced Whole Loan not reimbursed from the proceeds of such Mortgage Loan or Serviced Whole Loan and interest on those Advances at the Reimbursement Rate in respect of that Mortgage Loan or Serviced Whole Loan, and

c)    all currently due and unpaid real estate taxes and assessments, insurance premiums and ground rents, unpaid Special Servicing Fees and all other amounts due and unpaid (including any capitalized interest whether or not then due and

452

payable) with respect to such Mortgage Loan or Serviced Whole Loan (which taxes, premiums, ground rents and other amounts have not been the subject of an Advance by the master servicer, the special servicer or the trustee, as applicable).

Each Serviced Whole Loan will be treated as a single mortgage loan for purposes of calculating an Appraisal Reduction Amount with respect to the Mortgage Loan and Companion Loans, as applicable, that comprise such Serviced Whole Loan. Any Appraisal Reduction Amount that would impact any Serviced Mortgage Loan will be allocated pro rata, between the related Serviced Pari Passu Mortgage Loan and the related Serviced Pari Passu Companion Loans based upon their respective outstanding principal balances.

The “Allocated Appraisal Reduction Amount” means, with respect to any Appraisal Reduction Amount, the Non-Retained Percentage of such Appraisal Reduction Amount.

The “Allocated Cumulative Appraisal Reduction Amount” means, with respect to any Cumulative Appraisal Reduction Amount, the Non-Retained Percentage of such Cumulative Appraisal Reduction Amount.

The special servicer will be required to use reasonable efforts to order an appraisal or conduct a valuation promptly upon the occurrence of an Appraisal Reduction Event (other than with respect to a Non-Serviced Whole Loan). On the first Determination Date occurring on or after the tenth business day following the receipt of the MAI appraisal or the completion of the valuation, the special servicer will be required to calculate and report to the master servicer, the trustee, the certificate administrator, the operating advisor and, prior to the occurrence and continuance of any Consultation Termination Event, the Directing Certificateholder, the Appraisal Reduction Amount, taking into account the results of such appraisal or valuation and receipt of information requested by the special servicer from the master servicer that is in the possession of the master servicer and reasonably necessary to calculate the Appraisal Reduction Amount.

Following the master servicer’s receipt from the special servicer of the calculation of the Appraisal Reduction Amounts, the master servicer will be required to provide such information to the certificate administrator in the form of the CREFC® loan periodic update file, and the certificate administrator will calculate the Allocated Appraisal Reduction Amount and the Allocated Cumulative Appraisal Reduction Amount.

Each such report will also be forwarded by the master servicer (or the special servicer if the related Mortgage Loan is a Specially Serviced Loan), to the extent the related Serviced Pari Passu Companion Loan has been included in a securitization transaction, to the master servicer of such securitization into which the related Serviced Pari Passu Companion Loan has been sold, or to the holder of any related Serviced Pari Passu Companion Loan by the master servicer (or the special servicer if the related Mortgage Loan is a Specially Serviced Loan).

In the event that the special servicer has not received any required MAI appraisal within 60 days after the Appraisal Reduction Event (or, in the case of an appraisal in connection with an Appraisal Reduction Event described in clauses (1) and (6) of the definition of Appraisal Reduction Event above, within 120 days (in the case of clause (1)) or 90 or 120 days (in the case of clause (6)), respectively, after the initial delinquency for the related Appraisal Reduction Event), the Appraisal Reduction Amount will be deemed to be an amount equal to 25% of the current Stated Principal Balance of the related Mortgage Loan (or Serviced Whole Loan) until an MAI appraisal or valuation is received (together with

453

information requested by the special servicer from the master servicer in accordance with the PSA) or performed by the special servicer and the Appraisal Reduction Amount is calculated by the special servicer as of the first Determination Date that is at least 10 business days after the later of (a) the special servicer’s receipt of such MAI appraisal or the completion of the valuation and receipt of information from the master servicer in the master servicer’s possession reasonably necessary to calculate the Appraisal Reduction Amount and (b) the occurrence of such Appraisal Reduction Event. The master servicer will provide (via electronic delivery) the special servicer with any information in its possession that is reasonably required to determine, redetermine, calculate or recalculate any Appraisal Reduction Amount pursuant to its definition using reasonable efforts to deliver such information within four business days of the special servicer’s reasonable request; provided, however, that the special servicer’s failure to timely make such a request will not relieve the master servicer of its obligation to use reasonable efforts to provide such information to the special servicer within 4 business days following the special servicer’s reasonable request. The master servicer will not calculate Appraisal Reduction Amounts.

With respect to each Mortgage Loan (other than a Non-Serviced Mortgage Loan) and any Serviced Whole Loan as to which an Appraisal Reduction Event has occurred (unless the Mortgage Loan or Serviced Whole Loan has remained current for 3 consecutive Periodic Payments, and with respect to which no other Appraisal Reduction Event has occurred with respect to that Mortgage Loan or Serviced Whole Loan during the preceding 3 months (for such purposes taking into account any amendment or modification of such Mortgage Loan or Serviced Whole Loan)), the special servicer is required (i) within 30 days of each anniversary of the related Appraisal Reduction Event and (ii) upon its determination that the value of the related Mortgaged Property has materially changed, to notify the master servicer of the occurrence of such anniversary or determination and to order an appraisal (which may be an update of a prior appraisal), the cost of which will be paid by the master servicer as a Servicing Advance (or to the extent it would be a Nonrecoverable Advance, an expense of the issuing entity paid out of the Collection Account), or to conduct an internal valuation, as applicable. Based upon the appraisal or valuation and receipt of information reasonably requested by the special servicer from the master servicer that is in the possession of the master servicer and reasonably necessary to calculate the Appraisal Reduction Amount, the special servicer is required to determine or redetermine, as applicable, and report to the master servicer, the trustee, the certificate administrator, the operating advisor and, prior to the occurrence and continuance of a Consultation Termination Event and other than with respect to any Mortgage Loan that is an Excluded Loan with respect to the Directing Certificateholder, to the Directing Certificateholder, the amount and calculation or recalculation of the Appraisal Reduction Amount or Collateral Deficiency Amount, as applicable, with respect to the Mortgage Loan or Serviced Whole Loan, as applicable. Such report will also be forwarded, to the extent any related Serviced Companion Loan has been included in a securitization transaction, to the master servicer of such securitization transaction, or to the holder of any related Serviced Companion Loan, by the master servicer (or the special servicer if the related Mortgage Loan is a Specially Serviced Loan). Prior to the occurrence and continuance of a Consultation Termination Event (and unless the related Mortgage Loan is an Excluded Loan with respect to the Directing Certificateholder), the special servicer will consult with the Directing Certificateholder with respect to any appraisal, valuation or downward adjustment in connection with an Appraisal Reduction Amount. Notwithstanding the foregoing, the special servicer will not be required to obtain an appraisal or valuation with respect to a Mortgage Loan or Serviced Whole Loan that is the subject of an Appraisal Reduction Event to the extent the special servicer has obtained an appraisal or valuation with respect to the related Mortgaged Property within the 12-month period prior to the occurrence of the Appraisal

454

Reduction Event. Instead, the special servicer may use the prior appraisal or valuation in calculating any Appraisal Reduction Amount with respect to the Mortgage Loan or Serviced Whole Loan, provided that the special servicer has no knowledge of any material change to the Mortgaged Property that has occurred that would affect the validity of the appraisal or valuation.

Each Non-Serviced Mortgage Loan is subject to provisions in the related Non-Serviced PSA relating to appraisal reductions that are similar, but not necessarily identical, to the provisions described above. The existence of an appraisal reduction under a Non-Serviced PSA in respect of the related Non-Serviced Mortgage Loan will proportionately reduce the master servicer’s or the trustee’s, as the case may be, obligation to make P&I Advances on the related Non-Serviced Mortgage Loan and will generally have the effect of reducing the amount otherwise available for distributions to the Certificateholders and the VRR Interest Owners. Pursuant to such Non-Serviced PSA, the related Non-Serviced Mortgage Loan will be treated, together with each related Non-Serviced Companion Loan, as a single mortgage loan for purposes of calculating an appraisal reduction amount with respect to the loans that comprise a Non-Serviced Whole Loan. Any appraisal reduction calculated with respect to a Non-Serviced Whole Loan will generally be allocated first, to any related Subordinate Companion Loan(s) and then, to the related Non-Serviced Mortgage Loan and the related Non-Serviced Pari Passu Companion Loan(s) on a pro rata basis based upon their respective Stated Principal Balances. Any appraisal reduction amount determined under such Non-Serviced PSA and allocable to such Non-Serviced Mortgage Loan pursuant to the related intercreditor agreement will constitute an “Appraisal Reduction Amount” under the terms of the PSA with respect to the Non-Serviced Mortgage Loan.

If any Mortgage Loan (other than a Non-Serviced Mortgage Loan) or any Serviced Whole Loan previously subject to an Appraisal Reduction Amount becomes a Corrected Loan, and no other Appraisal Reduction Event has occurred and is continuing with respect to such Mortgage Loan or Serviced Whole Loan, the Appraisal Reduction Amount and the related Appraisal Reduction Event will cease to exist.

As a result of calculating one or more Appraisal Reduction Amounts (and, in the case of any Whole Loan, to the extent allocated in the related Mortgage Loan), the amount of any required P&I Advance will be reduced, which will have the effect of reducing the allocable amount of interest available to the most subordinate class of certificates or Trust Component then-outstanding (i.e., first, to the Class H certificates, second, to the Class G certificates, third, to the Class F certificates, fourth, to the Class D certificates, fifth, pro rata based on their respective interest entitlements, to the Class C, Class C-X1 and Class C-X2 Trust Components, sixth, pro rata based on their respective interest entitlements, to the Class B, Class B-X1 and Class B-X2 Trust Components, seventh, pro rata based on their respective interest entitlements, to the Class A-S, Class A-S-X1 and Class A-S-X2 Trust Components, and finally, pro rata based on their respective interest entitlements, to the Class A-1, Class X-A, Class X-B, Class X-D, Class X-F, Class X-G and Class X-H certificates and the Class A-2, Class A-2-X1, Class A-2-X2, Class A-3, Class A-3-X1 and Class A-3-X2 Trust Components). See “—Advances” and “Description of the Certificates—Distributions—Exchangeable Certificates” in this prospectus. The resulting reduction of interest entitlements will also result in a corresponding reduction in any amount of the interest entitlement of the VRR Interest.

Appraisal Reduction Amounts and Cumulative Appraisal Reduction Amounts allocated to a related Mortgage Loan will be allocated between the VRR Interest on the one hand and the

455

certificates, on the other hand, based on the VRR Percentage and the Non-Retained Percentage, respectively.

As of the first Determination Date following a Mortgage Loan (other than a Non-Serviced Mortgage Loan) becoming an AB Modified Loan, the special servicer will be required to calculate whether a Collateral Deficiency Amount exists with respect to such AB Modified Loan, taking into account the most recent appraisal obtained by the special servicer with respect to such Mortgage Loan, and all other information in its possession relevant to a Collateral Deficiency Amount determination. The master servicer will be required to provide (via electronic delivery) the special servicer with any information in its possession that is reasonably required to determine, redetermine, calculate or recalculate any Collateral Deficiency Amount for any Serviced Mortgage Loan and any Serviced Companion Loan using reasonable efforts to deliver such information within four (4) business days of the special servicer’s reasonable request. Upon obtaining knowledge or receipt of notice by the master servicer that a Non-Serviced Mortgage Loan has become an AB Modified Loan, the master servicer will be required to (i) promptly request from the related Non-Serviced Master Servicer, Non-Serviced Special Servicer and Non-Serviced Trustee the most recent appraisal with respect to such AB Modified Loan, in addition to all other information reasonably required by the master servicer to calculate whether a Collateral Deficiency Amount exists with respect to such AB Modified Loan, and (ii) as of the first Determination Date following receipt by the master servicer of the appraisal and any other information set forth in the immediately preceding clause (i) that the master servicer reasonably expects to receive, calculate whether a Collateral Deficiency Amount exists with respect to such AB Modified Loan, taking into account the most recent appraisal obtained by the Non-Serviced Special Servicer with respect to such Non-Serviced Mortgage Loan, and all other information in its possession relevant to a Collateral Deficiency Amount determination. Upon obtaining actual knowledge or receipt of notice by any other party to the PSA that a Non-Serviced Mortgage Loan has become an AB Modified Loan, such party will be required to promptly notify the master servicer thereof. None of the master servicer (with respect to Mortgage Loans other than Non-Serviced Mortgage Loans), the special servicer (with regard to Non-Serviced Mortgage Loans), the trustee, the operating advisor (unless a Control Termination Event has occurred and is continuing and the special servicer has calculated any such Collateral Deficiency Amount) or the certificate administrator will calculate or verify any Collateral Deficiency Amount.

A “Cumulative Appraisal Reduction Amount” as of any date of determination for any Mortgage Loan, is equal to the sum of (i) all Appraisal Reduction Amounts then in effect, and (ii) with respect to any AB Modified Loan, any Collateral Deficiency Amount then in effect. The master servicer and the certificate administrator will be entitled to conclusively rely on the special servicer’s calculation or determination of any Cumulative Appraisal Reduction Amount with respect to a Mortgage Loan (other than a Non-Serviced Mortgage Loan). With respect to a Non-Serviced Mortgage Loan, the special servicer, the master servicer and the certificate administrator will be entitled to conclusively rely on the calculation or determination of any Appraisal Reduction Amount or Collateral Deficiency Amount with respect to such Mortgage Loan performed by the applicable servicer responsible therefore pursuant to the related Non-Serviced PSA.

AB Modified Loan” means any Corrected Loan (1) that became a Corrected Loan (which includes for purposes of this definition any Non-Serviced Mortgage Loan that became a “corrected loan” (or any term substantially similar thereto) pursuant to the related Non-Serviced PSA) due to a modification thereto that resulted in the creation of an A/B note structure (or similar structure) and as to which the new junior note(s) did not previously

456

exist or the principal amount of the new junior note(s) was previously part of either an A note held by the issuing entity or the original unmodified Mortgage Loan and (2) as to which an Appraisal Reduction Amount is not in effect.

Collateral Deficiency Amount” means, with respect to any AB Modified Loan as of any date of determination, the excess of (i) the Stated Principal Balance of such AB Modified Loan (taking into account the related junior note(s) and any pari passu notes included therein), over (ii) the sum of (in the case of a Whole Loan, solely to the extent allocable to the subject Mortgage Loan) (x) the most recent appraised value for the related Mortgaged Property or Mortgaged Properties, plus (y) solely to the extent not reflected or taken into account in such appraised value (or in the calculation of any related Appraisal Reduction Amount) and to the extent on deposit with, or otherwise under the control of, the lender as of the date of such determination, any capital or additional collateral contributed by the related borrower at the time the Mortgage Loan became (and as part of the modification related to) such AB Modified Loan for the benefit of the related Mortgaged Property or Mortgaged Properties (provided that in the case of an Non-Serviced Mortgage Loan, the amounts set forth in this clause (y) will be taken into account solely to the extent relevant information is received by the master servicer), plus (z) any other escrows or reserves (in addition to any amounts set forth in the immediately preceding clause (y) and solely to the extent not reflected or taken into account in the calculation of any related Appraisal Reduction Amount) held by the lender in respect of such AB Modified Loan as of the date of such determination, which such excess, for the avoidance of doubt, will be determined separately from and exclude any related Appraisal Reduction Amounts. The master servicer, the operating advisor (unless a Control Termination Event has occurred and is continuing and the special servicer has calculated any such Collateral Deficiency Amount) and the certificate administrator will be entitled to conclusively rely on the special servicer’s calculation or determination of any Collateral Deficiency Amount with respect to any Serviced Mortgage Loan. The operating advisor, the certificate administrator and the special servicer will be entitled to conclusively rely on the master servicer’s calculation of any Collateral Deficiency Amount with respect to a Non-Serviced Mortgage Loan.

Allocated Collateral Deficiency Amount” means, with respect to any Collateral Deficiency Amount, the Non-Retained Percentage of such Collateral Deficiency Amount.

For purposes of (x) determining the Controlling Class and the occurrence and continuance of a Control Termination Event, and (y) determining the Voting Rights of the related Classes for purposes of removal of the special servicer or the operating advisor, Allocated Appraisal Reduction Amounts and Allocated Collateral Deficiency Amounts allocated to a related Mortgage Loan will be allocated to each class of Principal Balance Certificates (other than any Exchangeable Certificates) and the Trust Components, in reverse sequential order to notionally reduce their Certificate Balances until the Certificate Balances of each such class or Trust Component is notionally reduced to zero (i.e., first, to the Class H certificates, second, to the Class G certificates, third, to the Class F certificates, fourth, to the Class D certificates, fifth, to the Class C Trust Component, sixth, to the Class B Trust Component, seventh, to the Class A-S Trust Component, and finally, pro rata based on their respective Certificate Balances, to the Class A-1 certificates and the Class A-2 and Class A-3 Trust Components).

In addition, for purposes of determining the Controlling Class and the occurrence and continuance of a Control Termination Event, Allocated Collateral Deficiency Amounts allocated to a related AB Modified Loan will be allocated to each class of Control Eligible Certificates in reverse sequential order to notionally reduce the Certificate Balance thereof

457

until the related Certificate Balance of each such class is reduced to zero (i.e., first, to the Class H certificates, second, to the Class G certificates, and third, to the Class F certificates). For the avoidance of doubt, for purposes of determining the Controlling Class and the occurrence of a Control Termination Event, any Class of Control Eligible Certificates will be allocated both applicable Appraisal Reduction Amounts and applicable Collateral Deficiency Amounts (the sum of which will constitute the applicable “Cumulative Appraisal Reduction Amount”), but only to the extent of the Allocated Appraisal Reduction Amounts and Allocated Cumulative Appraisal Reduction Amounts, as described in this paragraph.

With respect to any Appraisal Reduction Amount or Collateral Deficiency Amount calculated for purposes of determining the Controlling Class and the occurrence and continuance of a Control Termination Event, the appraised value of the related Mortgaged Property will be determined on an “as-is” basis. The special servicer (in the case of a Serviced Mortgage Loan) or the master servicer (in the case of a Non-Serviced Mortgage Loan) will be required to promptly notify the master servicer or the special servicer, as the case may be, and the master servicer will be required to notify the certificate administrator of (i) any Appraisal Reduction Amount, (ii) any Collateral Deficiency Amount, and (iii) any resulting Cumulative Appraisal Reduction Amount, and the certificate administrator will be required to promptly post notice of such Appraisal Reduction Amount, Collateral Deficiency Amount and/or Cumulative Appraisal Reduction Amount, as applicable, to the certificate administrator’s website.

Any class of Control Eligible Certificates, the Certificate Balance of which (taking into account the application of any Appraisal Reduction Amounts or Collateral Deficiency Amounts to notionally reduce the Certificate Balance of such class) has been reduced to less than 25% of its initial Certificate Balance, is referred to as an “Appraised-Out Class”. Any Appraised-Out Class will no longer be the Controlling Class; provided, however, that if at any time, the Certificate Balances of the certificates other than the Control Eligible Certificates have been reduced to zero as a result of principal payments on the Mortgage Loans, then the Controlling Class will be the most subordinate class of Control Eligible Certificates that has a Certificate Balance greater than zero without regard to any Allocated Appraisal Reduction Amounts. The holders of the majority (by Certificate Balance) of an Appraised-Out Class will have the right, at their sole expense, to require the special servicer to order (or, with respect to a Non-Serviced Mortgage Loan, require the master servicer to request from the applicable Non-Serviced Special Servicer) a second appraisal of any Mortgage Loan (or Serviced Whole Loan) for which an Appraisal Reduction Event has occurred or as to which there exists a Collateral Deficiency Amount (such holders, the “Requesting Holders”). The special servicer will use its reasonable efforts to cause that such appraisal is delivered within 30 days from receipt of the Requesting Holders’ written request and will ensure that such appraisal is prepared on an “as-is” basis by an MAI appraiser. With respect to any such Non-Serviced Mortgage Loan, the master servicer will be required to use commercially reasonable efforts to obtain such second appraisal from the applicable Non-Serviced Special Servicer and to forward such second appraisal to the special servicer. Upon receipt of such supplemental appraisal, the master servicer (for Collateral Deficiency Amounts on Non-Serviced Mortgage Loans), the non-serviced special servicer (for Appraisal Reduction Amounts on Non-Serviced Mortgage Loans to the extent provided for in the applicable Non-Serviced PSA and applicable Intercreditor Agreement) and the special servicer (for any Mortgage Loan (other than a Non-Serviced Mortgage Loan)) will be required to determine, in accordance with the Servicing Standard, whether, based on its assessment of such supplemental appraisal, any recalculation of the applicable Appraisal Reduction Amount or Collateral Deficiency Amount, as applicable, is warranted and, if so warranted, such person will recalculate such Appraisal Reduction Amount or Collateral

458

Deficiency Amount, as applicable, based upon such supplemental appraisal and (for any Mortgage Loan (other than a Non-Serviced Mortgage Loan)) receipt of information that is in the possession of the master servicer and reasonably requested by the special servicer from the master servicer as described above. If required by any such recalculation, the applicable Appraised-Out Class will be reinstated as the Controlling Class and each other Appraised-Out Class will, if applicable, have its related Certificate Balance notionally restored to the extent required by such recalculation of the Appraisal Reduction Amount or Collateral Deficiency Amount, if applicable.

In addition, the Requesting Holders of any Appraised-Out Class will have the right to challenge the Collateral Deficiency Amount and to require the special servicer to order an additional appraisal of any Mortgage Loan (other than a Non-Serviced Mortgage Loan) as to which there exists a Collateral Deficiency Amount if an event has occurred at, or with respect to, the related Mortgaged Property or Mortgaged Properties that would have a material effect on its or their appraised value, and the special servicer is required to use reasonable efforts to obtain an appraisal from an MAI appraiser reasonably acceptable to the special servicer within 30 days from receipt of the Requesting Holders’ written request.

Any Appraised-Out Class may not exercise any direction, control, consent and/or similar rights of the Controlling Class until such time, if any, as such class is reinstated as the Controlling Class; the rights of the Controlling Class will be exercised by the next most senior class of Control Eligible Certificates that is not an Appraised-Out Class, if any, during such period.

With respect to each Non-Serviced Mortgage Loan, the related Non-Serviced Directing Certificateholder will be subject to provisions similar to those described above. See “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans”, “—The Non-Serviced AB Whole Loan” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

Maintenance of Insurance

To the extent permitted by the related Mortgage Loan and required by the Servicing Standard, the master servicer (with respect to the Mortgage Loans and any related Serviced Pari Passu Companion Loan, but excluding any Non-Serviced Mortgage Loan) will be required to use efforts consistent with the Servicing Standard to cause each borrower to maintain, and the special servicer (with respect to REO Properties other than a Mortgaged Property securing a Non-Serviced Whole Loan and subject to the conditions set forth in the following sentence) will maintain, for the related Mortgaged Property all insurance coverage required by the terms of the related Mortgage Loan documents; provided, however, that the master servicer (with respect to Mortgage Loans and any related Serviced Pari Passu Companion Loan) will not be required to cause the borrower to maintain and the special servicer (with respect to REO Properties) will not be required to maintain terrorism insurance to the extent that the failure of the related borrower to do so is an Acceptable Insurance Default (as defined below) or if the trustee does not have an insurable interest. Insurance coverage is required to be in the amounts (which, in the case of casualty insurance, is generally equal to the lesser of the outstanding principal balance of the related Mortgage Loan and the replacement cost of the related Mortgaged Property), and from an insurer meeting the requirements, set forth in the related Mortgage Loan documents. If the borrower does not maintain such coverage, the master servicer (with respect to such Mortgage Loans and any related Serviced Pari Passu Companion Loan) or the special servicer (with respect to REO Properties other than a Mortgaged Property securing a

459

Non-Serviced Whole Loan), as the case may be, will be required to maintain such coverage to the extent such coverage is available at commercially reasonable rates and the trustee has an insurable interest, as determined by the master servicer (with respect to the Mortgage Loans and any related Serviced Pari Passu Companion Loan) or the special servicer (with respect to REO Properties other than a Mortgaged Property securing a Non-Serviced Whole Loan), as applicable, in accordance with the Servicing Standard; provided that if any Mortgage Loan documents permit the holder thereof to dictate to the borrower the insurance coverage to be maintained on such Mortgaged Property, the master servicer or, with respect to REO Property, the special servicer will impose or maintain such insurance requirements as are consistent with the Servicing Standard taking into account the insurance in place at the origination of the Mortgage Loan; provided, further, that with respect to the immediately preceding proviso the master servicer will be obligated to use efforts consistent with the Servicing Standard to cause the borrower to maintain (or to itself maintain) insurance against property damage resulting from terrorist or similar acts unless the borrower’s failure is an Acceptable Insurance Default as determined by the master servicer (with respect to Non-Specially Serviced Loans) or the special servicer (with respect to Specially Serviced Loans) with (unless a Control Termination Event has occurred and is continuing and other than with respect to an Excluded Loan with respect to the Directing Certificateholder) the consent of the Directing Certificateholder. In addition, upon the written request of a Risk Retention Consultation Party with respect to any individual triggering event, the applicable special servicer will be required to consult on a non-binding basis with such Risk Retention Consultation Party (only with respect to a Specially Serviced Loan and other than with respect to any Mortgage Loan that is an Excluded Loan as to such party) within the same time period as it would obtain the consent of, or consult with, the Directing Certificateholder in connection with any such determination by such special servicer of an Acceptable Insurance Default. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans” and “Risk Factors—Risks Relating to the Mortgage Loans—Terrorism Insurance May Not Be Available for All Mortgaged Properties”.

Notwithstanding any contrary provision above, the master servicer will not be required to maintain, and will not be in default for failing to obtain, any earthquake or environmental insurance on any Mortgaged Property unless (other than with respect to a Mortgaged Property securing a Non-Serviced Mortgage Loan) such insurance was required at the time of origination of the related Mortgage Loan, the trustee has an insurable interest and such insurance is currently available at commercially reasonable rates. In addition, the master servicer and special servicer will be entitled to rely on insurance consultants (at the applicable servicer’s expense) in determining whether any insurance is available at commercially reasonable rates. After the master servicer determines that a Mortgaged Property (other than a Mortgaged Property securing a Non-Serviced Mortgage Loan) is located in an area identified as a federally designated special flood hazard area (and flood insurance has been made available), the master servicer will be required to use efforts consistent with the Servicing Standard (1) to cause the borrower to maintain (to the extent required by the related Mortgage Loan documents), and (2) if the borrower does not so maintain, to itself maintain to the extent the trustee, as mortgagee, has an insurable interest in the Mortgaged Property and such insurance is available at commercially reasonable rates (as determined by the master servicer in accordance with the Servicing Standard but only to the extent that the related Mortgage Loan permits the lender to require the coverage) a flood insurance policy in an amount representing coverage not less than the lesser of (x) the outstanding principal balance of the related Mortgage Loan (and any related Serviced Pari Passu Companion Loan) and (y) the maximum amount of insurance which is available under the National Flood Insurance Act of 1968, as amended,

460

plus such additional excess flood coverage with respect to the Mortgaged Property, if any, in an amount consistent with the Servicing Standard.

Notwithstanding the foregoing, with respect to the Mortgage Loans (other than a Non-Serviced Mortgage Loan) and any related Serviced Pari Passu Companion Loan that either (x) require the borrower to maintain “all-risk” property insurance (and do not expressly permit an exclusion for terrorism) or (y) contain provisions generally requiring the applicable borrower to maintain insurance in types and against such risks as the holder of such Mortgage Loan and any related Serviced Pari Passu Companion Loan reasonably requires from time to time in order to protect its interests, the master servicer will be required to, consistent with the Servicing Standard, (A) monitor in accordance with the Servicing Standard whether the insurance policies for the related Mortgaged Property contain exclusions in addition to those customarily found in insurance policies for mortgaged properties similar to the Mortgaged Properties on or prior to September 11, 2001 (“Additional Exclusions”) (provided that the master servicer and the special servicer will be entitled to conclusively rely upon certificates of insurance in determining whether such policies contain Additional Exclusions), (B) request the borrower to either purchase insurance against the risks specified in the Additional Exclusions or provide an explanation as to its reasons for failing to purchase such insurance, and (C) if the related Mortgage Loan is a Specially Serviced Loan, notify the special servicer if it has knowledge that any insurance policy contains Additional Exclusions or if it has knowledge that any borrower fails to purchase the insurance requested to be purchased by the master servicer pursuant to clause (B) above. If the master servicer (with respect to Non-Specially Serviced Loans) or the special servicer (with respect to Specially Serviced Loans) determines in accordance with the Servicing Standard that such failure is not an Acceptable Insurance Default, the special servicer (with regard to such determination made by the special servicer) will be required to notify the master servicer and the master servicer will be required to use efforts consistent with the Servicing Standard to cause such insurance to be maintained. If the master servicer or the special servicer, as applicable, determines that such failure is an Acceptable Insurance Default, it will be required to promptly deliver such conclusions in writing to the 17g-5 Information Provider for posting to the 17g-5 Information Provider’s website for those Mortgage Loans that (i) have one of the 10 highest outstanding principal balances of the Mortgage Loans then included in the issuing entity or (ii) comprise more than 5% of the outstanding principal balance of the Mortgage Loans then included in the issuing entity.

Acceptable Insurance Default” means, with respect to any Mortgage Loan (other than a Non-Serviced Mortgage Loan) or Serviced Whole Loan, a default under the related Mortgage Loan documents arising by reason of (i) any failure on the part of the related borrower to maintain with respect to the related Mortgaged Property specific insurance coverage with respect to, or an all-risk casualty insurance policy that does not specifically exclude, terrorist or similar acts, and/or (ii) any failure on the part of the related borrower to maintain with respect to the related Mortgaged Property insurance coverage with respect to damages or casualties caused by terrorist or similar acts upon terms not materially less favorable than those in place as of the Closing Date, in each case, as to which default the master servicer and the special servicer may forbear taking any enforcement action; provided that, subject to the consent or consultation rights of the Directing Certificateholder or the holder of any Companion Loan as described under “—The Directing Certificateholder—Major Decisions”, and/or the consultation rights of the Risk Retention Consultation Parties (solely with respect to the Specially Serviced Loans), the master servicer (with respect to a Non-Specially Serviced Loan) or the special servicer (with respect to a Specially Serviced Loan) has determined in its reasonable judgment based on inquiry consistent with the

461

Servicing Standard that either (a) such insurance is not available at commercially reasonable rates and that such hazards are not at the time commonly insured against for properties similar to the related Mortgaged Property and located in or around the region in which such related Mortgaged Property is located, or (b) such insurance is not available at any rate. The master servicer (at its own expense) and the special servicer (at the expense of the trust fund) may rely on insurance consultants in making the determinations described above.

During the period that the master servicer or the special servicer is evaluating the availability of such insurance, or waiting for a response from the Directing Certificateholder or the holder of any Companion Loan, and/or (solely with respect to Specially Serviced Loans) upon the request of a Risk Retention Consultation Party, consulting (on a non-binding basis) with a Risk Retention Consultation Party, neither the master servicer nor the special servicer will be liable for any loss related to its failure to require the borrower to maintain (or its failure to maintain) such insurance and neither will be in default of its obligations as a result of such failure.

The special servicer will be required to maintain (or cause to be maintained) fire and hazard insurance on each REO Property (other than any REO Property with respect to a Non-Serviced Mortgage Loan), to the extent obtainable at commercially reasonable rates and the trustee has an insurable interest, in an amount that is at least equal to the lesser of (1) the full replacement cost of the improvements on the REO Property, and (2) the outstanding principal balance owing on the related Mortgage Loan and any related Serviced Pari Passu Companion Loan or REO Loan, as applicable, and in any event, the amount necessary to avoid the operation of any co-insurance provisions. In addition, if the REO Property is located in an area identified as a federally designated special flood hazard area, the special servicer will be required to cause to be maintained, to the extent available at commercially reasonable rates (as determined by the special servicer prior to the occurrence and continuance of a Control Termination Event, with the consent of the Directing Certificateholder (other than with respect to any Mortgage Loan that is an Excluded Loan as to such party)) and, with respect to a Specially Serviced Loan and upon the request of a Risk Retention Consultation Party, upon non-binding consultation with such Risk Retention Consultation Party within the same time period as it would obtain the consent of, or consult with, the Directing Certificateholder (in each case, in accordance with the Servicing Standard)), a flood insurance policy meeting the requirements of the current guidelines of the Federal Insurance Administration in an amount representing coverage not less than the maximum amount of insurance that is available under the National Flood Insurance Act of 1968, as amended, plus such additional excess flood insurance with respect to the Mortgaged Property, if any, in an amount consistent with the Servicing Standard.

The PSA provides that the master servicer may satisfy its obligation to cause each applicable borrower to maintain a hazard insurance policy and the master servicer or special servicer may satisfy its obligation to maintain hazard insurance by maintaining a blanket or master single interest or force-placed policy insuring against hazard losses on the applicable Mortgage Loans and related Serviced Pari Passu Companion Loan and REO Properties (other than a Mortgaged Property securing a Non-Serviced Whole Loan), as applicable. Any losses incurred with respect to Mortgage Loans (and any related Serviced Pari Passu Companion Loan) or REO Properties due to uninsured risks (including earthquakes, mudflows and floods) or insufficient hazard insurance proceeds may adversely affect payments to Certificateholders and the VRR Interest Owners. Any cost incurred by the master servicer or the special servicer in maintaining a hazard insurance policy, if the borrower defaults on

462

its obligation to do so, will be advanced by the master servicer as a Servicing Advance and will be charged to the related borrower. Generally, no borrower is required by the Mortgage Loan documents to maintain earthquake insurance on any Mortgaged Property and the special servicer will not be required to maintain earthquake insurance on any REO Properties. Any cost of maintaining that kind of required insurance or other earthquake insurance obtained by the special servicer will be paid out of the applicable REO Account or advanced by the master servicer as a Servicing Advance.

The costs of the insurance may be recovered by the master servicer or the trustee, as the case may be, from reimbursements received from the borrower or, if the borrower does not pay those amounts, as a Servicing Advance as set forth in the PSA. All costs and expenses incurred by the special servicer in maintaining the insurance described above on REO Properties will be paid out of the related REO Account or, if the amount in such account is insufficient, such costs and expenses will be advanced by the master servicer to the special servicer as a Servicing Advance to the extent that such Servicing Advance is not determined to be a Nonrecoverable Advance and otherwise will be paid to the special servicer from general collections in the Collection Account.

No pool insurance policy, special hazard insurance policy, bankruptcy bond, repurchase bond or certificate guarantee insurance will be maintained with respect to the Mortgage Loans, nor will any Mortgage Loan be subject to FHA insurance.

Modifications, Waivers and Amendments

The master servicer will be responsible for processing waivers, modifications, amendments and consents that are not Major Decisions with respect to any Serviced Mortgage Loan and any related Serviced Companion Loan that, in either case, is not a Specially Serviced Loan, without the consent or approval of the Directing Certificateholder (except as specified in the definition of “Master Servicer Decision”) or the consent or approval of the special servicer. The special servicer will be responsible for processing waivers, modifications, amendments and consents with respect to Specially Serviced Loans and will also be responsible for processing waivers, modifications, amendments and consents that are Major Decisions with respect to any Serviced Mortgage Loan and any related Serviced Companion Loan. However, except as otherwise set forth in this paragraph, neither the special servicer nor the master servicer may waive, modify or amend (or consent to waive, modify or amend) any provision of a Mortgage Loan and/or Serviced Companion Loan that is not in default or as to which default is not reasonably foreseeable except for (1) the waiver of any due-on-sale clause or due-on-encumbrance clause to the extent permitted in the PSA, and (2) any waiver, modification or amendment more than 3 months after the Closing Date that would not be a “significant modification” of the Mortgage Loan within the meaning of Treasury Regulations Section 1.860G-2(b) or does not otherwise cause any Trust REMIC to fail to qualify as a REMIC or the Grantor Trust to fail to qualify as a grantor trust, or cause any Trust REMIC or the Grantor Trust to be subject to tax. With respect to any Major Decision that the master servicer and the special servicer have mutually agreed will be processed by the master servicer, the master servicer will not be permitted under the PSA to agree to any modification, waiver or amendment that constitutes a Major Decision without the special servicer’s consent and, prior to the occurrence and continuance of a Control Termination Event, the special servicer having obtained the consent or deemed consent of the Directing Certificateholder (which consent will be deemed given (unless earlier objected to by the Directing Certificateholder and such objection is communicated to the special servicer) within 10 business days plus, if applicable, any additional time period permitted in the related Intercreditor Agreement of

463

such party’s receipt from the special servicer of the special servicer’s or the master servicer’s, as applicable, recommendation and analysis and all information reasonably requested by such party with respect to such Major Decision); provided that after the occurrence and during the continuance of a Control Termination Event, but prior to a Consultation Termination Event, the special servicer will be required to consult with the Directing Certificateholder as provided in the PSA and described in this prospectus. Any agreement to a modification, waiver or amendment that constitutes a Major Decision will be subject to the process described in “—The Directing Certificateholder—Major Decisions” and “—Control Termination Event, Operating Advisor Consultation Event and Consultation Termination Event” below, including providing adequate time to accommodate the consultation rights of any Companion Holder, to the extent set forth in the related Intercreditor Agreement.

Upon receiving a request for any matter described in this section that constitutes a Major Decision with respect to a Mortgage Loan (other than a Non-Serviced Mortgage Loan) that is not a Specially Serviced Loan, the master servicer will be required to forward such request to the special servicer and, unless the master servicer and the special servicer mutually agree that the master servicer will process such request as described above, the special servicer will be required to process such request (including, without limitation, interfacing with the borrower) and except as provided in the next sentence, the master servicer will have no further obligation with respect to such request (including, without limitation, interfacing with the borrower) and the master servicer will have no further obligation with respect to such request or such Major Decision.

With respect to a Mortgage Loan that is not a Specially Serviced Loan and any related Serviced Companion Loan, the following actions will be performed by the master servicer (each such action, a “Master Servicer Decision”) and, in connection with each such action, the master servicer will not be required (other than as provided below in this paragraph) to seek or obtain the consent or approval of (or consult with) the Directing Certificateholder, the special servicer or the Risk Retention Consultation Parties:

(i)                    grant waivers of non-material covenant defaults (other than financial covenants), including late (but not waived) financial statements (except, that, other than with respect to any Excluded Loan with respect to the Directing Certificateholder or the holder of the majority of the Controlling Class, and prior to the occurrence and continuance of a Control Termination Event, the Directing Certificateholder’s consent (or deemed consent) will be required to grant waivers of more than 3 consecutive late deliveries of financial statements);

(ii)                 consents to releases of non-material, non-income producing parcels of a Mortgaged Property that do not materially affect the use or value of the related Mortgaged Property or the ability of the related borrower to pay amounts due in respect of the Mortgage Loan as and when due, provided such releases are required by the related Mortgage Loan documents;

(iii)              approve or consent to grants of easements or rights of way (including, without limitation, for utilities, access, parking, public improvements or another purpose) or subordination of the lien of the Mortgage Loan to easements except that, prior to the occurrence and continuance of any Control Termination Event and other than in the case of any Excluded Loan with respect to the Directing Certificateholder or the holder of the majority of the Controlling Class, the Directing Certificateholder’s consent (or deemed consent) will be required to approve or consent to grants of easements or rights of way that materially affect the use or value of a Mortgaged

464

Property or a borrower’s ability to make payments with respect to the related Mortgage Loan or any related Companion Loan;

(iv)               grant routine approvals, including granting of subordination, non-disturbance and attornment agreements and consents involving leasing activities, including approval of new leases and amendments to current leases (other than for ground leases) (provided that, prior to the occurrence and continuance of a Control Termination Event and other than in the case of any Excluded Loan with respect to the Directing Certificateholder or the holder of the majority of the Controlling Class, the Directing Certificateholder’s consent (or deemed consent) will be required for leasing activities that affect an area greater than or equal to the lesser of (1) 30% of the net rentable area of the improvements at the Mortgaged Property and (2) 30,000 square feet), including approval of new leases and amendments to current leases;

(v)                  consent to actions and releases related to condemnation of parcels of a Mortgaged Property (provided that, prior to the occurrence and continuance of any Control Termination Event and other than in the case of any Excluded Loan with respect to the Directing Certificateholder or the holder of the majority of the Controlling Class, the Directing Certificateholder’s consent (or deemed consent) will be required in connection with any condemnation with respect to a material parcel or a material income producing parcel or any condemnation that materially affects the use or value of the related Mortgaged Property or the ability of the related borrower to pay amounts due in respect of the related Mortgage Loan or Companion Loan when due);

(vi)               consent to a change in property management relating to any Mortgage Loan or any related Companion Loan if the replacement property manager is not a Borrower Party (provided that, prior to the occurrence and continuance of any Control Termination Event and other than in the case of any Excluded Loan with respect to the Directing Certificateholder or the holder of the majority of the Controlling Class, (a) the Directing Certificateholder’s consent (or deemed consent) will be required for any Mortgage Loan (including any related Companion Loans) that has an outstanding principal balance equal to or greater than $5,000,000 and (b) the master servicer will be required to deliver notice to the Directing Certificateholder of any such replacement referenced in the preceding clause (a) promptly after completion of such replacement);

(vii)            approve annual operating budgets for Mortgage Loans;

(viii)         consent to any releases or reductions of or withdrawals from (as applicable) any letters of credit, escrow funds, reserve funds or other additional collateral with respect to any Mortgage Loan, other than any release, reduction, or withdrawal that would constitute a Major Decision;

(ix)             grant any extension or enter into any forbearance with respect to the anticipated refinancing of a Mortgage Loan or sale of a Mortgaged Property after the related maturity date of such Mortgage Loan so long as (1) such extension or forbearance does not extend beyond 120 days after the related maturity date and (2) the related borrower on or before the maturity date of a Mortgage Loan has delivered documentation reasonably satisfactory in form and substance to the master servicer or the special servicer which provides that a refinancing of such Mortgage Loan or sale of the related Mortgaged Property will occur within 120 days after the date on which such balloon payment will become due;

465

(x)                any modification, amendment, consent to a modification or waiver of any term of any intercreditor, co-lender or similar agreement with any mezzanine lender, subordinate debt holder or Pari Passu Companion Loan holder related to a Mortgage Loan or Whole Loan, except that (other than with respect to any Excluded Loan with respect to the Directing Certificateholder or the holder of the majority of the Controlling Class and other than amendments to split or resize notes consistent with the terms of such intercreditor, co-lender or similar agreement) the Directing Certificateholder’s consent (or deemed consent) will be required for any such modification to an intercreditor, co-lender or similar agreement other than during a Control Termination Event, and if any modification or amendment would adversely impact the special servicer, such modification or amendment will additionally require the consent of the special servicer as a condition to its effectiveness;

(xi)             any determination of an Acceptable Insurance Default, except that, prior to the occurrence and continuance of any Control Termination Event and other than in the case of any Excluded Loan with respect to the Directing Certificateholder or the holder of the majority of the Controlling Class, the Directing Certificateholder’s consent (or deemed consent) will be required in accordance with the terms of the PSA for any such determination;

(xii)          approve or consent to any defeasance of the related Mortgage Loan or Serviced Companion Loan other than agreeing to (A) a modification of the type of defeasance collateral required under the Mortgage Loan documents such that defeasance collateral other than direct, non-callable obligations of the United States would be permitted or (B) a modification that would permit a principal prepayment instead of defeasance if the Mortgage Loan documents do not otherwise permit such principal prepayment;

(xiii)       any assumption of the Mortgage Loan or transfer of the Mortgaged Property, in each case, that the Mortgage Loan documents allow without the consent of the lender but subject to satisfaction of conditions specified in the Mortgage Loan documents where no lender discretion is necessary in order to determine if such conditions are satisfied; and

(xiv)        grant or agree to any other waiver, modification, amendment and/or consent that does not constitute a Major Decision; provided that (A) any such action would not in any way affect a payment term of the Certificates, (B) any such action would not constitute a “significant modification” of such Mortgage Loan or Companion Loan pursuant to Treasury Regulations Section 1.860G-2(b), and would not otherwise cause either Trust REMIC to fail to qualify as a REMIC for federal income tax purposes (as evidenced by an opinion of counsel (at the issuing entity’s expense to the extent not reimbursed or paid by the related borrower), to the extent requesting such opinion is consistent with the Servicing Standard), (C) agreeing to such action would be consistent with the Servicing Standard, and (D) agreeing to such action would not violate the terms, provisions or limitations of the PSA or any Intercreditor Agreement.

In the case of any Master Servicer Decision that requires the consent of the Directing Certificateholder, such consent will be deemed given if a response to the request for consent is not provided within 10 business days after receipt of the master servicer’s written recommendation and analysis and all information reasonably requested by the Directing Certificateholder, and reasonably available to the master servicer in order to grant or withhold such consent.

466

If, and only if, the special servicer determines that a modification, waiver or amendment (including the forgiveness or deferral of interest or principal or the substitution or release of collateral or the pledge of additional collateral) of the terms of a Specially Serviced Loan with respect to which a payment default or other material default has occurred or a payment default or other material default is, in the special servicer’s judgment, reasonably foreseeable, is reasonably likely to produce a greater (or equivalent) recovery on a net present value basis (the relevant discounting to be performed at the related Interest Rate) to the issuing entity and, if applicable, the holders of any applicable Companion Loan, than liquidation of such Specially Serviced Loan, then the special servicer may, but is not required to, agree to a modification, waiver or amendment of the Specially Serviced Loan, subject to (w) the restrictions and limitations described below, (x) with respect to any Major Decision, (a) with respect to any Mortgage Loan other than any Excluded Loan as to such party, the approval of the Directing Certificateholder (prior to the occurrence and continuance of a Control Termination Event or after the occurrence and during the continuance of a Control Termination Event, but prior to the occurrence and continuance of a Consultation Termination Event, upon consultation with the Directing Certificateholder) and (b) upon request of a Risk Retention Consultation Party, with respect to any Major Decision in respect of a Specially Serviced Loan other than any Excluded Loan as to such party, non-binding consultation with such Risk Retention Consultation Party (within the same time period as it would obtain the approval of, or consult with, the Directing Certificateholder), in each case, as provided in the PSA and described in this prospectus and (z) with respect to a Serviced Whole Loan, the rights of the holder of the related Companion Loan, as applicable, to advise or consult with the special servicer with respect to, or consent to, such modification, waiver or amendment, in each case, pursuant to the terms of the related intercreditor agreement and, with respect to a Mortgage Loan that has mezzanine debt, the rights of the mezzanine lender to consent to such modification, waiver or amendment, in each case, pursuant to the terms of the related intercreditor agreement.

In connection with (i) the release of a Mortgaged Property (other than a Mortgaged Property securing a Non-Serviced Whole Loan) or any portion of such a Mortgaged Property from the lien of the related Mortgage or (ii) the taking of a Mortgaged Property (other than a Mortgaged Property securing a Non-Serviced Whole Loan) or any portion of such a Mortgaged Property by exercise of the power of eminent domain or condemnation, if the related Mortgage Loan documents require the master servicer or the special servicer, as applicable, to calculate (or to approve the calculation of the related borrower of) the loan-to-value ratio of the remaining Mortgaged Property or Mortgaged Properties or the fair market value of the real property constituting the remaining Mortgaged Property or Mortgaged Properties, for purposes of REMIC qualification of the related Mortgage Loan, then such calculation will, unless then permitted by applicable REMIC provisions of the Code, exclude the value of personal property and going concern value, if any, as determined by an appropriate third party.

The special servicer is required to use its reasonable efforts to the extent reasonably possible to fully amortize a modified Mortgage Loan prior to the Rated Final Distribution Date. The special servicer may not agree to a modification, waiver or amendment of any term of any Specially Serviced Loan if that modification, waiver or amendment would:

(1)      extend the maturity date of the Specially Serviced Loan to a date occurring later than the earlier of (A) 5 years prior to the Rated Final Distribution Date and (B) if the Specially Serviced Loan is secured solely or primarily by a leasehold estate and not the related fee interest, the date occurring 20 years or, to the extent consistent with the Servicing Standard giving due consideration to the remaining

467

term of the ground lease and (a) prior to the occurrence and continuance of a Control Termination Event, with the consent of the Directing Certificateholder and (b) upon request of a Risk Retention Consultation Party, with non-binding consultation with such Risk Retention Consultation Party within the same time period as it would obtain the consent of, or consult with, the Directing Certificateholder (in each such case, other than with respect to any Mortgage Loan that is an Excluded Loan as to such party), 10 years, prior to the end of the current term of the ground lease, plus any options to extend exercisable unilaterally by the borrower; or

(2)      provide for the deferral of interest unless interest accrues on the Mortgage Loan or any Serviced Whole Loan, generally, at the related Interest Rate.

If the special servicer closes any modification, waiver or amendment of any term of any Mortgage Loan (other than a Non-Serviced Whole Loan) or related Companion Loan, the special servicer will be required to notify the master servicer, the holder of any related Serviced Companion Loan (or, to the extent the related Serviced Companion Loan has been included in a securitization transaction, to the master servicer of such securitization transaction), the related mortgage loan seller (so long as such mortgage loan seller is not the master servicer or sub-servicer of such Mortgage Loan, the Directing Certificateholder or a Risk Retention Consultation Party), the operating advisor (after the occurrence and during the continuance of a Control Termination Event), the certificate administrator, the trustee, the Directing Certificateholder (other than with respect to any Mortgage Loan that is an Excluded Loan as to such party, and unless a Consultation Termination Event has occurred and is continuing), a Risk Retention Consultation Party (other than with respect to a Mortgage Loan that is an Excluded Loan as to such party) and the 17g-5 Information Provider, who will thereafter post any such notice to the 17g-5 Information Provider’s website. If the master servicer agrees to any modification, waiver or amendment of any term of any such Mortgage Loan or related Companion Loan, the master servicer will be required to notify the certificate administrator, the trustee, the special servicer, the Directing Certificateholder (other than with respect to any Mortgage Loan that is an Excluded Loan as to such party, and unless a Consultation Termination Event has occurred and is continuing), a Risk Retention Consultation Party (other than with respect to a Mortgage Loan that is an Excluded Loan as to such party), the related mortgage loan seller (so long as such mortgage loan seller is not the master servicer or sub-servicer of such Mortgage Loan, the Directing Certificateholder or a Risk Retention Consultation Party), the holder of any related Serviced Companion Loan (or, to the extent the related Serviced Companion Loan has been included in a securitization transaction, to the master servicer of such securitization transaction) and the 17g-5 Information Provider, who will be required to thereafter post any such notice to the 17g-5 Information Provider’s website. The party providing notice will be required to deliver to the custodian for deposit in the related Mortgage File, an original counterpart of the agreement related to the modification, waiver or amendment, promptly following the execution of that agreement, and if required, a copy to the master servicer and to the holder of any related Serviced Companion Loan (or, to the extent the related Serviced Companion Loan has been included in a securitization transaction, the master servicer of such securitization transaction), all as set forth in the PSA. Copies of each agreement whereby the modification, waiver or amendment of any term of any Mortgage Loan is effected are required to be available for review during normal business hours at the offices of the custodian. See “Description of the Certificates—Reports to Certificateholders and VRR Interest Owners; Certain Available Information”.

The modification, waiver or amendment of a Serviced Whole Loan or a Mortgage Loan that has a related mezzanine loan will be subject to certain limitations set forth in the

468

related intercreditor agreement. See “Risk Factors—Risks Relating to the Mortgage Loans—Other Financings or Ability to Incur Other Indebtedness Entails Risk”.

Neither the master servicer nor the special servicer may enter into or structure (including, without limitation, by way of the application of credits, discounts, forgiveness or otherwise), any modification, waiver, amendment, work-out, consent or approval with respect to the mortgage loans in a manner that would have the effect of placing amounts payable as compensation, or otherwise reimbursable, to the master servicer or special servicer in a higher priority than the allocation and payment priorities set forth above under “Description of the Certificates—Distributions—Application Priority of Mortgage Loan Collections or Whole Loan Collections” or in the related Intercreditor Agreement

Enforcement of “Due-on-Sale” and “Due-on-Encumbrance” Provisions

The master servicer (with respect to a Mortgage Loan (other than a Non-Serviced Mortgage Loan) or a Companion Loan that in each case is not a Specially Serviced Loan, and as to which such matter does not involve a Major Decision) or the special servicer (with respect to any Specially Serviced Loan or any Non-Specially Serviced Loan as to which such matter involves a Major Decision) will determine, in a manner consistent with the Servicing Standard, whether (a) to exercise any right the lender may have with respect to a Mortgage Loan (other than a Non-Serviced Mortgage Loan) and any related Serviced Companion Loan containing a “due-on-sale” clause (1) to accelerate the payments on that Mortgage Loan and any related Companion Loan, as applicable, or (2) to withhold the lender’s consent to any sale or transfer, consistent with the Servicing Standard or (b) to waive the lender’s right to exercise such rights; provided, however, that if such matter is a Major Decision (i) the special servicer, (y) prior to the occurrence and continuance of a Control Termination Event and other than with respect to an Excluded Loan as to the Directing Certificateholder or the holder of the majority of the Controlling Class, has obtained the consent (or deemed consent) of the Directing Certificateholder (provided that such consent will be deemed given if a response to the request for consent is not provided within 10 business days after receipt of the special servicer’s written recommendation and analysis and all information reasonably requested by the Directing Certificateholder, and reasonably available to the special servicer in order to grant or withhold such consent) or (z) after the occurrence and during the continuance of a Control Termination Event, but prior to the occurrence and continuance of a Consultation Termination Event and other than with respect to an Excluded Loan as to the Directing Certificateholder or the holder of the majority of the Controlling Class, the special servicer has consulted with the Directing Certificateholder and (ii) with respect to any Mortgage Loan (either alone or, if applicable, with other related Mortgage Loans) that exceeds specified size thresholds (either actual or relative), or that fails to satisfy certain other applicable conditions imposed by the Rating Agencies, in each case as set forth in the PSA, a Rating Agency Confirmation is received by the master servicer or the special servicer, as applicable, from each Rating Agency and a confirmation of any applicable rating agency that such action will not result in the downgrade, withdrawal or qualification of its then-current ratings of any class of securities backed, wholly or partially, by any Serviced Pari Passu Companion Loan (if any).

The master servicer (with respect to a Mortgage Loan (other than a Non-Serviced Mortgage Loan) or a Serviced Companion Loan that in each case is not a Specially Serviced Loan, and as to which such matter does not involve a Major Decision) or the special servicer (with respect to any Specially Serviced Loan or any Non-Specially Serviced Loan as to which such matter involves a Major Decision) will determine, in a manner consistent with the Servicing Standard, whether (a) to exercise any right the lender may have with respect to a

469

Mortgage Loan containing a “due-on-encumbrance” clause (1) to accelerate the payments thereon, or (2) to withhold the lender’s consent to the creation of any additional lien or other encumbrance, consistent with the Servicing Standard or (b) to waive the lender’s right to exercise such rights, provided, however, that if such matter is a Major Decision (i) the special servicer, prior to the occurrence and continuance of a Control Termination Event and other than with respect to an Excluded Loan as to the Directing Certificateholder or the holder of the majority of the Controlling Class, has obtained the prior written consent (or deemed consent) of the Directing Certificateholder if and to the extent required, and pursuant to the process described under the heading “—The Directing Certificateholder—Major Decisions” below (other than with respect to any Mortgage Loan that is an Excluded Loan as to such party), which consent will be deemed given 10 business days after the Directing Certificateholder’s receipt of the special servicer’s written recommendation and analysis with respect to such waiver and all information reasonably requested by the Directing Certificateholder, and reasonably available to the special servicer with respect to such proposed waiver or proposed granting of consent and (ii) with respect to any Mortgage Loan (either alone or, if applicable, with other related Mortgage Loans) that exceeds specified size thresholds (either actual or relative), or that fails to satisfy certain other applicable conditions imposed by the Rating Agencies, the master servicer or the special servicer has received a Rating Agency Confirmation from each Rating Agency and a confirmation of any applicable rating agency that such action will not result in the downgrade, withdrawal or qualification of its then current ratings of any class of securities backed, wholly or partially, by any Serviced Companion Loan (if any).

After receiving a request for any matter described in the first two paragraphs of this section that constitutes a consent or waiver with respect to a “due-on-sale” or “due-on-encumbrance” clause with respect to a Mortgage Loan that is not a Specially Serviced Loan and as to which such matter involves a Major Decision, the master servicer will be required to promptly provide the special servicer with written notice of any such request for such matter and, unless the master servicer and the special servicer mutually agree that the master servicer will process such request, the special servicer will be required to process such request (including, without limitation, interfacing with the borrower) and the master servicer will have no further obligation with respect to such request or due-on-sale or due-on-encumbrance except as provided in the next sentence. With respect to such request, the master servicer will continue to cooperate with the special servicer by delivering any additional information in the master servicer’s possession to the special servicer requested by the special servicer relating to such consent or waiver with respect to such a “due-on-sale” or “due-on-encumbrance” clause. If the master servicer and special servicer mutually agree that the master servicer is to process such request, the master servicer will be required to provide the special servicer with the master servicer’s written recommendation and analysis, to the extent the master servicer is recommending approval, and all information in the master servicer’s possession that may be reasonably requested in order to grant or withhold such consent by the special servicer or the Directing Certificateholder or other person with consent or consultation rights; provided that in the event that the special servicer does not respond within 10 business days after receipt of such written recommendation and analysis and all such reasonably requested information, plus the time period provided to the Directing Certificateholder or other relevant party under the PSA and, if applicable, any additional time period provided to a Companion Holder under a related Intercreditor Agreement, the special servicer’s consent to such matter will be deemed granted.

For the avoidance of doubt, with respect to any “due-on-sale” or “due-on-encumbrance” matter described above that is a Major Decision related to any Mortgage Loan that is not an

470

Excluded Loan with respect to a Risk Retention Consultation Party or the holder of the majority of the VRR Interest, upon request of a Risk Retention Consultation Party, the applicable special servicer will be required to consult on a non-binding basis with such Risk Retention Consultation Party (provided, that prior to the occurrence and continuance of a Consultation Termination Event, such Mortgage Loan must also be a Specially Serviced Loan), within the same time period as it would obtain the consent of, or consult with, the Directing Certificateholder with respect to such Major Decision.

Any modification, extension, waiver or amendment of the payment terms of a Non-Serviced Whole Loan will be required to be structured so as to be consistent with the servicing standard under the related Non-Serviced PSA and the allocation and payment priorities in the related Mortgage Loan documents and the related Intercreditor Agreement, such that neither the issuing entity as holder of such Non-Serviced Mortgage Loan nor any holder of the related Non-Serviced Companion Loan gains a priority over the other holder that is not reflected in the related Mortgage Loan documents and the related Intercreditor Agreement. Neither the master servicer nor the special servicer may enter into, or structure (including, without limitation, by way of the application of credits, discounts, forgiveness or otherwise), any modification, waiver, amendment, work-out, consent or approval with respect to the mortgage loans in a manner that would have the effect of placing amounts payable as compensation, or otherwise reimbursable, to the master servicer or special servicer in a higher priority than that which is provided in the allocation and payment priorities set forth above under “Description of the Certificates—Distributions—Application Priority of Mortgage Loan Collections or Whole Loan Collections” or in the related Intercreditor Agreement.

Inspections

The master servicer will be required to perform (at its own expense) or cause to be performed (at its own expense) a physical inspection of each Mortgaged Property relating to a Mortgage Loan (other than a Mortgaged Property securing a Non-Serviced Mortgage Loan, which is subject to inspection pursuant to the related Non-Serviced PSA, and other than an REO Property, an REO Loan or a Specially Serviced Loan) with a Stated Principal Balance of (A) $2,000,000 or more at least once every 12 months and (B) less than $2,000,000 at least once every 24 months, in each case commencing in the calendar year 2026 (and each Mortgaged Property is required to be inspected on or prior to December 31, 2027) unless a physical inspection has been performed by the special servicer within the previous 12 months; provided, however, that if any scheduled payment becomes more than 60 days delinquent on the related Mortgage Loan, the special servicer is required to inspect or cause to be inspected the related Mortgaged Property as soon as practicable after the Mortgage Loan becomes a Specially Serviced Loan and annually thereafter for so long as the Mortgage Loan remains a Specially Serviced Loan (the cost of which inspection, to the extent not paid by the related borrower, will be reimbursed first from default interest and late charges constituting additional compensation of the special servicer on the related Mortgage Loan (but with respect to a Serviced Whole Loan, only amounts available for such purpose under the related Intercreditor Agreement) and then from the Collection Account as an expense of the issuing entity), and in the case of a Serviced Whole Loan, as an expense of the holders of the related Serviced Mortgage Loan and Serviced Companion Loan, pro rata and pari passu, to the extent provided in the related Intercreditor Agreement. The special servicer or master servicer, as applicable, will be required to prepare or cause to be prepared a written report of the inspection describing, among other things, the condition of and any damage to the Mortgaged Property to the extent evident from the inspection and specifying the existence of any vacancies at the Mortgaged Property of which the preparer

471

of such report has knowledge and the master servicer or special servicer, as applicable, deems material, of any sale, transfer or abandonment of the Mortgaged Property of which the preparer of such report has knowledge or that is evident from the inspection, of any adverse change in the condition of the Mortgaged Property of which the preparer of such report has knowledge or that is evident from the inspection, and that the master servicer or special servicer, as applicable, deems material, or of any material waste committed on the Mortgaged Property to the extent evident from the inspection.

Copies of the inspection reports referred to above that are delivered to the certificate administrator will be posted to the certificate administrator’s website for review by Privileged Persons pursuant to the PSA. See “Description of the Certificates—Reports to Certificateholders and VRR Interest Owners; Certain Available Information”.

Collection of Operating Information

With respect to each Mortgage Loan (other than a Non-Serviced Mortgage Loan), the special servicer or the master servicer, as applicable, will be required to use efforts consistent with the Servicing Standard to collect and review quarterly and annual operating statements, financial statements, budgets and rent rolls of the related Mortgaged Property commencing with the calendar quarter ending on March 31, 2026 and the calendar year ending on December 31, 2026. Most of the Mortgage Loan documents obligate the related borrower to deliver annual property operating statements. However, we cannot assure you that any operating statements required to be delivered will in fact be delivered, nor is the special servicer or the master servicer likely to have any practical means of compelling the delivery in the case of an otherwise performing Mortgage Loan. In addition, the special servicer will be required to cause quarterly and annual operating statements, budgets and rent rolls to be regularly prepared in respect of each REO Property and to collect all such items promptly following their preparation.

Special Servicing Transfer Event

The Mortgage Loans (other than a Non-Serviced Mortgage Loan), any related Companion Loan and any related REO Properties will be serviced by the special servicer under the PSA in the event that the servicing responsibilities of the master servicer are transferred to the special servicer as described below. Such Mortgage Loans and related Companion Loan (including those loans that have become REO Properties) serviced by the special servicer are referred to in this prospectus collectively as the “Specially Serviced Loans”. The master servicer will be required to transfer its servicing responsibilities to the special servicer with respect to any Mortgage Loan (including any related Companion Loan) for which the master servicer is responsible for servicing if (each of the following, a “Servicing Transfer Event”):

(1)      the related borrower has failed to make when due any balloon payment, and the borrower has not delivered to the master servicer or the special servicer, on or before the date on which the subject payment was due, a written and fully executed (subject only to customary final closing conditions) refinancing commitment (or if refinancing commitments are not then customarily issued by commercial mortgage lenders, such written, executed and binding alternative documentation as is customarily used by commercial real estate lenders for such purpose) or purchase and sale agreement from an acceptable lender or purchaser, as applicable, and reasonably satisfactory in form and substance to the master servicer or the special servicer, as applicable (and the master servicer or the special servicer, as applicable, will be required to promptly forward such documentation to the special servicer or the master servicer, as applicable, and the special servicer will be

472

required to promptly forward such documentation to the Directing Certificateholder) which provides that a refinancing of such Mortgage Loan or sale of the related Mortgaged Property will occur within 120 days after the date on which such balloon payment will become due (provided that if either such refinancing or sale does not occur before the expiration of the time period for refinancing or sale specified in such documentation or the master servicer is required to make a P&I Advance in respect of such Mortgage Loan (or, in the case of any Serviced Whole Loan, in respect of the Mortgage Loan included in the same Whole Loan) at any time prior to such refinancing or sale, a special servicing transfer event will occur immediately);

(2)      the related borrower has failed to make when due any Periodic Payment (other than a balloon payment) or any other payment (other than a balloon payment) required under the related mortgage note or the related mortgage, which failure continues unremedied for 60 days;

(3)      the master servicer determines (in accordance with the Servicing Standard) or receives from the special servicer a written determination of the special servicer (which determination the special servicer is required to make in accordance with the Servicing Standard and (A) with the consent of the Directing Certificateholder (other than with respect to an Excluded Loan with respect to such party and only if no Control Termination Event has occurred and is continuing) or (B) following consultation with the Directing Certificateholder (other than with respect to an Excluded Loan with respect to such party and only if a Control Termination Event has occurred and is continuing but no Consultation Termination Event has occurred and is continuing) that a default in making any Periodic Payment (other than a balloon payment) or any other material payment (other than a balloon payment) required under the related mortgage note or the related mortgage is likely to occur in the foreseeable future, and such default is likely to remain unremedied for at least 60 days beyond the date on which the subject payment will become due; or the master servicer determines (in accordance with the Servicing Standard) or receives from the special servicer a written determination of the special servicer (which determination the special servicer is required to make in accordance with the Servicing Standard and (A) with the consent of the Directing Certificateholder (other than with respect to an Excluded Loan with respect to such party and only if no Control Termination Event has occurred and is continuing) or (B) following consultation with the Directing Certificateholder (other than with respect to an Excluded Loan with respect to such party and only if a Control Termination Event has occurred and is continuing but no Consultation Termination Event has occurred and is continuing) that a default in making a balloon payment is likely to occur in the foreseeable future, and such default is likely to remain unremedied for at least 60 days beyond the date on which such balloon payment will become due (or, if the borrower has delivered on or before the date on which the subject payment was due a written and fully executed (subject only to customary final closing conditions) refinancing commitment (or if refinancing commitments are not then customarily issued by commercial mortgage lenders, such written, executed and binding alternative documentation as is customarily used by commercial real estate lenders for such purpose) or purchase and sale agreement from an acceptable lender or purchaser, as applicable, and reasonably satisfactory in form and substance to the master servicer or the special servicer (and the master servicer or the special servicer, as applicable, will be required to promptly forward such documentation to the special servicer or the master servicer, as applicable) which provides that a refinancing of such Mortgage Loan or sale of the related Mortgaged Property will occur within 120 days after the date on which such balloon payment will become due, the master servicer determines (in accordance with the Servicing Standard) or receives from the special servicer a written determination of the special servicer (which determination the special servicer is

473

required to make in accordance with the Servicing Standard and (A) with the consent of the Directing Certificateholder (other than with respect to an Excluded Loan with respect to such party and only if no Control Termination Event has occurred and is continuing) or (B) following consultation with the Directing Certificateholder (other than with respect to an Excluded Loan with respect to such party and only if a Control Termination Event has occurred and is continuing but no Consultation Termination Event has occurred and is continuing) that (a) the borrower is likely not to make one or more assumed Periodic Payments as described under “Pooling and Servicing Agreement—Advances—P&I Advances” in this prospectus prior to such a refinancing or sale or (b) the refinancing or sale is not likely to occur within 120 days following the date on which the balloon payment will become due);

(4)      there has occurred a default (including, in the master servicer’s or the special servicer’s judgment, the failure of the related borrower to maintain any insurance required to be maintained pursuant to the related Mortgage Loan documents, unless such default has been waived in accordance with the PSA) under the related Mortgage Loan documents, other than as described in clause (1) or (2) above, that may, in the good faith and reasonable judgment of the master servicer or the special servicer (and, in the case of the special servicer (A) with the consent of the Directing Certificateholder (other than with respect to an Excluded Loan with respect to such party and only if no Control Termination Event has occurred and is continuing) or (B) following consultation with the Directing Certificateholder (other than with respect to an Excluded Loan with respect to such party and only if a Control Termination Event has occurred and is continuing but no Consultation Termination Event has occurred and is continuing), materially impair the value of the related Mortgaged Property as security for such Mortgage Loan or Serviced Whole Loan or otherwise materially and adversely affect the interests of Certificateholders and VRR Interest Owners (or, in the case of a Serviced Whole Loan, the interests of any holder of a related Serviced Companion Loan), which default has continued unremedied for the applicable cure period under the terms of such Mortgage Loan or Serviced Whole Loan (or, if no cure period is specified, 60 days);

(5)      a decree or order of a court or agency or supervisory authority having jurisdiction in the premises in an involuntary case under any present or future federal or state bankruptcy, insolvency or similar law or the appointment of a conservator or receiver or liquidator in any insolvency, readjustment of debt, marshalling of assets and liabilities or similar proceedings, or for the winding-up or liquidation of its affairs, has been entered against the related borrower and such decree or order has remained in force undischarged or unstayed for a period of sixty (60) days;

(6)      the related borrower has consented to the appointment of a conservator or receiver or liquidator in any insolvency, readjustment of debt, marshalling of assets and liabilities or similar proceedings of or relating to such borrower or of or relating to all or substantially all of its property;

(7)      the related borrower has admitted in writing its inability to pay its debts generally as they become due, filed a petition to take advantage of any applicable insolvency or reorganization statute, made an assignment for the benefit of its creditors, or voluntarily suspended payment of its obligations;

(8)      the master servicer or the special servicer receives notice of the commencement of foreclosure or similar proceedings with respect to the corresponding Mortgaged Property; or

474

(9)      the master servicer or the special servicer (and in the case of the special servicer, with the consent of the Directing Certificateholder (other than with respect to an Excluded Loan with respect to such party and only for so long as no Control Termination Event has occurred and is continuing)) determines that (i) a default (including, in the master servicer’s or the special servicer’s judgment, the failure of the related borrower to maintain any insurance required to be maintained pursuant to the related Mortgage Loan documents, unless such default has been waived in accordance with the PSA) under the Mortgage Loan documents (other than as described in clause 3 above) is imminent or reasonably foreseeable, (ii) such default will materially impair the value of the corresponding Mortgaged Property as security for the Mortgage Loan or Serviced Pari Passu Companion Loan (if any) or otherwise materially and adversely affect the interests of Certificateholders (or the holder of the related Serviced Pari Passu Companion Loan) and (iii) the default is likely to continue unremedied for the applicable cure period under the terms of the Mortgage Loan documents, or, if no cure period is specified and the default is capable of being cured, for 60 days.

However, the master servicer will be required to continue to (x) receive payments on the Mortgage Loans (and any related Serviced Companion Loan) (including amounts collected by the special servicer), (y) make certain calculations with respect to the Mortgage Loans and any related Serviced Companion Loan and (z) make remittances and prepare certain reports to the Certificateholders and the VRR Interest with respect to the Mortgage Loans and any related Serviced Companion Loan. Additionally, the master servicer will continue to receive the Servicing Fee in respect of the Mortgage Loans (and any related Serviced Companion Loan) at the Servicing Fee Rate.

If the related Mortgaged Property is acquired in respect of any Mortgage Loan (and any related Serviced Companion Loan) (upon acquisition, an “REO Property”) whether through foreclosure, deed-in-lieu of foreclosure or otherwise, the special servicer will continue to be responsible for its operation and management. If any Serviced Pari Passu Companion Loan becomes specially serviced, then the related Mortgage Loan will also become a Specially Serviced Loan. If any Mortgage Loan becomes a Specially Serviced Loan, then the related Serviced Companion Loan will also become a Specially Serviced Loan. Any Mortgage Loan (excluding any Non-Serviced Mortgage Loan) that is or becomes a cross-collateralized Mortgage Loan and is cross-collateralized with a Specially Serviced Loan will become a Specially Serviced Loan.

If any Specially Serviced Loan, in accordance with its original terms or as modified in accordance with the PSA, becomes performing for at least 3 consecutive Periodic Payments (provided that no additional event of default is foreseeable in the reasonable judgment of the special servicer and no other event or circumstance exists that causes such Mortgage Loan or related Companion Loan to otherwise constitute a Specially Serviced Loan), the special servicer will be required to transfer servicing of such Specially Serviced Loan (a “Corrected Loan”) to the master servicer.

 

 

475

Asset Status Report

The special servicer will be required to prepare a report (an “Asset Status Report”) for each Mortgage Loan (other than a Non-Serviced Mortgage Loan) and, if applicable, any Serviced Whole Loan that becomes a Specially Serviced Loan not later than 60 days after the servicing of such Mortgage Loan is transferred to the special servicer (the “Initial Delivery Date”) and will be required to amend, update or create a new Asset Status Report to the extent that during the course of the resolution of such Specially Serviced Loan material changes in the circumstances and/or strategy reflected in any current Final Asset Status Report are necessary to reflect the then-current circumstances and recommendation as to how the Specially Serviced Loan might be returned to performing status or otherwise liquidated in accordance with the Servicing Standard (each such report a “Subsequent Asset Status Report”). Each Asset Status Report will be required to be delivered in electronic form to:

the Directing Certificateholder (but only with respect to any Mortgage Loan other than an Excluded Loan as to such party and prior to the occurrence and continuance of a Consultation Termination Event);
each Risk Retention Consultation Party (but only with respect to any Mortgage Loan other than an Excluded Loan as to such party);
with respect to any related Serviced Pari Passu Companion Loan, the holder of the related Serviced Pari Passu Companion Loan or, to the extent the related Serviced Pari Passu Companion Loan has been included in a securitization transaction, the master servicer of such securitization into which the related Serviced Pari Passu Companion Loan has been sold;
the operating advisor (but, other than with respect to an Excluded Loan as to the Directing Certificateholder or the holder of the majority of the Controlling Class, only after the occurrence and during the continuance of a Control Termination Event);
the master servicer; and
the 17g-5 Information Provider, which will be required to post such report to the 17g-5 Information Provider’s website.

A summary of each Final Asset Status Report will be provided to the certificate administrator and the certificate administrator will be required to post the summary of the Final Asset Status Report to the certificate administrator’s website.

An Asset Status Report prepared for each Specially Serviced Loan will be required to include, among other things, the following information:

a summary of the status of such Specially Serviced Loan and any negotiations with the related borrower;
a discussion of the legal and environmental considerations reasonably known to the special servicer, consistent with the Servicing Standard, that are applicable to the exercise of remedies and to the enforcement of any related guaranties or other collateral for the related Specially Serviced Loan and whether outside legal counsel has been retained;
476

the most current rent roll and income or operating statement available for the related Mortgaged Property;
(A) the special servicer’s recommendations on how such Specially Serviced Loan might be returned to performing status (including the modification of a monetary term, and any workout, restructure or debt forgiveness) and returned to the master servicer for regular servicing or foreclosed or otherwise realized upon (including any proposed sale of a Defaulted Loan or REO Property), (B) a description of any such proposed or taken actions, and (C) the alternative courses of action that were or are being considered by the special servicer in connection with the proposed or taken actions;
the status of any foreclosure actions or other proceedings undertaken with respect to the Specially Serviced Loan, any proposed workouts and the status of any negotiations with respect to such workouts, and an assessment of the likelihood of additional defaults under the related Mortgage Loan or Serviced Whole Loan;
a description of any amendment, modification or waiver of a material term of any ground lease (or any space lease or air rights lease, if applicable) or franchise agreement;
the decision that the special servicer made, or intends or proposes to make, including a narrative analysis setting forth the special servicer’s rationale for its proposed decision, including its rejection of the alternatives;
an analysis of whether or not taking such proposed action is reasonably likely to produce a greater recovery on a present value basis than not taking such action, setting forth (x) the basis on which the special servicer made such determination and (y) the net present value calculation and all related assumptions;
the appraised value of the related Mortgaged Property (and a copy of the last obtained appraisal of such Mortgaged Property) together with a description of any adjustments to the valuation of such Mortgaged Property made by the special servicer together with an explanation of those adjustments; and
such other information as the special servicer deems relevant in light of the Servicing Standard.

With respect to any Mortgage Loan other than an Excluded Loan as to the Directing Certificateholder or the holder of the majority of the Controlling Class, if no Control Termination Event has occurred and is continuing, the Directing Certificateholder will have the right to disapprove the Asset Status Report prepared by the special servicer with respect to a Specially Serviced Loan within 10 business days after receipt of the Asset Status Report. If the Directing Certificateholder does not disapprove an Asset Status Report within 10 business days or if the special servicer makes a determination, in accordance with the Servicing Standard, that the disapproval by the Directing Certificateholder (communicated to the special servicer within 10 business days) is not in the best interest of all the Certificateholders, the VRR Interest Owners and the holder of any related Companion Loan, as a collective whole (taking into account the pari passu or subordinate nature of any Companion Loan), the special servicer will be required to implement the recommended action as outlined in the Asset Status Report. If the Directing Certificateholder disapproves the Asset Status Report within the 10 business day period and the special servicer has not made the affirmative determination described above, the special servicer will be required to

477

revise the Asset Status Report as soon as practicable thereafter, but in no event later than 30 days after the disapproval. The special servicer will be required to continue to revise the Asset Status Report until the Directing Certificateholder fails to disapprove the revised Asset Status Report or until the special servicer makes a determination, in accordance with the Servicing Standard, that the disapproval is not in the best interests of the Certificateholders, the VRR Interest Owners and the holder of any related Companion Loan, as a collective whole (taking into account the pari passu or subordinate nature of any Companion Loan); provided that, if the Directing Certificateholder has not approved the Asset Status Report for a period of 60 business days following the first submission of an Asset Status Report, the special servicer, prior to the occurrence and continuance of a Control Termination Event, will act pursuant to the Directing Certificateholder’s direction, if consistent with the Servicing Standard; provided, however, that if the Directing Certificateholder’s direction is inconsistent with the Servicing Standard, the special servicer, may act upon the most recently submitted form of Asset Status Report. The procedures described in this paragraph are collectively referred to as the “Directing Certificateholder Asset Status Report Approval Process”.

A “Final Asset Status Report” means, with respect to any Specially Serviced Loan, the final iteration of the initial Asset Status Report (together with such other data or supporting information provided by the special servicer to the Directing Certificateholder that does not include any communication (other than the related Asset Status Report) between the special servicer and the Directing Certificateholder with respect to such Specially Serviced Loan) required to be delivered by the special servicer by the Initial Delivery Date and any Subsequent Asset Status Report, in each case, in the form fully approved or deemed approved, if applicable, by the Directing Certificateholder pursuant to the Directing Certificateholder Asset Status Report Approval Process or following completion of the ASR Consultation Process, as applicable. For the avoidance of doubt, the special servicer may issue more than one Final Asset Status Report with respect to any Specially Serviced Loan in accordance with the procedures described above. Each Final Asset Status Report will be labeled or otherwise identified or communicated as being final by the special servicer.

Prior to the occurrence of a Control Termination Event, the special servicer will be required to deliver each Final Asset Status Report to the operating advisor following completion of the Directing Certificateholder Asset Status Report Approval Process. See “—The Directing Certificateholder—Major Decisions” and “—Control Termination Event and Consultation Termination Event” below for a discussion of the operating advisor’s ability to ask the special servicer reasonable questions with respect to such Final Asset Status Report.

If a Control Termination Event has occurred and is continuing, the special servicer will be required to promptly deliver each Asset Status Report prepared in connection with a Specially Serviced Loan to the operating advisor (and, for so long as no Consultation Termination Event has occurred, to the Directing Certificateholder (other than with respect to an Excluded Loan as to such party)). The operating advisor will be required to provide comments to the special servicer in respect of the Asset Status Report, if any, within 10 business days following the later of receipt of (i) such Asset Status Report or (ii) such related additional information reasonably requested by the operating advisor, and propose possible alternative courses of action to the extent it determines such alternatives to be in the best interest of the Certificateholders (including any Certificateholders that are holders of the Control Eligible Certificates) and the VRR Interest Owners, as a collective whole. The special servicer will be obligated to consider such alternative courses of action and any other feedback provided by the operating advisor (and, so long as no Consultation Termination Event has occurred, the Directing Certificateholder (other than with respect to

478

an Excluded Loan as to such party)) in connection with the special servicer’s preparation of any Asset Status Report. The special servicer will revise the Asset Status Report as it deems necessary to take into account any input and/or comments from the operating advisor (and, so long as no Consultation Termination Event has occurred, the Directing Certificateholder (other than with respect to an Excluded Loan as to such party)), to the extent the special servicer determines that the operating advisor’s and/or Directing Certificateholder’s input and/or recommendations are consistent with the Servicing Standard and in the best interest of the Certificateholders and the VRR Interest Owners as a collective whole (or, with respect to a Serviced Whole Loan, the best interest of the Certificateholders and the holders of the related Companion Loan, as a collective whole (taking into account the pari passu or subordinate nature of any Companion Loans)). Promptly upon determining whether or not to revise any Asset Status Report to take into account any input and/or comments from the operating advisor or the Directing Certificateholder, the special servicer will be required to revise the Asset Status Report, if applicable, and deliver to the operating advisor and the Directing Certificateholder the revised Asset Status Report (until a Final Asset Status Report is issued) or provide notice that the special servicer has decided not to revise such Asset Status Report, as applicable.

The special servicer will not be required to take or to refrain from taking any action because of an objection or comment by the operating advisor or a recommendation of the operating advisor. The procedures described in this and the foregoing two paragraphs are collectively referred to as the “ASR Consultation Process”. For additional information, see “—The Operating Advisor—Duties of Operating Advisor While a Control Termination Event Has Occurred and Is Continuing”.

After the occurrence and during the continuance of a Control Termination Event but prior to the occurrence and continuance of a Consultation Termination Event, the Directing Certificateholder (other than with respect to an applicable Excluded Loan) will be entitled to consult with the special servicer and propose alternative courses of action and provide other feedback in respect of any Asset Status Report. After the occurrence and during the continuance of a Control Termination Event the operating advisor will consult with the Special Servicer and propose alternative courses of action and provide other feedback in respect of any Asset Status Report. After the occurrence and during the continuance of a Consultation Termination Event, the Directing Certificateholder will have no right to receive any Asset Status Report or otherwise consult with the special servicer with respect to Asset Status Reports and the special servicer will only be obligated to consult with the operating advisor with respect to any Asset Status Report as described above. The special servicer may choose to revise the Asset Status Report as it deems reasonably necessary in accordance with the Servicing Standard to take into account any input and/or recommendations of the operating advisor or the Directing Certificateholder during the applicable periods described above, but is under no obligation to follow any particular recommendation of the operating advisor or the Directing Certificateholder.

With respect to each Non-Serviced Mortgage Loan, the related Non-Serviced Directing Certificateholder will have approval and consultation rights with respect to any asset status report prepared by the related Non-Serviced Special Servicer with respect to the related Non-Serviced Whole Loan that are substantially similar, but not identical, to the approval and consultation rights of the Directing Certificateholder with respect to the Mortgage Loans and the Serviced Whole Loans. See “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans” and “—The Non-Serviced AB Whole Loan”. See also “—Servicing of the Non-Serviced Mortgage Loans” below.

479

Realization Upon Mortgage Loans

If a payment default or material non-monetary default on a Mortgage Loan (other than a Non-Serviced Mortgage Loan) has occurred, then, pursuant to the PSA, the special servicer, on behalf of the trustee, may, in accordance with the terms and provisions of the PSA, at any time institute foreclosure proceedings, exercise any power of sale contained in the related Mortgage, obtain a deed-in-lieu of foreclosure, or otherwise acquire title to the related Mortgaged Property, by operation of law or otherwise. The special servicer is not permitted, however, to cause the trustee to acquire title to any Mortgaged Property, have a receiver of rents appointed with respect to any Mortgaged Property or take any other action with respect to any Mortgaged Property that would cause the trustee, for the benefit of the Certificateholders and the VRR Interest Owners, or any other specified person to be considered to hold title to, to be a “mortgagee-in-possession” of, or to be an “owner” or an “operator” of such Mortgaged Property within the meaning of certain federal environmental laws, unless the special servicer has determined in accordance with the Servicing Standard, based on an updated environmental assessment report prepared by a person who regularly conducts environmental audits and performed within six months prior to any such acquisition of title or other action (which report will be an expense of the issuing entity subject to the terms of the PSA) that:

(a)    such Mortgaged Property is in compliance with applicable environmental laws or, if not, after consultation with an environmental consultant, that it would be in the best economic interest of the Certificateholders and the VRR Interest Owners (and with respect to any Serviced Whole Loan, the related Companion Holders), as a collective whole as if such Certificateholders and the VRR Interest Owners and, if applicable, Companion Holders constituted a single lender, to take such actions as are necessary to bring such Mortgaged Property in compliance with such laws, and

(b)    there are no circumstances present at such Mortgaged Property relating to the use, management or disposal of any hazardous materials for which investigation, testing, monitoring, containment, clean-up or remediation could be required under any currently effective federal, state or local law or regulation, or that, if any such hazardous materials are present for which such action could be required, after consultation with an environmental consultant, it would be in the best economic interest of the Certificateholders and the VRR Interest Owners (and with respect to any Serviced Whole Loan, the related Companion Holders), as a collective whole as if such Certificateholders, VRR Interest Owners and, if applicable, Companion Holders constituted a single lender, to take such actions with respect to the affected Mortgaged Property.

Such requirement precludes enforcement of the security for the related Mortgage Loan until a satisfactory environmental site assessment is obtained (or until any required remedial action is taken), but will decrease the likelihood that the issuing entity will become liable for a material adverse environmental condition at the Mortgaged Property. However, we cannot assure you that the requirements of the PSA will effectively insulate the issuing entity from potential liability for a materially adverse environmental condition at any Mortgaged Property.

If title to any Mortgaged Property is acquired by the issuing entity (directly or through a single member limited liability company established for that purpose), the special servicer will be required to sell the Mortgaged Property prior to the close of the third calendar year beginning after the year of acquisition, unless (1) the IRS grants (or has not denied) a qualifying extension of time to sell the Mortgaged Property or (2) the special servicer, the certificate administrator and the trustee receive an opinion of independent counsel to the

480

effect that the holding of the Mortgaged Property by the Lower-Tier REMIC longer than the above-referenced 3 year period will not result in the imposition of a tax on any Trust REMIC or cause any Trust REMIC to fail to qualify as a REMIC under the Code at any time that any certificate or the VRR Interest is outstanding. Subject to the foregoing and any other tax-related limitations, pursuant to the PSA, the special servicer will generally be required to attempt to sell any Mortgaged Property so acquired in accordance with the Servicing Standard. The special servicer will also be required to ensure that any Mortgaged Property acquired by the issuing entity is administered so that it constitutes “foreclosure property” within the meaning of Code Section 860G(a)(8) at all times, and that the sale of the Mortgaged Property does not result in the receipt by the issuing entity of any income from nonpermitted assets as described in Code Section 860F(a)(2)(B). If the Lower-Tier REMIC acquires title to any Mortgaged Property, the special servicer, on behalf of the Lower-Tier REMIC, will retain, at the expense of the issuing entity, an independent contractor to manage and operate the property. The independent contractor generally will be permitted to perform construction (including renovation) on a foreclosed property only if the construction was more than 10% completed at the time default on the related Mortgage Loan became imminent. The retention of an independent contractor, however, will not relieve the special servicer of its obligation to manage the Mortgaged Property as required under the PSA.

In general, the special servicer will be obligated to cause any Mortgaged Property acquired as an REO Property to be operated and managed in a manner that would, in its reasonable judgment and in accordance with the Servicing Standard, maximize the issuing entity’s net after-tax proceeds from such property. Generally, no Trust REMIC will be taxable on income received with respect to a Mortgaged Property acquired by the issuing entity to the extent that it constitutes “rents from real property”, within the meaning of Code Section 856(c)(3)(A) and Treasury regulations under the Code. Rents from real property include fixed rents and rents based on the gross receipts or sales of a tenant but do not include the portion of any rental based on the net income or profit of any tenant or sub-tenant. No determination has been made whether rent on any of the Mortgaged Properties meets this requirement. Rents from real property include charges for services customarily furnished or rendered in connection with the rental of real property, whether or not the charges are separately stated. Services furnished to the tenants of a particular building will be considered as customary if, in the geographic market in which the building is located, tenants in buildings which are of similar class are customarily provided with the service. No determination has been made whether the services furnished to the tenants of the Mortgaged Properties are “customary” within the meaning of applicable regulations. It is therefore possible that a portion of the rental income with respect to a Mortgaged Property owned by the issuing entity would not constitute rents from real property. In addition, it is possible that none of the income with respect to a Mortgaged Property would qualify if a separate charge is not stated for non-customary services provided to tenants or if such services are not performed by an independent contractor. Rents from real property also do not include income from the operation of a trade or business on the Mortgaged Property, such as a hotel property, or rental income attributable to personal property leased in connection with a lease of real property if the rent attributable to personal property exceeds 15% of the total net rent for the taxable year. Any of the foregoing types of income may instead constitute “net income from foreclosure property”, which would be taxable to a REMIC at the federal corporate rate and may also be subject to state or local taxes. The PSA provides that the special servicer will be permitted to cause the Lower-Tier REMIC to earn “net income from foreclosure property” that is subject to tax if it determines that the net after-tax benefit to Certificateholders and the VRR Interest Owners is greater than another method of operating or net leasing the Mortgaged Property. Because these

481

sources of income, if they exist, are already in place with respect to the Mortgaged Properties, it is generally viewed as beneficial to Certificateholders and the VRR Interest Owners to permit the issuing entity to continue to earn them if it acquires a Mortgaged Property, even at the cost of this tax. These taxes would be chargeable against the related income for purposes of determining the proceeds available for distribution to holders of certificates and the VRR Interest Owners. See “Material Federal Income Tax Considerations—Taxes That May Be Imposed on a REMIC—Prohibited Transactions”.

Under the PSA, the special servicer is required to establish and maintain one or more REO Accounts, to be held on behalf of the trustee for the benefit of the Certificateholders and the VRR Interest Owners and, with respect to a Serviced Whole Loan, the related Companion Holder, for the retention of revenues and insurance proceeds derived from each REO Property. The special servicer is required to use the funds in the applicable REO Account to pay for the proper operation, management, maintenance and disposition of any REO Property, but only to the extent that amounts on deposit in the applicable REO Account relate to such REO Property. To the extent that amounts in the applicable REO Account in respect of any REO Property are insufficient to make such payments, the master servicer is required to make a Servicing Advance, unless it determines such Servicing Advance would be nonrecoverable. On the later of the date that is (x) on or prior to each Determination Date or (y) two business days after such amounts are received and properly identified, the special servicer is required to remit to the master servicer for deposit all amounts received in respect of each REO Property during the most recently ended Collection Period, net of any amounts withdrawn to make any permitted disbursements, into the Collection Account; provided that the special servicer may retain in the applicable REO Account permitted reserves.

Sale of Defaulted Loans and REO Properties

If the special servicer determines in accordance with the Servicing Standard that no satisfactory arrangements (including by way of discounted payoff) can be made for collection of delinquent payments thereon and such sale would be in the best economic interests of the Certificateholders and the VRR Interest Owners or, in the case of a Serviced Whole Loan, Certificateholders, VRR Interest Owners and any holder of the related Serviced Pari Passu Companion Loan or any holder of a Serviced Subordinate Companion Loan (as a collective whole as if such Certificateholders, VRR Interest Owners and Companion Holder constituted a single lender and, with respect to a Serviced A/B Whole Loan, taking into account the subordinate nature of the related Serviced Subordinate Companion Loan) to attempt to sell a Defaulted Loan (other than a Non-Serviced Mortgage Loan) and any related Serviced Companion Loan as described below, the special servicer will be required to use reasonable efforts to solicit offers for each Defaulted Loan on behalf of the Certificateholders, the VRR Interest Owners and the holder of any related Serviced Companion Loan in such manner as will be reasonably likely to maximize the value of the Defaulted Loan on a net present value basis. To the extent that a Non-Serviced Mortgage Loan is not sold together with the related Non-Serviced Companion Loan by the related Non-Serviced Special Servicer, the special servicer will, under certain limited circumstances specified in the related Intercreditor Agreement, be entitled to sell (i) with the consent of the Directing Certificateholder if no Control Termination Event has occurred and is continuing and (ii) after consulting on a non-binding basis with the Risk Retention Consultation Parties, in each case, with respect to any Mortgage Loan (other than an Excluded Loan as to such party) such Non-Serviced Mortgage Loan if it determines in accordance with the Servicing Standard that such action would be in the best interests of the Certificateholders and the VRR Interest Owners and the special servicer would be

482

entitled to such Liquidation Fee to the same extent as if such Non-Serviced Mortgage Loan been a Serviced Mortgage Loan. In the absence of a cash offer at least equal to its outstanding principal balance plus all accrued and unpaid interest and outstanding costs and expenses and certain other amounts under the PSA (a “Par Purchase Price”), the special servicer may purchase the Defaulted Loan for the Par Purchase Price or may accept the first cash offer received from any person that constitutes a fair price for the Defaulted Loan. If multiple offers are received during the period designated by the special servicer for receipt of offers, the special servicer is generally required to select the highest offer. The special servicer is required to give the trustee, the certificate administrator, the master servicer, the operating advisor and (other than in respect of any applicable Excluded Loan) the Directing Certificateholder (but only prior to the occurrence and continuance of a Consultation Termination Event) , the holder of the related Subordinate Companion Loan, and the Risk Retention Consultation Parties not less than 10 business days’ prior written notice of its intention to sell any such Defaulted Loan. Neither the trustee nor any of its affiliates may make an offer for or purchase any Defaulted Loan. “Defaulted Loan” means a Mortgage Loan (other than a Non-Serviced Mortgage Loan) or Serviced Whole Loan that is a Specially Serviced Loan and (i) that is delinquent at least 60 days in respect of its Periodic Payments (other than a balloon payment) or delinquent in respect of its balloon payment, if any; provided that in respect of a balloon payment, such period will be 120 days if the related borrower has provided the master servicer or special servicer, as applicable, with a written and fully executed (subject only to customary final closing conditions) refinancing commitment (or if refinancing commitments are not then customarily issued by commercial mortgage lenders, such written, executed and binding alternative documentation as is customarily used by commercial real estate lenders for such purpose) or purchase and sale agreement from an acceptable lender or purchaser, as applicable, and reasonably satisfactory in form and substance to the master servicer or special servicer, as applicable (and the master servicer or special servicer, as applicable, will be required to promptly forward such documentation to the Directing Certificateholder); and such delinquency is to be determined without giving effect to any grace period permitted by the related Mortgage or Mortgage Note and without regard to any acceleration of payments under the related Mortgage and Mortgage Note or (ii) as to which the special servicer has, by written notice to the related borrower, accelerated the maturity of the indebtedness evidenced by the related Mortgage Note.

The special servicer will be required to determine whether any cash offer constitutes a fair price for any Defaulted Loan if the highest offeror is a person other than an Interested Person. In determining whether any offer from a person other than an Interested Person constitutes a fair price for any Defaulted Loan, the special servicer will be required to take into account (in addition to the results of any appraisal, updated appraisal or narrative appraisal that it may have obtained pursuant to the PSA within the prior 9 months), among other factors, the period and amount of the occupancy level and physical condition of the related Mortgaged Property and the state of the local economy.

If the offeror is an Interested Person (provided that the trustee may not be an offeror), then the trustee will be required to determine whether the cash offer constitutes a fair price unless (i) the offer is equal to or greater than the applicable Par Purchase Price and (ii) the offer is the highest offer received. Absent an offer at least equal to the Par Purchase Price, no offer from an Interested Person will constitute a fair price unless (A) it is the highest offer received and (B) at least two other offers are received from independent third parties. In determining whether any offer received from an Interested Person represents a fair price for any such Defaulted Loan, the trustee will be supplied with and will be required to rely on the most recent appraisal or updated appraisal conducted in accordance with the PSA within

483

the preceding 9-month period or, in the absence of any such appraisal, on a new appraisal. Except as provided in the following paragraph, the cost of any appraisal will be covered by, and will be reimbursable as, a Servicing Advance by the master servicer.

Notwithstanding anything contained in the preceding paragraph to the contrary, if the trustee is required to determine whether a cash offer by an Interested Person constitutes a fair price, the trustee will be required to (at the expense of the Interested Person) designate an independent third party expert in real estate or commercial mortgage loan matters with at least 5 years’ experience in valuing loans similar to the subject Mortgage Loan or Serviced Whole Loan, as the case may be, that has been selected with reasonable care by the trustee to determine if such cash offer constitutes a fair price for such Mortgage Loan or Serviced Whole Loan. If the trustee designates such a third party to make such determination, the trustee will be entitled to rely conclusively upon such third party’s determination. The reasonable fees of, and the costs of all appraisals, inspection reports and broker opinions of value incurred by any such third party pursuant to this paragraph will be covered by, and will be reimbursable by, the Interested Person, and to the extent not collected from such Interested Person within 30 days of request therefor, by the master servicer as a Servicing Advance; provided that the trustee will not engage a third party expert whose fees exceed a commercially reasonable amount as determined by the trustee.

The special servicer is required to use reasonable efforts to solicit offers for each REO Property on behalf of the Certificateholders, the VRR Interest Owners and the related Companion Holder(s) (if applicable) and to sell each REO Property in the same manner as with respect to a Defaulted Loan.

Notwithstanding any of the foregoing paragraphs, the special servicer will not be required to accept the highest cash offer for a Defaulted Loan or REO Property if the special servicer determines in consultation with (i) the Directing Certificateholder (unless a Consultation Termination Event has occurred and is continuing) and (ii) the Risk Retention Consultation Parties, in each case, and other than with respect to any Mortgage Loan that is an Excluded Loan as to such party and subject to the limitations on consultation under this “Pooling and Servicing Agreement” and, in the case of a Serviced Whole Loan or an REO Property related to a Serviced Whole Loan, the related Companion Holder(s), in accordance with the Servicing Standard (and subject to the requirements of any related Intercreditor Agreement), that rejection of such offer would be in the best interests of the Certificateholders, the VRR Interest Owners and, in the case of a sale of a Serviced Whole Loan or an REO Property related to a Serviced Whole Loan, the related Companion Holder(s) (as a collective whole as if such Certificateholders, VRR Interest Owners and, if applicable, the related Companion Holder(s) constituted a single lender. In addition, the special servicer may accept a lower offer (from any person other than itself or an affiliate) if it determines, in accordance with the Servicing Standard, that acceptance of such offer would be in the best interests of the Certificateholders, the VRR Interest Owners and, in the case of a Serviced Whole Loan or an REO Property related to a Serviced Whole Loan, the related Companion Holder(s) (as a collective whole as if such Certificateholders, the VRR Interest Owners and, if applicable, the related Companion Holder(s) constituted a single lender). The special servicer will be required to use reasonable efforts to sell all Defaulted Loans prior to the Rated Final Distribution Date.

An “Interested Person”, as of the date of any determination, is the depositor, the master servicer, the special servicer, the operating advisor, the asset representations reviewer, the certificate administrator, the trustee, the Directing Certificateholder, any Risk Retention Consultation Party, any sponsor, any Borrower Party, any independent contractor engaged

484

by a special servicer or any known affiliate of any of the preceding entities, and, with respect to a Whole Loan if it is a Defaulted Loan, the depositor, the master servicer, the special servicer (or any independent contractor engaged by the special servicer), or the trustee for the securitization of a Companion Loan, and each related Companion Holder or its representative, any holder of a related mezzanine loan, or any known affiliate of any such party described above.

With respect to any Serviced Whole Loan, pursuant to the terms of the related Intercreditor Agreement(s), if such Serviced Whole Loan becomes a Defaulted Loan, and if the special servicer determines to sell the related Mortgage Loan in accordance with the discussion in this “—Sale of Defaulted Loans and REO Properties” section, then the special servicer will be required to sell each related Companion Loan together with such Mortgage Loan as one whole loan and will be required to require that all offers be submitted to the special servicer in writing. The special servicer will not be permitted to sell the related Mortgage Loan together with each related Companion Loan if such Serviced Whole Loan becomes a Defaulted Loan without the consent of the holder of the related Companion Loan, unless the special servicer complies with certain notice and delivery requirements set forth in the PSA and any related Intercreditor Agreement. See “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans”.

In addition, with respect to each Non-Serviced Mortgage Loan, if such Mortgage Loan has become a defaulted loan under the related Non-Serviced PSA, the related Non-Serviced Special Servicer will generally have the right to sell such Mortgage Loan together with the related Companion Loan(s) as notes evidencing one whole loan. The issuing entity, as the holder of such Non-Serviced Mortgage Loan, will have the right to consent to such sale, provided that the Non-Serviced Special Servicer may sell the related Non-Serviced Whole Loan without such consent if the required notices and information regarding such sale are provided to the issuing entity in accordance with the related Intercreditor Agreement. The Directing Certificateholder will be entitled to exercise such consent right so long as no Control Termination Event has occurred and is continuing, and if a Control Termination Event has occurred and is continuing, the special servicer will be entitled to exercise such consent rights. See “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans”.

To the extent that Liquidation Proceeds collected with respect to any Mortgage Loan are less than the sum of (1) the outstanding principal balance of the Mortgage Loan, (2) interest accrued on the Mortgage Loan and (3) the aggregate amount of outstanding reimbursable expenses (including any (i) unpaid servicing compensation, (ii) unreimbursed Servicing Advances, (iii) accrued and unpaid interest on all Advances and (iv) additional expenses of the issuing entity) incurred with respect to the Mortgage Loan, the issuing entity will realize a loss in the amount of the shortfall. The trustee, the master servicer and/or the special servicer will be entitled to reimbursement out of the Liquidation Proceeds recovered on any Mortgage Loan, prior to the distribution of those Liquidation Proceeds to Certificateholders and the VRR Interest Owners, of any and all amounts that represent unpaid servicing compensation in respect of the related Mortgage Loan, certain unreimbursed expenses incurred with respect to the Mortgage Loan and any unreimbursed Advances (including interest on Advances) made with respect to the Mortgage Loan. In addition, amounts otherwise distributable on the certificates will be further reduced by interest payable to the master servicer, the special servicer or trustee on these Advances and “—The Non-Serviced AB Whole Loan”.

485

The Directing Certificateholder

General

Subject to the rights of the holder of any related Companion Loan under the related Intercreditor Agreements as described under “—Rights of the Directing Certificateholder with respect to Non-Serviced Mortgage Loans or Servicing Shift Whole Loans” below, for so long as no Control Termination Event has occurred and is continuing, the Directing Certificateholder will be entitled to advise (1) the special servicer as to all Major Decisions with respect to Serviced Mortgage Loans (other than any Excluded Loan with respect to the Directing Certificateholder or the holder of the majority of the Controlling Class) and (2) the master servicer to the extent the Directing Certificateholder’s consent is required by the applicable clauses of the definition of “Master Servicer Decision”, and will have the right to replace the special servicer with or without cause (provided that so long as Torchlight Debt Fund VIII Holdings (US), LLC or an affiliate thereof owns at least 15% of the outstanding certificate balance of the then-Controlling Class of certificates, Torchlight Loan Services, LLC may not be removed or replaced without cause) and have certain other rights under the Pooling and Servicing Agreement as described below. With respect to any Mortgage Loan other than an Excluded Loan with respect to the Directing Certificateholder or the holder of the majority of the Controlling Class, upon the occurrence and continuance of a Control Termination Event, the Directing Certificateholder will have certain consultation rights only, and upon the occurrence and continuance of a Consultation Termination Event, the Directing Certificateholder will not have any consent or consultation rights, as further described below.

The PSA may provide that, with respect to certain matters in respect of which the consent of the Directing Certificateholder is required, such consent will be deemed given after the expiration of a specified period following the request for consent.

The Risk Retention Consultation Parties will be entitled to consult (other than with respect to any Excluded Loan with respect to the Risk Retention Consultation Parties or the holder of the majority of the VRR Interest) on a strictly non-binding basis with the applicable special servicer; provided, that prior to the occurrence and continuance of a Consultation Termination Event, the related Mortgage Loan must also be a Specially Serviced Loan.

The “Directing Certificateholder” will be (i) with respect to a Servicing Shift Mortgage Loan, the related Loan-Specific Directing Certificateholder, and (ii) with respect to each Mortgage Loan (other than any Excluded Loan or the Servicing Shift Mortgage Loans), the Controlling Class Certificateholder (or its representative) selected by more than 50% of the Controlling Class Certificateholders, by Certificate Balance, as determined by the certificate registrar from time to time; provided, however, that

(1)      absent that selection, or

(2)      until a Directing Certificateholder is so selected, or

(3)      upon receipt of a notice from a majority of the Controlling Class Certificateholders, by Certificate Balance, that a Directing Certificateholder is no longer designated, the Controlling Class Certificateholder that owns the largest aggregate Certificate Balance of the Controlling Class (or its representative) will be the Directing Certificateholder;

486

provided, however, that (i) in the case of this clause (3), in the event no one holder owns the largest aggregate Certificate Balance of the Controlling Class, then there will be no Directing Certificateholder until appointed in accordance with the terms of the PSA, and (ii) the certificate administrator and the other parties to the PSA will be entitled to assume that the identity of the Directing Certificateholder has not changed until such parties receive written notice of a replacement of the Directing Certificateholder from a party holding the requisite interest in the Controlling Class (as confirmed by the certificate registrar), or the resignation of the then-current Directing Certificateholder.

The initial Directing Certificateholder with respect to each Mortgage Loan (other than any Excluded Loans as to the Directing Certificateholder) is expected to be Torchlight Debt Fund VIII Holdings (US), LLC (or its affiliate).

As used herein, the term “Directing Certificateholder,” unless used in relation to a Servicing Shift Mortgage Loan, means the entity determined pursuant to clause (ii) of the definition of such term.

Loan-Specific Directing Certificateholder” means, at any date of determination, with respect to a Servicing Shift Mortgage Loan, the then applicable “controlling holder”, the “directing certificateholder”, the “directing holder”, “directing lender” or any analogous concept under the related Intercreditor Agreement. Prior to the related Servicing Shift Securitization Date, the Loan-Specific Directing Certificateholder with respect to a Servicing Shift Mortgage Loan will be the holder of the related Control Note. On and after the related Servicing Shift Securitization Date, there will be no Loan-Specific Directing Certificateholder under the PSA with respect to the Servicing Shift Whole Loan.

A “Controlling Class Certificateholder” is each holder (or Certificate Owner, if applicable) of a certificate of the Controlling Class as determined by the certificate registrar from time to time, upon request by any party to the PSA.

The “Controlling Class” will be, as of any time of determination, the most subordinate class of Control Eligible Certificates then-outstanding that has an aggregate Certificate Balance (as notionally reduced by any Cumulative Appraisal Reduction Amounts allocable to such class) at least equal to 25% of the initial Certificate Balance of that class; provided, however, that if at any time the Certificate Balances of the Principal Balance Certificates (other than the Control Eligible Certificates) have been reduced to zero as a result of principal payments on the Mortgage Loans, then the Controlling Class will be the most subordinate class of Control Eligible Certificates that has a Certificate Balance greater than zero without regard to any Allocated Cumulative Appraisal Reduction Amounts. The Controlling Class as of the Closing Date will be the Class H certificates. The Control Eligible Certificates will not include the VRR Interest, and the VRR Interest is not permitted to be a Controlling Class.

The “Control Eligible Certificates” will be any of the Class F, Class G or Class H certificates.

The master servicer, the special servicer, the operating advisor, the certificate administrator, the trustee or any certificateholder or any VRR Interest Owner may request that the certificate registrar determine which class of certificates is the then-current Controlling Class and the certificate registrar must thereafter provide such information to the requesting party. The depositor, the trustee, the master servicer, the special servicer, the operating advisor and, for so long as no Consultation Termination Event has occurred and is continuing, the Directing Certificateholder, may request that the certificate

487

administrator provide, and the certificate administrator must so provide, a list of the holders (or Certificate Owners, if applicable) of the Controlling Class at the expense of the issuing entity. The trustee, the certificate administrator, the master servicer, the special servicer and the operating advisor may each rely on any such list so provided.

In the event that no Directing Certificateholder or Risk Retention Consultation Party, as applicable, has been appointed or identified to the master servicer or the special servicer, as applicable, and the master servicer or special servicer, as applicable, has attempted to obtain such information from the certificate administrator and no such entity has been identified to the master servicer or special servicer, as applicable, then until such time as the new Directing Certificateholder or Risk Retention Consultation Party, as applicable, is identified to the master servicer and special servicer, the master servicer or special servicer, as applicable, will have no duty to consult with, provide notice to, or seek the approval or consent of any such Directing Certificateholder or Risk Retention Consultation Party, as applicable, as the case may be.

With respect to any matter for which the consent of the Directing Certificateholder or consultation with the Directing Certificateholder or Risk Retention Consultation Party is required, to the extent no specific time period for deemed consent or consultation is expressly stated in the PSA, in the event no response from the Directing Certificateholder or Risk Retention Consultation Party, as applicable, is received within ten (10) Business Days following written request for consent or consultation, as the case may be, and its receipt of all reasonably requested information on any required consent or consultation, such consent will be deemed given or such consultation will be deemed to have occurred, as applicable; provided that the failure of the Directing Certificateholder or a Risk Retention Consultation Party, as applicable, to respond will not affect any future matters with respect to the applicable Mortgage Loan or Serviced Whole Loan.

Major Decisions

Except as otherwise described under “—Control Termination Event and Consultation Termination Event” and “—Servicing Override” below and subject to the rights of the holder of any related Companion Loan under the related Intercreditor Agreement as described under “—Rights of the Directing Certificateholder with respect to Non-Serviced Mortgage Loans or Servicing Shift Whole Loans” below, prior to the occurrence and continuance of a Control Termination Event, the special servicer will not be permitted to take (or consent to the master servicer’s taking) any of the following actions as to which the Directing Certificateholder has objected in writing within 10 business days (or 30 days with respect to clause (ix) of the definition of “Major Decision”) after receipt of the special servicer’s written recommendation, which may be in the form of an Asset Status Report, and analysis and all information reasonably requested by the Directing Certificateholder, and reasonably available to the special servicer in order to grant or withhold such consent, which report may (in sole discretion of the special servicer) take the form of an Asset Status Report (the “Major Decision Reporting Package”) (provided that if such written consent has not been received by the special servicer within the applicable time period, the Directing Certificateholder will be deemed to have approved such action). If the master servicer and the special servicer have mutually agreed that the master servicer will process any Major Decision, the master servicer will not be permitted to take any of the actions that constitute Major Decisions unless it has obtained the consent of the special servicer, which consent will be deemed given (unless earlier objected to by the special servicer) 10 business days after the special servicer’s receipt from the master servicer of the master servicer’s written recommendation and analysis with respect to such Major Decision and all information

488

reasonably requested by the special servicer and reasonably available to the master servicer in order to make an informed decision with respect to such Major Decision plus the time period provided to the Directing Certificateholder or other relevant party under the PSA and, if applicable, any additional time period permitted in the related Intercreditor Agreement. Upon request, the special servicer, other than with respect to an Excluded Loan as to a Risk Retention Consultation Party or the holder of the majority of the VRR Interest (except to the extent set forth above in “—Enforcement of ‘Due-on-Sale’ and ‘Due-on-Encumbrance’ Provisions”), will also be required to consult on a non-binding basis with the Risk Retention Consultation Parties with respect to such Major Decision; provided, that prior to the occurrence and continuance of a Consultation Termination Event, the related Mortgage Loan must also be a Specially Serviced Loan. The foregoing consent rights of the Directing Certificateholder will not apply to any Excluded Loan as to the Directing Certificateholder or holder of the majority of the Controlling Class.

Major Decision” means, with respect to any Mortgage Loan or Serviced Whole Loan, each of the following:

(i)                       any proposed or actual foreclosure upon or comparable conversion (which may include acquisition of an REO Property) of the ownership of properties securing any Mortgage Loan (other than any Non-Serviced Mortgage Loan or Servicing Shift Mortgage Loan) that comes into and continues in default;

(ii)                    any modification, consent to a modification or waiver of any monetary term (other than late fees and default interest) or material non-monetary term (including, without limitation, the timing of payments and acceptance of discounted payoffs) of a Mortgage Loan (other than any Non-Serviced Mortgage Loan) or Serviced Whole Loan or any extension of the maturity date of such Mortgage Loan or Serviced Whole Loan other than in connection with a maturity default if a refinancing or sale is expected within 120 days as provided in clause (ix) of the definition of Master Servicer Decisions;

(iii)                 any sale of a Defaulted Loan and any related defaulted Companion Loan, or any REO Property (other than in connection with the termination of the issuing entity as described under “—Termination; Retirement of Certificates”) or a defaulted Non-Serviced Mortgage Loan that the special servicer is permitted to sell in accordance with the PSA, in each case, for less than the applicable Purchase Price;

(iv)                  any determination to bring a Mortgaged Property or an REO Property into compliance with applicable environmental laws or to otherwise address hazardous material located at a Mortgaged Property or an REO Property;

(v)                     any waiver of a “due-on-sale” or “due-on-encumbrance” clause with respect to a Mortgage Loan (other than a Non-Serviced Mortgage Loan) or a Serviced Whole Loan or any consent to such a waiver or consent to a transfer of the Mortgaged Property or interests in the borrower or consent to the incurrence of additional debt, other than any such transfer or incurrence of debt as described under clauses (xiii) or (xiv) of the definition of “Master Servicer Decision” or as may be effected (I) without the consent of the lender under the related loan agreement, (II) pursuant to the specific terms of such Mortgage Loan and (III) for which there is no lender discretion;

(vi)                  (a) any property management company changes with respect to a Specially Serviced Loan with a principal balance equal to or greater than $5,000,000,

489

including, without limitation, approval of the termination of a manager and appointment of a new property manager, (b) with respect to any Mortgage Loan (other than a Non-Serviced Mortgage Loan) or Serviced Companion Loan that is a Non-Specially Serviced Loan, a change in property management if the replacement property manager is a Borrower Party or (c) franchise changes with respect to a Mortgage Loan for which the lender is required to consent or approve such changes under the related Mortgage Loan documents;

(vii)               the release of a material amount from any escrow account, reserve fund or letter of credit specified (along with the related Mortgage Loan) on a schedule to the PSA, which, in each case, is held as a performance escrow or reserve with respect to which the lender has discretion over the decision to make such release under the related Mortgage Loan documents;

(viii)            any acceptance of an assumption agreement or any other agreement permitting a transfer of interests in a borrower or guarantor releasing a borrower or guarantor from liability under a Mortgage Loan (other than a Non-Serviced Mortgage Loan) or Serviced Whole Loan other than pursuant to the specific terms of such Mortgage Loan or Serviced Whole Loan and for which there is no lender discretion;

(ix)                other than in the case of a Non-Specially Serviced Loan, any determination of an Acceptable Insurance Default;

(x)                   other than in the case of a Non-Specially Serviced Loan, any modification, waiver or amendment of any lease, the execution of any new lease or the granting of a subordination, non-disturbance and attornment agreement in connection with any lease (other than for ground leases), at a Mortgaged Property if (a) the lease affects an area greater than or equal to the lesser of (1) 30% of the net rentable area of the improvements at the Mortgaged Property and (2) 30,000 square feet or (b) such transaction is not a routine leasing matter;

(xi)                other than in the case of a Non-Specially Serviced Loan or a Non-Serviced Mortgage Loan, any modification, amendment, consent to a modification or waiver of any material term of any intercreditor, co-lender or similar agreement with any mezzanine lender, subordinate debt holder or Pari Passu Companion Loan holder related to a Mortgage Loan or Whole Loan, or any action to enforce rights (or decision not to enforce rights) with respect thereto; provided, however, that any such modification or amendment that would adversely impact the master servicer will additionally require the consent of the master servicer as a condition to its effectiveness;

(xii)             any consent to incurrence of additional debt by the borrower or mezzanine debt by a direct or indirect parent of a borrower, to the extent the lender’s approval is required under the related Mortgage Loan documents;

(xiii)          requests for property or other collateral releases or substitutions, other than (a) grants of easements or rights of way, (b) releases of non-material, non-income producing parcels of a Mortgaged Property (including, without limitation, any such releases as to which the related Mortgage Loan documents expressly require the mortgagee thereunder to make such releases), (c) consents to releases related to condemnation of parcels of a Mortgaged Property, (d) the release of collateral securing any Mortgage Loan in connection with defeasance of the collateral for such

490

Mortgage Loan or (e) the items listed in clause (vii) of this definition and clause (viii) of the definition of Master Servicer Decision;

(xiv)        other than in the case of a Non-Specially Serviced Loan, approval of easements and rights of way that materially affect the use or value of a Mortgaged Property or the borrower’s ability to make any payments with respect to the related Mortgage Loan;

(xv)        agreeing to any modification, waiver, consent or amendment of the related Mortgage Loan or Serviced Whole Loan in connection with a defeasance if such proposed modification, waiver, consent or amendment is with respect to (a) a modification of the type of defeasance collateral required under the Mortgage Loan documents such that defeasance collateral other than direct, non-callable obligations of the United States of America would be permitted or (b) a modification that would permit a principal prepayment instead of defeasance if the applicable loan documents do not otherwise permit such principal prepayment;

(xvi)        determining whether to cure any default by a borrower under a ground lease or permit any ground lease modification, amendment or subordination, non-disturbance and attornment agreement or entry into a new ground lease;

(xvii)        other than in the case of a Non-Specially Serviced Loan, consent to actions and releases related to condemnation of parcels of a Mortgaged Property with respect to a material parcel or a material income producing parcel or any condemnation that materially affects the use or value of the related Mortgaged Property or the ability of the related borrower to pay amounts due in respect of the related Mortgage Loan or any related Companion Loan when due;

(xviii)        following a default or an event of default with respect to a Mortgage Loan or Serviced Whole Loan, any exercise of remedies, including acceleration of the Mortgage Loan or Serviced Whole Loan or initiation of any proceedings, judicial or otherwise, under the related Mortgage Loan documents;

(xix)        other than in the case of any Non-Specially Serviced Loan, approval of any waiver regarding the receipt of financial statements (other than immaterial timing waivers including late financial statements which in no event relieve any borrower of the obligation to provide financial statements on at least a quarterly basis) following three consecutive late deliveries of financial statements; and

(xx)        the voting on any plan of reorganization, restructuring or similar plan in the bankruptcy of a borrower.

A “Non-Specially Serviced Loan” means any Serviced Mortgage Loan or Serviced Companion Loan that is not a Specially Serviced Loan.

Subject to the terms and conditions described in this section, the special servicer will be required to process all requests for any matter that constitutes a “Major Decision” with respect to all Serviced Mortgage Loans and Serviced Companion Loans. Upon receiving a request for any matter described in this section that constitutes a Major Decision with respect to a Mortgage Loan (other than a Non-Serviced Mortgage Loan) that is a Non-Specially Serviced Loan, the master servicer will be required to promptly forward such request to the special servicer and, unless the master servicer and the special servicer mutually agree that the master servicer will process such request, the special servicer will

491

be required to process such request (including, without limitation, interfacing with the borrower) and, except as provided in the next sentence, the master servicer will have no further obligation with respect to such request or such Major Decision. With respect to such request, the master servicer will continue to cooperate with reasonable requests of the special servicer by delivering any additional information in the master servicer’s possession to the special servicer reasonably requested by the special servicer relating to such Major Decision. Except as mutually agreed to by the master servicer and the special servicer, the master servicer will not be required to interface with the borrower or provide a written recommendation and analysis with respect to any Major Decision.

In addition, the master servicer is required to provide the special servicer with any notice that it receives relating to a default by the borrower under a ground lease where the collateral for the Mortgage Loan is the ground lease, and the special servicer will determine in accordance with the Servicing Standard whether the issuing entity as lender should cure any borrower defaults relating to ground leases. Any costs relating to any such cure of a borrower default relating to a ground lease is required to be paid by the master servicer as a Servicing Advance.

With respect to (i) prior to the occurrence and continuance of a Consultation Termination Event, any Major Decision relating to a Specially Serviced Loan, and (ii) after the occurrence and during the continuance of a Consultation Termination Event, any Major Decision relating to a Mortgage Loan (in each case, other than with respect to an Excluded Loan with respect to a Risk Retention Consultation Party or the holder of the majority of the VRR Interest), the special servicer will be required to provide copies of any notice, information and report that it is required to provide to the Directing Certificateholder pursuant to the PSA with respect to such Major Decision to the Risk Retention Consultation Parties, within the same time frame it is required to provide such notice, information or report to the Directing Certificateholder (for this purpose, without regard to whether such items are actually required to be provided to the Directing Certificateholder under the PSA due to the occurrence of a Control Termination Event or a Consultation Termination Event).

Notwithstanding anything to the contrary contained herein, after the occurrence and during the continuance of a Control Termination Event but prior to the occurrence and continuance of a Consultation Termination Event, the Directing Certificateholder and the Risk Retention Consultation Parties will remain entitled to receive any notices, reports or information to which it is entitled, and the special servicer and any other applicable party will be required to consult (on a non-binding basis) with the Directing Certificateholder and, with respect to a Specially Serviced Loan, the Risk Retention Consultation Parties (in each case, other than with respect to any Excluded Loan as to such party) in connection with any Major Decision to be taken or refrained from being taken in accordance with the PSA. After the occurrence and continuance of a Consultation Termination Event (and at any time with respect to any Excluded Loan with respect the Directing Certificateholder or the holder of the majority of the Controlling Class), the Directing Certificateholder will have no direction, consultation or consent rights and no right to receive any notices, reports or information (other than notices, reports or information required to be delivered to all Certificateholders) or any other rights as Directing Certificateholder and, other than with respect to any Excluded Loan with respect to the Risk Retention Consultation Parties or the holder of a majority of the VRR Interest, the Risk Retention Consultation Parties will remain entitled to receive any notices, reports or information to which it is entitled, and the applicable special servicer and any other applicable party will be required to consult with the Risk Retention Consultation Parties (on a non-binding basis) in connection with any action to be taken or refrained from being taken.

492

Asset Status Report

So long as no Control Termination Event has occurred and is continuing, the Directing Certificateholder will have the right to disapprove the Asset Status Report prepared by the special servicer with respect to a Specially Serviced Loan (other than with respect to any Mortgage Loan that is an Excluded Loan as to such party). If a Consultation Termination Event has occurred and is continuing, the Directing Certificateholder will have no right to receive any Asset Status Reports or consult with the special servicer with respect to Asset Status Reports. See “—Asset Status Report” above.

Replacement of the Special Servicer

With respect to any Mortgage Loan other than an applicable Excluded Loan and for so long as no Control Termination Event has occurred and is continuing, the Directing Certificateholder will have the right to replace the special servicer with or without cause (provided that so long as Torchlight Debt Fund VIII Holdings (US), LLC or an affiliate thereof owns at least 15% of the outstanding certificate balance of the then-Controlling Class of certificates, Torchlight Loan Services, LLC may not be removed or replaced without cause) as described under “—Replacement of the Special Servicer Without Cause” and “—Termination of the Master Servicer or Special Servicer for Cause—Servicer Termination Events” below.

Control Termination Event and Consultation Termination Event

With respect to any Mortgage Loan (other than a Non-Serviced Mortgage Loan or any applicable Excluded Loan as to the Directing Certificateholder or the holder of the majority of the Controlling Class) or Serviced Whole Loan and subject to the rights of any Companion Holder under an Intercreditor Agreement, if a Control Termination Event has occurred and is continuing, but for so long as no Consultation Termination Event has occurred and is continuing, the special servicer will not be required to obtain the consent of the Directing Certificateholder with respect to any of the Major Decisions or Asset Status Reports, but will be required to consult with the Directing Certificateholder in connection with any Major Decision or Asset Status Report (or any other matter for which the consent of the Directing Certificateholder would have been required or for which the Directing Certificateholder would have the right to direct the special servicer if no Control Termination Event had occurred and was continuing) and to consider alternative actions recommended by the Directing Certificateholder, in respect of such Major Decision or Asset Status Report (or such other matter). Additionally, upon request, the special servicer will be required to consult with the Risk Retention Consultation Parties in connection with any Major Decision not relating to an Excluded Loan as to such party and consider alternative actions recommended by a Risk Retention Consultation Party. Any such consultation will not be binding on the special servicer; provided, that prior to the occurrence and continuance of a Consultation Termination Event, the related Mortgage Loan must also be a Specially Serviced Loan. In the event such special servicer receives no response from the Directing Certificateholder or a Risk Retention Consultation Party, as applicable, within 10 business days following its written request for input on any required consultation, such special servicer will not be obligated to consult with the Directing Certificateholder or such Risk Retention Consultation Party, as applicable, on the specific matter; provided, however, that the failure of the Directing Certificateholder or a Risk Retention Consultation Party to respond will not relieve such special servicer from consulting with the Directing Certificateholder or such Risk Retention Consultation Party on any future matters with respect to the related Mortgage Loan (other than a Non-Serviced Mortgage Loan or any applicable Excluded Loan as to the

493

Directing Certificateholder or the holder of the majority of the Controlling Class) or Serviced Whole Loan.

With respect to any Excluded Special Servicer Loan (that is not also an applicable Excluded Loan as to the Directing Certificateholder or the holder of the majority of the Controlling Class), if any, the Directing Certificateholder (prior to the occurrence and continuance of a Control Termination Event) will be required to select an Excluded Special Servicer with respect to such Excluded Special Servicer Loan. After the occurrence and during the continuance of a Control Termination Event, if at any time the applicable Excluded Special Servicer Loan is also an applicable Excluded Loan or if the Directing Certificateholder is entitled to appoint the Excluded Special Servicer but does not select a replacement special servicer in writing, with a copy to the special servicer, within 30 days of notice of resignation (provided that the conditions required to be satisfied for the appointment of the replacement special servicer to be effective are not required to be completed within such 30 day period but in any event are to be completed within 120 days), the resigning special servicer will be required to use reasonable efforts to select the related Excluded Special Servicer. The resigning special servicer will not have any liability with respect to the actions or inactions of the applicable Excluded Special Servicer or with respect to the identity of the applicable Excluded Special Servicer.

In addition, if a Control Termination Event has occurred and is continuing, the special servicer will also be required to deliver a Major Decision Reporting Package to the operating advisor and consult with the operating advisor in connection with any Major Decision (and such other matters that are subject to consultation rights of the operating advisor pursuant to the PSA) and to consider alternative actions recommended by the operating advisor in respect of such Major Decision; provided that such consultation is on a non-binding basis. In the event the special servicer receives no response from the operating advisor within 10 business days following the later of (i) its written request for input (which request is required to include the related Major Decision Reporting Package) on any required consultation and (ii) delivery of all such additional information reasonably requested by the operating advisor related to the subject matter of such consultation, the special servicer will not be obligated to consult with the operating advisor on the specific matter; provided, however, that the failure of the operating advisor to respond will not relieve the special servicer from consulting with the operating advisor on any future matters with respect to the related Mortgage Loan or Serviced Whole Loan or any other Mortgage Loan. Notwithstanding anything to the contrary contained in this prospectus, with respect to any applicable Excluded Loan as to the Directing Certificateholder or the holder of the majority of the Controlling Class (regardless of whether a Control Termination Event has occurred and is continuing), the special servicer or the related Excluded Special Servicer, as applicable, will be required to consult with the operating advisor, on a non-binding basis, in connection with the related transactions involving proposed Major Decisions and consider alternative actions recommended by the operating advisor, in respect thereof, in accordance with the procedures set forth in the PSA for consulting with the operating advisor.

If a Consultation Termination Event has occurred and is continuing, no class of certificates will act as the Controlling Class, and the Directing Certificateholder will not have any consultation or consent rights under the PSA or any right to receive any notices, reports or information (other than notices, reports or information required to be delivered to all Certificateholders) or any other rights as Directing Certificateholder under the PSA. The special servicer will nonetheless be required to consult with only the operating advisor in connection with Major Decisions, asset status reports and other material special servicing actions to the extent set forth in the PSA, and no Controlling Class Certificateholder will be

494

recognized or have any right to approve or be consulted with respect to asset status reports or material special servicer actions.

A “Control Termination Event” will occur when the Class F certificates have a Certificate Balance (taking into account the application of any Cumulative Appraisal Reduction Amounts to notionally reduce the Certificate Balance of such class) of less than 25% of the initial Certificate Balance of that class; provided, that no Control Termination Event may occur with respect to a Loan-Specific Directing Certificateholder, and the term “Control Termination Event” will not be applicable to a Loan-Specific Directing Certificateholder; provided, further, that a Control Termination Event will not be deemed continuing in the event that the Certificate Balances of the Principal Balance Certificates (other than the Control Eligible Certificates) have been reduced to zero as a result of principal payments on the Mortgage Loans.

A “Consultation Termination Event” will occur when there is no class of Control Eligible Certificates that has a then-outstanding Certificate Balance (without regard to the application of any Cumulative Appraisal Reduction Amounts) at least equal to 25% of the initial Certificate Balance of that class; provided, that no Consultation Termination Event may occur with respect to a Loan-Specific Directing Certificateholder, and the term “Consultation Termination Event” will not be applicable to a Loan-Specific Directing Certificateholder; provided, further, that a Consultation Termination Event will not be deemed continuing in the event that the Certificate Balances of the Principal Balance Certificates (other than the Control Eligible Certificates) have been reduced to zero as a result of principal payments on the Mortgage Loans.

The certificate administrator will notify the operating advisor, the master servicer and the special servicer within 10 business days of the existence or cessation of (i) any Control Termination Event or (ii) any Consultation Termination Event.

With respect to any Excluded Loan as to the Directing Certificateholder or the holder of the majority of the Controlling Class, none of the Directing Certificateholder or any Controlling Class Certificateholder will have any consent or consultation rights with respect to the servicing of such Excluded Loan and a Control Termination Event and Consultation Termination Event will be deemed to have occurred during such time as the applicable Mortgage Loan is an Excluded Loan.

The Directing Certificateholder will not have any consent or consultation rights with respect to any Mortgage Loan determined to be an Excluded Loan as to either such Directing Certificateholder or the holder of the majority of the Controlling Class. Notwithstanding the proviso to each of the definitions of “Control Termination Event” and “Consultation Termination Event”, in respect of the servicing of any such Excluded Loan, a Control Termination Event and a Consultation Termination Event will be deemed to have occurred with respect to such Excluded Loan as to such party.

For a description of certain restrictions on any modification, waiver or amendment to the Mortgage Loan documents, see “—Modifications, Waivers and Amendments” above.

Servicing Override

In the event that the master servicer or the special servicer, as applicable, determines that immediate action with respect to any Major Decision or Master Servicer Decision (or any other matter requiring consent of the Directing Certificateholder with respect to any Mortgage Loan other than an Excluded Loan as to the Directing Certificateholder or the

495

holder of the majority of the Controlling Class, prior to the occurrence and continuance of a Control Termination Event in the PSA (or any matter requiring consultation with the Directing Certificateholder, the Risk Retention Consultation Parties or the operating advisor)) is necessary to protect the interests of the Certificateholders and the VRR Interest Owners (and, with respect to a Serviced Whole Loan, the interests of the Certificateholders, the VRR Interest Owners and holders of any related Serviced Pari Passu Companion Loan), as a collective whole (taking into account the pari passu nature of any Companion Loan), the master servicer or special servicer, as the case may be, may take any such action without waiting for the Directing Certificateholder’s response (or without waiting to consult with the Directing Certificateholder, the Risk Retention Consultation Parties or the operating advisor, as the case may be); provided that the special servicer or master servicer, as applicable, if and to the extent required pursuant to the PSA, provides the Directing Certificateholder and the Risk Retention Consultation Parties (or the operating advisor, if applicable) with prompt written notice following such action including a reasonably detailed explanation of the basis for such action.

In addition, neither the master servicer nor the special servicer (i) will be required to take or refrain from taking any action pursuant to instructions or objections from the Directing Certificateholder or (ii) may follow any advice or consultation provided by the Directing Certificateholder, a Risk Retention Consultation Party, the operating advisor or the holder of a Serviced Pari Passu Companion Loan (or its representative) that would (1) cause it to violate any applicable law, the related Mortgage Loan documents, any related Intercreditor Agreement, the PSA, including the Servicing Standard, or the REMIC provisions of the Code, (2) expose the master servicer, the special servicer, the certificate administrator, the operating advisor, the asset representations reviewer, the issuing entity or the trustee to liability, (3) materially expand the scope of responsibilities of the master servicer or special servicer, as applicable, under the PSA or (4) cause the master servicer or special servicer, as applicable, to act, or fail to act, in a manner which in the reasonable judgment of the master servicer or special servicer, as applicable, is not in the best interests of the Certificateholders and the VRR Interest Owners.

Rights of the Directing Certificateholder with respect to Non-Serviced Mortgage Loans or the Servicing Shift Whole Loans

With respect to any Non-Serviced Whole Loan or Servicing Shift Whole Loan, the Directing Certificateholder for this securitization will not be entitled to exercise the rights described above, but such rights, or rights substantially similar to those rights, will be exercisable by the related Non-Serviced Directing Certificateholder or Controlling Holder, as applicable. The issuing entity, as the holder of the Non-Serviced Mortgage Loans or Servicing Shift Mortgage Loan has consultation rights with respect to certain major decisions relating to the related Non-Serviced Whole Loan or Servicing Shift Whole Loan, as applicable, and, other than in respect of an Excluded Loan as to the Directing Certificateholder or the holder of the majority of the Controlling Class, so long as no Consultation Termination Event has occurred and is continuing, the Directing Certificateholder will be entitled to exercise such consultation rights of the issuing entity pursuant to the terms of the related Intercreditor Agreement. In addition, other than in respect of an Excluded Loan with respect to the Directing Certificateholder or the holder of the majority of the Controlling Class, so long as no Control Termination Event has occurred and is continuing, the Directing Certificateholder may have certain consent rights in connection with a sale of a Non-Serviced Whole Loan or Servicing Shift Whole Loan that has become a defaulted loan under the PSA or the related Non-Serviced PSA, as applicable. See also “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu

496

Whole Loans”, “—The Non-Serviced AB Whole Loan” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”.

Rights of the Holders of Serviced Pari Passu Companion Loans

With respect to a Serviced Pari Passu Mortgage Loan that has a related Pari Passu Companion Loan, the holder of the related Pari Passu Companion Loan has consultation rights with respect to certain Major Decisions and notice and information rights in connection with the sale of the related Serviced Whole Loan if it has become a Defaulted Loan to the extent described in “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans” and “—Sale of Defaulted Loans and REO Properties”.

Limitation on Liability of Directing Certificateholder

The Directing Certificateholder will not be liable to the issuing entity or the Certificateholders or the VRR Interest Owners for any action taken, or for refraining from the taking of any action, or for errors in judgment. However, the Directing Certificateholder will not be protected against any liability to the Controlling Class Certificateholders that would otherwise be imposed by reason of willful misconduct, bad faith or negligence in the performance of duties or by reason of reckless disregard of obligations or duties owed to the Controlling Class Certificateholders.

Each Certificateholder and VRR Interest Owner will acknowledge and agree, by its acceptance of its certificates or portion of the VRR Interest, as applicable, that the Directing Certificateholder:

(a)may have special relationships and interests that conflict with those of holders of one or more classes of certificates or the VRR Interest Owners;

(b)may act solely in the interests of the holders of the Controlling Class;

(c)does not have any liability or duties to the holders of any class of certificates (other than the Controlling Class) or to the VRR Interest Owners;

(d)may take actions that favor the interests of the holders of one or more classes including the Controlling Class over the interests of the holders of one or more other classes of certificates and over the interests of the VRR Interest Owners; and

(e)    will have no liability whatsoever (other than to a Controlling Class Certificateholder) for having so acted as set forth in (a) – (d) above, and no Certificateholder or VRR Interest Owner may take any action whatsoever against the Directing Certificateholder or any director, officer, employee, agent or principal of the Directing Certificateholder for having so acted.

The taking of, or refraining from taking, any action by the master servicer or the special servicer in accordance with the direction of or approval of the Directing Certificateholder, which does not violate the terms of any Mortgage Loan, any law, the Servicing Standard or the provisions of the PSA or the related Intercreditor Agreement, will not result in any liability on the part of the master servicer or special servicer.

Each Certificateholder and VRR Interest Owner will acknowledge and agree, by its acceptance of its certificates or portion of the VRR Interest, that the holders of a Servicing Shift Whole Loan, a Non-Serviced Companion Loan or their respective designees (e.g., the related Non-Serviced Directing Certificateholder) will have limitations on liability with

497

respect to actions taken in connection with the related Mortgage Loan similar to the limitations of the Directing Certificateholder described above pursuant to the terms of the related Intercreditor Agreement and the related Non-Serviced PSA. See “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans” and “—The Non-Serviced AB Whole Loan”.

The Operating Advisor

General

The operating advisor will act solely as a contracting party to the extent set forth in the PSA, and in accordance with the Operating Advisor Standard, and will have no fiduciary duty to any party. The operating advisor’s duties will be limited to its specific duties under the PSA, and the operating advisor will have no duty or liability to any particular class of certificates, any Certificateholder, any third-party, the VRR Interest or any VRR Interest Owner. The operating advisor is not the special servicer or a sub-servicer and will not be charged with changing the outcome on any particular Specially Serviced Loan. By purchasing a certificate, potential investors acknowledge and agree that there could be multiple strategies to resolve any Specially Serviced Loan and that the goal of the operating advisor’s participation is to provide additional input relating to the special servicer’s compliance with the Servicing Standard in making its determinations as to which strategy to execute.

Potential investors should note that the operating advisor is not an “advisor” for any purpose other than as specifically set forth in the PSA and is not an advisor to any person, including without limitation any Certificateholder or VRR Interest Owner. For the avoidance of doubt, the operating advisor is not an “investment adviser” within the meaning of the Investment Advisers Act of 1940, as amended, or a “broker” or “dealer” within the meaning of the Exchange Act. See “Risk Factors—Other Risks Relating to the Certificates—Your Lack of Control Over the Issuing Entity and the Mortgage Loans Can Impact Your Investment”.

Notwithstanding the foregoing, the operating advisor will generally have no obligations or consultation rights as operating advisor under the PSA for this transaction with respect to any Non-Serviced Whole Loan (each of which will be serviced pursuant to the related Non-Serviced PSA), Servicing Shift Whole Loan or any related REO Properties. Furthermore, the operating advisor will have no obligation or responsibility at any time to review the actions of the master servicer for compliance with the Servicing Standard. In addition, the operating advisors or equivalent parties (if any) under the Non-Serviced PSAs have certain obligations and consultation rights which are substantially similar to those of the operating advisor under the PSA for this transaction.

Duties of Operating Advisor While No Control Termination Event Has Occurred and Is Continuing

With respect to each Serviced Mortgage Loan (other than a Servicing Shift Mortgage Loan) or Serviced Whole Loan (other than a Servicing Shift Whole Loan), unless a Control Termination Event has occurred and is continuing, the operating advisor’s obligations will be limited to the following, and generally will not involve an assessment of specific actions of any special servicer:

(a)promptly reviewing information available to Privileged Persons on the certificate administrator’s website that is relevant to the operating advisor’s obligations under the PSA;

498

(b) promptly reviewing each Final Asset Status Report; and

(c)reviewing (1) any Appraisal Reduction Amount or Collateral Deficiency Amount (if the special servicer has calculated any such Appraisal Reduction Amount or Collateral Deficiency Amount) and (2) net present value calculations used in the special servicer’s determination of what course of action to take in connection with the workout or liquidation of a Specially Serviced Loan (after they have been finalized); however the operating advisor may not opine on, or otherwise call into question, such Appraisal Reduction Amount calculations and/or net present value calculations (except that if the operating advisor discovers a material mathematical error contained in such calculations, then the operating advisor will be required to notify such special servicer of such error).

The operating advisor’s review of information (other than a Final Asset Status Report and information accompanying such report) or interaction with the special servicer related to any specific Specially Serviced Loan is only to provide background information to support the operating advisor’s duties following a servicing transfer, if needed, or to allow more meaningful interaction with such special servicer.

A “Final Asset Status Report”, with respect to any Specially Serviced Loan, means each related Asset Status Report, together with such other data or supporting information provided by the applicable special servicer to the Directing Certificateholder or the Risk Retention Consultation Parties which does not include any communication (other than the related Asset Status Report) between such special servicer and Directing Certificateholder or the Risk Retention Consultation Parties with respect to such Specially Serviced Loan; provided that, with respect to any Mortgage Loan other than an Excluded Loan, so long as no Control Termination Event has occurred and is continuing, no Asset Status Report will be considered to be a Final Asset Status Report unless the Directing Certificateholder has either finally approved of and consented to the actions proposed to be taken in connection therewith, or has exhausted all of its rights of approval or consent or has been deemed to have approved or consented to such action or the Asset Status Report is otherwise implemented by the applicable special servicer in accordance with the terms of the PSA. In addition, after the occurrence and continuance of a Control Termination Event, no Asset Status Report will be a Final Asset Status Report unless and until the operating advisor is consulted with or deemed to have been consulted with pursuant to the PSA. No such consultation will be required prior to a Control Termination Event and, during such period, the operating advisor is only required to review Final Asset Status Reports delivered to it by the special servicers.

The special servicer will be required to notify the operating advisor of whether any Asset Status Report delivered to the operating advisor is a Final Asset Status Report. Each Final Asset Status Report will be required to be labeled or otherwise identified or communicated as being final by the special servicer.

Duties of Operating Advisor While a Control Termination Event Has Occurred and Is Continuing

With respect to each Serviced Mortgage Loan (other than a Servicing Shift Mortgage Loan) or Serviced Whole Loan (other than a Servicing Shift Whole Loan), after a Control Termination Event has occurred and is continuing, the operating advisor’s obligations will consist of the following:

499

(a) the operating advisor will be required to consult (on a non-binding basis) with the special servicer in respect of the Asset Status Reports in accordance with the Operating Advisor Standard, as described under “—Asset Status Report”;

(b)the operating advisor will be required to consult (on a non-binding basis) with the special servicer in accordance with the Operating Advisor Standard with respect to Major Decisions as described under “—The Directing Certificateholder—Major Decisions”;

(c)the operating advisor will be required to prepare an annual report (if any Mortgage Loan (other than a Non-Serviced Mortgage Loan) or Serviced Whole Loan was a Specially Serviced Loan during the prior calendar year) substantially in the form attached to this prospectus as Annex C to be provided to the applicable special servicer, the certificate administrator (and made available through the certificate administrator’s website) and the 17g-5 Information Provider (and made available through the 17g-5 Information Provider’s website) in accordance with the Operating Advisor Standard, as described below under “—Annual Report”; and

(d)the operating advisor will be required to promptly recalculate and verify the accuracy of the mathematical calculations and the corresponding application of the non-discretionary portion of the applicable formulas required to be utilized in connection with: (1) any Appraisal Reduction Amount or Collateral Deficiency Amount (if the applicable special servicer has calculated any such Appraisal Reduction Amount or Collateral Deficiency Amount) or (2) net present value calculations used in the special servicer’s determination of what course of action to take in connection with the workout or liquidation of a Specially Serviced Loan prior to utilization by the special servicer.

In connection with the performance of the duties described in clause (c) above:

(i)                       after the calculation has been finalized, the special servicer will be required to deliver the foregoing calculations together with information and support materials (including such additional information that is reasonably requested by the operating advisor to confirm the mathematical accuracy of such calculations, but not including any Privileged Information) to the operating advisor;

(ii)                    if the operating advisor does not agree with the mathematical calculations or the application of the applicable non-discretionary portions of the formula required to be utilized for such calculation, the operating advisor and the special servicer will be required to consult with each other in order to resolve any material inaccuracy in the mathematical calculations or the application of the non-discretionary portions of the related formula in arriving at those mathematical calculations or any disagreement; and

(iii)                 if the operating advisor and the special servicer are not able to resolve such matters, the operating advisor will be required to promptly notify the certificate administrator and the certificate administrator will be required to examine the calculations and supporting materials provided by the special servicer and the operating advisor and determine which calculation is to apply and will provide such parties prompt written notice of its determination.

With respect to the operating advisor’s review of net present value or Appraisal Reduction Amount calculations as described above, the operating advisor’s recalculation will not take into account the reasonableness of special servicer’s property and borrower

500

performance assumptions or other similar discretionary portions of the net present value calculation or Appraisal Reduction Amount.

The “Operating Advisor Standard” means the requirement that the operating advisor must act solely on behalf of the issuing entity and in the best interest of, and for the benefit of, the Certificateholders, the VRR Interest Owners and, with respect to any Serviced Whole Loan for the benefit of the holders of the related Companion Loan (as a collective whole as if such Certificateholders, VRR Interest Owners and Companion Holders constituted a single lender), and not in the best interest of nor for the benefit of holders of any particular class of certificates or VRR Interest Owners (as determined by the operating advisor in the exercise of its good faith and reasonable judgment), but without regard to any conflict of interest arising from any relationship that the operating advisor or any of its affiliates may have with any of the underlying borrowers, any sponsor, any mortgage loan seller, the depositor, the master servicer, the special servicer, the asset representations reviewer, the Directing Certificateholder, any Certificateholder, any VRR Interest Owner, any Risk Retention Consultation Party or any of their affiliates. The operating advisor will perform its duties under the PSA in accordance with the Operating Advisor Standard.

Annual Report

After the occurrence and during the continuance of a Control Termination Event, based on the operating advisor’s review of any Assessment of Compliance report, Attestation Report, Asset Status Report and other information (other than any communications between the Directing Certificateholder and the special servicer that would be Privileged Information) delivered to the operating advisor by the special servicer, including each Asset Status Report delivered during the prior calendar year, the operating advisor will (if any Mortgage Loans were Specially Serviced Loans in the prior calendar year) prepare an annual report substantially in the form attached to this prospectus as Annex C to be provided to the special servicer, the 17g-5 Information Provider (and made available through the 17g-5 Information Provider’s website) and the certificate administrator for the benefit of the Certificateholders and the VRR Interest Owners (and made available through the certificate administrator’s website) within 120 days of the end of the prior calendar year for which a Control Termination Event was continuing as of December 31 in the prior calendar year and setting forth its assessment of the special servicer’s performance of its duties under the PSA during the prior calendar year with respect to the resolution and/or liquidation of Specially Serviced Loans that the special servicer is responsible for servicing under the PSA; provided, however, that in the event the special servicer is replaced, the operating advisor’s annual report will only relate to the entity that was acting as special servicer as of December 31 in the prior calendar year and is continuing in such capacity through the date of such annual report. In preparing any operating advisor annual report, the operating advisor will not be required to report on instances of non-compliance with, or deviations from, the Servicing Standard or the special servicer’s obligations under the PSA that the operating advisor determines, in accordance with the Operating Advisor Standard, to be immaterial.

The operating advisor’s annual report will be prepared on the basis of the special servicer’s performance of its duties as they relate to the resolution and liquidation of Specially Serviced Loans, taking into account the special servicer’s specific duties under the PSA as well as the extent to which those duties were performed in accordance with the Servicing Standard, with reasonable consideration by the operating advisor of the items required to be reviewed by it pursuant to the PSA. Notwithstanding the foregoing, no annual report will be required from the operating advisor with respect to the special servicer

501

if, during the prior calendar year, no Final Asset Status Report was prepared by the special servicer in connection with a Specially Serviced Loan or REO Property.

The special servicer must be given an opportunity to review any annual report produced by the operating advisor at least 5 business days prior to its delivery to the certificate administrator and the 17g-5 Information Provider; provided that the operating advisor will have no obligation to adopt any comments to such annual report that are provided by the special servicer.

In each annual report, the operating advisor will identify any material deviations (i) from the Servicing Standard and (ii) from the special servicer’s obligations under the PSA with respect to the resolution or liquidation of Specially Serviced Loans or REO Properties that the special servicer is responsible for servicing under the PSA (other than with respect to any REO Property related to a Non-Serviced Mortgage Loan) based on the limited review required in the PSA. Each Operating Advisor Annual Report will be required to comply with the confidentiality requirements, subject to certain exceptions, each as described in this prospectus and as provided in the PSA regarding Privileged Information. In preparing any operating advisor annual report, the operating advisor will not be required to provide or obtain a legal opinion, legal review or legal conclusion.

The ability to perform the duties of the operating advisor and the quality and the depth of any Operating Advisor Annual Report will be dependent upon the timely receipt of information prepared or made available by others and the accuracy and the completeness of such information. In addition, in no event will the operating advisor have the power to compel any transaction party to take, or refrain from taking, any action. It is possible that the lack of access to Privileged Information may limit or prohibit the operating advisor from performing its duties under the PSA, in which case any Operating Advisor Annual Report will describe any resulting limitations, and the operating advisor will not be subject to any liability arising from such limitations or prohibitions. The operating advisor will be entitled to conclusively rely on the accuracy and completeness of any information it is provided without liability for any such reliance thereunder.

Recommendation of the Replacement of the Special Servicer

After the occurrence and during the continuance of a Consultation Termination Event, if the operating advisor determines, in its sole discretion exercised in good faith, that (1) the special servicer is not performing its duties as required under the PSA or is otherwise not acting in accordance with the Servicing Standard, and (2) the replacement of the special servicer would be in the best interest of the Certificateholders as a collective whole, then the operating advisor may recommend the replacement of the special servicer and deliver a report supporting such recommendation in the manner described in “—Replacement of the Special Servicer After Operating Advisor Recommendation and Certificateholder Vote”.

Eligibility of Operating Advisor

The operating advisor will be required to be an Eligible Operating Advisor at all times during the term of the PSA. “Eligible Operating Advisor” means an entity:

(i)             that is a special servicer or operating advisor on a commercial mortgage-backed securities transaction rated by the Rating Agencies (including, in the case of the operating advisor, this transaction) but has not been a special servicer or operating advisor on a transaction for which any Rating Agency has qualified, downgraded or withdrawn its rating or ratings of one or more classes of certificates

502

for such transaction citing servicing or other relevant concerns with the operating advisor in its capacity as the special servicer or operating advisor, as applicable, as the sole or a material factor in such rating action;

(ii)          that can and will make the representations and warranties of the operating advisor set forth in the PSA;

(iii)       that is not (and is not affiliated with) the depositor, the trustee, the certificate administrator, the master servicer, the special servicer, a mortgage loan seller, the Directing Certificateholder, a Risk Retention Consultation Party, or a depositor, a trustee, a certificate administrator, the master servicer or the special servicer with respect to the securitization of a Companion Loan, or any of their respective affiliates;

(iv)        that has not been paid by the special servicer or successor special servicer any fees, compensation or other remuneration (x) in respect of its obligations under the PSA or (y) for the appointment or recommendation for replacement of a successor special servicer to become the special servicer;

(v)           that (x) has been regularly engaged in the business of analyzing and advising clients in commercial mortgage-backed securities matters and has at least five years of experience in collateral analysis and loss projections, and (y) has at least five years of experience in commercial real estate asset management and experience in the workout and management of distressed commercial real estate assets; and

(vi)        that does not directly or indirectly, through one or more affiliates or otherwise, own or have derivative exposure in any interest in any certificates, any Mortgage Loan, any Companion Loan or securities backed by a Companion Loan or otherwise have any financial interest in the securitization transaction to which the PSA relates, other than in fees from its role as operating advisor and asset representations reviewer (to the extent it also acts as the asset representations reviewer).

Other Obligations of Operating Advisor

At all times, subject to the Privileged Information Exception, the operating advisor and its affiliates will be obligated to keep confidential any information appropriately labeled as “Privileged Information” and any information that appears on its face to be Privileged Information received from the special servicer or the Directing Certificateholder in connection with the Directing Certificateholder’s exercise of any rights under the PSA (including, without limitation, in connection with any Asset Status Report) or otherwise in connection with the transaction, except under the circumstances described below. As used in this prospectus, “Privileged Information” means (i) any correspondence between the Directing Certificateholder or any Risk Retention Consultation Party and the special servicer related to any Specially Serviced Loan (in each case, other than with respect to an Excluded Loan as to such party) or the exercise of the Directing Certificateholder’s consent or consultation rights or the Risk Retention Consultation Parties’ consultation rights under the PSA, (ii) any strategically sensitive information that the special servicer has reasonably determined (and has labeled, identified or otherwise communicated as privileged or confidential information) could compromise the issuing entity’s position in any ongoing or future negotiations with the related borrower or other interested party,(iii) information subject to attorney-client privilege (that has been labeled, identified or otherwise

503

communicated as being subject to such privilege) and (iv) any Asset Status Report or Final Asset Status Report.

The operating advisor is required to keep all such Privileged Information confidential and may not disclose such Privileged Information to any person (including Certificateholders other than the Directing Certificateholder), other than (1) to the extent expressly required by the PSA, to the other parties to the PSA with a notice indicating that such information is Privileged Information, (2) pursuant to a Privileged Information Exception or (3) where necessary to support specific findings or conclusions concerning allegations of deviations from the Servicing Standard or the special servicer’s obligations under the PSA (i) in the Operating Advisor Annual Report or (ii) in connection with a recommendation by the operating advisor to replace the special servicer. Each party to the PSA that receives Privileged Information from the operating advisor with a notice stating that such information is Privileged Information may not disclose such Privileged Information to any person without the prior written consent of the special servicer and, unless a Control Termination Event has occurred, the Directing Certificateholder (with respect to any Mortgage Loan other than a Non-Serviced Whole Loan and other than any Excluded Loan as to such party) other than pursuant to a Privileged Information Exception.

Privileged Information Exception” means, with respect to any Privileged Information, at any time (a) such Privileged Information becomes generally available to the public other than as a result of a disclosure directly or indirectly by the party restricted from disclosing such Privileged Information (the “Restricted Party”), (b) it is reasonable and necessary for the Restricted Party to disclose such Privileged Information in working with legal counsel, auditors, arbitration parties, taxing authorities or other governmental agencies, (c) such Privileged Information was already known to such Restricted Party and not otherwise subject to a confidentiality obligation and/or (d) the Restricted Party is required by law, rule, regulation, order, judgment or decree to disclose such information.

Delegation of Operating Advisor’s Duties

The operating advisor may delegate its duties to agents or subcontractors in accordance with the PSA; however, the operating advisor will remain obligated and primarily liable for any actions required to be performed by it under the PSA without diminution of such obligation or liability or related obligation or liability by virtue of such delegation or arrangements or by virtue of indemnification from any person acting as its agents or subcontractor to the same extent and under the same terms and conditions as if the operating advisor alone were performing its obligations under the PSA.

Termination of the Operating Advisor With Cause

The following constitute operating advisor termination events under the PSA (each, an “Operating Advisor Termination Event”), whether any such event is voluntary or involuntary or is effected by operation of law or pursuant to any judgment, decree or order of any court or any order, rule or regulation of any administrative or governmental body:

(a)any failure by the operating advisor to observe or perform in any material respect any of its covenants or agreements or the material breach of any of its representations or warranties under the PSA, which failure continues unremedied for a period of 30 days after the date on which written notice of such failure, requiring the same to be remedied, is given to the operating advisor by any party to the PSA or to the operating advisor, the certificate administrator and the trustee by the holders of certificates having greater than 25% of the aggregate Voting Rights; provided that with respect to any such

504

failure that is not curable within such 30 day period, the operating advisor will have an additional cure period of 30 days to effect such cure so long as it has commenced to cure such failure within the initial 30 day period and has provided the trustee and the certificate administrator with an officer’s certificate certifying that it has diligently pursued, and is continuing to pursue, such cure;

(b)any failure by the operating advisor to perform in accordance with the Operating Advisor Standard which failure continues unremedied for a period of 30 days after the date on which written notice of such failure, requiring the same to be remedied, is given to the operating advisor by any party to the PSA;

(c)any failure by the operating advisor to be an Eligible Operating Advisor, which failure continues unremedied for a period of 30 days after the date on which written notice of such failure, requiring the same to be remedied, is given to the operating advisor by any party to the PSA;

(d)a decree or order of a court or agency or supervisory authority having jurisdiction in the premises in an involuntary case under any present or future federal or state bankruptcy, insolvency or similar law for the appointment of a conservator or receiver or liquidator in any insolvency, readjustment of debt, marshaling of assets and liabilities or similar proceedings, or for the winding up or liquidation of its affairs, was entered against the operating advisor, and such decree or order remained in force undischarged or unstayed for a period of 60 days;

(e)the operating advisor consents to the appointment of a conservator or receiver or liquidator or liquidation committee in any insolvency, readjustment of debt, marshaling of assets and liabilities, voluntary liquidation, or similar proceedings of or relating to the operating advisor or of or relating to all or substantially all of its property; or

(f)   the operating advisor admits in writing its inability to pay its debts generally as they become due, files a petition to take advantage of any applicable insolvency or reorganization statute, makes an assignment for the benefit of its creditors, or voluntarily suspends payment of its obligations.

Upon receipt by the certificate administrator of notice of the occurrence of any Operating Advisor Termination Event, the certificate administrator will be required to promptly provide written notice to all Certificateholders and VRR Interest Owners electronically by posting such notice on its internet website and by mail, unless the certificate administrator has received notice that such Operating Advisor Termination Event has been remedied.

Rights Upon Operating Advisor Termination Event

After the occurrence of an Operating Advisor Termination Event, the trustee may, and upon the written direction of Certificateholders representing at least 25% of the Voting Rights (taking into account the application of any Cumulative Appraisal Reduction Amounts to notionally reduce the Certificate Balance of the classes of certificates), the trustee will, promptly terminate the operating advisor for cause and appoint a replacement operating advisor that is an Eligible Operating Advisor; provided that no such termination will be effective until a successor operating advisor has been appointed and has assumed all of the obligations of the operating advisor under the PSA. The trustee may rely on a certification by the replacement operating advisor that it is an Eligible Operating Advisor. If the trustee is unable to find a replacement operating advisor that is an Eligible Operating Advisor within

505

30 days of the termination of the operating advisor, the depositor will be permitted to find a replacement.

Upon any termination of the operating advisor and appointment of a successor operating advisor, the trustee will, as soon as possible, be required to give written notice of the termination and appointment to the special servicer, the master servicer, the certificate administrator, the depositor, the Directing Certificateholder (for any Mortgage Loan other than an Excluded Loan as to such party and only for so long as no Consultation Termination Event has occurred), any Risk Retention Consultation Party, any Companion Holder, the Certificateholders, the VRR Interest Owners and the 17g-5 Information Provider (and made available through the 17g-5 Information Provider’s website).

Waiver of Operating Advisor Termination Event

The holders of certificates representing at least 25% of the Voting Rights affected by any Operating Advisor Termination Event may waive such Operating Advisor Termination Event within 20 days of the receipt of notice from the trustee of the occurrence of such Operating Advisor Termination Event. Upon any such waiver of an Operating Advisor Termination Event, such Operating Advisor Termination Event will cease to exist and will be deemed to have been remedied. Upon any such waiver of an Operating Advisor Termination Event by Certificateholders, the trustee and the certificate administrator will be entitled to recover all costs and expenses incurred by it in connection with enforcement action taken with respect to such Operating Advisor Termination Event prior to such waiver from the issuing entity.

Termination of the Operating Advisor Without Cause

After the occurrence and during the continuance of a Consultation Termination Event, the operating advisor may be removed upon (i) the written direction of Certificateholders evidencing not less than 25% of the Voting Rights (taking into account the application of Cumulative Appraisal Reduction Amounts to notionally reduce the Certificate Balances of classes to which such Cumulative Appraisal Reduction Amounts are allocable) requesting a vote to replace the operating advisor with a replacement operating advisor that is an Eligible Operating Advisor selected by such Certificateholders, (ii) payment by such requesting holders to the certificate administrator of all reasonable fees and expenses to be incurred by the certificate administrator in connection with administering such vote and (iii) receipt by the trustee of the Rating Agency Confirmation with respect to such removal.

The certificate administrator will be required to promptly provide written notice to all Certificateholders of such request by posting such notice on its internet website, and by mail, and conduct the solicitation of votes of all certificates in such regard.

Upon the vote or written direction of holders of at least 75% of the Voting Rights (taking into account the application of Cumulative Appraisal Reduction Amounts to notionally reduce the Certificate Balances of classes to which such Cumulative Appraisal Reduction Amounts are allocable), the trustee will immediately replace the operating advisor with the replacement operating advisor.

Resignation of the Operating Advisor

The operating advisor may resign upon 30 days’ prior written notice to the depositor, the master servicer, the special servicer, the trustee, the certificate administrator, the asset representations reviewer and the Directing Certificateholder and the Risk Retention Consultation Parties, if applicable, if the operating advisor has secured a replacement

506

operating advisor that is an Eligible Operating Advisor and such replacement operating advisor has accepted its appointment as the replacement operating advisor and receipt by the trustee of a Rating Agency Confirmation from each Rating Agency. If no successor operating advisor has been so appointed and accepted the appointment within 30 days after the notice of resignation, the resigning operating advisor may petition any court of competent jurisdiction for the appointment of a successor operating advisor that is an Eligible Operating Advisor. The resigning operating advisor must pay all costs and expenses associated with the transfer of its duties.

Operating Advisor Compensation

Certain fees will be payable to the operating advisor, and the operating advisor will be entitled to be reimbursed for certain expenses, as described under “Transaction Parties—The Operating Advisor and Asset Representations Reviewer”.

In the event the operating advisor resigns or is terminated for any reason it will remain entitled to any accrued and unpaid fees and reimbursement of Operating Advisor Expenses and any rights to indemnification provided under the PSA with respect to the period for which it acted as operating advisor.

The operating advisor will be entitled to reimbursement of certain expenses incurred by the operating advisor in the event that the operating advisor is terminated without cause. See “—Termination of the Operating Advisor Without Cause” above.

The Asset Representations Reviewer

Asset Review

Asset Review Trigger

On or prior to each Distribution Date, based on either the CREFC® delinquent loan status report or the CREFC® loan periodic update file delivered by the master servicer for such Distribution Date, the certificate administrator will be required to determine if an Asset Review Trigger has occurred. If an Asset Review Trigger is determined to have occurred, the certificate administrator will be required to promptly provide written notice to the asset representations reviewer and to provide notice to all Certificateholders and VRR Interest Owners by posting a notice of its determination on its internet website and by mailing such notice to the Certificateholders’ addresses appearing in the certificate register and VRR Interest Owners’ addresses appearing in the certificate administrator’s registry of ownership. On each Distribution Date after providing such notice to the Certificateholders, and VRR Interest Owners, the certificate administrator, based on information provided to it by the master servicer, will be required to determine whether (1) any additional Mortgage Loan has become a Delinquent Loan, (2) any Mortgage Loan has ceased to be a Delinquent Loan and (3) an Asset Review Trigger has ceased to exist, and, if there is an occurrence of any of the events or circumstances identified in clauses (1), (2) and/or (3), deliver written notice of such information (which may be via email) within 2 business days to the master servicer, the special servicer, the operating advisor and the asset representations reviewer. With respect to any determination of whether to commence an Asset Review, an “Asset Review Trigger” will occur when either (1) Mortgage Loans with an aggregate outstanding principal balance of 25.0% or more of the aggregate outstanding principal balance of all of the Mortgage Loans (including any REO Loans (or a portion of any REO Loan in the case of a Whole Loan)) held by the issuing entity as of the end of the applicable Collection Period are Delinquent Loans or (2)(A) prior to and including the second anniversary of the Closing

507

Date, at least 10 Mortgage Loans are Delinquent Loans and the outstanding principal balance of such Delinquent Loans in the aggregate constitutes at least 15.0% of the aggregate outstanding principal balance of all of the Mortgage Loans (including any REO Loans (or a portion of any REO Loan in the case of a Whole Loan)) held by the issuing entity as of the end of the applicable Collection Period, or (B) after the second anniversary of the Closing Date, at least 15 Mortgage Loans are Delinquent Loans and the outstanding principal balance of such Delinquent Loans in the aggregate constitutes at least 20.0% of the aggregate outstanding principal balance of all of the Mortgage Loans (including any REO Loans (or a portion of any REO Loan in the case of a Whole Loan)) held by the issuing entity as of the end of the applicable Collection Period. The PSA will require that the certificate administrator include in the Distribution Report on Form 10-D relating to the distribution period in which the Asset Review Trigger occurred a description of the events that caused the Asset Review Trigger to occur.

We believe this Asset Review Trigger is appropriate considering the unique characteristics of pools of Mortgage Loans underlying CMBS. See “Risk Factors—Risks Relating to the Mortgage Loans—Static Pool Data Would Not Be Indicative of the Performance of this Pool”. While we do not believe static pool information is relevant to CMBS transactions as a general matter, as a point of relative context, with respect to prior pools of commercial mortgage loans for which JPMCB (or its predecessors) was a sponsor in a public offering of CMBS with a securitization closing date on or after November 1, 2016, the highest percentage of loans (by outstanding principal balance) that were delinquent at least 60days at the end of any reporting period between January 1, 2020 and June 30, 2025 was approximately 15.2%.

This pool of Mortgage Loans is not homogeneous or granular, and there are individual Mortgage Loans that each represent a significant percentage, by outstanding principal balance, of the Mortgage Pool. For example, the two (2) largest Mortgage Loans in the Mortgage Pool represent approximately 17.0% of the Initial Pool Balance. Given this Mortgage Pool composition and the fact that CMBS pools as a general matter include a small relative number of larger mortgage loans, we believe it would not be appropriate for the delinquency of the two (2) largest Mortgage Loans, in the case of this Mortgage Pool, to cause the Asset Review Trigger to be met, as that would not necessarily be indicative of the overall quality of the Mortgage Pool. On the other hand, a significant number of delinquent Mortgage Loans by loan count could indicate an issue with the quality of the Mortgage Pool. As a result, we believe it would be appropriate to have the alternative test as set forth in clause (2) of the definition of “Asset Review Trigger”, namely to have the Asset Review Trigger be met if Mortgage Loans representing a specified percentage of the Mortgage Loans (by loan count) are Delinquent Loans, assuming those mortgage loans still meet a minimum principal balance threshold. However, given the nature of commercial mortgage loans and the inherent risks of a delinquency based solely on market conditions, a static trigger based on the number of delinquent loans would reflect a lower relative risk of an Asset Review Trigger being triggered earlier in the transaction’s lifecycle for delinquencies that are based on issues unrelated to breaches or representations and warranties and would reflect a higher relative risk later in the transaction’s lifecycle. To address this, we believe the specified percentage should increase during the life of the transaction, as provided for in clause (2) of the Asset Review Trigger.

CMBS as an asset class has historically not had a large number of claims for, or repurchases based on, breaches of representations and warranties. While the Asset Review Trigger we have selected is less than this historical peak, we feel it remains at a level that avoids a trigger based on market variability while providing an appropriate threshold to

508

capture delinquencies that may have resulted from an underlying deficiency in one or more mortgage loan seller’s Mortgage Loans that could be the basis for claims against those mortgage loan sellers based on breaches of the representations and warranties.

Delinquent Loan” means a Mortgage Loan that is delinquent at least 60 days in respect of its Periodic Payments or balloon payment, if any, in either case such delinquency to be determined without giving effect to any grace period.

Asset Review Vote

If Certificateholders evidencing not less than 5.0% of the Voting Rights deliver to the certificate administrator, within 90 days after the filing of the Form 10-D reporting the occurrence of an Asset Review Trigger, a written direction requesting a vote to commence an Asset Review (an “Asset Review Vote Election”), the certificate administrator will promptly provide written notice of such direction to all Certificateholders (with a copy to the asset representations reviewer), and to conduct a solicitation of votes of Certificateholders to authorize an Asset Review. Upon the affirmative vote to authorize an Asset Review by Certificateholders evidencing at least (i) a majority of these Certificateholders who cast votes and (ii) a majority of an Asset Review Quorum within 150 days of the receipt of the Asset Review Vote Election (an “Affirmative Asset Review Vote”), the certificate administrator will be required to promptly provide written notice of such Affirmative Asset Review Vote to all parties to the PSA, the underwriters, the mortgage loan sellers, the Directing Certificateholder, the Risk Retention Consultation Parties, the Certificateholders and the VRR Interest Owners. In the event an Affirmative Asset Review Vote has not occurred within such 150-day period following the receipt of the Asset Review Vote Election, no Certificateholder may request a vote or cast a vote for an Asset Review and the asset representations reviewer will not be required to review any Delinquent Loan unless and until, as applicable, (A) an additional Mortgage Loan has become a Delinquent Loan after the expiration of such 150-day period, (B) a new Asset Review Trigger has occurred as a result or an Asset Review Trigger is otherwise in effect, (C) the certificate administrator has timely received an Asset Review Vote Election after the occurrence of the events described in clauses (A) and (B) above and (D) an Affirmative Asset Review Vote has occurred within 150 days after the Asset Review Vote Election described in clause (C) above. After the occurrence of any Asset Review Vote Election or an Affirmative Asset Review Vote, no Certificateholder may make any additional Asset Review Vote Election except as described in the immediately preceding sentence. Any reasonable out-of-pocket expenses incurred by the certificate administrator in connection with administering such vote will be paid as an expense of the issuing entity from the Collection Account.

An “Asset Review Quorum” means, in connection with any solicitation of votes to authorize an Asset Review as described above, the holders of certificates evidencing at least 5.0% of the aggregate Voting Rights.

Review Materials

Upon receipt of notice from the certificate administrator of an Affirmative Asset Review Vote (the “Asset Review Notice”), the custodian (with respect to clauses (i) – (v)), the master servicer (with respect to clauses (vi) and (vii) for Non-Specially Serviced Loans for which it acts as master servicer) and the special servicer (with respect to clauses (vi) and (vii) for Specially Serviced Loans), in each case to the extent in such party’s possession, will be required to promptly, but in no event later than within 10 business days, provide the following materials in electronic format to the asset representations reviewer (collectively, with the Diligence Files posted to the secure data room by the certificate administrator, a

509

copy of the prospectus, a copy of each related MLPA and a copy of the PSA, the “Review Materials”):

(i)                       a copy of an assignment of the Mortgage in favor of the trustee, with evidence of recording thereon, for each Delinquent Loan that is subject to an Asset Review;

(ii)                    a copy of an assignment of any related assignment of leases (if such item is a document separate from the Mortgage) in favor of the trustee, with evidence of recording thereon, related to each Delinquent Loan that is subject to an Asset Review;

(iii)                 a copy of the assignment of all unrecorded documents relating to each Delinquent Loan that is subject to an Asset Review, if not already covered pursuant to items (i) or (ii) above;

(iv)                  copies of all filed copies (bearing evidence of filing) or evidence of filing of any UCC financing statements related to each Delinquent Loan that is subject to an Asset Review;

(v)                     a copy of an assignment in favor of the trustee of any financing statement executed and filed in the relevant jurisdiction related to each Delinquent Loan that is subject to an Asset Review;

(vi)                  a copy of any notice previously delivered by the master servicer or special servicer, as applicable, of any alleged defect or breach with respect to any Delinquent Loan; and

(vii)               copies of any other related documents that were entered into or delivered in connection with the origination of such Mortgage Loan that the asset representations reviewer has determined are necessary in connection with its completion of any Asset Review and that are requested by the asset representations reviewer, in the time frames and as otherwise described below.

In the event that, as part of an Asset Review of a Mortgage Loan, the asset representations reviewer determines that it is missing any document that is required to be part of the Review Materials for such Mortgage Loan and that is necessary in connection with its completion of the Asset Review, the asset representations reviewer will promptly, but in no event later than 10 business days after receipt of the Review Materials, notify the master servicer (with respect to Non-Specially Serviced Loans) or the special servicer (with respect to Specially Serviced Loans), as applicable, of such missing document(s), and request the master servicer or special servicer, as applicable, promptly, but in no event later than 10 business days after receipt of notification from the asset representations reviewer, deliver to the asset representations reviewer such missing document(s) to the extent in its possession. In the event any missing documents are not provided by the master servicer or special servicer, as applicable, within such 10 business day period, the asset representations reviewer will be required to request such documents from the related mortgage loan seller. The mortgage loan seller will be required under the related MLPA to deliver such additional documents only to the extent such documents are in the possession of such party but in any event excluding any documents that contain information that is proprietary to the related originator or mortgage loan seller or any draft documents or privileged or internal communications (and, if such documents are not in its possession, solely with respect to any Mortgage Loan sold by such mortgage loan seller that is a Non-

510

Serviced Mortgage Loan, the mortgage loan seller will be required to make a request under the applicable Non-Serviced PSA for any such documents that are not in its possession). In the event any missing documents with respect to a Non-Serviced Mortgage Loan are not provided by the mortgage loan seller, the asset representations reviewer will request such documents from the parties to the related Non-Serviced PSA, to the extent that the asset representations reviewer is entitled to request such documents under such Non-Serviced PSA.

The asset representations reviewer may, but is under no obligation to, consider and rely upon information furnished to it by a person that is not a party to the PSA or the related mortgage loan seller, and will do so only if such information can be independently verified (without unreasonable effort or expense to the asset representations reviewer) and is determined by the asset representations reviewer in its good faith and sole discretion to be relevant to the Asset Review (any such information, “Unsolicited Information”), as described below.

Asset Review

Upon its receipt of the Asset Review Notice and access to the Diligence Files posted to the secure data room with respect to a Delinquent Loan, the asset representations reviewer, as an independent contractor, will be required to commence a review of the compliance of each Delinquent Loan with the representations and warranties related to that Delinquent Loan (such review, the “Asset Review”). An Asset Review of each Delinquent Loan will consist of the application of a set of pre-determined review procedures (the “Tests”) for each representation and warranty made by the applicable mortgage loan seller with respect to such Delinquent Loan; provided, that the asset representations reviewer may, but is under no obligation to, modify any Test and/or associated Review Materials if, and only to the extent, the asset representations reviewer determines pursuant to the Asset Review Standard that it is necessary to modify such Test and/or associated Review Materials in order to facilitate its Asset Review in accordance with the Asset Review Standard. Once an Asset Review of a Mortgage Loan is completed, no further Asset Review will be required of or performed on that Mortgage Loan notwithstanding that such Mortgage Loan may continue to be a Delinquent Loan or become a Delinquent Loan again at the time when a new Asset Review Trigger occurs and a new Affirmative Asset Review Vote is obtained subsequent to the occurrence of such Asset Review Trigger.

Asset Review Standard” means the performance by the asset representations reviewer of its duties under the PSA in good faith subject to the express terms of the PSA. All determinations or assumptions made by the asset representations reviewer in connection with an Asset Review are required to be made in the asset representations reviewer’s good faith discretion and judgment based on the facts and circumstances known to it at the time of such determination or assumption.

No Certificateholder or VRR Interest Owner will have the right to change the scope of the asset representations reviewer’s review, and the asset representations reviewer will not be required to review any information other than (i) the Review Materials and (ii) if applicable, Unsolicited Information.

The asset representations reviewer may, absent manifest error and subject to the Asset Review Standard, (i) assume, without independent investigation or verification, that the Review Materials are accurate and complete in all material respects and (ii) conclusively rely on such Review Materials.

511

The asset representations reviewer must prepare a preliminary report with respect to each delinquent loan within 56 days after the date on which access to the secure data room is provided by the certificate administrator. In the event that the asset representations reviewer determines that the Review Materials are insufficient to complete a Test and such missing documentation is not delivered to the asset representations reviewer by the master servicer (with respect to Non-Specially Serviced Loans), the special servicer (with respect to Specially Serviced Loans) to the extent in the possession of the master servicer or special servicer, as applicable, or from the related mortgage loan seller within 10 business days following the request by the asset representations reviewer to the master servicer, the special servicer or the related mortgage loan seller, as the case may be, as described above, the asset representations reviewer will list such missing documents in a preliminary report setting forth the preliminary results of the application of the Tests and the reasons why such missing documents are necessary to complete a Test and (if the asset representations reviewer has so concluded) that the absence of such documents will be deemed to be a failure of such Test. The asset representations reviewer will be required to provide such preliminary report to the master servicer (with respect to Non-Specially Serviced Loans) or the special servicer (with respect to Specially Serviced Loans), and the related mortgage loan seller. If the preliminary report indicates that any of the representations and warranties fails or is deemed to fail any Test, the mortgage loan seller will have 90 days (the “Cure/Contest Period”) to remedy or otherwise refute the failure. Any documents or explanations to support the related mortgage loan seller’s claim that the representation and warranty has not failed a Test or that any missing documents in the Review Materials are not required to complete a Test will be sent by the related mortgage loan seller to the asset representations reviewer. For the avoidance of doubt, the asset representations reviewer will not be required to prepare a preliminary report in the event the asset representations reviewer determines that there is no Test failure with respect to the related Delinquent Loan.

The asset representations reviewer will be required, within 60 days after the date on which access to the secure data room is provided to the asset representations reviewer by the certificate administrator or within 10 days after the expiration of the Cure/Contest Period (whichever is later), to complete an Asset Review with respect to each Delinquent Loan and deliver (i) a report setting forth the asset representations reviewer’s findings and conclusions as to whether or not it has determined there is any evidence of a failure of any Test based on the Asset Review and a statement that the asset representations reviewer’s findings and conclusions set forth in such report were not influenced by any third party (an “Asset Review Report”) to each party to the PSA, the related mortgage loan seller for each Delinquent Loan and the Directing Certificateholder, and (ii) a summary of the asset representations reviewer’s conclusions included in such Asset Review Report (an “Asset Review Report Summary”) to the trustee, the special servicer and the certificate administrator. The period of time by which the Asset Review Report must be completed and delivered may be extended by up to an additional 30 days, upon written notice to the parties to the PSA and the related mortgage loan seller, if the asset representations reviewer determines pursuant to the Asset Review Standard that such additional time is required due to the characteristics of the Mortgage Loans and/or the Mortgaged Property or Mortgaged Properties. In no event will the asset representations reviewer be required to determine whether any Test failure constitutes a Material Defect, or whether the issuing entity should enforce any rights it may have against the related mortgage loan seller, which, in each such case, will be the responsibility of the Enforcing Servicer. See “—Enforcement of Mortgage Loan Seller’s Obligations Under the MLPA” below. In addition, in the event that the asset representations reviewer does not receive any documentation that it requested from the master servicer (with respect to Non-Specially Serviced Loans), the

512

special servicer (with respect to Specially Serviced Loans) or the related mortgage loan seller in sufficient time to allow the asset representations reviewer to complete its Asset Review and deliver an Asset Review Report, the asset representations reviewer will be required to prepare the Asset Review Report solely based on the documentation received by the asset representations reviewer with respect to the related Delinquent Loan, and the asset representations reviewer will have no responsibility to independently obtain any such documentation from any party to the PSA or otherwise. The PSA will require that the certificate administrator (i) include the Asset Review Report Summary in the Distribution Report on Form 10–D relating to the distribution period in which the Asset Review Report Summary was received, and (ii) post such Asset Review Report Summary to the certificate administrator’s website not later than two business days after receipt of such Asset Review Report Summary from the asset representations reviewer.

Eligibility of Asset Representations Reviewer

The asset representations reviewer will be required to represent and warrant in the PSA that it is an Eligible Asset Representations Reviewer. The asset representations reviewer is required to be at all times an Eligible Asset Representations Reviewer. If the asset representations reviewer ceases to be an Eligible Asset Representations Reviewer, the asset representations reviewer is required to immediately notify the master servicer, the special servicer, the trustee, the operating advisor, the certificate administrator and the Directing Certificateholder of such disqualification and immediately resign under the PSA as described under the “—Resignation of Asset Representations Reviewer” below.

An “Eligible Asset Representations Reviewer” is an entity that (i) is the special servicer, operating advisor or asset representations reviewer on a transaction rated by any of DBRS, Inc. (“Morningstar DBRS”), Fitch Ratings, Inc. (“Fitch”), Kroll Bond Rating Agency, LLC (“KBRA”), Moody’s Investors Service, Inc. (“Moody’s”) or S&P Global Ratings, acting through Standard & Poor’s Financial Services LLC (“S&P”) and that has not been a special servicer, operating advisor or asset representations reviewer on a transaction for which Morningstar DBRS, Fitch, KBRA, Moody’s or S&P has qualified, downgraded or withdrawn its rating or ratings of one or more classes of certificates for such transaction citing servicing or other relevant concerns with the special servicer, operating advisor or asset representations reviewer, as applicable, as the sole or material factor in such rating action, (ii) can and will make the representations and warranties of the asset representations reviewer set forth in the PSA, (iii) is not (and is not affiliated with) any sponsor, any mortgage loan seller, any originator, the master servicer, the special servicer, the depositor, the certificate administrator, the trustee, the Directing Certificateholder, any Risk Retention Consultation Party or any of their respective affiliates, (iv) has not performed (and is not affiliated with any party hired to perform) any due diligence, loan underwriting, brokerage, borrower advisory or similar services with respect to any Mortgage Loan or any related Companion Loan prior to the Closing Date for or on behalf of any sponsor, any mortgage loan seller, any underwriter, any party to the PSA, the Directing Certificateholder, any Risk Retention Consultation Party or any of their respective affiliates, or have been paid any fees, compensation or other remuneration by any of them in connection with any such services and (v) that does not directly or indirectly, through one or more affiliates or otherwise, own any interest in any certificates, the VRR Interest, any Mortgage Loans, any Companion Loan or any securities backed by a Companion Loan or otherwise have any financial interest in the securitization transaction to which the PSA relates, other than in fees from its role as asset representations reviewer (or as operating advisor, if applicable) and except as otherwise set forth in the PSA.

513

Other Obligations of Asset Representations Reviewer

The asset representations reviewer and its affiliates are required to keep confidential any information labeled as Privileged Information and any information that appears on its face to be Privileged Information received from any party to the PSA or any sponsor under the PSA (including, without limitation, in connection with the review of the Mortgage Loans) and not disclose such Privileged Information to any person (including Certificateholders and VRR Interest Owners), other than (1) to the extent expressly required by the PSA in an Asset Review Report or otherwise, to the other parties to the PSA with a notice indicating that such information is Privileged Information or (2) pursuant to a Privileged Information Exception. Each party to the PSA that receives such Privileged Information from the asset representations reviewer with a notice stating that such information is Privileged Information may not disclose such Privileged Information to any person without the prior written consent of the special servicer other than pursuant to a Privileged Information Exception.

Neither the asset representations reviewer nor any of its affiliates may make any investment in any class of certificates or the VRR Interest; provided, however, that such prohibition will not apply to (i) riskless principal transactions effected by a broker dealer affiliate of the asset representations reviewer or (ii) investments by an affiliate of the asset representations reviewer if the asset representations reviewer and such affiliate maintain policies and procedures that (A) segregate personnel involved in the activities of the asset representations reviewer under the PSA from personnel involved in such affiliate’s investment activities and (B) prevent such affiliate and its personnel from gaining access to information regarding the issuing entity and the asset representations reviewer and its personnel from gaining access to such affiliate’s information regarding its investment activities.

Delegation of Asset Representations Reviewer’s Duties

The asset representations reviewer may delegate its duties to agents or subcontractors in accordance with the PSA, however, the asset representations reviewer will remain obligated and primarily liable for any Asset Review required in accordance with the provisions of the PSA without diminution of such obligation or liability by virtue of such delegation or arrangements or by virtue of indemnification from any person acting as its agents or subcontractor to the same extent and under the same terms and conditions as if the asset representations reviewer alone were performing its obligations under the PSA.

Assignment of Asset Representations Reviewer’s Rights and Obligations

The asset representations reviewer may assign its rights and obligations under the PSA in connection with the sale or transfer of all or substantially all of its asset representations reviewer portfolio, provided that: (i) the purchaser or transferee accepting such assignment and delegation (A) is an Eligible Asset Representations Reviewer, organized and doing business under the laws of the United States of America, any state of the United States of America or the District of Columbia, authorized under such laws to perform the duties of the asset representations reviewer resulting from a merger, consolidation or succession that is permitted under the PSA, (B) executes and delivers to the trustee and the certificate administrator an agreement that contains an assumption by such person of the due and punctual performance and observance of each covenant and condition to be performed or observed by the asset representations reviewer under the PSA from and after the date of such agreement and (C) is not be a prohibited party under the PSA; (ii) the asset

514

representations reviewer will not be released from its obligations under the PSA that arose prior to the effective date of such assignment and delegation; (iii) the rate at which each of the Asset Representations Reviewer Fee and the Asset Representations Reviewer Asset Review Fee (or any component thereof) is calculated may not exceed the rate then in effect and (iv) the resigning asset representations reviewer will be required to be responsible for the reasonable costs and expenses of each other party hereto and the Rating Agencies in connection with such transfer. Upon acceptance of such assignment and delegation, the purchaser or transferee will be required to provide notice to each party to the PSA and then will be the successor asset representations reviewer thereunder.

Asset Representations Reviewer Termination Events

The following constitute asset representations reviewer termination events under the PSA (each, an “Asset Representations Reviewer Termination Event”) whether any such event is voluntary or involuntary or is effected by operation of law or pursuant to any judgment, decree or order of any court or any order, rule or regulation of any administrative or governmental body:

(i)                       any failure by the asset representations reviewer to observe or perform in any material respect any of its covenants or agreements or the material breach of any of its representations or warranties under the PSA, which failure continues unremedied for a period of 30 days after the date on which written notice of such failure, requiring the same to be remedied, is given to the asset representations reviewer by the trustee or to the asset representations reviewer and the trustee by the holders of certificates evidencing greater than 25% of the Voting Rights; provided that with respect to any such failure that is not curable within such 30-day period, the asset representations reviewer will have an additional cure period of 30 days to effect such cure so long as it has commenced to cure such failure within the initial 30-day period and has provided the trustee and the certificate administrator with an officer’s certificate certifying that it has diligently pursued, and is continuing to pursue, such cure;

(ii)                    any failure by the asset representations reviewer to perform its obligations set forth in the PSA in accordance with the Asset Review Standard in any material respect, which failure continues unremedied for a period of 30 days after the date written notice of such failure, requiring the same to be remedied, is given to the asset representations reviewer by any party to the PSA;

(iii)                 any failure by the asset representations reviewer to be an Eligible Asset Representations Reviewer, which failure continues unremedied for a period of 30 days after the date written notice of such failure, requiring the same to be remedied, is given to the asset representations reviewer by any party to the PSA;

(iv)                  a decree or order of a court or agency or supervisory authority having jurisdiction in the premises in an involuntary case under any present or future federal or state bankruptcy, insolvency or similar law for the appointment of a conservator or receiver or liquidator in any insolvency, readjustment of debt, marshaling of assets and liabilities or similar proceedings, or for the winding-up or liquidation of its affairs, has been entered against the asset representations reviewer, and such decree or order has remained in force undischarged or unstayed for a period of 60 days;

515

(v)                     the asset representations reviewer consents to the appointment of a conservator or receiver or liquidator or liquidation committee in any insolvency, readjustment of debt, marshaling of assets and liabilities, voluntary liquidation, or similar proceedings of or relating to the asset representations reviewer or of or relating to all or substantially all of its property; or

(vi)                  the asset representations reviewer admits in writing its inability to pay its debts generally as they become due, files a petition to take advantage of any applicable insolvency or reorganization statute, makes an assignment for the benefit of its creditors, or voluntarily suspends payment of its obligations.

Upon receipt by the certificate administrator of written notice of the occurrence of any Asset Representations Reviewer Termination Event, the certificate administrator will be required to promptly provide written notice to all Certificateholders and VRR Interest Owners (which is required to be simultaneously delivered to the asset representations reviewer) electronically by posting such notice on its internet website and by mail, unless the certificate administrator has received notice that such Asset Representations Reviewer Termination Event has been remedied.

Rights Upon Asset Representations Reviewer Termination Event

If an Asset Representations Reviewer Termination Event occurs, and in each and every such case, so long as such Asset Representations Reviewer Termination Event has not been remedied, then either the trustee (i) may or (ii) upon the written direction of Certificateholders evidencing at least 25% of the Voting Rights (without regard to the application of any Cumulative Appraisal Reduction Amounts) will be required to, terminate all of the rights and obligations of the asset representations reviewer under the PSA, other than rights and obligations accrued prior to such termination and other than indemnification rights (arising out of events occurring prior to such termination), by written notice to the asset representations reviewer. The asset representations reviewer is required to bear all reasonable costs and expenses of each other party to the PSA in connection with its termination for cause.

Termination of the Asset Representations Reviewer Without Cause

Upon (i) the written direction of Certificateholders evidencing not less than 25% of the Voting Rights (without regard to the application of any Cumulative Appraisal Reduction Amounts) requesting a vote to terminate and replace the asset representations reviewer with a proposed successor asset representations reviewer that is an Eligible Asset Representations Reviewer, and (ii) payment by such holders to the certificate administrator of the reasonable fees and expenses to be incurred by the certificate administrator in connection with administering such vote, the certificate administrator will promptly provide notice to all Certificateholders, all VRR Interest Owners and the asset representations reviewer of such request by posting such notice on its internet website, and by mailing to all Certificateholders and the asset representations reviewer. Upon the written direction of Certificateholders, all VRR Interest Owners evidencing at least 75% of a Certificateholder Quorum (without regard to the application of any Cumulative Appraisal Reduction Amounts), the trustee will terminate all of the rights and obligations of the asset representations reviewer under the PSA (other than any rights or obligations that accrued prior to the date of such termination and other than indemnification rights (arising out of events occurring prior to such termination)) by written notice to the asset representations reviewer, and the proposed successor asset representations reviewer will be appointed.

516

In the event that holders of the certificates evidencing at least 75% of the Voting Rights elect to remove the asset representations reviewer without cause and appoint a successor, the successor asset representations reviewer will be responsible for all expenses necessary to effect the transfer of responsibilities from its predecessor.

Resignation of Asset Representations Reviewer

The asset representations reviewer may at any time resign by giving written notice to the other parties to the PSA. In addition, the asset representations reviewer will at all times be, and will be required to resign if it fails to be, an Eligible Asset Representations Reviewer by giving written notice to the other parties. Upon such notice of resignation, the depositor will be required to promptly appoint a successor asset representations reviewer that is an Eligible Asset Representations Reviewer. No resignation of the asset representations reviewer will be effective until a successor asset representations reviewer that is an Eligible Asset Representations Reviewer has been appointed and accepted the appointment. If no successor asset representations reviewer has been so appointed and accepted the appointment within 30 days after the notice of resignation, the resigning asset representations reviewer may petition any court of competent jurisdiction for the appointment of a successor asset representations reviewer that is an Eligible Asset Representations Reviewer. The resigning asset representations reviewer must pay all costs and expenses associated with the transfer of its duties.

Asset Representations Reviewer Compensation

Certain fees will be payable to the asset representations reviewer, and the asset representations reviewer will be entitled to be reimbursed for certain expenses, as described under “—Servicing and Other Compensation and Payment of Expenses”.

Limitation on Liability of Risk Retention Consultation Parties

The Risk Retention Consultation Parties will not be liable to the issuing entity or the Certificateholders for any action taken, or for refraining from the taking of any action, or for errors in judgment. However, the Risk Retention Consultation Parties will not be protected against any liability to the holders of the VRR Interest that would otherwise be imposed by reason of willful misconduct, bad faith or gross negligence in the performance of duties or by reason of reckless disregard of obligations or duties owed to the holders of the VRR Interest.

Each Certificateholder will acknowledge and agree, by its acceptance of its certificates, that the Risk Retention Consultation Parties:

(a)          may have special relationships and interests that conflict with those of holders of one or more classes of certificates;

(b)          may act solely in the interests of the holders of the VRR Interest;

(c)          does not have any liability or duties to the holders of any class of certificates;

(d)          may take actions that favor the interests of the holders of one or more classes of certificates or of the VRR Interest Owners over the interests of the holders of one or more other classes of certificates and over the interests of the VRR Interest Owners; and

517

(e)          will have no liability whatsoever (other than to a holder of the VRR Interest) for having so acted as set forth in (a) – (d) above, and no Certificateholder or VRR Interest Owner may take any action whatsoever against any Risk Retention Consultation Party or any director, officer, employee, agent or principal of the Risk Retention Consultation Parties for having so acted.

The taking of, or refraining from taking, any action by the master servicer or special servicer in accordance with the recommendation of the Risk Retention Consultation Parties, which does not violate the terms of any Mortgage Loan, any law, the Servicing Standard or the provisions of the PSA or the related Intercreditor Agreement, will not result in any liability on the part of the master servicer or special servicer.

Replacement of the Special Servicer Without Cause

Except as limited by certain conditions described in this prospectus and subject to the rights of any related Companion Holder under a related Intercreditor Agreement, the special servicer may generally be replaced, prior to the occurrence and continuance of a Control Termination Event, at any time and without cause, by the Directing Certificateholder so long as, among other things, the Directing Certificateholder appoints a replacement special servicer that meets the requirements of the PSA, including that the trustee and the certificate administrator receive a Rating Agency Confirmation from each Rating Agency and confirmation from the applicable rating agencies that such replacement will not result in the downgrade, withdrawal or qualification of the then-current ratings of any class of any related Serviced Pari Passu Companion Loan Securities and that such replacement special servicer may not be the asset representations reviewer or any of its affiliates. The reasonable fees and out-of-pocket expenses of any such termination incurred by the Directing Certificateholder without cause (including the costs of obtaining a Rating Agency Confirmation) will be paid by the holders of the Controlling Class.

After the occurrence and during the continuance of a Control Termination Event, upon (i) the written direction of holders of Principal Balance Certificates evidencing not less than 25% of the Voting Rights (taking into account the application of any Cumulative Appraisal Reduction Amounts to notionally reduce the Certificate Balances) of the Principal Balance Certificates requesting a vote to replace the special servicer with a new special servicer, (ii) payment by such holders to the certificate administrator of the reasonable fees and expenses (including any legal fees and any Rating Agency fees and expenses) to be incurred by the certificate administrator in connection with administering such vote (which fees and expenses will not be additional trust fund expenses), and (iii) delivery by such holders to the certificate administrator and the trustee of Rating Agency Confirmation from each Rating Agency (such Rating Agency Confirmation will be obtained at the expense of those holders of certificates requesting such vote) and confirmation from the applicable rating agencies that the contemplated appointment or replacement will not result in the downgrade, withdrawal or qualification of the then-current ratings of any class of any related Serviced Pari Passu Companion Loan Securities, the certificate administrator will be required to post notice of the same on the certificate administrator’s website and concurrently by mail and conduct the solicitation of votes of all certificates in such regard, which requisite affirmative votes must be received within 180 days of the posting of such notice. Upon the written direction of holders of Principal Balance Certificates evidencing at least 66-2/3% of a Certificateholder Quorum, the trustee will be required to terminate all of the rights and obligations of the special servicer under the PSA and appoint the successor special servicer (which must be a Qualified Replacement Special Servicer) designated by such Certificateholders, subject to indemnification, right to outstanding fees, reimbursement

518

of Advances and other rights set forth in the PSA, which survive such termination. The certificate administrator will include on each Distribution Date Statement a statement that each Certificateholder may access such notices via the certificate administrator’s website and that each Certificateholder may register to receive electronic mail notifications when such notices are posted thereon.

A “Certificateholder Quorum” means, in connection with any solicitation of votes in connection with the replacement of the special servicer or asset representations reviewer described above, the holders of certificates evidencing at least 50% of the aggregate Voting Rights (taking into account the application of Realized Losses and, other than with respect to the termination of the asset representations reviewer, the application of any Cumulative Appraisal Reduction Amounts to notionally reduce the Certificate Balance of the certificates) of all Principal Balance Certificates on an aggregate basis.

Notwithstanding the foregoing, if the special servicer obtains knowledge that it has become a Borrower Party with respect to any Mortgage Loan or Serviced Whole Loan (any such Mortgage Loan or Serviced Whole Loan, an “Excluded Special Servicer Loan”), the special servicer will be required to resign as special servicer of that Excluded Special Servicer Loan. Prior to the occurrence and continuance of a Control Termination Event, if the applicable Excluded Special Servicer Loan is not also an Excluded Loan as to the Directing Certificateholder or the holder of the majority of the Controlling Class, the Directing Certificateholder will be required to use reasonable efforts to select a successor special servicer that is not a Borrower Party in accordance with the terms of the PSA (the “Excluded Special Servicer”) for the related Excluded Special Servicer Loan. After the occurrence and during the continuance of a Control Termination Event or if at any time the applicable Excluded Special Servicer Loan is also an Excluded Loan as to the Directing Certificateholder or the holder of the majority of the Controlling Class or if the Directing Certificateholder is entitled to appoint the Excluded Special Servicer but does not select a replacement special servicer in writing, with a copy to the special servicer, within 30 days of notice of resignation (provided that the conditions required to be satisfied for the appointment of the replacement special servicer to be effective are not required to be completed within such 30 day period but in any event are to be completed within 120 days), the resigning special servicer will be required to use reasonable efforts to select the related Excluded Special Servicer. The special servicer will not have any liability with respect to the actions or inactions of the applicable Excluded Special Servicer or with respect to the identity of the applicable Excluded Special Servicer. It will be a condition to any such appointment that (i) the Rating Agencies confirm that the appointment would not result in a qualification, downgrade or withdrawal of any of their then-current ratings of the certificates and the equivalent from each NRSRO hired to provide ratings with respect to any class of securities backed, wholly or partially, by any Serviced Pari Passu Companion Loan, (ii) the applicable Excluded Special Servicer is a Qualified Replacement Special Servicer and (iii) the applicable Excluded Special Servicer delivers to the depositor and the certificate administrator and any applicable depositor and certificate administrator of any other securitization, if applicable, that contains a Serviced Pari Passu Companion Loan, the information, if any, required pursuant to Item 6.02 of the Form 8-K regarding itself in its role as Excluded Special Servicer.

If (i) at any time the special servicer that had acted as the special servicer for an Excluded Special Servicer Loan prior to it becoming an Excluded Special Servicer Loan or (ii) an Excluded Special Servicer was appointed on the Closing Date and, in either case, the special servicer is no longer a Borrower Party with respect to an Excluded Special Servicer Loan (including, without limitation, as a result of the related Mortgaged Property becoming

519

REO Property), (1) the related Excluded Special Servicer will be required to resign, (2) the related Mortgage Loan or Serviced Whole Loan will no longer be an Excluded Special Servicer Loan, (3) the special servicer will become the special servicer again for such related Mortgage Loan or Serviced Whole Loan and (4) the special servicer will be entitled to all special servicing compensation with respect to such Mortgage Loan or Serviced Whole Loan earned during such time on and after such Mortgage Loan or Serviced Whole Loan is no longer an Excluded Special Servicer Loan.

The applicable Excluded Special Servicer will be required to perform all of the obligations of the special servicer for the related Excluded Special Servicer Loan and will be entitled to all special servicing compensation with respect to such Excluded Special Servicer Loan earned during such time as the related Mortgage Loan or Serviced Whole Loan is an Excluded Special Servicer Loan (provided that the special servicer will remain entitled to all other special servicing compensation with respect to all Mortgage Loans and Serviced Whole Loans that are not Excluded Special Servicer Loans during such time).

A “Qualified Replacement Special Servicer” is a replacement special servicer that (i) satisfies all of the eligibility requirements applicable to a special servicer in the PSA, (ii) is not the operating advisor, the asset representations reviewer or an affiliate of the operating advisor or the asset representations reviewer (and, if appointed by the Directing Certificateholder or with the approval of the requisite vote of certificateholders following the operating advisor’s recommendation to replace the special servicer as described in “—Replacement of a Special Servicer After Operating Advisor Recommendation and Certificateholder Vote” below, is not the originally replaced special servicer or its affiliate), (iii) is not obligated to pay the operating advisor (x) any fees or otherwise compensate the operating advisor in respect of its obligations under the PSA, or (y) for the appointment of the successor special servicer or the recommendation by the operating advisor for the replacement special servicer to become a special servicer, (iv) is not entitled to receive any compensation from the operating advisor other than compensation that is not material and is unrelated to the operating advisor’s recommendation that such party be appointed as the replacement special servicer, (v) is not entitled to receive any fee from the operating advisor for its appointment as successor special servicer, in each case, unless expressly approved by 100% of the Certificateholders and the VRR Interest Owners, (vi) currently has a special servicer rating of at least “CSS3” from Fitch, (vii) is currently acting as a special servicer in a commercial mortgage-backed securities transaction rated by Moody’s on a transaction-level basis (as to which a commercial mortgage-backed securities transaction there are outstanding commercial mortgage-backed securities rated by Moody’s) and has not been publicly cited by Moody’s as having servicing concerns as the sole or a material factor in any qualification, downgrade or withdrawal of the ratings (or placement on “watch status” in contemplation of a rating downgrade or withdrawal) of securities in a transaction serviced by the applicable servicer prior to the time of determination and (viii) has a then current ranking by Morningstar DBRS equal to or higher than “MOR CS3” as a master servicer or special servicer, as applicable.

The terms of the PSA described above regarding the replacement of the special servicer without cause will not apply with respect to the Servicing Shift Mortgage Loans. Rather, with respect to any Servicing Shift Whole Loan, the holder of the related Control Note will have the right to replace the special servicer then acting with respect to the Servicing Shift Whole Loan and appoint a replacement special servicer, solely with respect to such Servicing Shift Whole Loan. If such Control Note is included in a securitization trust, the party designated under the related pooling and servicing agreement will be entitled to exercise the rights of the Control Note holder.

520

Replacement of the Special Servicer After Operating Advisor Recommendation and Certificateholder Vote

After the occurrence and during the continuance of a Consultation Termination Event, if the operating advisor determines, in its sole discretion exercised in good faith, that (i) the special servicer is not performing its duties as required under the PSA or is otherwise not acting in accordance with the Servicing Standard and (ii) the replacement of the special servicer would be in the best interest of the certificateholders as a collective whole, then the operating advisor will have the right to recommend the replacement of the special servicer. In such event, the operating advisor will be required to deliver to the trustee and the certificate administrator, with a copy to the special servicer, a written report detailing the reasons supporting its recommendation (along with relevant information justifying its recommendation) and recommending a suggested replacement special servicer (which must be a Qualified Replacement Special Servicer). The certificate administrator will be required to notify each Certificateholder of the recommendation and post it on the certificate administrator’s internet website, and to conduct the solicitation of votes with respect to such recommendation. Approval by the Certificateholders of such Qualified Replacement Special Servicer will not preclude the Directing Certificateholder from appointing a replacement, so long as such replacement is a Qualified Replacement Special Servicer and is not the originally replaced special servicer or its affiliate.

The operating advisor’s recommendation to replace the special servicer must be confirmed by an affirmative vote of holders of Certificates evidencing at least a majority of a quorum of Certificateholders (which, for this purpose, is the holders of Certificates that (i) evidence at least 20% of the Voting Rights (taking into account the application of any Cumulative Appraisal Reduction Amounts to notionally reduce the respective Certificate Balances) of all Principal Balance Certificates on an aggregate basis, and (ii) consist of at least three Certificateholders or Certificate Owners that are not “risk retention affiliated” with each other). In the event the holders of Principal Balance Certificates, evidencing at least a majority of a quorum of Certificateholders, elect to remove and replace the special servicer (which requisite affirmative votes must be received within 180 days of the posting of the notice of the operating advisor’s recommendation to replace the special servicer to the certificate administrator’s website), the certificate administrator will be required to receive a Rating Agency Confirmation from each of the Rating Agencies at that time, and confirmation from the applicable rating agencies that such replacement will not result in the downgrade, withdrawal or qualification of the then-current ratings of any class of any related Serviced Pari Passu Companion Loan Securities. In the event the certificate administrator receives a Rating Agency Confirmation from each of the Rating Agencies (and the successor special servicer agrees to be bound by the terms of the PSA), the trustee will then be required to terminate all of the rights and obligations of the special servicer under the PSA and to appoint the successor special servicer approved by the holders of Certificates evidencing at least a majority of a quorum of Certificateholders, provided such successor special servicer is a Qualified Replacement Special Servicer, subject to the terminated special servicer’s rights to indemnification, payment of outstanding fees, reimbursement of Advances and other rights set forth in the PSA that survive termination. The reasonable out-of-pocket costs and expenses (including reasonable legal fees and expenses of outside counsel) associated with obtaining such Rating Agency Confirmations and administering the vote of the applicable holders of the Certificates and the operating advisor’s identification of a Qualified Replacement Special Servicer will be an additional trust fund expense.

521

In any case, the trustee will notify the outgoing special servicer promptly of the effective date of its termination. Any replacement special servicer recommended by the operating advisor must be a Qualified Replacement Special Servicer.

In the event the special servicer is terminated as a result of the recommendation of the operating advisor described in this “—Replacement of the Special Servicer After Operating Advisor Recommendation and Certificateholder Vote”, the Directing Certificateholder may not subsequently reappoint as special servicer such terminated special servicer or any affiliate of such terminated special servicer.

No appointment of a special servicer will be effective until the depositor or the depositor for the securitization of a Companion Loan has filed any required Exchange Act filings related to the removal and replacement of the special servicer.

With respect to any Non-Serviced Whole Loans, the related Non-Serviced Special Servicer may be removed, and a successor special servicer appointed at any time by the related Non-Serviced Directing Certificateholder (and not by the Directing Certificateholder) to the extent set forth in the related Non-Serviced PSA and the related Intercreditor Agreement for such Non-Serviced Whole Loan. See “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans”, “—The Non-Serviced AB Whole Loan” and “—Servicing of the Non-Serviced Mortgage Loans” below.

The terms of the PSA described above regarding the replacement of the special servicer on the recommendation of an operating advisor will not apply with respect to any Servicing Shift Mortgage Loan. Rather, with respect to any Servicing Shift Whole Loans: (i) prior to the related Servicing Shift Securitization Date, the holder of the related Control Note will have the right to replace the special servicer then acting with respect to the Servicing Shift Whole Loan and appoint a replacement special servicer, solely with respect to such Servicing Shift Whole Loan; and (ii) on and after the related Servicing Shift Securitization Date, pursuant to the terms of the related Intercreditor Agreement, the “directing holder” (or analogous term) under the related Servicing Shift PSA will have the right, with or without cause, to replace the related Non-Serviced Special Servicer then acting with respect to such Servicing Shift Whole Loan and appoint a replacement special servicer without the consent of the holder of such Servicing Shift Mortgage Loan.

Termination of the Master Servicer or Special Servicer for Cause

Servicer Termination Events

A “Servicer Termination Event” under the PSA with respect to the master servicer or the special servicer, as the case may be, will include, without limitation:

(a)    (i) any failure by the master servicer to make any deposit required to be made by the master servicer to the Collection Account or remit to the companion paying agent for deposit into the Companion Distribution Account on the day and by the time such deposit or remittance was first required to be made, which failure is not remedied within one business day, or (ii) any failure by the master servicer to deposit into, or remit to the certificate administrator for deposit into, the Distribution Account any amount required to be so deposited or remitted, which failure is not remedied by 11:00 a.m. New York City time on the relevant Distribution Date;

(b)    any failure by the special servicer to deposit into the applicable REO Account within one business day after the day such deposit is required to be made, or to remit to

522

the master servicer for deposit in the Collection Account, or any other account required under the PSA, any such deposit or remittance required to be made by the special servicer pursuant to, and at the time specified by, the PSA;

(c)    any failure on the part of the master servicer or special servicer, as the case may be, duly to observe or perform in any material respect any of its other covenants or obligations under the PSA, which failure continues unremedied for 30 days (or (i) with respect to any year that a report on Form 10-K is required to be filed, 5 business days in the case of the master servicer’s or special servicer’s obligations, as the case may be, under the PSA in respect of Exchange Act reporting items (after any applicable grace periods), (ii) 15 days in the case of the master servicer’s failure to make a Servicing Advance or (iii) 15 days in the case of a failure to pay the premium for any property insurance policy required to be maintained under the PSA) after written notice of the failure has been given (A) to the master servicer or special servicer, as the case may be, by any other party to the PSA, or (B) to the master servicer or special servicer, as the case may be, with a copy to each other party to the related PSA, by Certificateholders evidencing not less than 25% of all Voting Rights or, with respect to a Serviced Whole Loan if affected by that failure, by the holder of the related Serviced Pari Passu Companion Loan; provided, however, that if that failure is capable of being cured and the master servicer or special servicer, as the case may be, is diligently pursuing that cure, such period will be extended an additional 30 days; provided, further, however, that such extended period will not apply to the obligations regarding Exchange Act reporting;

(d)    any breach on the part of the master servicer or special servicer, as the case may be, of any representation or warranty in the PSA that materially and adversely affects the interests of any class of Certificateholders or holders of any Serviced Pari Passu Companion Loan or the VRR Interest Owners and that continues unremedied for a period of 30 days after the date on which notice of that breach, requiring the same to be remedied, will have been given to the master servicer or special servicer, as the case may be, by the depositor, the certificate administrator or the trustee, or to the master servicer, the special servicer, the depositor, the certificate administrator and the trustee by the Certificateholders evidencing not less than 25% of Voting Rights or, with respect to a Serviced Whole Loan affected by such breach, by the holder of the related Serviced Pari Passu Companion Loan; provided, however, that if that breach is capable of being cured and the master servicer or special servicer, as the case may be, is diligently pursuing that cure, that 30-day period will be extended an additional 30 days;

(e)    certain events of insolvency, readjustment of debt, marshaling of assets and liabilities or similar proceedings in respect of or relating to the master servicer or special servicer, and certain actions by or on behalf of the master servicer or special servicer indicating its insolvency or inability to pay its obligations;

(f)     Moody’s (or, in the case of Serviced Pari Passu Companion Loan Securities, any Companion Loan Rating Agency) has (i) qualified, downgraded or withdrawn its rating or ratings of one or more classes of certificates or Serviced Pari Passu Companion Loan Securities, as applicable, or (ii) placed one or more classes of certificates or Serviced Pari Passu Companion Loan Securities, as applicable, on “watch status” in contemplation of a ratings downgrade or withdrawal (and in the case of clause (i) or (ii), (A) such rating action has not been withdrawn by Moody’s (or, in the case of Serviced Pari Passu Companion Loan Securities, any Companion Loan Rating Agency) within 60 days of such rating action) and (B) Moody’s (or, in the case of Serviced Pari Passu Companion Loan

523

Securities, any Companion Loan Rating Agency) has publicly cited servicing concerns with such master servicer or special servicer, as the case may be, as the sole or a material factor in such rating action;

(g)    (I) such master servicer or such special servicer, as applicable, has failed to maintain a rating by Morningstar DBRS equal to or higher than “MOR CS3” as the master servicer or the special servicer, as applicable, and such rating is not reinstated within 60 days of such event or (II) if such master servicer or such special servicer, as applicable, has not been ranked by Morningstar DBRS on or after the Closing Date, and Morningstar DBRS has qualified, downgraded or withdrawn the then-current rating or ratings of one or more Classes of Certificates in this securitization or placed one or more Classes of Certificates in this securitization on “watch status” in contemplation of a rating downgrade or withdrawal, publicly citing servicing concerns with the master servicer or the special servicer, as applicable, as the sole or material factor in such rating action (and such qualification, downgrade, withdrawal or “watch status” placement has not been withdrawn by Morningstar DBRS within 60 days of such event); or

(h)   such master servicer or such special servicer, as the case may be, is no longer rated at least “CMS3” or “CSS3”, respectively, by Fitch and such master servicer or special servicer is not reinstated to at least that rating within 60 days of the delisting.

Serviced Pari Passu Companion Loan Securities” means, for so long as the related Mortgage Loan or any successor REO Loan is part of the Mortgage Pool, any class of securities issued by another securitization and backed by a Serviced Pari Passu Companion Loan.

Rights Upon Servicer Termination Event

If a Servicer Termination Event occurs with respect to the master servicer or the special servicer under the PSA, then, so long as the Servicer Termination Event remains unremedied, the depositor or the trustee will be authorized, and at the written direction of Certificateholders entitled to 25% or more of the Voting Rights or, for so long as no Control Termination Event has occurred and is continuing, the Directing Certificateholder (solely with respect to the special servicer and other than with respect to an Excluded Loan as to the Directing Certificateholder or the holder of the majority of the Controlling Class), the trustee will be required to terminate all of the rights and obligations of the defaulting party as master servicer or special servicer, as the case may be (other than certain rights in respect of indemnification and certain items of servicing compensation), under the PSA. The trustee will then succeed to all of the responsibilities, duties and liabilities of the defaulting party as master servicer or special servicer, as the case may be, under the PSA and will be entitled to similar compensation arrangements. If the trustee is unwilling or unable to so act, it may (or, at the written request of Certificateholders entitled to a majority of the Voting Rights, or, for so long as no Control Termination Event has occurred and is continuing and other than in respect of an Excluded Loan with respect to the Directing Certificateholder, the Directing Certificateholder, it will be required to) appoint, or petition a court of competent jurisdiction to appoint, a mortgage loan servicing institution, subject to the trustee’s receipt of a Rating Agency Confirmation from each of the Rating Agencies and confirmation (or deemed confirmation) from the applicable rating agencies that such appointment (or replacement) will not result in the downgrade, withdrawal or qualification of the then current ratings of any class of any related Serviced Pari Passu Companion Loan Securities and, with respect to a successor special servicer, for so long as no Control Termination Event has occurred and is continuing, that has been approved by the

524

Directing Certificateholder, which approval may not be unreasonably withheld. In addition, none of the asset representations reviewer, the operating advisor and their respective affiliates may be appointed as a successor master servicer or special servicer.

Notwithstanding anything to the contrary contained in the section above, if a Servicer Termination Event on the part of the special servicer remains unremedied and affects the holder of a Serviced Pari Passu Companion Loan, and the special servicer has not otherwise been terminated, the holder of such Serviced Pari Passu Companion Loan (or, if applicable, the related trustee, acting at the direction of the related directing certificateholder (or similar entity)) will be entitled to direct the trustee to terminate the special servicer solely with respect to the related Serviced Whole Loan. The appointment (or replacement) of the special servicer with respect to a Serviced Whole Loan will in any event be subject to Rating Agency Confirmation from each Rating Agency and confirmation from the applicable rating agencies that such appointment (or replacement) will not result in the downgrade, withdrawal or qualification of the then-current ratings of any class of any related Serviced Pari Passu Companion Loan Securities. A replacement special servicer will be selected by the trustee or, prior to the occurrence and continuance of a Consultation Termination Event, by the Directing Certificateholder; provided, however, that any successor special servicer appointed to replace the special servicer with respect to a Serviced Pari Passu Mortgage Loan cannot at any time be the person (or an affiliate of such person) that was terminated at the direction of the holder of the related Serviced Pari Passu Companion Loan, without the prior written consent of such holder of the related Serviced Pari Passu Companion Loan.

Notwithstanding anything to the contrary contained in the section above, if a servicer termination event on the part of a Non-Serviced Special Servicer remains unremedied and affects the issuing entity, and such Non-Serviced Special Servicer has not otherwise been terminated, the trustee, acting at the direction of the Directing Certificateholder, will generally be entitled to direct the related Non-Serviced Trustee to terminate such Non-Serviced Special Servicer, solely with respect to the related Non-Serviced Whole Loan(s), and a successor will be appointed in accordance with the related Non-Serviced PSA.

In addition, notwithstanding anything to the contrary contained in the section described above, if the master servicer receives notice of termination solely due to a Servicer Termination Event described in clause (f), (g) or (h) under “—Termination of the Master Servicer or Special Servicer for Cause—Servicer Termination Events” above, and prior to being replaced as described in the third preceding paragraph, the master servicer will have 45 days after receipt of the notice of termination to find, and sell its rights and obligations to, a successor master servicer that meets the requirements of the master servicer under the PSA; provided that the Rating Agencies have each provided a Rating Agency Confirmation and the Companion Loan Rating Agencies have provided a confirmation (or deemed confirmation) that such sale will not result in the downgrade, withdrawal or qualification of the then current rating assigned to any Serviced Pari Passu Companion Loan Security. The termination of the master servicer will be effective when such successor master servicer has succeeded the terminated master servicer, as successor master servicer and such successor master servicer has assumed the terminated master servicer’s servicing obligations and responsibilities under the PSA. If a successor has not entered into the PSA as successor master servicer within 45 days after notice of the termination of the master servicer, the master servicer will be replaced by the trustee as described above.

Notwithstanding the foregoing, (1) if any Servicer Termination Event on the part of the master servicer affects a Serviced Pari Passu Companion Loan, the related holder of a

525

Serviced Pari Passu Companion Loan or the rating on any Serviced Pari Passu Companion Loan Securities, and if the master servicer is not otherwise terminated, or (2) if a Servicer Termination Event on the part of the master servicer affects only a Serviced Pari Passu Companion Loan, the related holder of a Serviced Pari Passu Companion Loan or the rating on any Serviced Pari Passu Companion Loan Securities, then the master servicer may not be terminated by or at the direction of the related holder of such Serviced Pari Passu Companion Loan or the holders of any Serviced Pari Passu Companion Loan Securities, but upon the written direction of the related holder of such Serviced Pari Passu Companion Loan, the master servicer will be required to appoint a sub-servicer that will be responsible for servicing the related Serviced Whole Loan.

Further, if replaced as a result of a Servicer Termination Event, the master servicer or special servicer, as the case may be, will be responsible for the costs and expenses associated with the transfer of its duties.

Waiver of Servicer Termination Event

The Certificateholders representing at least 66-2/3% of the Voting Rights allocated to certificates affected by any Servicer Termination Event may waive such Servicer Termination Event; provided, however, that a Servicer Termination Event under clause (a), (b), (f) or (g) of the definition of “Servicer Termination Event” may be waived only with the consent of all of the Certificateholders of the affected classes and a Servicer Termination Event under clause (c) of the definition of “Servicer Termination Event” relating to Exchange Act reporting may be waived only with the consent of the depositor. Upon any such waiver of a Servicer Termination Event, such Servicer Termination Event will cease to exist and will be deemed to have been remedied. Upon any such waiver of a Servicer Termination Event by Certificateholders, the trustee and the certificate administrator will be entitled to recover all costs and expenses incurred by it in connection with enforcement actions taken with respect to such Servicer Termination Event prior to such waiver from the issuing entity.

Resignation of the Master Servicer or Special Servicer

The PSA permits the master servicer and the special servicer to resign from their respective obligations only upon (a) the appointment of, and the acceptance of the appointment by, a successor (which may be appointed by the resigning master servicer or special servicer, as applicable) and receipt by the certificate administrator and the trustee of a Rating Agency Confirmation from each of the Rating Agencies and confirmation of the applicable rating agencies that such action will not result in the downgrade, withdrawal or qualification of its then-current ratings of any Serviced Pari Passu Companion Loan Securities (provided that such rating agency confirmation may be considered satisfied in the same manner as any Rating Agency Confirmation required under the PSA may be considered satisfied with respect to the certificates as described in this prospectus); and, as to the special servicer only, for so long as no Control Termination Event has occurred and is continuing, the approval of such successor by the Directing Certificateholder, which approval will not be unreasonably withheld or (b) a determination that their respective obligations are no longer permissible with respect to the master servicer or the special servicer, as the case may be, under applicable law or are in material conflict by reason of applicable law with any other activities carried on by it. In the event that the master servicer or special servicer resigns as a result of the determination that their respective obligations are no longer permissible under applicable law, the trustee will then succeed to all of the responsibilities, duties and liabilities of the defaulting party as master servicer or special servicer, as the case may be, under the PSA and will be entitled to similar compensation arrangements. If

526

the trustee is unwilling or unable to so act, it may appoint, or petition a court of competent jurisdiction to appoint, a mortgage loan servicing institution, subject to the trustee’s receipt of a Rating Agency Confirmation from each of the Rating Agencies and confirmation (or deemed confirmation) from the Companion Loan Rating Agencies that such appointment (or replacement) will not result in the downgrade, withdrawal or qualification of the then-current ratings of any class of related Serviced Pari Passu Companion Loan Securities, and, with respect to a successor special servicer, for so long as no Control Termination Event has occurred and is continuing, which has been approved by the Directing Certificateholder, which approval may not be unreasonably withheld.

No resignation will become effective until the trustee or other successor has assumed the obligations and duties of the resigning master servicer or special servicer, as the case may be, under the PSA. Further, the resigning master servicer or special servicer, as the case may be, must pay all reasonable out-of-pocket costs and expenses associated with the transfer of its duties. Other than as described under “—Termination of the Master Servicer or Special Servicer for Cause—Servicer Termination Events” above, in no event will the master servicer or the special servicer have the right to appoint any successor master servicer or special servicer if the master servicer or special servicer, as applicable, is terminated or removed pursuant to the PSA. In addition, the PSA will prohibit the appointment of the asset representations reviewer, the operating advisor or one of their respective affiliates as successor to the master servicer or special servicer.

Limitation on Liability; Indemnification

The PSA will provide that none of the master servicer (including in any capacity as the paying agent for any Companion Loan), the special servicer, the depositor, the operating advisor, the asset representations reviewer or any partner, shareholder, member, manager, director, officer, employee or agent of any of them will be under any liability to the issuing entity, Certificateholders , VRR Interest Owners or holders of the related Companion Loan, as applicable, for any action taken, or not taken, in good faith pursuant to the PSA or for errors in judgment; provided, however, that none of the master servicer (including in any capacity as the paying agent for any Serviced Companion Loan), the special servicer, the depositor, the operating advisor, the asset representations reviewer or similar person will be protected against any breach of a representation or warranty made by such party, as applicable, in the PSA or any liability that would otherwise be imposed by reason of willful misconduct, bad faith or negligence in the performance of such party’s obligations or duties under the PSA or by reason of negligent disregard of such obligations and duties. For the purposes of indemnification of the master servicer or the special servicer and limitation of liability, the master servicer or special servicer will be deemed not to have engaged in willful misconduct or committed bad faith or negligence in the performance of its respective obligations and duties under the PSA or acted in negligent disregard of such obligations and duties if the master servicer or special servicer, as applicable, fails to follow the terms of the Mortgage Loan documents because the master servicer or special servicer, as applicable, in accordance with the Servicing Standard, determines that compliance with any Mortgage Loan documents would or potentially would (i) cause any Trust REMIC to fail to qualify as a REMIC, (ii) cause the Grantor Trust to fail to qualify as a grantor trust under the relevant provisions of the Code or (iii) cause a tax to be imposed on the trust, any Trust REMIC or the Grantor Trust under the relevant provisions of the Code (for any such determination in clauses (i), (ii) or (iii), the master servicer and the special servicer will be entitled to rely on advice of counsel, the cost of which will be reimbursed as an additional trust fund expense). The PSA will also provide that the master servicer (including in any capacity as the paying agent for any Serviced Companion Loan), the special servicer, the depositor, the operating

527

advisor, the asset representations reviewer and their respective affiliates and any partner, shareholder, member, manager, director, officer, employee or agent of any of them will be entitled to indemnification by the issuing entity against any claims, losses, penalties, fines, forfeitures, reasonable legal fees and related costs, judgments, and other costs, liabilities, fees and expenses (including reasonable attorneys’ fees and expenses and expenses relating to the enforcement of such indemnity) incurred in connection with any actual or threatened legal or administrative action or claim that relates to the PSA, the Mortgage Loans, any related Serviced Companion Loan, the issuing entity or the certificates; provided, however, that the indemnification will not extend to any loss, liability or expense specifically required to be borne by such party pursuant to the terms the PSA, incurred in connection with any breach of a representation or warranty made by such party, as applicable, in the PSA or incurred by reason of willful misconduct, bad faith or negligence in the performance of such party’s obligations or duties under the PSA, by reason of negligent disregard of such party’s obligations or duties, or in the case of the depositor and any of its partners, shareholders, directors, officers, members, managers, employees and agents, any violation by any of them of any state or federal securities law. In addition, absent actual fraud (as determined by a final non-appealable court order), neither the trustee nor the certificate administrator (including its capacity as custodian) will be liable for special, punitive, indirect or consequential loss or damage of any kind whatsoever (including but not limited to lost profits), even if the trustee or the certificate administrator has been advised of the likelihood of such loss or damage and regardless of the form of action.

The PSA will also provide that the master servicer, depositor, special servicer, operating advisor (or the equivalent), asset representations reviewer, paying agent, certificate administrator or trustee under any Non-Serviced PSA with respect to a Non-Serviced Mortgage Loan and any partner, director, officer, shareholder, member, manager, employee or agent of any of them will be entitled to indemnification by the issuing entity and held harmless against the issuing entity’s pro rata share (subject to the applicable Intercreditor Agreement) of any and all claims, losses, penalties, fines, forfeitures, legal fees and related costs, judgments and any other costs, liabilities, fees and expenses (including reasonable attorneys’ fees and expenses and expenses relating to the enforcement of such indemnity) incurred in connection with servicing and administration of such Non-Serviced Mortgage Loan and the related Mortgaged Property (as and to the same extent the securitization trust formed under the related Non-Serviced PSA is required to indemnify such parties in respect of other mortgage loans in the securitization trust formed under the related Non-Serviced PSA pursuant to the terms of such Non-Serviced PSA).

In addition, the PSA will provide that none of the master servicer (including in any capacity as the paying agent for any Companion Loan), the special servicer, the depositor, operating advisor or asset representations reviewer will be under any obligation to appear in, prosecute or defend any legal or administrative action, proceeding, hearing or examination that is not incidental to its respective responsibilities under the PSA or that in its opinion may involve it in any expense or liability not recoverable from the issuing entity. However, each of the master servicer, the special servicer, the depositor, the operating advisor and the asset representations reviewer will be permitted, in the exercise of its discretion, to undertake any action, proceeding, hearing or examination that it may deem necessary or desirable with respect to the enforcement and/or protection of the rights and duties of the parties to the PSA and the interests of the Certificateholders and VRR Interest Owners (and, in the case of a Serviced Whole Loan, the rights of the Certificateholders, the VRR Interest Owners and the holders of the related Serviced Pari Passu Companion Loan (as a collective whole), taking into account the pari passu nature of such Serviced Pari Passu Companion Loan) under the PSA; provided, however, that if a Serviced Whole Loan and/or

528

the holder of the related Companion Loan are involved, such expenses, costs and liabilities will be payable out of funds related to such Serviced Whole Loan in accordance with the related Intercreditor Agreement and will also be payable out of the other funds in the Collection Account if amounts on deposit with respect to such Serviced Whole Loan are insufficient therefor. If any such expenses, costs or liabilities relate to a Mortgage Loan or Companion Loan, then any subsequent recovery on that Mortgage Loan or Companion Loan, as applicable, will be used to reimburse the issuing entity for any amounts advanced for the payment of such expenses, costs or liabilities. In that event, the legal expenses and costs of the action, proceeding, hearing or examination and any liability resulting therefrom, will be expenses, costs and liabilities of the issuing entity, and the master servicer (including in its capacity as the paying agent for any Companion Loan), the special servicer, the depositor, the asset representations reviewer or the operating advisor, as the case may be, will be entitled to be reimbursed out of the Collection Account for the expenses.

Pursuant to the PSA, the master servicer and the special servicer will each be required to maintain a fidelity bond and errors and omissions policy or their equivalent with a qualified insurer that provides coverage against losses that may be sustained as a result of an officer’s or employee’s misappropriation of funds or errors and omissions, subject to certain limitations as to amount of coverage, deductible amounts, conditions, exclusions and exceptions permitted by the PSA. Notwithstanding the foregoing, the master servicer and special servicer will be allowed to self-insure with respect to an errors and omissions policy and a fidelity bond so long as certain conditions set forth in the PSA are met.

Any person into which the master servicer, the special servicer, the depositor, operating advisor, or asset representations reviewer may be merged or consolidated, or any person resulting from any merger or consolidation to which the master servicer, the special servicer, the depositor, operating advisor or asset representations reviewer is a party, or any person succeeding to the business of the master servicer, the special servicer, any depositor, operating advisor or asset representations reviewer, will be the successor of the master servicer, the special servicer, the depositor, operating advisor or asset representations reviewer, as the case may be, under the PSA, subject to certain conditions set forth in the PSA. The master servicer, the special servicer, the operating advisor and the asset representations reviewer may have other normal business relationships with the depositor or the depositor’s affiliates.

The trustee and the certificate administrator make no representations as to the validity or sufficiency of the PSA (other than as to it being a valid obligation of the trustee and the certificate administrator), the certificates, the Mortgage Loans, this prospectus (other than as to the accuracy of the information provided by the trustee and the certificate administrator as set forth above) or any related documents and will not be accountable for the use or application by the depositor of any of the certificates issued to it or of the proceeds of such certificates, or for the use or application of any funds paid to the depositor in respect of the assignment of the Mortgage Loans to the issuing entity, or any funds deposited in or withdrawn from the Collection Account or any other account by or on behalf of the depositor, the master servicer, the special servicer or, in the case of the trustee, the certificate administrator. The PSA provides that no provision of such agreement will be construed to relieve the trustee and the certificate administrator from liability for their own negligent action, their own negligent failure to act or their own willful misconduct or bad faith.

The PSA provides that neither the trustee nor the certificate administrator, as applicable, will be liable for an error of judgment made in good faith by a responsible officer of the

529

trustee or the certificate administrator, unless it is proven that the trustee or the certificate administrator, as applicable, was negligent in ascertaining the pertinent facts. In addition, neither the trustee nor the certificate administrator, as applicable, will be liable with respect to any action taken, suffered or omitted to be taken by it in good faith in accordance with the direction of holders of certificates entitled to greater than 25% of the percentage interest of each affected class, or of the aggregate Voting Rights of the certificates, relating to the time, method and place of conducting any proceeding for any remedy available to the trustee and the certificate administrator, or exercising any trust or power conferred upon the trustee and the certificate administrator, under the PSA (unless a higher percentage of Voting Rights is required for such action).

The trustee and the certificate administrator and any director, officer, employee, representative or agent of the trustee and the certificate administrator, will be entitled to indemnification by the issuing entity, to the extent of amounts held in the Collection Account or the Lower-Tier REMIC Distribution Account from time to time, for any loss, liability, damages, claims or unanticipated expenses (including reasonable attorneys’ fees and expenses and expenses relating to the enforcement of such indemnity) arising out of or incurred by the trustee or the certificate administrator in connection with their participation in the transaction and any act or omission of the trustee or the certificate administrator relating to the exercise and performance of any of the powers and duties of the trustee and the certificate administrator (including in any capacities in which they serve, e.g., paying agent, REMIC administrator, authenticating agent, custodian, certificate registrar and 17g-5 Information Provider) under the PSA. However, the indemnification will not extend to any loss, liability or expense that constitutes a specific liability imposed on the trustee or the certificate administrator pursuant to the PSA, or to any loss, liability or expense incurred by reason of willful misconduct, bad faith or negligence on the part of the trustee or the certificate administrator in the performance of their obligations and duties under the PSA, or by reason of their negligent disregard of those obligations or duties, or as may arise from a breach of any representation or warranty of the trustee or the certificate administrator made in the PSA.

The rights and protections afforded to the trustee and the certificate administrator as set forth above and under the PSA will also apply in addition to each other capacity in which it serves under the PSA.

For the avoidance of doubt, with respect to any indemnification provisions in the PSA providing that the issuing entity or a party to the PSA is required to indemnify another party to the PSA for costs, fees and expenses, such costs, fees and expenses are intended to include costs (including, but not limited to, reasonable attorney’s fees and expenses) of the enforcement of such indemnity.

Enforcement of Mortgage Loan Seller’s Obligations Under the MLPA

In the event any party to the PSA receives a request or demand from a Requesting Certificateholder to the effect that a Mortgage Loan should be repurchased or replaced due to a Material Defect, or if such party to the PSA determines that a Mortgage Loan should be repurchased or replaced due to a Material Defect, that party to the PSA will be required to promptly forward such request or demand to the master servicer and special servicer, and the master servicer or special servicer, as applicable, will be required to promptly forward it to the related mortgage loan seller. The Enforcing Servicer will be required to enforce the obligations of the mortgage loan sellers under the MLPAs pursuant to the terms of the PSA and the MLPAs. These obligations include obligations resulting from a Material Defect.

530

Subject to the provisions of the applicable MLPA relating to the dispute resolutions as described under “Description of the Mortgage Loan Purchase Agreements—Dispute Resolution Provisions”, such enforcement, including, without limitation, the legal prosecution of claims, if any, will be required to be carried out in accordance with the Servicing Standard.

Within 30 days after receipt of an Asset Review Report with respect to any Mortgage Loan, the Enforcing Servicer will be required to determine whether at that time, based on the Servicing Standard, there exists a Material Defect with respect to such Mortgage Loan. If the Enforcing Servicer determines that a Material Defect exists, the Enforcing Servicer will be required to enforce the obligations of the applicable mortgage loan seller under the MLPA with respect to such Material Defect as discussed in the preceding paragraph. See “—The Asset Representations Reviewer—Asset Review” above.

Any costs incurred by an Enforcing Servicer with respect to the enforcement of the obligations of a mortgage loan seller under the applicable MLPA will be deemed to be Servicing Advances, to the extent not recovered from the mortgage loan seller or the Requesting Certificateholder. See “Description of the Mortgage Loan Purchase Agreements—Dispute Resolution Provisions”.

Dispute Resolution Provisions

Certificateholder’s Rights When a Repurchase Request Is Initially Delivered by a Certificateholder

In the event an Initial Requesting Certificateholder delivers a written request to a party to the PSA that a Mortgage Loan be repurchased by the applicable mortgage loan seller alleging the existence of a Material Defect with respect to such Mortgage Loan and setting forth the basis for such allegation (a “Certificateholder Repurchase Request”), the receiving party will be required to promptly forward that Certificateholder Repurchase Request to the master servicer and the special servicer. The Enforcing Servicer, will then be required to promptly forward it to the applicable mortgage loan seller and each other party to the PSA. An “Initial Requesting Certificateholder” is the first Certificateholder or Certificate Owner to deliver a Certificateholder Repurchase Request as described above with respect to a Mortgage Loan, and there may not be more than one Initial Requesting Certificateholder with respect to any Mortgage Loan. Subject to the provisions described below under this heading “—Dispute Resolution Provisions”, the Enforcing Servicer will be the Enforcing Party with respect to the Certificateholder Repurchase Request.

The “Enforcing Servicer” will be the special servicer.

An “Enforcing Party” is the person obligated to or that elects pursuant to the terms of the PSA to enforce the rights of the issuing entity against the related mortgage loan seller with respect to a Repurchase Request.

Repurchase Request Delivered by a Party to the PSA

In the event that the depositor, the master servicer, the special servicer, the trustee, the certificate administrator, the operating advisor (solely in its capacity as operating advisor) or the Directing Certificateholder identifies a Material Defect with respect to a Mortgage Loan, that party will be required to deliver prompt written notice of such Material Defect to each other party to the PSA and the applicable mortgage loan seller, identifying the applicable Mortgage Loan and setting forth the basis for such allegation (a “PSA Party

531

Repurchase Request” and, each of a Certificateholder Repurchase Request or a PSA Party Repurchase Request, a “Repurchase Request”), and the Enforcing Servicer will be required to promptly send the PSA Party Repurchase Request to the related mortgage loan seller. Prior to the occurrence of a Resolution Failure, the Enforcing Servicer will be required to act as the Enforcing Party and enforce the rights of the issuing entity against the related mortgage loan seller with respect to the PSA Party Repurchase Request. However, if a Resolution Failure occurs with respect to the PSA Party Repurchase Request, the provisions described below under “—Resolution of a Repurchase Request” will apply.

In the event the Repurchase Request is not Resolved within 180 days after the mortgage loan seller receives the Repurchase Request (a “Resolution Failure”), then the provisions described below under “—Resolution of a Repurchase Request” will apply. Receipt of the Repurchase Request will be deemed to occur 2 business days after the Repurchase Request is sent to the related mortgage loan seller. A Resolved Repurchase Request will not preclude the master servicer (in the case of Non-Specially Serviced Loans) or the special servicer (in the case of Specially Serviced Loans) from exercising any of their respective rights related to a Material Defect in the manner and timing otherwise set forth in the PSA, in the related MLPA or as provided by law. “Resolved” means, with respect to a Repurchase Request, (i) that the related Material Defect has been cured, (ii) the related Mortgage Loan has been repurchased in accordance with the related MLPA, (iii) a mortgage loan has been substituted for the related Mortgage Loan in accordance with the related MLPA, (iv) the applicable mortgage loan seller makes a Loss of Value Payment, (v) a contractually binding agreement is entered into between the Enforcing Servicer, on behalf of the issuing entity, and the related mortgage loan seller that settles the related mortgage loan seller’s obligations under the related MLPA or (vi) the related Mortgage Loan is no longer property of the issuing entity as a result of a sale or other disposition in accordance with the PSA.

In the event a Repurchase Request is Resolved in a manner contemplated by clause (v) of the definition thereof, in the event the Enforcing Servicer determines in its reasonable judgment that such a contractually binding agreement to be entered into between the Enforcing Servicer, on behalf of the issuing entity, and the related mortgage loan seller could reasonably be expected to result in losses or other shortfalls on or in respect of the related Mortgage Loan directly attributable to the contractually binding agreement, then the Enforcing Servicer will be required to, prior to the occurrence of a Control Termination Event, obtain the consent of the Directing Certificateholder before entering into such contractually binding agreement; provided, however, no such consent will be required (i) if the related Mortgage Loan is an Excluded Loan with regard to the Directing Certificateholder, or (ii) if no such determination is made by the Enforcing Servicer.

Resolution of a Repurchase Request

After a Resolution Failure occurs with respect to a Repurchase Request regarding a Mortgage Loan (whether the Repurchase Request was initiated by an Initial Requesting Certificateholder, a party to the PSA or the Directing Certificateholder), the Enforcing Servicer will be required to send a notice (a “Proposed Course of Action Notice”) to the Initial Requesting Certificateholder, if any, to the address specified in the Initial Requesting Certificateholder’s Repurchase Request, and to the certificate administrator. The certificate administrator will be required to make the Proposed Course of Action Notice available to all other Certificateholders and Certificate Owners (by posting such notice on the certificate administrator’s website) indicating the Enforcing Servicer’s intended course of action with respect to the Repurchase Request (the “Proposed Course of Action”). The Proposed Course of Action Notice will be required to include (a) a request to Certificateholders to indicate

532

their agreement with or dissent from such Proposed Course of Action, by clearly marking “agree” or “disagree” to the Proposed Course of Action on such notice within 30 days after the date of such notice and a disclaimer that responses received after such 30-day period will not be taken into consideration, (b) a statement that in the event any Certificateholder disagrees with the Proposed Course of Action, the Enforcing Servicer (either as the Enforcing Party or as the Enforcing Servicer in circumstances where a Certificateholder is acting as the Enforcing Party) will be compelled to follow the course of action agreed to and/or proposed by the majority of the responding Certificateholders that involves referring the matter to mediation or arbitration, as the case may be, in accordance with the procedures relating to the delivery of Preliminary Dispute Resolution Election Notices and Final Dispute Resolution Election Notices described in this prospectus, (c) a statement that the responding Certificateholders will be required to certify their holdings in connection with such response, (d) a statement that only responses clearly marked “agree” or “disagree” with such Proposed Course of Action will be taken into consideration and (e) instructions for the responding Certificateholders to send their responses to the Enforcing Servicer and the certificate administrator. The certificate administrator will, within three (3) business days after the expiration of the 30-day response period, tabulate the responses received from the Certificateholders and share the results with the Enforcing Servicer. The certificate administrator will only count responses timely received that clearly indicate agreement or dissent with the related Proposed Course of Action and additional verbiage or qualifying language will not be taken into consideration for purposes of determining whether the related Certificateholder agrees or disagrees with the Proposed Course of Action. The certificate administrator will be under no obligation to answer any questions from the Certificateholders regarding such Proposed Course of Action. For the avoidance of doubt, the certificate administrator’s obligations in connection with this heading “—Resolution of a Repurchase Request” will be limited solely to tabulating the Certificateholders’ responses of “agree” or “disagree” to the Proposed Course of Action, and such obligation will not be construed to impose any enforcement obligation on the certificate administrator. The Enforcing Servicer may conclusively rely (without investigation) on the certificate administrator’s tabulation of the responses of the responding Certificateholders and whether that amount constitutes a majority. If (a) the Enforcing Servicer’s intended course of action with respect to the Repurchase Request does not involve pursuing further action to exercise rights against the related mortgage loan seller with respect to the Repurchase Request and the Initial Requesting Certificateholder, if any, or any other Certificateholder or Certificate Owner wishes to exercise its right to refer the matter to mediation (including nonbinding arbitration) or arbitration, as discussed below under “—Mediation and Arbitration Provisions”, or (b) the Enforcing Servicer’s intended course of action is to pursue further action to exercise rights against the related mortgage loan seller with respect to the Repurchase Request but the Initial Requesting Certificateholder, if any, or any other Certificateholder or Certificate Owner does not agree with the dispute resolution method selected by the Enforcing Servicer, then the Initial Requesting Certificateholder, if any, or such other Certificateholder or Certificate Owner may deliver to the Enforcing Servicer a written notice (a “Preliminary Dispute Resolution Election Notice”) within 30 days after the date the Proposed Course of Action Notice is posted on the certificate administrator’s website (the “Dispute Resolution Cut-off Date”) indicating its intent to exercise its right to refer the matter to either mediation (including non-binding arbitration) or arbitration. In the event that (a) the Enforcing Servicer’s initial Proposed Course of Action indicated a recommendation to undertake mediation (including non-binding arbitration) or arbitration, (b) any Certificateholder or Certificate Owner delivers a Preliminary Dispute Resolution Election Notice, and (c) the Enforcing Servicer also received responses from other Certificateholders or Certificate Owners supporting the Enforcing Servicer’s initial Proposed Course of Action, such additional responses from other Certificateholders or Certificate

533

Owners will also be considered Preliminary Dispute Resolution Election Notices supporting such Proposed Course of Action for purposes of determining the course of action approved by the majority of responding Certificateholders.

If neither the Initial Requesting Certificateholder, if any, nor any other Certificateholder or Certificate Owner entitled to do so delivers a Preliminary Dispute Resolution Election Notice prior to the Dispute Resolution Cut-off Date, no Certificateholder or Certificate Owner otherwise entitled to do so will have the right to refer the Repurchase Request to mediation or arbitration, and the Enforcing Servicer, as the Enforcing Party, will be the sole party entitled to determine a course of action, including, but not limited to, enforcing the issuing entity’s rights against the related mortgage loan seller, subject to any consent or consultation rights of the Directing Certificateholder.

Promptly and in any event within 10 business days following receipt of a Preliminary Dispute Resolution Election Notice from (i) the Initial Requesting Certificateholder, if any, or (ii) any other Certificateholder or Certificate Owner (each of clauses (i) and (ii), a “Requesting Certificateholder”), the Enforcing Servicer will be required to consult with each Requesting Certificateholder regarding such Requesting Certificateholder’s intention to elect either mediation (including nonbinding arbitration) or arbitration as the dispute resolution method with respect to the Repurchase Request (the “Dispute Resolution Consultation”) so that such Requesting Certificateholder may consider the views of the Enforcing Servicer as to the claims underlying the Repurchase Request and possible dispute resolution methods, such discussions to occur and be completed no later than 10 business days following the Dispute Resolution Cut-off Date. The Enforcing Servicer will be entitled to establish procedures the Enforcing Servicer deems to be in accordance with the Servicing Standard relating to the timing and extent of such consultations. No later than 5 business days after completion of the Dispute Resolution Consultation, a Requesting Certificateholder may provide a final notice to the Enforcing Servicer indicating its decision to exercise its right to refer the matter to either mediation or arbitration (“Final Dispute Resolution Election Notice”).

If, following the Dispute Resolution Consultation, no Requesting Certificateholder timely delivers a Final Dispute Resolution Election Notice to the Enforcing Servicer, then the Enforcing Servicer will continue to act as the Enforcing Party and remain obligated under the PSA to determine a course of action, including, but not limited to, enforcing the rights of the issuing entity with respect to the Repurchase Request and no Certificateholder or Certificate Owner will have any further right to elect to refer the matter to mediation or arbitration.

If a Requesting Certificateholder timely delivers a Final Dispute Resolution Election Notice to the Enforcing Servicer, then such Requesting Certificateholder will become the Enforcing Party and must promptly submit the matter to mediation (including nonbinding arbitration) or arbitration. If there is more than one Requesting Certificateholder that timely deliver a Final Dispute Resolution Election Notice, then such Requesting Certificateholders will collectively become the Enforcing Party, and the holder or holders of a majority of the Voting Rights among such Requesting Certificateholders will be entitled to make all decisions relating to such mediation or arbitration. If, however, no Requesting Certificateholder commences arbitration or mediation pursuant to the terms of the PSA within 30 days after delivery of its Final Dispute Resolution Election Notice to the Enforcing Servicer, then (i) the rights of a Requesting Certificateholder to act as the Enforcing Party will terminate and no Certificateholder or Certificate Owner will have any further right to elect to refer the matter to mediation or arbitration, (ii) if the Proposed Course of Action Notice indicated that the Enforcing Servicer will take no further action with respect to the

534

Repurchase Request, then the related Material Defect will be deemed waived for all purposes under the PSA and related MLPA; provided, however, that such Material Defect will not be deemed waived with respect to a Requesting Certificateholder, any other Certificateholder or Certificate Owner or the Enforcing Servicer to the extent there is a material change in the facts and circumstances known to such party at the time when the Proposed Course of Action Notice was posted on the certificate administrator’s website and (iii) if the Proposed Course of Action Notice had indicated a course of action other than the course of action under clause (ii), then the Enforcing Servicer will again become the Enforcing Party and, as such, will be the sole party entitled to determine a course of action, including, but not limited to, enforcing the issuing entity’s rights against the related mortgage loan seller.

Notwithstanding the foregoing, the dispute resolution provisions described under this heading “—Resolution of a Repurchase Request” will not apply, and the Enforcing Servicer will remain the Enforcing Party, if the Enforcing Servicer has commenced litigation with respect to the Repurchase Request, or determines in accordance with the Servicing Standard that it is in the best interest of Certificateholders and the VRR Interest Owners to commence litigation with respect to the Repurchase Request to avoid the running of any applicable statute of limitations.

In the event a Requesting Certificateholder becomes the Enforcing Party, the Enforcing Servicer, on behalf of the issuing entity, will remain a party to any proceedings against the related mortgage loan seller. For the avoidance of doubt, none of the depositor, the mortgage loan seller with respect to the subject mortgage loan or any of their respective affiliates will be entitled to be an Initial Requesting Certificateholder or a Requesting Certificateholder, to act as a Certificateholder for purposes of delivering any Preliminary Dispute Resolution Election Notice or Final Dispute Resolution Election Notice or otherwise to vote Certificates owned by it or such affiliate(s) with respect to a course of action proposed or undertaken pursuant to the procedures described under this “—Dispute Resolution Provisions” heading.

Subject to the other provisions of this section, the Requesting Certificateholder is entitled to elect either mediation or arbitration in its sole discretion; however, the Requesting Certificateholder may not elect to then utilize the alternative method in the event that the initial method is unsuccessful.

Mediation and Arbitration Provisions

If the Enforcing Party elects mediation (including nonbinding arbitration) or arbitration, the mediation or arbitration will be administered by a nationally recognized arbitration or mediation organization selected by the related mortgage loan seller within sixty (60) days of written notice of the Enforcing Party’s selection of mediation or arbitration, as applicable. A single mediator or arbitrator will be selected by the mediation or arbitration organization from a list of neutrals maintained by it according to its mediation or arbitration rules then in effect. The mediator or arbitrator must be impartial, an attorney and have at least 15 years of experience in commercial litigation and, if possible, commercial real estate finance or commercial mortgage-backed securitization matters.

The expenses of any mediation will be allocated among the parties to the mediation, including, if applicable, between the Enforcing Party and Enforcing Servicer, as mutually agreed by the parties as part of the mediation.

535

In any arbitration, the arbitrator will be required to resolve the dispute in accordance with the MLPA and PSA, and may not modify or change those agreements in any way or award remedies not consistent with those agreements. The arbitrator will not have the power to award punitive or consequential damages. In its final determination, the arbitrator will determine and award the costs of the arbitration to the parties to the arbitration in its reasonable discretion. In the event a Requesting Certificateholder is the Enforcing Party, the Requesting Certificateholder will be required to pay any expenses allocated to the Enforcing Party in the arbitration proceedings or any expenses that the Enforcing Party agrees to bear in the mediation proceedings.

The final determination of the arbitrator will be final and non-appealable, except for actions to confirm or vacate the determination permitted under federal or state law, and may be entered and enforced in any court with jurisdiction over the parties and the matter. By selecting arbitration, the Enforcing Party would be waiving its right to sue in court, including the right to a trial by jury.

In the event a Requesting Certificateholder is the Enforcing Party, the agreement with the arbitrator or mediator, as the case may be, will be required under the PSA to contain an acknowledgment that the issuing entity, or the Enforcing Servicer on its behalf, will be a party to any arbitration or mediation proceedings solely for the purpose of being the beneficiary of any award in favor of the Enforcing Party; provided that the degree and extent to which the Enforcing Servicer actively prepares for and participates in such proceeding will be determined by such Enforcing Servicer in consultation with the Directing Certificateholder (provided that no Consultation Termination Event has occurred and is continuing and subject to the time periods for such consultation set forth in the PSA), and in accordance with the Servicing Standard. All amounts recovered by the Enforcing Party will be required to be paid to the issuing entity, or the Enforcing Servicer on its behalf, and deposited in the Collection Account. The agreement with the arbitrator or mediator, as the case may be, will provide that in the event a Requesting Certificateholder is allocated any related costs and expenses pursuant to the terms of the arbitrator’s decision or the agreement reached in mediation, neither the issuing entity nor the Enforcing Servicer acting on its behalf will be responsible for any such costs and expenses allocated to the Requesting Certificateholder.

The issuing entity (or the Enforcing Servicer or the trustee, acting on its behalf), the depositor or any mortgage loan seller will be permitted to redact any personally identifiable customer information included in any information provided for purposes of any mediation or arbitration. Each party to the proceedings will be required to agree to keep confidential the details related to the Repurchase Request and the dispute resolution identified in connection with such proceedings; provided, however, that the Certificateholders will be permitted to communicate prior to the commencement of any such proceedings to the extent described under “Description of the Certificates—Certificateholder Communication”.

For avoidance of doubt, in no event will the exercise of any right of a Requesting Certificateholder to refer a Repurchase Request to mediation or arbitration or participation in such mediation or arbitration affect in any manner the ability of the Enforcing Servicer to perform its obligations with respect to a Mortgage Loan (including without limitation, a liquidation, foreclosure, negotiation of a loan modification or workout, acceptance of a discounted pay off or deed-in-lieu of foreclosure, or bankruptcy or other litigation) or the exercise of any rights of a Directing Certificateholder.

536

Any out-of-pocket expenses required to be borne by or allocated to the Enforcing Servicer in a mediation or arbitration or related responsibilities under the PSA will be reimbursable as additional trust fund expenses.

Servicing of the Non-Serviced Mortgage Loans

The master servicer, the special servicer, the certificate administrator and the trustee under the PSA have no obligation or authority to (a) supervise any related Non-Serviced Master Servicer, Non-Serviced Special Servicer, Non-Serviced Certificate Administrator or Non-Serviced Trustee or (b) make servicing advances with respect to any Non-Serviced Whole Loan. The obligation of the master servicer to provide information and collections and make P&I Advances to the certificate administrator for the benefit of the Certificateholders with respect to each Non-Serviced Mortgage Loan is dependent on its receipt of the corresponding information and/or collections from the applicable Non-Serviced Master Servicer or Non-Serviced Special Servicer.

The Non-Serviced Mortgage Loans will be serviced pursuant to the related Non-Serviced PSAs and the related Intercreditor Agreement. See “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans” and “—The Non-Serviced AB Whole Loan”.

The servicing terms of each such Non-Serviced PSA as it relates to the servicing of the Non-Serviced Pari Passu Whole Loans will be similar in all material respects to the servicing terms of the PSA applicable to the Serviced Mortgage Loans; however, the servicing arrangements under such agreements will differ in certain respects. For example:

Each Non-Serviced Master Servicer and Non-Serviced Special Servicer will be required to service the related Non-Serviced Mortgage Loan pursuant to a servicing standard set forth in the related Non-Serviced PSA that is substantially similar to, but may not be identical to, the Servicing Standard.
Any party to the related Non-Serviced PSA that makes a property protection advance with respect to the related Non-Serviced Mortgage Loan will be entitled to reimbursement for that advance, with interest at the prime rate, in a manner substantially similar to the reimbursement of Servicing Advances under the PSA. The Trust, as holder of the related Non-Serviced Mortgage Loan, will be responsible for its pro rata share of any such advance reimbursement amounts (including out of general collections on the BANK5 2025-5YR17 mortgage pool, if necessary).
Pursuant to the related Non-Serviced PSA, the liquidation fee, the special servicing fee and the workout fee with respect to the related Non-Serviced Mortgage Loan are calculated in a manner similar to the corresponding fees payable under the PSA, but may accrue at different rates, as described below.
The extent to which modification fees or other fee items with respect to the related Whole Loan may be applied to offset interest on advances, servicer expenses and servicing compensation will, in certain circumstances, be less than is the case under the PSA.
Items with respect to the related Non-Serviced Whole Loan that are the equivalent of assumption application fees, defeasance fees, assumption, waiver, consent and earnout fees, late payment charges, default interest and/or modification fees and that constitute additional servicing compensation under the related Non-Serviced
537

PSA will not be payable to the master servicer or special servicer under the PSA and one or more of such items will be allocated between the related Non-Serviced Master Servicer and the related Non-Serviced Special Servicer under the related Non-Serviced PSA in proportions that may be different than the allocation of similar fees under the PSA between the master servicer and special servicer for this transaction.

The Non-Serviced Directing Certificateholder, if any, under the related Non-Serviced PSA will have rights substantially similar to the Directing Certificateholder under the PSA with respect to the servicing and administration of the related Non-Serviced Whole Loan, including consenting to the substantial equivalent of Major Decisions under such Non-Serviced PSA proposed by the related Non-Serviced Master Servicer or Non-Serviced Special Servicer and reviewing and consenting to asset status reports prepared by such Non-Serviced Special Servicer in respect of the related Non-Serviced Whole Loan. “Major Decisions” under the related Non-Serviced PSA will differ in certain respects from those actions that constitute Major Decisions under the PSA, and therefore the specific types of servicer actions with respect to which the applicable Non-Serviced Directing Certificateholder will be permitted to consent will correspondingly differ. The related Non-Serviced PSA also provides for the removal of the related Non-Serviced Special Servicer by the related Non-Serviced Directing Certificateholder under such Non-Serviced PSA under certain conditions that are similar to the conditions under which the Directing Certificateholder is permitted to replace the special servicer under the PSA.
The termination events that will result in the termination of the related Non-Serviced Master Servicer or Non-Serviced Special Servicer are substantially similar to, but not identical to, the Servicer Termination Events under the PSA applicable to the master servicer and special servicer, as applicable.
Servicing transfer events under the related Non-Serviced PSA that would cause the related Non-Serviced Whole Loan to become specially serviced will be substantially similar to, but not identical to, the corresponding provisions under the PSA.
The servicing decisions which the related Non-Serviced Master Servicer will perform, and in certain cases for which the related Non-Serviced Master Servicer must obtain the related Non-Serviced Directing Certificateholder’s or Non-Serviced Special Servicer’s consent, differ in certain respects from those decisions that constitute Master Servicer Decisions and Major Decisions, respectively, under the PSA.
The related Non-Serviced Special Servicer is required to take actions with respect to the related Non-Serviced Whole Loan if it becomes the equivalent of a defaulted mortgage loan, which actions are substantially similar, but not necessarily identical, to the actions described under “—Sale of Defaulted Loans and REO Properties”.
Appraisal reduction amounts in respect of the related Non-Serviced Mortgage Loan will be calculated by the related Non-Serviced Special Servicer under the related Non-Serviced PSA in a manner substantially similar to, but not necessarily identical to, calculations of such amounts by the special servicer under the PSA in respect of Serviced Mortgage Loans.
The requirement of the related Non-Serviced Master Servicer to make compensating interest payments in respect of prepayment interest shortfalls related to the related Non-Serviced Mortgage Loan is similar, but not necessarily identical, to the
538

requirement of the master servicer to make Compensating Interest Payments in respect of the Serviced Mortgage Loans under the PSA.

The servicing provisions under the related Non-Serviced PSA relating to performing inspections and collecting operating information are substantially similar but not necessarily identical to those of the PSA.
While the special servicer under the PSA and the Non-Serviced Special Servicer under the related Non-Serviced PSA must each resign as special servicer with respect to a mortgage loan if it becomes affiliated with the related borrower under such mortgage loan, the particular types of affiliations that trigger such resignation obligation, as well as the parties that are entitled to appoint a successor special servicer, may differ as between the PSA and the related Non-Serviced PSA.
The parties to the related Non-Serviced PSA (and their related directors, officers and other agents) will be entitled to reimbursement and/or indemnification for losses, liabilities, costs and expenses associated with the servicing of the related Non-Serviced Whole Loan under such Non-Serviced PSA to the same extent that parties to the PSA performing similar functions (and their related directors, officers and other agents) are entitled to reimbursement and/or indemnification for losses, liabilities, costs and expenses associated with their obligations under the PSA. The Trust, as holder of the related Non-Serviced Mortgage Loan, will be responsible for its pro rata share of any such indemnification amounts (including out of general collections on the BANK5 2025-5YR17 mortgage pool, if necessary).
The matters as to which notice or rating agency confirmation with respect to the rating agencies under the related Non-Serviced PSA are required are similar, but not identical to, similar matters with respect to the Rating Agencies under the PSA (and such agreements differ as to whether it is notice or rating agency confirmation that is required).
With respect to non-specially serviced mortgage loans, the related Non-Serviced PSA may differ with respect to whether the related Non-Serviced Master Servicer or related Non-Serviced Special Servicer will be responsible for conducting or managing certain litigation related to such mortgage loans.
Each of the related Non-Serviced Master Servicer and related Non-Serviced Special Servicer will be liable in accordance with the related Non-Serviced PSA only to the extent of its obligations specifically imposed by that agreement. Accordingly, in general, each of the related Non-Serviced Master Servicer and related Non-Serviced Special Servicer will not be liable for any action taken, or for refraining from the taking of any action, in good faith pursuant to the related Non-Serviced PSA or for errors in judgment; provided that neither such party will be protected against any breach of representations or warranties made by it in the related Non-Serviced PSA or against any liability which would otherwise be imposed by reason of willful misconduct, bad faith or negligence in the performance of duties or by reason of negligent disregard of obligations and duties under the related Non-Serviced PSA.
The operating advisor under the Non-Serviced PSA may only be entitled to consult with the related Non-Serviced Special Servicer and recommend the termination of the Non-Serviced Special Servicer after a consultation termination event or control termination event.
539

The Non-Serviced PSA may provide certain non-binding consultation rights in respect of the Non-Serviced Mortgage Loan (if such Non-Serviced Mortgage Loan is specially serviced) to a representative of the holders of the vertical credit risk retention interests.
The provisions of the related Non-Serviced PSA will also vary from the PSA with respect to one or more of the following: timing, control or consultation triggers or thresholds, terminology, allocation of ministerial duties between multiple servicers or other service providers or certificateholder or investor voting or consent thresholds, master servicer and special servicer termination events, rating requirements for accounts and permitted investments, eligibility requirements applicable to servicers and other service providers, and the circumstances under which approvals, consents, consultation, notices or rating agency confirmations may be required.

Prospective investors are encouraged to review the full provisions of each of the Non-Serviced PSAs, which are available by requesting copies from the underwriters.

Servicing of the Vertex HQ Mortgage Loan

The Vertex HQ Mortgage Loan is being serviced pursuant to the VRTX 2025-HQ TSA. The servicing terms of the VRTX 2025-HQ TSA are similar in all material respects to the servicing terms of the PSA applicable to the Serviced Mortgage Loans; however, the servicing arrangements under such agreements differ in certain respects, including the items set forth above under “—General” (unless otherwise addressed below) and the following:

The related Non-Serviced Master Servicer will earn a servicing fee with respect to the Vertex HQ Mortgage Loan that is to be calculated at 0.00008% per annum.
Upon Vertex HQ Whole Loan becoming a specially serviced loan under the VRTX 2025-HQ TSA, the related Non-Serviced Special Servicer will earn a special servicing fee payable monthly with respect to the Vertex HQ Mortgage Loan accruing at a rate equal to 0.50% per annum, until such time as the Vertex HQ Whole Loan is no longer specially serviced. The special servicing fee is not subject to any cap or minimum fee.
The related Non-Serviced Special Servicer is entitled to a workout fee equal to 0.50% of each payment of principal and interest (other than default interest) made by the related borrower after any workout of the Vertex HQ Whole Loan. The workout fee is not subject to any cap or minimum fee.
The related Non-Serviced Special Servicer is entitled to a liquidation fee equal to 0.50% of net liquidation proceeds received in connection with the liquidation of the Vertex HQ Whole Loan or the related Mortgaged Property. The liquidation fee is not subject to any cap or minimum fee.
The VRTX 2025-HQ TSA does not provide for any asset representations review procedures or for any dispute resolution procedures similar to those described under “—Dispute Resolution Provisions”. There will be no asset representations reviewer (or equivalent party) with respect to the securitization trust created pursuant to the VRTX 2025-HQ TSA.
540

The VRTX 2025-HQ TSA does not provide for any operating advisor or similar entity.

Prospective investors are encouraged to review the full provisions of the VRTX 2025-HQ TSA, which is available via request from the underwriters.

Servicing of the Aman Hotel New York Mortgage Loan

The Aman Hotel New York Mortgage Loan is expected to be serviced pursuant to the WFCM 2025-5C6 PSA. The servicing terms of the WFCM 2025-5C6 PSA are expected to be similar in all material respects to the servicing terms of the PSA applicable to the Serviced Mortgage Loans; however, the servicing arrangements under such agreements differ in certain respects, including the items set forth above under “—General” (unless otherwise addressed below) and the following:

The related Non-Serviced Master Servicer earns a primary servicing fee with respect to the Aman Hotel New York Mortgage Loan that is to be calculated at 0.00125% per annum.
Upon the Aman Hotel New York Whole Loan becoming a specially serviced loan under the WFCM 2025-5C6 PSA, the related Non-Serviced Special Servicer will earn a special servicing fee payable monthly with respect to such Whole Loan accruing at a rate equal to 0.25% per annum, subject to a monthly minimum fee of $5,000.
The related Non-Serviced Special Servicer is entitled to a workout fee equal to 1.00% of each payment of principal and interest (other than default interest) made by the related borrower after any workout of the Aman Hotel New York Whole Loan. Such fee is subject to a floor of $25,000.
The related Non-Serviced Special Servicer is entitled to a liquidation fee equal to 1.00% to the related payment or proceeds (or, if such rate would result in an aggregate liquidation fee less than $25,000, then the Liquidation Fee Rate will be equal to the lesser of (i) 3.00% and (ii) such rate as would result in an aggregate liquidation fee equal to $25,000).
The operating advisor under the WFCM 2025-5C6 PSA will be entitled to consult with the related Non-Serviced Special Servicer under different circumstances than those under which the BANK5 2025-5YR17 operating advisor is entitled to consult with the BANK5 2025-5YR17 special servicer. In particular, such operating advisor will be entitled to consult on major decisions when the principal balance of the “eligible horizontal residual interest” (as defined under Regulation RR) issued by the WFCM 2025-5C6 securitization trust is 25% or less than the initial balance thereof (taking into account appraisal reduction amounts and collateral deficiency amounts) or the principal balance of the senior-most class of the control eligible certificates issued by the WFCM 2025-5C6 securitization trust is less than 25% of the initial balance thereof (taking into account appraisal reduction amounts and collateral deficiency amounts). In addition, the operating advisor under the WFCM 2025-5C6 PSA will at any time be entitled to recommend the termination of the WFCM 2025-5C6 special servicer if it determines, in its sole discretion exercised in good faith, that (i) such special servicer is not performing its duties as required under the WFCM 2025-5C6 PSA or is otherwise not acting in accordance with the related servicing standard and (ii) the replacement of the special servicer would be in the best interest of the WFCM 2025-5C6 PSA certificateholders as a collective whole. Such recommendation would
541

then be subject to confirmation by the WFCM 2025-5C6 PSA certificateholders pursuant to a certificateholder vote.

Prospective investors are encouraged to review the full provisions of the WFCM 2025-5C6 PSA, which is available via request from the underwriters.

Servicing of the Ridgedale Center Mortgage Loan

The Ridgedale Center Mortgage Loan is being serviced pursuant to the BANK5 2025-5YR15 PSA. The servicing terms of the BANK5 2025-5YR15 PSA are similar in all material respects to the servicing terms of the PSA applicable to the Serviced Mortgage Loans; however, the servicing arrangements under such agreements differ in certain respects, including the items set forth above under “—General” (unless otherwise addressed below) and the following:

The related Non-Serviced Master Servicer will earn a servicing fee with respect to the Ridgedale Center Mortgage Loan that is to be calculated at 0.00250% per annum.
Upon the Ridgedale Center Whole Loan becoming a specially serviced loan under the BANK5 2025-5YR15 PSA, the related Non-Serviced Special Servicer will earn a special servicing fee payable monthly with respect to the Ridgedale Center Whole Loan accruing at a rate equal to 0.25% per annum, subject to a monthly minimum fee of $3,500.
The related Non-Serviced Special Servicer is entitled to a workout fee equal to the lesser of (i) 1.00% of each payment of principal and interest (other than default interest) made by the related borrower after any workout of the Ridgedale Center Whole Loan and (ii) $1,000,000. Such fee is subject to a floor of $25,000.
The related Non-Serviced Special Servicer is entitled to a liquidation fee equal to the lesser of (i) 1.00% of the related payments or proceeds received in connection with the liquidation of the Ridgedale Center Whole Loan or related REO Property and (ii) $1,000,000. Such fee is subject to a floor of $25,000.
The operating advisor under the BANK5 2025-5YR15 PSA will be entitled to consult with the related Non-Serviced Special Servicer under different circumstances than those under which the BANK5 2025-5YR17 operating advisor is entitled to consult with the BANK5 2025-5YR17 special servicer. In particular, such operating advisor will be entitled to consult on major decisions when the principal balance of the “eligible horizontal residual interest” (as defined under Regulation RR) issued by the BANK5 2025-5YR15 PSA securitization trust is 25% or less than the initial balance thereof (taking into account appraisal reduction amounts and collateral deficiency amounts) or the principal balance of the senior-most class of the control eligible certificates issued by the BANK5 2025-5YR15 PSA securitization trust is less than 25% of the initial balance thereof (taking into account appraisal reduction amounts and collateral deficiency amounts). In addition, the operating advisor under the BANK5 2025-5YR15 PSA will at any time be entitled to recommend the termination of the BANK5 2025-5YR15 PSA special servicer if it determines, in its sole discretion exercised in good faith, that (i) such special servicer is not performing its duties as required under the BANK5 2025-5YR15 PSA or is otherwise not acting in accordance with the related servicing standard and (ii) the replacement of the special servicer would be in the best interest of the BANK5
542

2025-5YR15 PSA certificateholders as a collective whole. Such recommendation would then be subject to confirmation by the BANK5 2025-5YR15 PSA certificateholders pursuant to a certificateholder vote.

Prospective investors are encouraged to review the full provisions of the BANK5 2025-5YR15 PSA, which is available via request from the underwriters.

Servicing of The Motto Mortgage Loan

The Motto Mortgage Loan is being serviced pursuant to the BANK5 2025-5YR16 PSA. The servicing terms of the BANK5 2025-5YR16 PSA are similar in all material respects to the servicing terms of the PSA applicable to the Serviced Mortgage Loans; however, the servicing arrangements under such agreements differ in certain respects, including the items set forth above under “—General” (unless otherwise addressed below) and the following:

The related Non-Serviced Master Servicer will earn a servicing fee with respect to The Motto Mortgage Loan that is to be calculated at 0.00250% per annum.
Upon The Motto Whole Loan becoming a specially serviced loan under the BANK5 2025-5YR16 PSA, the related Non-Serviced Special Servicer will earn a special servicing fee payable monthly with respect to The Motto Whole Loan accruing at a rate equal to 0.25% per annum, subject to a monthly minimum fee of $3,500.
The related Non-Serviced Special Servicer is entitled to a workout fee equal to 1.00% of each payment of principal and interest (other than default interest) made by the related borrower after any workout of The Motto Whole Loan. Such fee is subject to a floor of $25,000.
The related Non-Serviced Special Servicer is entitled to a liquidation fee equal to 1.00% of the related payments or proceeds received in connection with the liquidation of The Motto Whole Loan or related REO Property. Such fee is subject to a floor of $25,000.
The operating advisor under the BANK5 2025-5YR16 PSA will be entitled to consult with the related Non-Serviced Special Servicer under different circumstances than those under which the BANK5 2025-5YR17 operating advisor is entitled to consult with the BANK5 2025-5YR17 special servicer. In particular, such operating advisor will be entitled to consult on major decisions when the principal balance of the “eligible horizontal residual interest” (as defined under Regulation RR) issued by the BANK5 2025-5YR16 PSA securitization trust is 25% or less than the initial balance thereof (taking into account appraisal reduction amounts and collateral deficiency amounts) or the principal balance of the senior-most class of the control eligible certificates issued by the BANK5 2025-5YR16 PSA securitization trust is less than 25% of the initial balance thereof (taking into account appraisal reduction amounts and collateral deficiency amounts). In addition, the operating advisor under the BANK5 2025-5YR16 PSA will at any time be entitled to recommend the termination of the BANK5 2025-5YR16 PSA special servicer if it determines, in its sole discretion exercised in good faith, that (i) such special servicer is not performing its duties as required under the BANK5 2025-5YR16 PSA or is otherwise not acting in accordance with the related servicing standard and (ii) the replacement of the special servicer would be in the best interest of the BANK5 2025-5YR16 PSA certificateholders as a collective whole. Such recommendation
543

would then be subject to confirmation by the BANK5 2025-5YR16 PSA certificateholders pursuant to a certificateholder vote.

Prospective investors are encouraged to review the full provisions of the BANK5 2025-5YR16 PSA, which is available via request from the underwriters.

Rating Agency Confirmations

The PSA will provide that, notwithstanding the terms of the related Mortgage Loan documents or other provisions of the PSA, if any action under such Mortgage Loan documents or the PSA requires a Rating Agency Confirmation from each of the Rating Agencies as a condition precedent to such action, if the party (the “Requesting Party”) attempting and/or required to obtain such Rating Agency Confirmations has made a request to any Rating Agency for such Rating Agency Confirmation and, within 10 business days of such request being posted to the 17g-5 Information Provider’s website, such Rating Agency has not replied to such request or has responded in a manner that indicates that such Rating Agency is neither reviewing such request nor waiving the requirement for Rating Agency Confirmation, then such Requesting Party will be required to confirm (through direct communication and not by posting any confirmation on the 17g-5 Information Provider’s website) that the applicable Rating Agency has received the Rating Agency Confirmation request, and, if it has not, promptly request the related Rating Agency Confirmation again (which may be through direct communication). The circumstances described in the preceding sentence are referred to in this prospectus as a “RAC No-Response Scenario”.

If there is no response to either such Rating Agency Confirmation request within 5 business days of such second request in a RAC No-Response Scenario or if such Rating Agency has responded in a manner that indicates such Rating Agency is neither reviewing such request nor waiving the requirement for Rating Agency Confirmation, then (x) with respect to any condition in any Mortgage Loan document requiring such Rating Agency Confirmation, or with respect to any other matter under the PSA relating to the servicing of the Mortgage Loans (other than as set forth in clause (y) below), the requirement to obtain a Rating Agency Confirmation will be deemed not to apply (as if such requirement did not exist) with respect to such Rating Agency, and the applicable master servicer or the applicable special servicer, as the case may be, may then take such action if such master servicer or such special servicer, as applicable, confirms its original determination (made prior to making such request) that taking the action with respect to which it requested the Rating Agency Confirmation would still be consistent with the Servicing Standard, and (y) with respect to a replacement of any master servicer or special servicer, such condition will be deemed not to apply (as if such requirement did not exist) if (i) the applicable replacement master servicer or special servicer, as applicable, has a then current ranking by Morningstar DBRS equal to or higher than “MOR CS3” as a master servicer or special servicer, as applicable, (ii) the applicable replacement master servicer or special servicer is rated at least “CMS3” (in the case of the replacement master servicer) or “CSS3” (in the case of the replacement special servicer), if Fitch is the non-responding Rating Agency or (iii) the applicable replacement master servicer or special servicer has been appointed and currently serves as the master servicer or special servicer, as applicable, on a transaction-level basis on a transaction currently rated by Moody’s that currently has securities outstanding and for which Moody’s has not cited servicing concerns with respect to such replacement as the sole or a material factor in any qualification, downgrade or withdrawal of the ratings (or placement on “watch status” in contemplation of a ratings downgrade or withdrawal) of securities in a commercial mortgage-backed securitization transaction serviced by the applicable replacement master servicer or special servicer prior to the time

544

of determination, if Moody’s is the non-responding Rating Agency. Promptly following the applicable master servicer’s or special servicer’s determination to take any action discussed above following any requirement to obtain Rating Agency Confirmation being deemed not to apply (as if such requirement did not exist) as described in clause (x) above, such master servicer or special servicer will be required to provide electronic written notice to the 17g-5 Information Provider, who will promptly post such notice to the 17g-5 Information Provider’s website pursuant to the PSA, of the action taken.

For all other matters or actions not specifically discussed above as to which a Rating Agency Confirmation is required, the applicable Requesting Party will be required to obtain a Rating Agency Confirmation from each of the Rating Agencies. In the event an action otherwise requires a Rating Agency Confirmation from each of the Rating Agencies, in absence of such Rating Agency Confirmation, we cannot assure you that any Rating Agency will not downgrade, qualify or withdraw its ratings as a result of any such action taken by the master servicer or the special servicer in accordance with the procedures discussed above.

As used above, “Rating Agency Confirmation” means, with respect to any matter, confirmation in writing (which may be in electronic form) by each applicable Rating Agency that a proposed action, failure to act or other event specified in this prospectus will not, in and of itself, result in the downgrade, withdrawal or qualification of the then-current rating assigned to any class of certificates (if then rated by the Rating Agency); provided that a written waiver or acknowledgment from the Rating Agency indicating its decision not to review the matter for which the Rating Agency Confirmation is sought will be deemed to satisfy the requirement for the Rating Agency Confirmation from the Rating Agency with respect to such matter. The “Rating Agencies” mean Fitch, Morningstar DBRS and Moody’s.

Any Rating Agency Confirmation requests made by the master servicer, the special servicer, the certificate administrator, or the trustee, as applicable, pursuant to the PSA, will be required to be made in writing, which writing must contain a cover page indicating the nature of the Rating Agency Confirmation request, and must contain all back-up material necessary for the Rating Agency to process such request. Such written Rating Agency Confirmation requests must be provided in electronic format to the 17g-5 Information Provider (who will be required to post such request on the 17g-5 Information Provider’s website in accordance with the PSA).

The master servicer, the special servicer, the certificate administrator and the trustee will be permitted (but not obligated) to orally communicate with the Rating Agencies regarding any of the Mortgage Loan documents or any matter related to the Mortgage Loans, the related Mortgaged Properties, the related borrowers or any other matters relating to the PSA or any related Intercreditor Agreement; provided that such party summarizes the information provided to the Rating Agencies in such communication in writing and provides the 17g-5 Information Provider with such written summary the same day such communication takes place; provided, further, that the summary of such oral communications will not identify with which Rating Agency the communication was. The 17g-5 Information Provider will be required to post such written summary on the 17g-5 Information Provider’s website in accordance with the provisions of the PSA. All other information required to be delivered to the Rating Agencies pursuant to the PSA or requested by the Rating Agencies, will first be provided in electronic format to the 17g-5 Information Provider, who will be required to post such information to the 17g-5 Information Provider’s website in accordance with the PSA. The operating advisor will have

545

no obligation or authority to communicate directly with the Rating Agencies, but may deliver required information to the Rating Agencies to the extent set forth in this prospectus.

The PSA will provide that the PSA may be amended to change the procedures regarding compliance with Rule 17g-5 without any Certificateholder or VRR Interest Owner consent; provided that notice of any such amendment must be provided to the 17g-5 Information Provider (who will post such notice to the 17g-5 Information Provider’s website) and to the certificate administrator (which will post such report to the certificate administrator’s website).

To the extent required under the PSA, in the event a rating agency confirmation is required by the applicable rating agencies that any action under any Mortgage Loan documents or the PSA will not result in the downgrade, withdrawal or qualification of any such rating agency’s then-current ratings of any Serviced Pari Passu Companion Loan Securities, then such rating agency confirmation may be considered satisfied in the same manner as described above with respect to any Rating Agency Confirmation from a Rating Agency.

Evidence as to Compliance

The master servicer, the special servicer (regardless of whether the special servicer has commenced special servicing of a Mortgage Loan), the custodian, the trustee (provided, however, that the trustee will not be required to deliver an assessment of compliance with respect to any period during which there was no relevant servicing criteria applicable to it) and the certificate administrator will be required to furnish (and each such party will be required, with respect to each servicing function participant with which it has entered into a servicing relationship with respect to the Mortgage Loans, to cause (or, in the case of a sub-servicer that is also a servicing function participant that a mortgage loan seller requires the master servicer to retain, to use commercially reasonable efforts to cause) such servicing function participant to furnish), to the depositor, the certificate administrator, the trustee and the 17g-5 Information Provider, an officer’s certificate of the officer responsible for the servicing activities of such party stating, among other things, that (i) a review of that party’s activities during the preceding calendar year or portion of that year and of performance under the PSA or any sub-servicing agreement in the case of an additional master servicer or special servicer, as applicable, has been made under such officer’s supervision and (ii) to the best of such officer’s knowledge, based on the review, such party has fulfilled all of its obligations under the PSA or the sub-servicing agreement in the case of an additional master servicer or special servicer, as applicable, in all material respects throughout the preceding calendar year or portion of such year, or, if there has been a failure to fulfill any such obligation in any material respect, specifying each such failure known to such officer and the nature and status of the failure.

In addition, the master servicer, the special servicer (regardless of whether the special servicer has commenced special servicing of any Mortgage Loan), the trustee (but only if an advance was made by the trustee in the calendar year), the custodian, the certificate administrator and the operating advisor, each at its own expense, will be required to furnish (and each such party will be required, with respect to each servicing function participant with which it has entered into a servicing relationship with respect to the Mortgage Loans, to cause (or, in the case of a sub-servicer that is also a servicing function participant that a mortgage loan seller requires the master servicer to retain, to use commercially reasonable efforts to cause) such servicing function participant to furnish) to the trustee, the certificate administrator, the 17g-5 Information Provider and the depositor (and, with respect to the

546

special servicer, also to the operating advisor) a report (an “Assessment of Compliance”) assessing compliance by that party with the servicing criteria set forth in Item 1122(d) of Regulation AB (as described below) under the Securities Act of 1933, as amended (the “Securities Act”) that contains the following:

a statement of the party’s responsibility for assessing compliance with the servicing criteria set forth in Item 1122 of Regulation AB applicable to it;
a statement that the party used the criteria in Item 1122(d) of Regulation AB to assess compliance with the applicable servicing criteria;
the party’s assessment of compliance with the applicable servicing criteria during and as of the end of the fiscal year, covered by the Form 10-K required to be filed pursuant to the PSA setting forth any material instance of noncompliance identified by the party, a discussion of each such failure and the nature and status of such failure; and
a statement that a registered public accounting firm has issued an attestation report (an “Attestation Report”) on the party’s assessment of compliance with the applicable servicing criteria during and as of the end of the prior fiscal year.

Each party that is required to deliver an Assessment of Compliance will also be required to simultaneously deliver an Attestation Report of a registered public accounting firm, prepared in accordance with the standards for attestation engagements issued or adopted by the public company accounting oversight board, that expresses an opinion, or states that an opinion cannot be expressed (and the reasons for this), concerning the party’s assessment of compliance with the applicable servicing criteria set forth in Item 1122(d) of Regulation AB.

With respect to each Non-Serviced Whole Loan, each of the Non-Serviced Master Servicer, the Non-Serviced Special Servicer, the Non-Serviced Trustee and the Non-Serviced Certificate Administrator will have obligations under the related Non-Serviced PSA similar to those described above.

Regulation AB” means subpart 229.1100 – Asset Backed Securities (Regulation AB), 17 C.F.R. §§229.1100–229.1125, as such may be amended from time to time, and subject to such clarification and interpretation as have been provided by the SEC or by the staff of the SEC, or as may be provided by the SEC or its staff from time to time.

Limitation on Rights of Certificateholders and VRR Interest Owners to Institute a Proceeding

Other than with respect to any rights to deliver a Certificateholder Repurchase Request and exercise the rights described under “—Dispute Resolution Provisions”, no Certificateholder or VRR Interest Owner will have any right under the PSA to institute any proceeding with respect to the PSA or with respect to the certificates or VRR Interest, unless the Certificateholder or VRR Interest Owner previously has given to the trustee and the certificate administrator written notice of default and the continuance of the default and unless (except in the case of a default by the trustee) the VRR Interest Owners and/or the holders of certificates of any class evidencing not less than 25% of the aggregate Percentage Interests constituting the class have made written request upon the trustee to institute a proceeding in its own name (as trustee) and have offered to the trustee reasonable indemnity satisfactory to it, and the trustee for 60 days after receipt of the

547

request and indemnity has neglected or refused to institute the proceeding. However, the trustee will be under no obligation to exercise any of the trusts or powers vested in it by the PSA, the certificates or the VRR Interest or to institute, conduct or defend any related litigation at the request, order or direction of any of the Certificateholders or any of the VRR Interest Owners, unless the Certificateholders or the VRR Interest Owners have offered to the trustee reasonable security or indemnity against the costs, expenses and liabilities that may be incurred as a result.

Each Certificateholder and VRR Interest Owner will be deemed under the PSA to have expressly covenanted with every other Certificateholder and VRR Interest Owner and the trustee, that no one or more Certificateholders or VRR Interest Owner will have any right in any manner whatsoever by virtue of any provision of the PSA or the certificates to affect, disturb or prejudice the rights of any other holders of certificates or VRR Interest Owners, or to obtain or seek to obtain priority over or preference to any other Certificateholder or VRR Interest Owner, or to enforce any right under the PSA, the certificates or the VRR Interest, except in the manner provided in the PSA or the certificates and for the equal, ratable and common benefit of all Certificateholders and VRR Interest Owners.

Termination; Retirement of Certificates

The obligations created by the PSA will terminate upon payment (or provision for payment) to all Certificateholders and VRR Interest Owners of all amounts held by the certificate administrator on behalf of the trustee and required to be paid on the Distribution Date following the earlier of (1) the final payment (or related Advance) or other liquidation of the last Mortgage Loan and REO Property (as applicable) subject to the PSA, (2) the voluntary exchange of all the then-outstanding Certificates (other than the Class R certificates) and the payment or deemed payment by such exchanging party of the Termination Purchase Amount for the Mortgage Loans and REO Properties remaining in the issuing entity, of which (a) an amount equal to the product of (i) the VRR Percentage and (ii) the Termination Purchase Amount will be paid to the holders of the VRR Interest in exchange for the surrender of the VRR Interest, and (b) an amount equal to the product of (i) the Non-Retained Percentage and (ii) the Termination Purchase Amount will be deemed paid to the issuing entity and deemed distributed to the holder or holders described in clause (B) below in exchange for the then-outstanding Certificates (provided, however, that (a) the aggregate certificate balance of the Class A-1 and Class D certificates and the Class A-2, Class A-3, Class A-S, Class B and Class C Trust Components is reduced to zero, (b) there is only one holder (or multiple holders acting unanimously) of then-outstanding Certificates (other than the Class R certificates) and (c) the master servicer consents to the exchange) or (3) the purchase or other liquidation of all of the assets of the issuing entity as described below by the holders of the Controlling Class, the special servicer, the master servicer or the holders of the Class R certificates, in that order of priority. Written notice of termination of the PSA will be given by the certificate administrator to each Certificateholder, each VRR Interest Owner, each holder of a Serviced Companion Loan and the 17g-5 Information Provider (who will promptly post such notice to the 17g-5 Information Provider’s website). The final distribution will be made only upon surrender and cancellation of the certificates at the office of the certificate registrar or other location specified in the notice of termination.

The “Termination Purchase Amount” will equal the sum of (1) the aggregate Purchase Price of all the Mortgage Loans (exclusive of REO Loans) then included in the issuing entity, (2) the appraised value of the issuing entity’s portion of all REO Properties then included in the issuing entity (which fair market value for any REO Property may be less than the

548

Purchase Price for the corresponding REO Loan), as determined by an appraiser selected by the special servicer and approved by the master servicer and the Controlling Class and (3) if the Mortgaged Property secures a Non-Serviced Mortgage Loan and is an REO Property under the terms of the related Non-Serviced PSA, the pro rata portion of the fair market value of the related property, as determined by the related Non-Serviced Master Servicer in accordance with clause (2) above.

The holders of the Controlling Class, the special servicer servicing the greater principal balance of the Mortgage Loans as of that time, the other special servicer, the master servicer servicing the greater principal balance of the Mortgage Loans as of that time, the other master servicer and the holders of the Class R certificates (in that order) will have the right to purchase all of the assets of the issuing entity. This purchase of all the Mortgage Loans and other assets in the issuing entity is required to be made at a price equal to (a) the Termination Purchase Amount, plus (b) the reasonable out-of-pocket expenses of the master servicer and the special servicer related to such purchase, unless the master servicer or special servicer, as applicable, is the purchaser and less (c) solely in the case where the master servicer is exercising such purchase right, the aggregate amount of unreimbursed Advances and unpaid Servicing Fees remaining outstanding and payable solely to the master servicer (which items will be deemed to have been paid or reimbursed to the master servicer in connection with such purchase). This purchase will effect early retirement of the then-outstanding certificates, but the rights of the holders of the Controlling Class, the special servicer, the master servicer or the holders of the Class R certificates to effect the termination is subject to the requirements that the then aggregate Stated Principal Balance of the pool of Mortgage Loans be less than 1.0% of the Initial Pool Balance. The voluntary exchange of certificates (other than the Class R certificates), for the remaining Mortgage Loans is not subject to the above described percentage limits but is limited to each such class of outstanding certificates being held by one Certificateholder (or group of Certificateholders acting unanimously) who must voluntarily participate.

On the applicable Distribution Date, the aggregate amount paid by the holders of the Controlling Class, the special servicer, the master servicer or the holders of the Class R certificates, as the case may be, for the Mortgage Loans and other applicable assets in the issuing entity, together with all other amounts on deposit in the Collection Account and not otherwise payable to a person other than the Certificateholders and the VRR Interest Owners, will be applied generally as described above under “Description of the Certificates—Distributions—Priority of Distributions”.

Amendment

The PSA may be amended by the parties to the PSA, without the consent of any of the holders of certificates, VRR Interest Owners or holders of any Companion Loan:

(a)    to correct any defect or ambiguity in the PSA;

(b)    to cause the provisions in the PSA to conform or be consistent with or in furtherance of the statements made in the prospectus (or in an offering document for any related non-offered certificates) with respect to the certificates, the VRR Interest, the issuing entity or the PSA or to correct or supplement any of its provisions which may be defective or inconsistent with any other provisions in the PSA or to correct any error;

(c)    to change the timing and/or nature of deposits in the Collection Account, the Distribution Accounts or any REO Account, provided that (A) the P&I Advance Date will in no event be later than the business day prior to the related Distribution Date and

549

(B) the change would not adversely affect in any material respect the interests of any Certificateholder or VRR Interest Owner, as evidenced in writing by an opinion of counsel at the expense of the party requesting such amendment or as evidenced by a Rating Agency Confirmation from each of the Rating Agencies with respect to such amendment;

(d)    to modify, eliminate or add to any of its provisions to the extent as will be necessary to maintain the qualification of any Trust REMIC as a REMIC or the Grantor Trust as a grantor trust under the relevant provisions of the Code at all times that any certificate or the VRR Interest is outstanding, or to avoid or minimize the risk of imposition of any tax on the issuing entity, any Trust REMIC or the Grantor Trust; provided that the trustee and the certificate administrator have received an opinion of counsel (at the expense of the party requesting the amendment) to the effect that (1) the action is necessary or desirable to maintain such qualification or to avoid or minimize the risk of imposition of any such tax and (2) the action will not adversely affect in any material respect the interests of any Certificateholder, VRR Interest Owner or holder of a Companion Loan;

(e)    to modify, eliminate or add to any of its provisions to restrict (or to remove any existing restrictions with respect to) the transfer of the Residual Certificates; provided that the depositor has determined that the amendment will not, as evidenced by an opinion of counsel, give rise to any tax with respect to the transfer of the Residual Certificates to a non-permitted transferee;

(f)     to revise or add any other provisions with respect to matters or questions arising under the PSA or any other change, provided that the required action will not adversely affect in any material respect the interests of any Certificateholder, VRR Interest Owner or any holder of a Serviced Pari Passu Companion Loan not consenting to such revision or addition, as evidenced in writing by an opinion of counsel at the expense of the party requesting such amendment or as evidenced by a Rating Agency Confirmation from each of the Rating Agencies with respect to such amendment or supplement and confirmation of the applicable rating agencies that such action will not result in the downgrade, withdrawal or qualification of its then-current ratings of any securities related to a Companion Loan, if any (provided that such rating agency confirmation may be considered satisfied in the same manner as any Rating Agency Confirmation may be considered satisfied with respect to the certificates as described in this prospectus);

(g)    to amend or supplement any provision of the PSA to the extent necessary to maintain the then-current ratings assigned to each class of Offered Certificates by each Rating Agency, as evidenced by a Rating Agency Confirmation from each of the Rating Agencies and confirmation of the applicable rating agencies that such action will not result in the downgrade, withdrawal or qualification of its then-current ratings of any securities related to a Companion Loan, if any (provided that such rating agency confirmation may be considered satisfied in the same manner as any Rating Agency Confirmation may be considered satisfied with respect to the certificates as described in this prospectus); provided that such amendment or supplement would not adversely affect in any material respect the interests of any Certificateholder or VRR Interest Owner not consenting to such amendment or supplement, as evidenced by an opinion of counsel;

(h)   to modify the provisions of the PSA with respect to reimbursement of Nonrecoverable Advances and Workout-Delayed Reimbursement Amounts if (a) the depositor, the master servicer, the trustee and (with respect to any Mortgage Loan other than an Excluded Loan as to the Directing Certificateholder or the holder of the majority

550

of the Controlling Class and for so long as no Control Termination Event has occurred and is continuing), the Directing Certificateholder, determine that the commercial mortgage-backed securities industry standard for such provisions has changed, in order to conform to such industry standard, (b) such modification does not cause any Trust REMIC to fail to qualify as a REMIC or the Grantor Trust to fail to qualify as a grantor trust under the relevant provisions of the Code, as evidenced by an opinion of counsel and (c) a Rating Agency Confirmation from each Rating Agency and confirmation of the applicable rating agencies that such action will not result in the downgrade, withdrawal or qualification of its then-current ratings of any related Serviced Pari Passu Companion Loan Securities (provided that such rating agency confirmation may be considered satisfied in the same manner as any Rating Agency Confirmation may be considered satisfied with respect to the certificates as described in this prospectus) has been received;

(i)     to modify the procedures set forth in the PSA relating to compliance with Rule 17g-5, provided that the change would not adversely affect in any material respect the interests of any Certificateholder or VRR Interest Owner, as evidenced by (A) an opinion of counsel or (B) if any certificate is then rated, receipt of Rating Agency Confirmation from each Rating Agency rating such certificates; and provided, further, that the certificate administrator must give notice of any such amendment to the 17g-5 Information Provider for posting on the 17g-5 Information Provider’s website and the certificate administrator must post such notice to its website;

(j)     to modify, eliminate or add to any of its provisions to such extent as will be necessary to comply with the requirements for use of Form SF-3 in registered offerings to the extent provided in C.F.R. 239.45(b)(1)(ii), (iii) or (iv); or

(k)    to modify, eliminate or add to any of its provisions in the event the Credit Risk Retention Rules or any other regulations applicable to the risk retention requirements for this securitization transaction are amended or repealed, to the extent required to comply with any such amendment or to modify or eliminate the provision related to the risk retention requirements in the event of such repeal, upon the consent of the Retaining Sponsor, such consent not to be unreasonably withheld, conditioned or delayed.

The PSA may also be amended by the parties to the PSA with the consent of (x) the holders of certificates of each class affected by such amendment evidencing, in each case, a majority of the aggregate Percentage Interests constituting the class and (y) the VRR Interest Owners (if affected by such amendment) for the purpose of adding any provisions to or changing in any manner or eliminating any of the provisions of the PSA or of modifying in any manner the rights of the holders of the certificates or VRR Interest Owners, except that the amendment may not directly (1) reduce in any manner the amount of, or delay the timing of, payments received on the Mortgage Loans that are required to be distributed on a certificate of any class or the VRR Interest (or any portion thereof) without the consent of the holder of such certificate or the related VRR Interest Owner, or which are required to be distributed to a holder of a Companion Loan without the consent of such holder, (2) reduce the aforesaid percentage of certificates of any class the holders of which are required to consent to the amendment or remove the requirement to obtain consent of any VRR Interest Owner or holder of a Companion Loan, without the consent of the holders of all certificates of that class then outstanding or such VRR Interest Owner or holder of the related Companion Loan, (3) adversely affect the Voting Rights of any class of certificates or VRR Interest, without the consent of the holders of all certificates of that class then outstanding or all VRR Interest Owners, as applicable, (4) change in any manner any

551

defined term used in any MLPA or the obligations or rights of any mortgage loan seller under any MLPA or change any rights of any mortgage loan seller as third party beneficiary under the PSA without the consent of the related mortgage loan seller, or (5) amend the Servicing Standard without the consent of 100% of the holders of certificates and the VRR Interest Owners or a Rating Agency Confirmation by each Rating Agency and confirmation of the applicable rating agencies that such action will not result in the downgrade, withdrawal or qualification of its then current ratings of any securities related to a Companion Loan, if any (provided that such rating agency confirmation may be considered satisfied in the same manner as any Rating Agency Confirmation may be considered satisfied with respect to the certificates as described in this prospectus).

Notwithstanding the foregoing, no amendment to the PSA may be made that changes in any manner the obligations or rights of any mortgage loan seller under any MLPA or the rights of any mortgage loan seller, including as a third party beneficiary, under the PSA, without the consent of such mortgage loan seller. In addition, no amendment to the PSA may be made that changes any provisions specifically required to be included in the PSA by the related Intercreditor Agreement or that otherwise materially and adversely affects the holder of a Companion Loan without the consent of the holder of the related Companion Loan.

Also, notwithstanding the foregoing, no party will be required to consent to any amendment to the PSA without the trustee, the certificate administrator, the master servicer, the special servicer, the asset representations reviewer and the operating advisor having first received an opinion of counsel (at the issuing entity’s expense) to the effect that the amendment does not conflict with the terms of the PSA, and that the amendment or the exercise of any power granted to the master servicer, the special servicer, the depositor, the certificate administrator, the trustee, the operating advisor, the asset representations reviewer or any other specified person in accordance with the amendment will not result in the imposition of a tax on any portion of the issuing entity or cause any Trust REMIC to fail to qualify as a REMIC or cause the Grantor Trust to fail to qualify as a grantor trust under the relevant provisions of the Code.

Resignation and Removal of the Trustee and the Certificate Administrator

Each of the trustee and the certificate administrator will at all times be, and will be required to resign if it fails to be, (i) a corporation, national bank, national banking association or a trust company, organized and doing business under the laws of any state or the United States of America, authorized under such laws to exercise corporate trust powers and to accept the trust conferred under the PSA, having a combined capital and surplus of at least $100,000,000 and subject to supervision or examination by federal or state authority and, in the case of the trustee, will not be an affiliate of the master servicer or special servicer (except during any period when the trustee is acting as, or has become successor to, the master servicer or special servicer, as the case may be), (ii)(a) in the case of the trustee, an institution whose (A) long-term senior unsecured debt or issuer rating is rated at least “A2” by Moody’s or that has a long-term counterparty risk assessment of at least “A2(cr)” by Moody’s (provided however, that the trustee may maintain a long-term senior unsecured debt rating or an issuer rating of at least “Baa3” by Moody’s if the master servicer maintains a long-term senior unsecured debt or issuer rating of at least “A2” by Moody’s or a long-term counterparty risk assessment of at least “A2(cr)” by Moody’s), (B) long-term senior unsecured debt or issuer default rating of “A” by Fitch (or short term rating of “F1” by Fitch) (provided, however, that the trustee may maintain a long-term senior unsecured debt or issuer default rating of at least "BBB-" by Fitch as long as the master

552

servicer has a long term unsecured debt or issuer default rating of "A" by Fitch or a short term rating of "F1" by Fitch) and, (C) if rated by Morningstar DBRS, a long-term senior unsecured or issuer rating by Morningstar DBRS of at least "A" by Morningstar DBRS (provided that the trustee may maintain a long-term senior unsecured or issuer rating of "BBB(low)" by Morningstar DBRS if the Master Servicer maintains a long term rating of "A" by Morningstar DBRS), (b) in the case of the Certificate Administrator, an institution whose long-term senior unsecured debt rating or issuer rating is rated at least (x) “Baa3” by Moody’s and (y) if rated by Morningstar DBRS, “BBB(low)” by Morningstar DBRS, except that with respect to the Morningstar DBRS rating, in the case of Computershare Trust Company, National Association, it will not become ineligible as long as it maintains a long-term senior unsecured debt rating or an issuer rating of “BBB” by any NRSRO, or (c) in the case of each of clause (ii)(a) and (ii)(b), such other rating with respect to which the Rating Agencies have provided a Rating Agency Confirmation, and (iii) an entity that is not on the depositor’s “prohibited party” list.

The trustee and the certificate administrator will be also permitted at any time to resign from their obligations and duties under the PSA by giving written notice (which notice will be posted to the certificate administrator’s website pursuant to the PSA) to the depositor, the master servicer, the special servicer, the trustee or the certificate administrator, as applicable, all Certificateholders, all VRR Interest Owners, the operating advisor, the asset representations reviewer and the 17g-5 Information Provider (who will promptly post such notice to the 17g-5 Information Provider’s website). Upon receiving this notice of resignation, the depositor will be required to use its reasonable best efforts to promptly appoint a successor trustee or certificate administrator acceptable to the master servicer and, prior to the occurrence and continuance of a Control Termination Event, the Directing Certificateholder. If no successor trustee or certificate administrator has accepted an appointment within 90 days after the giving of notice of resignation, the resigning trustee or certificate administrator, as applicable, may petition any court of competent jurisdiction to appoint a successor trustee or certificate administrator, as applicable, and such petition will be an expense of the issuing entity.

If at any time the trustee or certificate administrator ceases to be eligible to continue as trustee or certificate administrator, as applicable, under the PSA, and fails to resign after written request therefor by the depositor or the master servicer, or if at any time the trustee or certificate administrator becomes incapable of acting, or if certain events of, or proceedings in respect of, bankruptcy or insolvency occur with respect to the trustee or certificate administrator, or if the trustee or certificate administrator fails to timely publish any report to be delivered, published, or otherwise made available by the certificate administrator pursuant to the PSA, and such failure continues unremedied for a period of 5 days, or if the certificate administrator fails to make distributions required pursuant to the PSA, the depositor will be authorized to remove the trustee or certificate administrator, as applicable, and appoint a successor trustee or certificate administrator acceptable to the master servicer. If no successor trustee or certificate administrator has accepted an appointment within 90 days after the giving of notice of removal, the removed trustee or certificate administrator, as applicable, may petition any court of competent jurisdiction to appoint a successor trustee or certificate administrator, as applicable, and such petition will be an expense of the issuing entity.

In addition, holders of the certificates entitled to at least 75% of the Voting Rights may upon 30 days prior written notice, with or without cause, remove the trustee or certificate administrator under the PSA and appoint a successor trustee or certificate administrator. In the event that holders of the certificates entitled to at least 75% of the Voting Rights elect

553

to remove the trustee or certificate administrator without cause and appoint a successor, the successor trustee or certificate administrator, as applicable, will be responsible for all expenses necessary to effect the transfer of responsibilities from its predecessor.

Any resignation or removal of the trustee or certificate administrator and appointment of a successor trustee or certificate administrator will not become effective until (i) acceptance of appointment by the successor trustee or certificate administrator, as applicable, and (ii) the certificate administrator files any required Form 8-K. Further, the resigning trustee or certificate administrator, as the case may be, must pay all costs and expenses associated with the transfer of its duties.

The PSA will prohibit the appointment of the asset representations reviewer or one of its affiliates as successor to the trustee or certificate administrator.

Governing Law; Waiver of Jury Trial; and Consent to Jurisdiction

The PSA will be governed by the laws of the State of New York. Each party to the PSA will waive its respective right to a jury trial for any claim or cause of action based upon or arising out of or related to the PSA or certificates. Additionally, each party to the PSA will consent to the jurisdiction of any New York State and Federal courts sitting in New York City with respect to matters arising out of or related to the PSA.

Certain Legal Aspects of Mortgage Loans

The following discussion contains general summaries of certain legal aspects of mortgage loans secured by commercial and multifamily residential properties. Because such legal aspects are governed by applicable local law (which laws may differ substantially), the summaries do not purport to be complete, to reflect the laws of any particular jurisdiction, or to encompass the laws of all jurisdictions in which the security for the mortgage loans is situated.

California. Mortgage loans in California are generally secured by deeds of trust on the related real estate. Foreclosure of a deed of trust in California may be accomplished by a non-judicial trustee’s sale (so long as it is permitted under a specific provision in the deed of trust) or by judicial foreclosure, in each case subject to and accordance with the applicable procedures and requirements of California law. Public notice of either the trustee’s sale or the judgment of foreclosure is given for a statutory period of time after which the mortgaged real estate may be sold by the trustee, if foreclosed pursuant to the trustee’s power of sale, or by court appointed sheriff under a judicial foreclosure. Following a judicial foreclosure sale, the borrower or its successor-in-interest may, for a period of up to one year, redeem the property; however, there is no redemption following a trustee’s power of sale. California’s “security first” and “one action” rules require the lender to complete foreclosure of all real estate provided as security under the deed of trust in a single action in an attempt to satisfy the full debt before bringing a personal action (if otherwise permitted) against the borrower for recovery of the debt, except in certain cases involving environmentally impaired real property where foreclosure of the real property is not required before making a claim under the indemnity. This restriction may apply to property which is not located in California if a single promissory note is secured by property located in California and other jurisdictions. California case law has held that acts such as (but not limited to) an offset of an unpledged account constitute violations of such statutes. Violations of such statutes may result in the loss of some or all of the security under the mortgage loan and a loss of the ability to sue for the debt. A sale by the trustee under the

554

deed of trust does not constitute an “action” for purposes of the “one action rule”. Other statutory provisions in California limit any deficiency judgment (if otherwise permitted) against the borrower following a judicial foreclosure to the amount by which the indebtedness exceeds the fair value at the time of the public sale and in no event greater than the difference between the foreclosure sale price and the amount of the indebtedness. Further, under California law, once a property has been sold pursuant to a power of sale clause contained in a deed of trust (and in the case of certain types of purchase money acquisition financings, under all circumstances), the lender is precluded from seeking a deficiency judgment from the borrower or, under certain circumstances, guarantors.

On the other hand, under certain circumstances, California law permits separate and even contemporaneous actions against both the borrower (as to the enforcement of the interests in the collateral securing the loan) and any guarantors. California statutory provisions regarding assignments of rents and leases require that a lender whose loan is secured by such an assignment must exercise a remedy with respect to rents as authorized by statute in order to establish its right to receive the rents after an event of default. Among the remedies authorized by statute is the lender’s right to have a receiver appointed under certain circumstances.

Colorado.  Mortgage loans in Colorado are typically secured by a deed of trust to the public trustee. Mortgages and deeds of trust to a private trustee, both of which require a judicial foreclosure, are valid but used infrequently. As a result, the process described below relates only to mortgage loans secured by a deed of trust to the public trustee. Following a default, the foreclosure is commenced by filing with the appropriate public trustee of the county in which the property is located a notice of election and demand for sale. Within ten (10) working days following the receipt of the notice, the public trustee records the notice of election and demand for sale with the clerk and recorder of the county, and commences publication of the notice of sale once a week for five (5) consecutive weeks. During the publication period a summary proceeding is brought in the district court to obtain an order authorizing sale from the court. The issues before the court are generally limited to whether a default has occurred under the indebtedness or the security instrument and any other issues required to be examined pursuant to the Servicemembers Civil Relief Act. A court order authorizing the sale is a prerequisite to the public trustee’s sale. Under Colorado law the borrower, a guarantor or a holder of a junior encumbrance is entitled to cure the default if the default is solely monetary, and if a notice of the intent to cure is filed with the public trustee or sheriff conducting the sale at least fifteen (15) days prior to the scheduled foreclosure sale. Recent changes to Colorado law prohibit the dual tracking of loans in foreclosure. Upon confirmation of a borrower’s acceptance into and compliance with a loss mitigation program, the foreclosing lender must stay the foreclosure action. Beginning September 1, 2015, public trustees will be permitted to conduct online foreclosure sales. At the scheduled foreclosure sale the property is sold by the public trustee to the highest bidder, who is usually the foreclosing lender. An uncontested public trustee foreclosure procedure, not including the redemption periods and the issuance of a public trustee’s deed, typically takes approximately one hundred ten (110) to one hundred twenty-five (125) days to complete for non-agricultural property and approximately two hundred fifteen (215) to two hundred thirty (230) days to complete for agricultural property. Neither the owner, nor any other person who is liable for a deficiency, has any redemption period following the foreclosure sale. However, a holder of a lien that is junior to the one being foreclosed, if any, does have a redemption period following the foreclosure sale. The price for redemption is the sum for which the property was sold at the foreclosure sale, with interest from the date of the sale, plus any taxes or other charges authorized with interest on such charges from the date paid. Interest is chargeable at the default rate

555

specified in the instrument or if no default rate is specified, at the regular rate specified. In order to recover a deficiency, the holder of the indebtedness must bid, at minimum, its good faith estimate of the fair market value of the property being sold.

New York. Mortgage loans in New York are generally secured by mortgages on the related real estate. Foreclosure of a mortgage is usually accomplished in judicial proceedings. After an action for foreclosure is commenced, and if the lender secures a ruling that is entitled to foreclosure ordinarily by motion for summary judgment, the court then appoints a referee to compute the amount owed together with certain costs, expenses and legal fees of the action. The lender then moves to confirm the referee’s report and enter a final judgment of foreclosure and sale. Public notice of the foreclosure sale, including the amount of the judgment, is given for a statutory period of time, after which the mortgaged real estate is sold by a referee at public auction. There is no right of redemption after the foreclosure of sale. In certain circumstances, deficiency judgments may be obtained. Under mortgages containing a statutorily sanctioned covenant, the lender has a right to have a receiver appointed without notice and without regard to the adequacy of the mortgaged real estate as security for the amount owed.

General

Each mortgage loan will be evidenced by a promissory note and secured by an instrument granting a security interest in real property, which may be a mortgage, deed of trust or a deed to secure debt, depending upon the prevailing practice and law in the state in which the related mortgaged property is located. Mortgages, deeds of trust and deeds to secure debt are in this prospectus collectively referred to as “mortgages”. A mortgage creates a lien upon, or grants a title interest in, the real property covered thereby, and represents the security for the repayment of the indebtedness customarily evidenced by a promissory note. The priority of the lien created or interest granted will depend on the terms of the mortgage and, in some cases, on the terms of separate subordination agreements or intercreditor agreements with others that hold interests in the real property, the knowledge of the parties to the mortgage and, generally, the order of recordation of the mortgage in the appropriate public recording office. However, the lien of a recorded mortgage will generally be subordinate to later-arising liens for real estate taxes and assessments and other charges imposed under governmental police powers.

Types of Mortgage Instruments

There are two parties to a mortgage: a mortgagor (the borrower and usually the owner of the applicable property) and a mortgagee (the lender). In contrast, a deed of trust is a three-party instrument, among a trustor (the equivalent of a borrower), a trustee to whom the real property is conveyed, and a beneficiary (the lender) for whose benefit the conveyance is made. Under a deed of trust, the trustor grants the property, irrevocably until the debt is paid, in trust and generally with a power of sale, to the trustee to secure repayment of the indebtedness evidenced by the related note. A deed to secure debt typically has two parties, pursuant to which the borrower, or grantor, conveys title to the real property to the grantee, or lender generally with a power of sale, until such time as the debt is repaid. In a case where the borrower is a land trust, there would be an additional party because legal title to the property is held by a land trustee under a land trust agreement for the benefit of the borrower. At origination of a mortgage loan involving a land trust, the borrower may execute a separate undertaking to make payments on the promissory note. The land trustee would not be personally liable for the promissory note obligation. The mortgagee’s authority under a mortgage, the trustee’s authority under a

556

deed of trust and the grantee’s authority under a deed to secure debt are governed by the express provisions of the related instrument, the law of the state in which the real property is located, certain federal laws and, in some deed of trust transactions, the directions of the beneficiary.

Leases and Rents

Mortgages that encumber income-producing property often contain an assignment of rents and leases, and/or may be accompanied by a separate assignment of rents and leases, pursuant to which the borrower assigns to the lender the borrower’s right, title and interest as landlord under each lease and the income derived from the lease, while (unless rents are to be paid directly to the lender) retaining a revocable license to collect the rents for so long as there is no default. If the borrower defaults, the license terminates and the lender is entitled to collect the rents. Local law may require that the lender take possession of the property and/or obtain a court-appointed receiver before becoming entitled to collect the rents.

In most states, hotel property and motel room rates are considered accounts receivable under the Uniform Commercial Code (“UCC”). In cases where hospitality properties or motels constitute loan security, the revenues are generally pledged by the borrower as additional security for the loan. In general, the lender must file financing statements in order to perfect its security interest in the room revenues and must file continuation statements, generally every 5 years, to maintain perfection of such security interest. In certain cases, mortgage loans secured by hospitality properties or motels may be included in the issuing entity even if the security interest in the room revenues was not perfected. Even if the lender’s security interest in room revenues is perfected under applicable non-bankruptcy law, it will generally be required to commence a foreclosure action or otherwise take possession of the property in order to enforce its rights to collect the room revenues following a default. In the bankruptcy setting, however, the lender will be stayed from enforcing its rights to collect room revenues, but those room revenues constitute “cash collateral” and therefore generally cannot be used by the bankruptcy debtor without a hearing or lender’s consent or unless the lender’s interest in the room revenues is given adequate protection (e.g., cash payment for otherwise encumbered funds or a replacement lien on unencumbered property, in either case in value equivalent to the amount of room revenues that the debtor proposes to use, or other similar relief). See “—Foreclosure—Bankruptcy Laws” below.

Personalty

In the case of certain types of mortgaged properties, such as hospitality properties, motels, nursing homes and manufactured housing, personal property (to the extent owned by the borrower and not previously pledged) may constitute a significant portion of the property’s value as security. The creation and enforcement of liens on personal property are governed by the UCC. Accordingly, if a borrower pledges personal property as security for a mortgage loan, the lender generally must file UCC financing statements in order to perfect its security interest in that personal property, and must file continuation statements, generally every five years, to maintain that perfection. Certain mortgage loans secured in part by personal property may be included in the issuing entity even if the security interest in such personal property was not perfected.

557

Foreclosure

General

Foreclosure is a legal procedure that allows the lender to recover its mortgage debt by enforcing its rights and available legal remedies under the mortgage. If the borrower defaults in payment or performance of its obligations under the promissory note or mortgage, the lender has the right to institute foreclosure proceedings to sell the real property at public auction to satisfy the indebtedness.

Foreclosure Procedures Vary from State to State

Two primary methods of foreclosing a mortgage are judicial foreclosure, involving court proceedings, and nonjudicial foreclosure pursuant to a power of sale granted in the mortgage instrument. Other foreclosure procedures are available in some states, but they are either infrequently used or available only in limited circumstances.

A foreclosure action is subject to most of the delays and expenses of other lawsuits if defenses are raised or counterclaims are interposed, and sometimes requires several years to complete.

See also “Risk Factors—Risks Relating to the Mortgage Loans—Risks Associated with One Action Rules”.

Judicial Foreclosure

A judicial foreclosure proceeding is conducted in a court having jurisdiction over the mortgaged property. Generally, the action is initiated by the service of legal pleadings upon all parties having a subordinate interest of record in the real property and all parties in possession of the property, under leases or otherwise, whose interests are subordinate to the mortgage. Delays in completion of the foreclosure may occasionally result from difficulties in locating defendants. When the lender’s right to foreclose is contested, the legal proceedings can be time-consuming. Upon successful completion of a judicial foreclosure proceeding, the court generally issues a judgment of foreclosure and appoints a referee or other officer to conduct a public sale of the mortgaged property, the proceeds of which are used to satisfy the judgment. Such sales are made in accordance with procedures that vary from state to state.

Equitable and Other Limitations on Enforceability of Certain Provisions

United States courts have traditionally imposed general equitable principles to limit the remedies available to lenders in foreclosure actions. These principles are generally designed to relieve borrowers from the effects of mortgage defaults perceived as harsh or unfair. Relying on such principles, a court may alter the specific terms of a loan to the extent it considers necessary to prevent or remedy an injustice, undue oppression or overreaching, or may require the lender to undertake affirmative actions to determine the cause of the borrower’s default and the likelihood that the borrower will be able to reinstate the loan. In some cases, courts have substituted their judgment for the lender’s and have required that lenders reinstate loans or recast payment schedules in order to accommodate borrowers who are suffering from a temporary financial disability. In other cases, courts have limited the right of the lender to foreclose in the case of a nonmonetary default, such as a failure to adequately maintain the mortgaged property or an impermissible further encumbrance of the mortgaged property. Finally, some courts have addressed the issue of whether federal

558

or state constitutional provisions reflecting due process concerns for adequate notice require that a borrower receive notice in addition to statutorily-prescribed minimum notice. For the most part, these cases have upheld the reasonableness of the notice provisions or have found that a public sale under a mortgage providing for a power of sale does not involve sufficient state action to trigger constitutional protections.

In addition, some states may have statutory protection such as the right of the borrower to reinstate a mortgage loan after commencement of foreclosure proceedings but prior to a foreclosure sale.

Nonjudicial Foreclosure/Power of Sale

In states permitting nonjudicial foreclosure proceedings, foreclosure of a deed of trust is generally accomplished by a nonjudicial trustee’s sale pursuant to a power of sale typically granted in the deed of trust. A power of sale may also be contained in any other type of mortgage instrument if applicable law so permits. A power of sale under a deed of trust allows a nonjudicial public sale to be conducted generally following a request from the beneficiary/lender to the trustee to sell the property upon default by the borrower and after notice of sale is given in accordance with the terms of the deed of trust and applicable state law. In some states, prior to such sale, the trustee under the deed of trust must record a notice of default and notice of sale and send a copy to the borrower and to any other party who has recorded a request for a copy of a notice of default and notice of sale. In addition, in some states the trustee must provide notice to any other party having an interest of record in the real property, including junior lienholders. A notice of sale must be posted in a public place and, in most states, published for a specified period of time in one or more newspapers. The borrower or junior lienholder may then have the right, during a reinstatement period required in some states, to cure the default by paying the entire actual amount in arrears (without regard to the acceleration of the indebtedness), plus the lender’s expenses incurred in enforcing the obligation. In other states, the borrower or the junior lienholder is not provided a period to reinstate the loan, but has only the right to pay off the entire debt to prevent the foreclosure sale. Generally, state law governs the procedure for public sale, the parties entitled to notice, the method of giving notice and the applicable time periods.

Public Sale

A third party may be unwilling to purchase a mortgaged property at a public sale because of the difficulty in determining the exact status of title to the property (due to, among other things, redemption rights that may exist) and because of the possibility that physical deterioration of the mortgaged property may have occurred during the foreclosure proceedings. Potential buyers may also be reluctant to purchase mortgaged property at a foreclosure sale as a result of the 1980 decision of the United States Court of Appeals for the Fifth Circuit in Durrett v. Washington National Insurance Co., 621 F.2d 2001 (5th Cir. 1980) and other decisions that have followed its reasoning. The court in Durrett held that even a non-collusive, regularly conducted foreclosure sale was a fraudulent transfer under the Bankruptcy Code and, thus, could be rescinded in favor of the bankrupt’s estate, if (1) the foreclosure sale was held while the debtor was insolvent and not more than one year prior to the filing of the bankruptcy petition and (2) the price paid for the foreclosed property did not represent “fair consideration”, which is “reasonably equivalent value” under the Bankruptcy Code. Although the reasoning and result of Durrett in respect of the Bankruptcy Code was rejected by the United States Supreme Court in BFP v. Resolution Trust Corp., 511 U.S. 531 (1994), the case could nonetheless be persuasive to a court

559

applying a state fraudulent conveyance law which has provisions similar to those construed in Durrett. Therefore, it is common for the lender to purchase the mortgaged property for an amount equal to the secured indebtedness and accrued and unpaid interest plus the expenses of foreclosure, in which event the borrower’s debt will be extinguished, or for a lesser amount in order to preserve its right to seek a deficiency judgment if such is available under state law and under the terms of the mortgage loan documents. Thereafter, subject to the borrower’s right in some states to remain in possession during a redemption period, the lender will become the owner of the property and have both the benefits and burdens of ownership, including the obligation to pay debt service on any senior mortgages, to pay taxes, to obtain casualty insurance and to make such repairs as are necessary to render the property suitable for sale. Frequently, the lender employs a third-party management company to manage and operate the property. The costs of operating and maintaining a property may be significant and may be greater than the income derived from that property. The costs of management and operation of those mortgaged properties which are hotels, motels, restaurants, nursing or convalescent homes, hospitals or casinos may be particularly significant because of the expertise, knowledge and, with respect to certain property types, regulatory compliance, required to run those operations and the effect which foreclosure and a change in ownership may have on the public’s and the industry’s, including franchisors’, perception of the quality of those operations. The lender also will commonly obtain the services of a real estate broker and pay the broker’s commission in connection with the sale or lease of the property. Depending upon market conditions, the ultimate proceeds of the sale of a property may not equal the lender’s investment in the property. Moreover, a lender commonly incurs substantial legal fees and court costs in acquiring a mortgaged property through contested foreclosure and/or bankruptcy proceedings. Because of the expenses associated with acquiring, owning and selling a mortgaged property, a lender could realize an overall loss on a mortgage loan even if the mortgaged property is sold at foreclosure, or resold after it is acquired through foreclosure, for an amount equal to the full outstanding principal amount of the loan plus accrued interest.

Furthermore, an increasing number of states require that any environmental contamination at certain types of properties be cleaned up before a property may be resold. In addition, a lender may be responsible under federal or state law for the cost of cleaning up a mortgaged property that is environmentally contaminated. See “—Environmental Considerations” below.

The holder of a junior mortgage that forecloses on a mortgaged property does so subject to senior mortgages and any other prior liens, and may be obliged to keep senior mortgage loans current in order to avoid foreclosure of its interest in the property. In addition, if the foreclosure of a junior mortgage triggers the enforcement of a “due-on-sale” clause contained in a senior mortgage, the junior mortgagee could be required to pay the full amount of the senior mortgage indebtedness or face foreclosure.

Rights of Redemption

The purposes of a foreclosure action are to enable the lender to realize upon its security and to bar the borrower, and all persons who have interests in the property that are subordinate to that of the foreclosing lender, from exercise of their “equity of redemption”. The doctrine of equity of redemption provides that, until the property encumbered by a mortgage has been sold in accordance with a properly conducted foreclosure and foreclosure sale, those having interests that are subordinate to that of the foreclosing lender have an equity of redemption and may redeem the property by paying the entire debt with

560

interest. Those having an equity of redemption must generally be made parties and joined in the foreclosure proceeding in order for their equity of redemption to be terminated.

The equity of redemption is a common-law (nonstatutory) right which should be distinguished from post-sale statutory rights of redemption. In some states, after sale pursuant to a deed of trust or foreclosure of a mortgage, the borrower and foreclosed junior lienors are given a statutory period in which to redeem the property. In some states, statutory redemption may occur only upon payment of the foreclosure sale price. In other states, redemption may be permitted if the former borrower pays only a portion of the sums due. The effect of a statutory right of redemption is to diminish the ability of the lender to sell the foreclosed property because the exercise of a right of redemption would defeat the title of any purchaser through a foreclosure. Consequently, the practical effect of the redemption right is to force the lender to maintain the property and pay the expenses of ownership until the redemption period has expired. In some states, a post-sale statutory right of redemption may exist following a judicial foreclosure, but not following a trustee’s sale under a deed of trust.

Anti-Deficiency Legislation

Some or all of the mortgage loans are non-recourse loans, as to which recourse in the case of default will be limited to the mortgaged property and such other assets, if any, that were pledged to secure the mortgage loan. However, even if a mortgage loan by its terms provides for recourse to the borrower’s other assets, a lender’s ability to realize upon those assets may be limited by state law. For example, in some states a lender cannot obtain a deficiency judgment against the borrower following foreclosure or sale under a deed of trust.

A deficiency judgment is a personal judgment against the former borrower equal to the difference between the net amount realized upon the public sale of the real property and the amount due to the lender. Other statutes may require the lender to exhaust the security afforded under a mortgage before bringing a personal action against the borrower. In certain other states, the lender has the option of bringing a personal action against the borrower on the debt without first exhausting that security; however, in some of those states, the lender, following judgment on that personal action, may be deemed to have elected a remedy and thus may be precluded from foreclosing upon the security. Consequently, lenders in those states where such an election of remedy provision exists will usually proceed first against the security. Finally, other statutory provisions, designed to protect borrowers from exposure to large deficiency judgments that might result from bidding at below-market values at the foreclosure sale, limit any deficiency judgment to the excess of the outstanding debt over the fair market value of the property at the time of the sale.

Leasehold Considerations

Mortgage loans may be secured by a mortgage on the borrower’s leasehold interest in a ground lease. Leasehold mortgage loans are subject to certain risks not associated with mortgage loans secured by a lien on the fee estate of the borrower. The most significant of these risks is that if the borrower’s leasehold were to be terminated upon a lease default, the leasehold mortgagee would lose its security. This risk may be lessened if the ground lease requires the lessor to give the leasehold mortgagee notices of lessee defaults and an opportunity to cure them, permits the leasehold estate to be assigned to and by the leasehold mortgagee or the purchaser at a foreclosure sale, and contains certain other

561

protective provisions typically included in a “mortgageable” ground lease. Certain mortgage loans, however, may be secured by ground leases which do not contain these provisions.

In addition, where a lender has as its security both the fee and leasehold interest in the same property, the grant of a mortgage lien on its fee interest by the land owner/ground lessor to secure the debt of a borrower/ground lessee may be subject to challenge as a fraudulent conveyance. Among other things, a legal challenge to the granting of the liens may focus on the benefits realized by the land owner/ground lessor from the loan. If a court concluded that the granting of the mortgage lien was an avoidable fraudulent conveyance, it might take actions detrimental to the holders of the offered certificates, including, under certain circumstances, invalidating the mortgage lien on the fee interest of the land owner/ground lessor.

Cooperative Shares

Mortgage loans may be secured by a security interest on the borrower’s ownership interest in shares, and the related proprietary leases, allocable to cooperative dwelling units that may be vacant or occupied by non-owner tenants. Such loans are subject to certain risks not associated with mortgage loans secured by a lien on the fee estate of a borrower in real property. Such a loan typically is subordinate to the mortgage, if any, on the cooperative’s building which, if foreclosed, could extinguish the equity in the building and the proprietary leases of the dwelling units derived from ownership of the shares of the cooperative. Further, transfer of shares in a cooperative are subject to various regulations as well as to restrictions under the governing documents of the cooperative, and the shares may be cancelled in the event that associated maintenance charges due under the related proprietary leases are not paid. Typically, a recognition agreement between the lender and the cooperative provides, among other things, the lender with an opportunity to cure a default under a proprietary lease.

Under the laws applicable in many states, “foreclosure” on cooperative shares is accomplished by a sale in accordance with the provisions of Article 9 of the UCC and the security agreement relating to the shares. Article 9 of the UCC requires that a sale be conducted in a “commercially reasonable” manner, which may be dependent upon, among other things, the notice given the debtor and the method, manner, time, place and terms of the sale. Article 9 of the UCC provides that the proceeds of the sale will be applied first to pay the costs and expenses of the sale and then to satisfy the indebtedness secured by the lender’s security interest. A recognition agreement, however, generally provides that the lender’s right to reimbursement is subject to the right of the cooperative to receive sums due under the proprietary leases.

Bankruptcy Laws

Operation of the federal bankruptcy code codified in Title 11 of the United States Code, as amended from time to time (“Bankruptcy Code”) and related state laws may interfere with or affect the ability of a lender to obtain payment of a loan, realize upon collateral and/or to enforce a deficiency judgment. For example, under the Bankruptcy Code, virtually all actions (including foreclosure actions and deficiency judgment proceedings) are automatically stayed upon the filing of the bankruptcy petition, and, usually, no interest or principal payments are made during the course of the bankruptcy case. The delay and the consequences of a delay caused by an automatic stay can be significant. For example, the filing of a petition in bankruptcy by or on behalf of a junior mortgage lien holder may stay the senior lender from taking action to foreclose out such junior lien. At a minimum, the

562

senior lender would suffer delay due to its need to seek bankruptcy court approval before taking any foreclosure or other action that could be deemed in violation of the automatic stay under the Bankruptcy Code.

Under the Bankruptcy Code, a bankruptcy trustee, or a borrower as debtor-in-possession, may under certain circumstances sell the related mortgaged property or other collateral free and clear of all liens, claims, encumbrances and interests, which liens would then attach to the proceeds of such sale, despite the provisions of the related mortgage or other security agreement to the contrary. Such a sale may be approved by a bankruptcy court even if the proceeds are insufficient to pay the secured debt in full.

Under the Bankruptcy Code, provided certain substantive and procedural safeguards for a lender are met, the amount and terms of a mortgage or other security agreement secured by property of a debtor may be modified under certain circumstances. Pursuant to a confirmed plan of reorganization, lien avoidance or claim objection proceeding, the secured claim arising from a loan secured by real property or other collateral may be reduced to the then-current value of the property (with a corresponding partial reduction of the amount of lender’s security interest), thus leaving the lender a secured creditor to the extent of the then-current value of the property and a general unsecured creditor for the difference between such value and the outstanding balance of the loan. Such general unsecured claims may be paid less than 100% of the amount of the debt or not at all, depending upon the circumstances. Other modifications may include the reduction in the amount of each scheduled payment, which reduction may result from a reduction in the rate of interest and/or the alteration of the repayment schedule (with or without affecting the unpaid principal balance of the loan), and/or an extension (or reduction) of the final maturity date. Some courts have approved bankruptcy plans, based on the particular facts of the reorganization case, that effected the curing of a mortgage loan default by paying arrearages over a number of years. Also, under the Bankruptcy Code, a bankruptcy court may permit a debtor through its plan of reorganization to reinstate the loan even though the lender accelerated the mortgage loan and final judgment of foreclosure had been entered in state court prior to the filing of the debtor’s petition (provided that no sale of the property had yet occurred). This may be done even if the plan of reorganization does not provide for payment of the full amount due under the original loan. Thus, the full amount due under the original loan may never be repaid. Other types of significant modifications to the terms of mortgage loan may be acceptable to the bankruptcy court, such as making distributions to the mortgage holder of property other than cash, or the substitution of collateral which is the “indubitable equivalent” of the real property subject to the mortgage, or the subordination of the mortgage to liens securing new debt (provided that the lender’s secured claim is “adequately protected” as such term is defined and interpreted under the Bankruptcy Code), often depending on the particular facts and circumstances of the specific case.

Federal bankruptcy law may also interfere with or otherwise adversely affect the ability of a secured mortgage lender to enforce an assignment by a borrower of rents and leases (which “rents” may include revenues from hotels and other lodging facilities specified in the Bankruptcy Code) related to a mortgaged property if the related borrower is in a bankruptcy proceeding. Under the Bankruptcy Code, a lender may be stayed from enforcing the assignment, and the legal proceedings necessary to resolve the issue can be time consuming and may result in significant delays in the receipt of the rents. Rents (including applicable hotel and other lodging revenues) and leases may also escape such an assignment, among other reasons, (i) if the assignment is not fully perfected under state law prior to commencement of the bankruptcy proceeding, (ii) to the extent such rents and

563

leases are used by the borrower to maintain the mortgaged property, or for other court authorized expenses, (iii) to the extent other collateral may be substituted for the rents and leases, (iv) to the extent the bankruptcy court determines that the lender is adequately protected, or (v) to the extent the court determines based on the equities of the case that the post-petition rents are not subject to the lender’s pre-petition security interest.

Under the Bankruptcy Code, a security interest in real property acquired before the commencement of the bankruptcy case does not extend to income received after the commencement of the bankruptcy case unless such income is a proceed, product or rent of such property. Therefore, to the extent a business conducted on the mortgaged property creates accounts receivable rather than rents or results from payments under a license rather than payments under a lease, a valid and perfected pre-bankruptcy lien on such accounts receivable or license income generally would not continue as to post-bankruptcy accounts receivable or license income.

The Bankruptcy Code provides that a lender’s perfected pre-petition security interest in leases, rents and hotel revenues continues in the post-petition leases, rents and hotel revenues, unless a bankruptcy court orders to the contrary “based on the equities of the case”. Thus, unless a court orders otherwise, revenues from a mortgaged property generated after the date the bankruptcy petition is filed will constitute “cash collateral” under the Bankruptcy Code. Debtors may only use cash collateral upon obtaining the lender’s consent or a prior court order finding that the lender’s interest in the mortgaged hotel, motel or other lodging property and the cash collateral is “adequately protected” as the term is defined and interpreted under the Bankruptcy Code. In addition to post-petition rents, any cash held by a lender in a lockbox or reserve account generally would also constitute “cash collateral” under the Bankruptcy Code. So long as the lender is adequately protected, a debtor’s use of cash collateral may be for its own benefit or for the benefit of any affiliated entity group that is also subject to bankruptcy proceedings, including use as collateral for new debt. It should be noted, however, that the court may find that the lender has no security interest in either pre-petition or post-petition revenues if the court finds that the loan documents do not contain language covering accounts, room rents, or other forms of personalty necessary for a security interest to attach to such revenues.

The Bankruptcy Code provides generally that rights and obligations under an unexpired lease of the debtor/lessee may not be terminated or modified at any time after the commencement of a case under the Bankruptcy Code solely because of a provision in the lease providing for the termination or modification of such rights or obligations upon the filing of a bankruptcy petition or the occurrence of certain other similar events. This prohibition on so-called “ipso facto” clauses could limit the ability of a lender to exercise certain contractual remedies with respect to the leases on any mortgaged property. In addition, section 362 of the Bankruptcy Code operates as an automatic stay of, among other things, any act to obtain possession of property from a debtor’s estate, which may delay a lender’s exercise of those remedies, including foreclosure, in the event that a lessee becomes the subject of a proceeding under the Bankruptcy Code. Thus, the filing of a petition in bankruptcy by or on behalf of a lessee of a mortgaged property would result in a stay against the commencement or continuation of any state court proceeding for past due rent, for accelerated rent, for damages or for a summary eviction order with respect to a default under the related lease that occurred prior to the filing of the lessee’s petition. While relief from the automatic stay to enforce remedies may be requested by a creditor and granted by a bankruptcy court in certain circumstances, it can be denied for a number of reasons, including where the collateral is “necessary to an effective reorganization” for the debtor, and if a debtor’s case has been administratively consolidated with those of its

564

affiliates, the court may also consider whether the property is “necessary to an effective reorganization” of the debtor and its affiliates, taken as a whole.

The Bankruptcy Code generally provides that a trustee in bankruptcy or debtor-in-possession may, with respect to an unexpired lease of non-residential real property under which the debtor is a lessee, before the earlier of (i) 120 days after the filing of a bankruptcy case or (ii) the entry of an order confirming a plan, subject to approval of the court, (a) assume the lease and retain it or assign it to a third party or (b) reject the lease. If the trustee or debtor-in-possession fails to assume or reject the lease within the time specified in the preceding sentence, subject to any extensions by the bankruptcy court, the lease will be deemed rejected and the property will be surrendered to the lessor. The bankruptcy court may for cause shown extend the 120-day period up to 90 days for a total of 210 days. If the lease is assumed, the trustee in bankruptcy on behalf of the lessee, or the lessee as debtor-in-possession, or the assignee, if applicable, must cure any defaults under the lease, compensate the lessor for its losses and provide the lessor with “adequate assurance” of future performance. These remedies may be insufficient, however, as the lessor may be forced to continue under the lease with a lessee that is a poor credit risk or an unfamiliar tenant (if the lease was assigned), and any assurances provided to the lessor may, in fact, be inadequate. If the lease is rejected, the rejection generally constitutes a breach of the executory contract or unexpired lease as of the date immediately preceding the filing date of the bankruptcy petition. As a consequence, the other party or parties to the lease, such as the borrower, as lessor under a lease, generally would have only an unsecured claim against the debtor, as lessee, for damages resulting from the breach, which could adversely affect the security for the related mortgage loan. In addition, under the Bankruptcy Code, a lease rejection damages claim is limited to the “(a) rent reserved by the lease, without acceleration, for the greater of one year, or 15 percent, not to exceed 3 years, of the remaining term of such lease, following the earlier of the date of the bankruptcy petition and the date on which the lessor regained possession of the real property, (b) plus any unpaid rent due under such lease, without acceleration, on the earlier of such dates”.

If a trustee in bankruptcy on behalf of a lessor, or a lessor as debtor-in-possession, rejects an unexpired lease of real property, the lessee may treat the lease as terminated by the rejection or, in the alternative, the lessee may remain in possession of the leasehold for the balance of the term and for any renewal or extension of the term that is enforceable by the lessee under applicable non-bankruptcy law. The Bankruptcy Code provides that if a lessee elects to remain in possession after a rejection of a lease, the lessee may offset against rents reserved under the lease for the balance of the term after the date of rejection of the lease, and the related renewal or extension of the lease, any damages occurring after that date caused by the nonperformance of any obligation of the lessor under the lease after that date.

Similarly, there is risk associated with a borrower ground lessee or ground lessor becoming a debtor in a proceeding under the Bankruptcy Code. In general, upon the bankruptcy of a lessor or a lessee under a lease of nonresidential real property, including a ground lease, that has not been terminated prior to the bankruptcy filing date, the debtor entity has the statutory right to assume or reject the lease. Given that the Bankruptcy Code generally invalidates clauses that terminate contracts automatically upon the filing by one of the parties of a bankruptcy petition or that are conditioned on a party’s insolvency, following the filing of a bankruptcy petition, a debtor would ordinarily be required to perform its obligations under such lease until the debtor decides whether to assume or reject the lease. The Bankruptcy Code provides certain additional protections with respect to non-

565

residential real property leases, such as establishing a specific timeframe in which a debtor must determine whether to assume or reject the lease. Additionally, the Bankruptcy Code requires a debtor lessee to timely perform any obligations under a non-residential real property lease arising after the petition date, until the debtor determines whether to assume or reject the lease. The bankruptcy court may defer the time for the debtor lessee to perform under the lease until 60 days following the petition date for cause shown. Even if the agreements were terminated prior to bankruptcy, a bankruptcy court may determine that the agreement was improperly terminated and therefore remains part of the debtor’s bankruptcy estate. The debtor also can seek bankruptcy court approval to assume and assign the lease to a third party, and to modify the lease in connection with such assignment. In order to assume the lease, the debtor or assignee generally will have to cure outstanding defaults and provide “adequate assurance of future performance” in addition to satisfying other requirements imposed under the Bankruptcy Code. Under the Bankruptcy Code, subject to certain exceptions, once a lease is rejected by a debtor lessee, it is deemed breached, and the nondebtor lessor will have a claim for lease rejection damages, as described above.

If the ground lessor files for bankruptcy, it may wait until the confirmation of its plan of reorganization to determine whether to reject the ground lease. On request of any party to the lease, the bankruptcy court may order the debtor to determine within a specific period of time whether to assume or reject the lease or to comply with the terms of the lease pending its decision to assume or reject. In the event of rejection, the non-debtor lessee will have the right to treat the lease as terminated by virtue of its terms, applicable nonbankruptcy law, or any agreement made by the lessee. The non-debtor lessee may also, if the lease term has begun, retain its rights under the lease, including its rights to remain in possession of the leased premises under the rent reserved in the lease for the balance of the term of the lease (including renewals). The term “lessee” includes any “successor, assign or mortgagee permitted under the terms of such lease”. If, pre-petition, the ground lessor had specifically granted the leasehold mortgagee such right, the leasehold mortgagee may have the right to succeed to the lessee/borrower’s position under the lease.

In the event of concurrent bankruptcy proceedings involving the ground lessor and the lessee/borrower, actions by creditors against the lessee/borrower debtor would be subject to the automatic stay, and a lender may be unable to enforce both the bankrupt lessee/borrower’s pre-petition agreement to refuse to treat a ground lease rejected by a bankrupt lessor as terminated and any agreement by the ground lessor to grant the lender a new lease upon such termination. In such circumstances, a lease could be terminated notwithstanding lender protection provisions contained in that lease or in the mortgage. A lender could lose its security unless the lender holds a fee mortgage or the bankruptcy court, as a court of equity, allows the mortgagee to assume the ground lessee’s obligations under the ground lease and succeed to the ground lessee’s position. Although consistent with the Bankruptcy Code, such position may not be adopted by the bankruptcy court.

Further, in an appellate decision by the United States Court of Appeals for the Seventh Circuit (Precision Indus. v. Qualitech Steel SBQ, LLC, 327 F.3d 537 (7th Cir, 2003)), the court ruled with respect to an unrecorded lease of real property that where a sale of leased property occurs under the Bankruptcy Code upon the bankruptcy of a landlord, that sale terminates a lessee’s possessory interest in the property, and the purchaser assumes title free and clear of any interest, including any leasehold estates. Pursuant to the Bankruptcy Code, a lessee may request the bankruptcy court to prohibit or condition the sale of the property so as to provide adequate protection of the leasehold interest; however, the court ruled that, at least where a memorandum of lease had not been recorded, this provision

566

does not ensure continued possession of the property, but rather entitles the lessee to compensation for the value of its leasehold interest, typically from the sale proceeds. As a result, we cannot assure you that, in the event of a sale of leased property pursuant to the Bankruptcy Code, the lessee would be able to maintain possession of the property under the ground lease. In addition, we cannot assure you that a leasehold mortgagor and/or a leasehold mortgagee (to the extent it has standing to intervene) would be able to recover the full value of the leasehold interest in bankruptcy court.

Because of the possible termination of the related ground lease, whether arising from a bankruptcy, the expiration of a lease term or an uncured defect under the related ground lease, lending on a leasehold interest in a real property is riskier than lending on the fee interest in the property.

Although the borrowers under the Mortgage Loans included in a trust fund may be special purpose entities, special purpose entities can become debtors in bankruptcy under various circumstances. For example, in the bankruptcy case of General Growth Properties, notwithstanding that such subsidiaries were special purpose entities with independent directors, numerous property-level, special purpose subsidiaries were filed for bankruptcy protection by their parent entity. Nonetheless, the United States Bankruptcy Court for the Southern District of New York denied various lenders’ motions to dismiss the special purpose entity subsidiaries’ cases as bad faith filings. In denying the motions, the bankruptcy court stated that the fundamental and bargained for creditor protections embedded in the special purpose entity structures at the property level would remain in place during the pendency of the chapter 11 cases. Those protections included adequate protection of the lenders’ interest in their collateral and protection against the substantive consolidation of the property-level debtors with any other entities.

The moving lenders in the General Growth Properties case had argued that the 21 property-level bankruptcy filings were premature and improperly sought to restructure the debt of solvent entities for the benefit of equity holders. However, the Bankruptcy Code does not require that a voluntary debtor be insolvent or unable to pay its debts currently in order to be eligible for relief and generally a bankruptcy petition will not be dismissed for bad faith if the debtor has a legitimate rehabilitation objective. Accordingly, after finding that the relevant debtors were experiencing varying degrees of financial distress due to factors such as cross defaults, a need to refinance in the near term (i.e., within 1 to 4 years), and other considerations, the bankruptcy court noted that it was not required to analyze in isolation each debtor’s basis for filing. In the court’s view, the critical issue was whether a parent company that had filed its bankruptcy case in good faith could include in the filing subsidiaries that were necessary for the parent’s reorganization. As demonstrated in the General Growth Properties bankruptcy case, although special purpose entities are designed to mitigate the bankruptcy risk of a borrower, special purpose entities can become debtors in bankruptcy under various circumstances.

Generally, pursuant to the doctrine of substantive consolidation, a bankruptcy court, in the exercise of its broad equitable powers, has the authority to order that the assets and liabilities of a borrower be substantively consolidated with those of an affiliate (i.e., even a non-debtor), including for the purposes of making distributions under a plan of reorganization or liquidation. Thus, property that is ostensibly the property of a borrower may become subject to the bankruptcy case of an affiliate, the automatic stay applicable to such bankrupt affiliate may be extended to a borrower, and the rights of creditors of a borrower may become impaired. Substantive consolidation is generally viewed as an equitable remedy that could result in an otherwise solvent company becoming subject to the

567

bankruptcy proceedings of an insolvent affiliate, making the solvent company’s assets available to repay the debts of affiliated companies. A court has the discretion to order substantive consolidation in whole or in part and may include nondebtor affiliates of the bankrupt entity in the proceedings. The interrelationship among a borrower and other affiliates may pose a heightened risk of substantive consolidation and other bankruptcy risks in the event that any one or more of them were to become a debtor under the Bankruptcy Code. In the event of the bankruptcy of the applicable parent entities of any borrower, the assets of such borrower may be treated as part of the bankruptcy estates of such parent entities. In addition, in the event of the institution of voluntary or involuntary bankruptcy proceedings involving a borrower and certain of its affiliates, to serve judicial economy, it is likely that a court would jointly administer the respective bankruptcy proceedings. Furthermore, with respect to any affiliated borrowers, creditors of a common parent in bankruptcy may seek to substantively consolidate the assets of such borrowers with those of the parent.

In a bankruptcy or similar proceeding involving a borrower, action may be taken seeking the recovery as a preferential transfer of any payments made by such borrower, or made directly by the related lessee, under the related mortgage loan to the issuing entity. Payments on long term debt may be protected from recovery as preferences if they qualify for the “ordinary course” exception under the Bankruptcy Code or if certain other defenses in the Bankruptcy Code are applicable. Whether any particular payment would be protected depends upon the facts specific to a particular transaction.

In addition, in a bankruptcy or similar proceeding involving any borrower or an affiliate, action may be taken to avoid the transaction (or any component of the transaction, such as joint and several liability on the related mortgage loan) as an actual or constructive fraudulent conveyance under state or federal law. Any payment by a borrower in excess of its allocated share of the loan could be challenged as a fraudulent conveyance by creditors of that borrower in an action outside a bankruptcy case or by the representative of the borrower’s bankruptcy estate in a bankruptcy case. Generally, under most fraudulent conveyance statutes, the incurrence of an obligation or the transfer of property by a person will be subject to avoidance under certain circumstances if the person transferred such property with the intent to hinder, delay or defraud its creditors or the person did not receive fair consideration or reasonably equivalent value in exchange for such obligation or transfer and (i) was insolvent or was rendered insolvent by such obligation or transfer, (ii) was engaged in business or a transaction, or was about to engage in business or a transaction, for which any property remaining with the person constituted unreasonably small capital, or (iii) intended to, or believed or reasonably should have believed that it would, incur debts that would be beyond the person’s ability to pay as such debts matured. The measure of insolvency will vary depending on the law of the applicable jurisdiction. However, an entity will generally be considered insolvent if the present fair salable value of its assets is less than (x) the sum of its debts or (y) the amount that would be required to pay its probable liabilities on its existing debts as they become absolute and matured. Under certain fraudulent transfer statutes, a debtor that is generally not paying its debts as they become due other than as a result of a bona fide dispute is presumed to be insolvent. A lien granted by a borrower to secure repayment of the loan in excess of its allocated share could be avoided if a court were to determine that (i) such borrower was insolvent at the time of granting the lien, was rendered insolvent by the granting of the lien, was left with inadequate capital, or intended to, believed or reasonably should have believed that it would incur debts that would render it unable to pay its debts as they matured and (ii) the borrower did not, when it allowed its property to be encumbered by a lien securing the

568

entire indebtedness represented by the loan, receive fair consideration or reasonably equivalent value for pledging such property for the equal benefit of each other borrower.

A bankruptcy court may, under certain circumstances, authorize a debtor to obtain credit after the commencement of a bankruptcy case, secured by, among other things, senior, equal or junior liens on property that is already subject to a lien. In the bankruptcy case of General Growth Properties filed on April 16, 2009, the debtors initially sought approval of a debtor-in-possession loan to the corporate parent entities guaranteed by the property-level single-purpose entities and secured by second liens on their properties. Although the debtor-in-possession loan subsequently was modified to eliminate the subsidiary guarantees and second liens, we cannot assure you that, in the event of a bankruptcy of the borrower sponsor, the borrower sponsor would not seek approval of a similar debtor-in-possession loan, or that a bankruptcy court would not approve a debtor-in-possession loan that included such subsidiary guarantees and second liens on such subsidiaries’ properties.

A debtor in possession or trustee in a bankruptcy proceeding may in some cases be entitled to collect its costs and expenses in preserving or selling the mortgaged property ahead of payment to a secured mortgage lender. Moreover, the laws of certain states also give priority to certain tax liens over the lien of a mortgage or deed of trust. Under the Bankruptcy Code, if the court finds that actions of mortgagees have been inequitable, the claims of the mortgagees may be subordinated to the claims of other creditors and the liens securing such claims may be transferred to the debtor’s estate.

Certain of the borrowers may be partnerships. The laws governing limited partnerships in certain states provide that the commencement of a case under the Bankruptcy Code with respect to a general partner will cause a person to cease to be a general partner of the limited partnership, unless otherwise provided in writing in the limited partnership agreement. This provision may be construed as an “ipso facto” clause and, in the event of the general partner’s bankruptcy, may not be enforceable. Certain limited partnership agreements of the borrowers may provide that the commencement of a case under the Bankruptcy Code with respect to the related general partner constitutes an event of withdrawal (assuming the enforceability of the clause is not challenged in bankruptcy proceedings or, if challenged, is upheld) that might trigger the dissolution of the limited partnership, the winding up of its affairs and the distribution of its assets, unless (i) at the time there was at least one other general partner and the written provisions of the limited partnership agreement permit the business of the limited partnership to be carried on by the remaining general partner and that general partner does so or (ii) the written provisions of the limited partnership agreement permit the limited partners to agree within a specified time frame (often 60 days) after the withdrawal to continue the business of the limited partnership and to the appointment of one or more general partners and the limited partners do so. In addition, the laws governing limited partnerships in certain states provide that the commencement of a case under the Bankruptcy Code or state bankruptcy laws with respect to a general partner of the partnership triggers the dissolution of the partnership, the winding up of its affairs and the distribution of its assets. Those state laws, however, may not be enforceable or effective in a bankruptcy case. Limited liability companies may be subjected to similar treatment as that described in this prospectus with respect to limited partnerships. The dissolution of a borrower, the winding up of its affairs and the distribution of its assets could result in an acceleration of its payment obligation under the borrower’s mortgage loan, which may reduce the yield on the Offered Certificates in the same manner as a principal prepayment.

569

In addition, the bankruptcy of the general or limited partner of a borrower that is a partnership, or the bankruptcy of a member of a borrower that is a limited liability company or the bankruptcy of a shareholder of a borrower that is a corporation may provide the opportunity in the bankruptcy case of the partner, member or shareholder to obtain an order from a court consolidating the assets and liabilities of the partner, member or shareholder with those of the mortgagor pursuant to the doctrines of substantive consolidation or piercing the corporate veil. In such a case, the respective mortgaged property, for example, would become property of the estate of the bankrupt partner, member or shareholder. Not only would the mortgaged property be available to satisfy the claims of creditors of the partner, member or shareholder, but an automatic stay would apply to any attempt by the trustee to exercise remedies with respect to the mortgaged property. However, such an occurrence should not affect a lender’s status as a secured creditor with respect to the mortgagor or its security interest in the mortgaged property.

A borrower that is a limited partnership, in many cases, may be required by the loan documents to have a single-purpose entity as its sole general partner, and a borrower that is a general partnership, in many cases, may be required by the loan documents to have as its general partners only entities that are single-purpose entities. A borrower that is a limited liability company may be required by the loan documents to have a single-purpose member and/or a springing member. All borrowers that are tenants-in-common may be required by the loan documents to be single-purpose entities. These provisions are designed to mitigate the risk of the dissolution or bankruptcy of a partnership borrower or its general partner, a limited liability company borrower or its member (if applicable), or a borrower that is a tenant-in-common. However, we cannot assure you that any partnership borrower or its general partner, or any limited liability company borrower or its member (if applicable), or a borrower that is a tenant-in-common, will not dissolve or become a debtor under the Bankruptcy Code.

Environmental Considerations

General

A lender may be subject to environmental risks when taking a security interest in real property. Of particular concern may be properties that are or have been used for industrial, manufacturing, military or disposal activity. Such environmental risks include the possible diminution of the value of a contaminated property or, as discussed below, potential liability for clean-up costs or other remedial actions that could exceed the value of the property or the amount of the lender’s loan. In certain circumstances, a lender may decide to abandon a contaminated mortgaged property as collateral for its loan rather than foreclose and risk liability for clean-up costs.

Superlien Laws

Under the laws of many states, contamination on a property may give rise to a lien on the property for clean-up costs. In several states, such a lien has priority over all existing liens, including those of existing mortgages. In these states, the lien of a mortgage may lose its priority to such a “superlien”.

CERCLA

The federal Comprehensive Environmental Response, Compensation and Liability Act of 1980, as amended (“CERCLA”), imposes strict liability on present and past “owners” and “operators” of contaminated real property for the costs of clean-up. A secured lender may

570

be liable as an “owner” or “operator” of a contaminated mortgaged property if agents or employees of the lender have participated in the management or operation of such mortgaged property. Such liability may exist even if the lender did not cause or contribute to the contamination and regardless of whether the lender has actually taken possession of a mortgaged property through foreclosure, deed-in-lieu of foreclosure or otherwise. Moreover, such liability is not limited to the original or unamortized principal balance of a loan or to the value of the property securing a loan. Excluded from CERCLA’s definition of “owner” or “operator”, however, is a person “who, without participating in the management of the facility, holds indicia of ownership primarily to protect his security interest”. This is the so called “secured creditor exemption”.

The Asset Conservation, Lender Liability and Deposit Insurance Protection Act of 1996 (the “1996 Act”) amended, among other things, the provisions of CERCLA with respect to lender liability and the secured creditor exemption. The 1996 Act offers protection to lenders by defining the activities in which a lender can engage and still have the benefit of the secured creditor exemption. In order for a lender to be deemed to have participated in the management of a mortgaged property, the lender must actually participate in the operational affairs of the property of the borrower. The 1996 Act provides that “merely having the capacity to influence, or unexercised right to control” operations does not constitute participation in management. A lender will lose the protection of the secured creditor exemption if it exercises decision-making control over the borrower’s environmental compliance and hazardous substance handling or disposal practices, or assumes day-to-day management of environmental or substantially all other operational functions of the mortgaged property. The 1996 Act also provides that a lender will continue to have the benefit of the secured creditor exemption even if it forecloses on a mortgaged property, purchases it at a foreclosure sale or accepts a deed-in-lieu of foreclosure, provided that the lender seeks to sell the mortgaged property at the earliest practicable commercially reasonable time on commercially reasonable terms.

Certain Other Federal and State Laws

Many states have statutes similar to CERCLA, and not all of those statutes provide for a secured creditor exemption. In addition, under federal law, there is potential liability relating to hazardous wastes and underground storage tanks under the federal Resource Conservation and Recovery Act.

Some federal, state and local laws, regulations and ordinances govern the management, removal, encapsulation or disturbance of asbestos-containing materials. These laws, as well as common law standards, may impose liability for releases of or exposure to asbestos-containing materials, and provide for third parties to seek recovery from owners or operators of real properties for personal injuries associated with those releases.

Federal legislation requires owners of residential housing constructed prior to 1978 to disclose to potential residents or purchasers any known lead-based paint hazards and will impose treble damages for any failure to disclose. In addition, the ingestion of lead-based paint chips or dust particles by children can result in lead poisoning. If lead-based paint hazards exist at a property, then the owner of that property may be held liable for injuries and for the costs of removal or encapsulation of the lead-based paint.

In a few states, transfers of some types of properties are conditioned upon clean-up of contamination prior to transfer. In these cases, a lender that becomes the owner of a property through foreclosure, deed-in-lieu of foreclosure or otherwise, may be required to clean up the contamination before selling or otherwise transferring the property.

571

Beyond statute-based environmental liability, there exist common law causes of action (for example, actions based on nuisance or on toxic tort resulting in death, personal injury or damage to property) related to hazardous environmental conditions on a property. While it may be more difficult to hold a lender liable under common law causes of action, unanticipated or uninsured liabilities of the borrower may jeopardize the borrower’s ability to meet its loan obligations or may decrease the re-sale value of the collateral.

Additional Considerations

The cost of remediating hazardous substance contamination at a property can be substantial. If a lender becomes liable, it can bring an action for contribution against the owner or operator who created the environmental hazard, but that individual or entity may be without substantial assets. Accordingly, it is possible that such costs could become a liability of the issuing entity and occasion a loss to the certificateholders.

If a lender forecloses on a mortgage secured by a property, the operations on which are subject to environmental laws and regulations, the lender will be required to operate the property in accordance with those laws and regulations. Such compliance may entail substantial expense, especially in the case of industrial or manufacturing properties.

In addition, a lender may be obligated to disclose environmental conditions on a property to government entities and/or to prospective buyers (including prospective buyers at a foreclosure sale or following foreclosure). Such disclosure may decrease the amount that prospective buyers are willing to pay for the affected property, sometimes substantially, and thereby decrease the ability of the lender to recover its investment in a loan upon foreclosure.

Due-on-Sale and Due-on-Encumbrance Provisions

Certain of the mortgage loans may contain “due-on-sale” and “due-on-encumbrance” clauses that purport to permit the lender to accelerate the maturity of the loan if the borrower transfers or encumbers the related mortgaged property. The Garn-St Germain Depository Institutions Act of 1982 (the “Garn Act”) generally preempts state laws that prohibit the enforcement of due-on-sale clauses and permits lenders to enforce these clauses in accordance with their terms, subject to certain limitations as set forth in the Garn Act and related regulations. Accordingly, a lender may nevertheless have the right to accelerate the maturity of a mortgage loan that contains a “due-on-sale” provision upon transfer of an interest in the property, without regard to the lender’s ability to demonstrate that a sale threatens its legitimate security interest.

Subordinate Financing

The terms of certain of the mortgage loans may not restrict the ability of the borrower to use the mortgaged property as security for one or more additional loans, or such restrictions may be unenforceable. Where a borrower encumbers a mortgaged property with one or more junior liens, the senior lender is subjected to additional risk. First, the borrower may have difficulty servicing and repaying multiple loans. Moreover, if the subordinate financing permits recourse to the borrower (as-is frequently the case) and the senior loan does not, a borrower may have more incentive to repay sums due on the subordinate loan. Second, acts of the senior lender that prejudice the junior lender or impair the junior lender’s security may create a superior equity in favor of the junior lender. For example, if the borrower and the senior lender agree to an increase in the principal amount of or the interest rate payable on the senior loan, the senior lender may lose its

572

priority to the extent any existing junior lender is harmed or the borrower is additionally burdened. Third, if the borrower defaults on the senior loan and/or any junior loan or loans, the existence of junior loans and actions taken by junior lenders can impair the security available to the senior lender and can interfere with or delay the taking of action by the senior lender. Moreover, the bankruptcy of a junior lender may operate to stay foreclosure or similar proceedings by the senior lender.

Default Interest and Limitations on Prepayments

Promissory notes and mortgages may contain provisions that obligate the borrower to pay a late charge or additional interest if payments are not timely made, and in some circumstances, may prohibit prepayments for a specified period and/or condition prepayments upon the borrower’s payment of prepayment fees or yield maintenance penalties. In certain states, there are or may be specific limitations upon the late charges which a lender may collect from a borrower for delinquent payments. Certain states also limit the amounts that a lender may collect from a borrower as an additional charge if the loan is prepaid. In addition, the enforceability of provisions that provide for prepayment fees or penalties upon an involuntary prepayment is unclear under the laws of many states.

Applicability of Usury Laws

Title V of the Depository Institutions Deregulation and Monetary Control Act of 1980 (“Title V”) provides that state usury limitations will not apply to certain types of residential (including multifamily) first mortgage loans originated by certain lenders after March 31, 1980. Title V authorized any state to reimpose interest rate limits by adopting, before April 1, 1983, a law or constitutional provision that expressly rejects application of the federal law. In addition, even where Title V is not so rejected, any state is authorized by the law to adopt a provision limiting discount points or other charges on mortgage loans covered by Title V. Certain states have taken action to reimpose interest rate limits and/or to limit discount points or other charges.

Statutes differ in their provisions as to the consequences of a usurious loan. One group of statutes requires the lender to forfeit the interest due above the applicable limit or impose a specified penalty. Under this statutory scheme, the borrower may cancel the recorded mortgage or deed of trust upon paying its debt with lawful interest, and the lender may foreclose, but only for the debt plus lawful interest. A second group of statutes is more severe. A violation of this type of usury law results in the invalidation of the transaction, thereby permitting the borrower to cancel the recorded mortgage or deed of trust without any payment or prohibiting the lender from foreclosing.

Americans with Disabilities Act

Under Title III of the Americans with Disabilities Act of 1990 and related regulations (collectively, the “ADA”), in order to protect individuals with disabilities, public accommodations (such as hospitality properties, restaurants, shopping centers, hospitals, schools and social service center establishments) must remove architectural and communication barriers which are structural in nature from existing places of public accommodation to the extent “readily achievable”. In addition, under the ADA, alterations to a place of public accommodation or a commercial facility are to be made so that, to the maximum extent feasible, such altered portions are readily accessible to and usable by disabled individuals. The “readily achievable” standard takes into account, among other factors, the financial resources of the affected site, owner, landlord or other applicable

573

person. In addition to imposing a possible financial burden on the borrower in its capacity as owner or landlord, the ADA may also impose such requirements on a foreclosing lender who succeeds to the interest of the borrower as owner or landlord. Furthermore, since the “readily achievable” standard may vary depending on the financial condition of the owner or landlord, a foreclosing lender who is financially more capable than the borrower of complying with the requirements of the ADA may be subject to more stringent requirements than those to which the borrower is subject.

Servicemembers Civil Relief Act

Under the terms of the Servicemembers Civil Relief Act as amended (the “Relief Act”), a borrower who enters military service after the origination of such borrower’s mortgage loan (including a borrower who was in reserve status and is called to active duty after origination of the mortgage loan), upon notification by such borrower, will not be charged interest, including fees and charges, in excess of 6% per annum during the period of such borrower’s active duty status. In addition to adjusting the interest, the lender must forgive any such interest in excess of 6% unless a court or administrative agency orders otherwise upon application of the lender. The Relief Act applies to individuals who are members of the Army, Navy, Air Force, Marines, National Guard, Reserves, Coast Guard and officers of the U.S. Public Health Service or the National Oceanic and Atmospheric Administration assigned to duty with the military. Because the Relief Act applies to individuals who enter military service (including reservists who are called to active duty) after origination of the related mortgage loan, no information can be provided as to the number of loans with individuals as borrowers that may be affected by the Relief Act. Application of the Relief Act would adversely affect, for an indeterminate period of time, the ability of the master servicer or special servicer to collect full amounts of interest on certain of the mortgage loans. Any shortfalls in interest collections resulting from the application of the Relief Act would result in a reduction of the amounts distributable to the holders of certificates, and would not be covered by advances or, any form of credit support provided in connection with the certificates. In addition, the Relief Act imposes limitations that would impair the ability of a lender to foreclose on an affected mortgage loan during the borrower’s period of active duty status, and, under certain circumstances, during an additional one-year period thereafter.

Anti-Money Laundering, Economic Sanctions and Bribery

Many jurisdictions have adopted wide-ranging anti-money laundering, economic and trade sanctions, and anti-corruption and anti-bribery laws, and regulations (collectively, the “Requirements”). Any of the depositor, the issuing entity, the underwriters or other party to the PSA could be requested or required to obtain certain assurances from prospective investors intending to purchase certificates and to retain such information or to disclose information pertaining to them to governmental, regulatory or other authorities or to financial intermediaries or engage in due diligence or take other related actions in the future. Failure to honor any request by the depositor, the issuing entity, the underwriters or other party to the PSA to provide requested information or take such other actions as may be necessary or advisable for the depositor, the issuing entity, the underwriters or other party to the PSA to comply with any Requirements, related legal process or appropriate requests (whether formal or informal) may result in, among other things, a forced sale to another investor of such investor’s certificates. In addition, it is expected that each of the depositor, the issuing entity, the underwriters and the other parties to the PSA will comply with the U.S. Anti-Money Laundering Act of 2020, U.S. Bank Secrecy Act, the Uniting and Strengthening America by Providing Appropriate Tools Required to Intercept and Obstruct Terrorism Act of 2001 (also known as the “Patriot Act”) and any other

574

anti-money laundering and anti-terrorism, economic and trade sanctions, and anti-corruption or anti-bribery laws, and regulations of the United States and other countries, and will disclose any information required or requested by authorities in connection with such compliance.

Potential Forfeiture of Assets

Federal law provides that assets (including property purchased or improved with assets) derived from criminal activity or otherwise tainted, or used in the commission of certain offenses, is subject to the blocking requirements of economic sanctions laws and regulations, and can be blocked and/or seized and ordered forfeited to the United States of America. The offenses that can trigger such a blocking and/or seizure and forfeiture include, among others, violations of the Racketeer Influenced and Corrupt Organizations Act, the U.S. Bank Secrecy Act, the anti-money laundering, anti-terrorism, economic sanctions, and anti-bribery laws and regulations, including the Patriot Act and the regulations issued pursuant to that act, as well as the narcotic drug laws. In many instances, the United States may seize the property even before a conviction occurs.

In the event of a forfeiture proceeding, a lender may be able to establish its interest in the property by proving that (a) its mortgage was executed and recorded before the commission of the illegal conduct from which the assets used to purchase or improve the property were derived or before the commission of any other crime upon which the forfeiture is based, or (b) the lender, at the time of the execution of the mortgage, “did not know or was reasonably without cause to believe that the property was subject to forfeiture”. However, there is no assurance that such a defense will be successful.

Certain Affiliations, Relationships and
Related Transactions Involving Transaction Parties

JPMCB and its affiliates are playing several roles in this transaction. J.P. Morgan Chase Commercial Mortgage Securities Corp. is the depositor and a wholly owned subsidiary of JPMCB. J.P. Morgan Securities LLC, an underwriter, is an affiliate of JPMCB, a mortgage loan seller, a sponsor, an originator, the holder of a portion of the VRR Interest, an anticipated initial risk retention consultation party and the holder of the companion loans for which the noteholder is identified as “JPMCB” in the table titled “Whole Loan Control Notes and Non-Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General”.

MSMCH and its affiliates are playing several roles in this transaction. MSMCH, a mortgage loan seller, a sponsor and an anticipated initial risk retention consultation party, is an affiliate of Morgan Stanley & Co. LLC, one of the underwriters, and Morgan Stanley Bank, N.A., an originator, the holder of a portion of the VRR Interest and the current holder of one or more of the Companion Loans to the extent set forth in the table titled “Whole Loan Control Notes and Non-Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General”.

Wells Fargo Bank and its affiliates are playing several roles in this transaction. Wells Fargo Bank, a sponsor, an originator, the holder of a portion of the VRR Interest, an anticipated initial risk retention consultation party and a mortgage loan seller, is also the master servicer under this securitization and the current holder of one or more of the Companion Loans as set forth in the table titled “Whole Loan Control Notes and Non-Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General” and is an affiliate of Wells Fargo Securities, LLC, one of the underwriters.

575

Bank of America, a mortgage loan seller, an originator, the Retaining Sponsor, an anticipated initial risk retention consultation party, a sponsor, the holder of the companion loans for which the noteholder is identified as “Bank of America, National Association” in the table titled “Whole Loan Control Notes and Non-Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General” and is an affiliate of BofA Securities, Inc., one of the underwriters.

Trimont, the master servicer, is also (i) the Non-Serviced Master Servicer with respect to the Vertex HQ Whole Loan under the VRTX 2025-HQ TSA, (ii) the master servicer with respect to the Aman Hotel New York Whole Loan under the BANK5 2025-5YR16 PSA until the securitization of the related Control Note, (iii) the Non-Serviced Master Servicer with respect to and The Motto Whole Loan under the BANK5 2025-5YR16 PSA, and (iii) the Non-Serviced Master Servicer with respect to the Ridgedale Center Whole Loan under the BANK5 2025-5YR15 PSA.

Trimont is expected to enter into one or more agreements with the other sponsors to purchase the master servicing rights to the related Mortgage Loans and/or the right to be appointed as the master servicer with respect to such Mortgage Loans and to purchase the primary servicing rights to certain of the Mortgage Loans.

Pursuant to certain interim servicing arrangements between Bank of America (and/or certain of its affiliates) and Trimont, Trimont acts as an interim servicer with respect to certain mortgage loans owned by Bank of America from time to time, which may include certain of the Mortgage Loans for which Bank of America is acting as Mortgage Loan Seller.

Torchlight, or an affiliate, assisted Torchlight Debt Fund VIII Holdings (US), LLC (or its affiliate) with due diligence relating to the mortgage loans to be included in the mortgage pool.

In the case of certain Mortgage Loans, pari passu loan and/or a mezzanine loan secured by equity interests in the related borrower may be held by the related mortgage loan seller or one of its affiliates.

Midland, the primary servicer with respect to certain Mortgage Loans sold to the depositor by JPMCB, is also (i) in connection with the BANK 2025-5YR16 PSA, the primary servicer of The Motto Whole Loan pursuant to a certain primary servicing agreement; (ii) in connection with the BANK 2025-5YR16 PSA, the primary servicer of the Aman Hotel New York Whole Loan pursuant to a certain primary servicing agreement until the securitization of the related Control Note and (iii) anticipated to be the master servicer under the WFCM 2025-5C6 PSA, pursuant to which the Aman Hotel New York Whole Loan is anticipated to be serviced following the securitization of the related Control Note.

Pursuant to certain interim servicing agreements between MSMCH and certain of its affiliates, on the one hand, and Midland, on the other hand, Midland acts as interim servicer with respect to certain mortgage loans.

Pursuant to certain interim servicing agreements between JPMCB and certain of its affiliates, on the one hand, and Midland, on the other hand, Midland acts as interim servicer with respect to certain mortgage loans, including, prior to their inclusion in the issuing entity, certain of the Mortgage Loans.

576

Computershare Trust Company, National Association is the interim custodian of the loan files for all of the mortgage loans to be serviced under the PSA that MSMCH will transfer to the depositor.

Computershare Trust Company, National Association is the interim custodian of the loan files for all of the mortgage loans to be serviced under the PSA that BANA will transfer to the depositor.

Computershare Trust Company, National Association, the certificate administrator and custodian, is also (i) the certificate administrator, custodian and trustee under VRTX 2025-HQ TSA, pursuant to which the Vertex HQ Whole Loan is serviced, (ii) expected to be the certificate administrator, custodian and trustee under the WFCM 2025-5C6 PSA, pursuant to which the Aman Hotel New York Whole Loan is expected to be serviced, (iii) the certificate administrator, custodian and trustee under the BANK5 2025-5YR15 PSA, pursuant to which the Ridgedale Center Whole Loan is serviced, and (iv) the certificate administrator and custodian under the BANK5 2025-5YR16 PSA, pursuant to which The Motto Whole Loan is serviced.

Deutsche Bank National Trust Company, the trustee, is also the trustee under BANK5 2025-5YR16 PSA, pursuant to which The Motto Whole Loan is serviced.

See “Risk Factors—Risks Related to Conflicts of Interest—Potential Conflicts of Interest of the Master Servicer and the Special Servicer”, “—Potential Conflicts of Interest of the Asset Representations Reviewer”, “—Potential Conflicts of Interest of the Directing Certificateholder and the Companion Holders” and “—Risks Relating to the Mortgage Loans—Performance of the Mortgage Loans Will Be Highly Dependent on the Performance of Tenants and Tenant Leases—Mortgaged Properties Leased to Borrowers or Borrower Affiliated Entities Also Have Risks”. For a description of certain other affiliations, relationships and related transactions, to the extent known and material, among the transaction parties, see the individual descriptions of the transaction parties under “Transaction Parties”.

Pending Legal Proceedings Involving Transaction Parties

While the sponsors have been involved in, and are currently involved in, certain litigation or potential litigation, including actions relating to repurchase claims, there are no legal proceedings pending, or any proceedings known to be contemplated by any governmental authorities, against the sponsors that are material to Certificateholders.

For a description of certain other material legal proceedings pending against the transaction parties, see the individual descriptions of the transaction parties under “Transaction Parties”.

Use of Proceeds

Certain of the net proceeds from the sale of the Offered Certificates, together with the net proceeds from the sale of the other certificates and the VRR Interest not being offered by this prospectus, will be used by the depositor to purchase the mortgage loans from the mortgage loan sellers and to pay certain expenses in connection with the issuance of the certificates.

577

Yield and Maturity Considerations

Yield Considerations

General

The yield to maturity on the Offered Certificates will depend upon the price paid by the investors, the rate and timing of the distributions in reduction of the Certificate Balance or Notional Amount of the applicable class of Offered Certificates, the extent to which Yield Maintenance Charges and Prepayment Premiums allocated to the class of Offered Certificates are collected, and the rate, timing and severity of losses on the Mortgage Loans and the extent to which such losses are allocable in reduction of the Certificate Balance or Notional Amount of the class of Offered Certificates, as well as prevailing interest rates at the time of payment or loss realization.

Rate and Timing of Principal Payments

The rate and amount of distributions in reduction of the Certificate Balance of any class of Offered Certificates that are also Principal Balance Certificates and the yield to maturity of any class of Offered Certificates will be directly related to the rate of payments of principal (both scheduled and unscheduled) on the Mortgage Loans, as well as borrower defaults and the severity of losses occurring upon a default and the resulting rate and timing of collections made in connection with liquidations of Mortgage Loans due to these defaults. Principal payments on the Mortgage Loans will be affected by their amortization schedules, lockout periods, defeasance provisions, provisions relating to the release and/or application of earnout reserves, provisions requiring prepayments in connection with the release of real property collateral, requirements to pay Yield Maintenance Charges or Prepayment Premiums in connection with principal payments, the dates on which balloon payments are due, property release provisions, provisions relating to the application or release of earnout reserves, and any extensions of maturity dates by the master servicer or special servicer. While voluntary prepayments of some Mortgage Loans are generally prohibited during applicable prepayment lockout periods, effective prepayments may occur if a sufficiently significant portion of a mortgaged property is lost due to casualty or condemnation. In addition, such distributions in reduction of Certificate Balances of the respective classes of Offered Certificates that are also Principal Balance Certificates may result from repurchases of, or substitutions for, Mortgage Loans made by the sponsors due to missing or defective documentation or breaches of representations and warranties with respect to the Mortgage Loans as described under “Description of the Mortgage Loan Purchase Agreements” or purchases of the Mortgage Loans in the manner described under “Pooling and Servicing Agreement—Termination; Retirement of Certificates”, and the exercise of purchase options by the holder of a mezzanine loan, if any. To the extent a Mortgage Loan requires payment of a Yield Maintenance Charge or Prepayment Premium in connection with a voluntary prepayment, any such Yield Maintenance Charge or Prepayment Premium generally is not due in connection with a prepayment due to casualty or condemnation, is not included in the purchase price of a Mortgage Loan purchased or repurchased due to a breach of a representation or warranty or otherwise, and may not be enforceable or collectible upon a default.

Because the certificates with Notional Amounts are not entitled to distributions of principal, the yield on such certificates will be extremely sensitive to prepayments received in respect of the Mortgage Loans allocated to the Certificates to the extent distributed to reduce the related Notional Amount of the applicable class of certificates.

578

The extent to which the yield to maturity of any class of Offered Certificates may vary from the anticipated yield will depend upon the degree to which the certificates are purchased at a discount or premium and when, and to what degree, payments of principal on the Mortgage Loans are in turn distributed on the certificates or, in the case of the Class X Certificates or Exchangeable IO Certificates, applied to reduce their Notional Amounts. An investor should consider, in the case of any certificate (other than a certificate with a Notional Amount) purchased at a discount, the risk that a slower than anticipated rate of principal payments on the Mortgage Loans allocated to the Certificates could result in an actual yield to such investor that is lower than the anticipated yield and, in the case of any certificate purchased at a premium (including certificates with Notional Amounts), the risk that a faster than anticipated rate of principal payments could result in an actual yield to such investor that is lower than the anticipated yield. In general, the earlier a payment of principal on the Mortgage Loans is distributed or otherwise results in reduction of the Certificate Balance of a certificate purchased at a discount or premium, the greater will be the effect on an investor’s yield to maturity. As a result, the effect on an investor’s yield of principal payments distributed on an investor’s certificates occurring at a rate higher (or lower) than the rate anticipated by the investor during any particular period would not be fully offset by a subsequent like reduction (or increase) in the rate of principal payments.

The yield on each of the classes of certificates that have a Pass-Through Rate equal to, limited by, or based on, the WAC Rate could (or in the case of any class of certificates with a Pass-Through Rate equal to, or based on, the WAC Rate, would) be adversely affected if Mortgage Loans with higher Interest Rates prepay faster than Mortgage Loans with lower Interest Rates. The Pass-Through Rates on these classes of certificates may be adversely affected by a decrease in the WAC Rate even if principal prepayments do not occur.

Losses and Shortfalls

The Certificate Balance or Notional Amount of any class of Offered Certificates may be reduced without distributions of principal as a result of the occurrence and allocation of Realized Losses, reducing the maximum amount distributable in respect of principal on the Offered Certificates that are Principal Balance Certificates as well as the amount of interest that would have otherwise been payable on the Offered Certificates in the absence of such reduction. In general, a Realized Loss and a VRR Interest Realized Loss occur when the principal balance of a Mortgage Loan is reduced without an equal distribution (based on the allocation of amounts among the Certificates, on the one hand, and the VRR Interest, on the other hand) to applicable Certificateholders and VRR Interest Owners in reduction of the Certificate Balances of the certificates and the VRR Interest Balance of the VRR Interest. Realized Losses and VRR Interest Realized Losses may occur in connection with a default on a Mortgage Loan, acceptance of a discounted pay-off, the liquidation of the related Mortgaged Properties, a reduction in the principal balance of a Mortgage Loan by a bankruptcy court or pursuant to a modification, a recovery by the master servicer or trustee of a Nonrecoverable Advance on a Distribution Date or the incurrence of certain unanticipated or default-related costs and expenses (such as interest on Advances, Workout Fees, Liquidation Fees and Special Servicing Fees). Any reduction of the Certificate Balances of the classes of certificates or Trust Components indicated in the table below as a result of the application of Realized Losses will also reduce the Notional Amount of the related certificates.

579

Interest-Only
Class of Certificates

Class Notional Amount

Underlying Classes of Certificates or Trust Components

Class X-A $685,141,000 Class A-1 certificates and Class A-2
and Class A-3 Trust Components
Class X-B $192,084,000 Class A-S, Class B and Class C Trust Components
Class A-2-X1 Equal to Class A-2 Trust Component Certificate Balance Class A-2-1 certificates
Class A-2-X2 Equal to Class A-2 Trust Component Certificate Balance Class A-2-2 certificates
Class A-3-X1 Equal to Class A-3 Trust Component Certificate Balance Class A-3-1 certificates
Class A-3-X2 Equal to Class A-3 Trust Component Certificate Balance Class A-3-2 certificates
Class A-S-X1 Equal to Class A-S Trust Component Certificate Balance Class A-S-1 certificates
Class A-S-X2 Equal to Class A-S Trust Component Certificate Balance Class A-S-2 certificates
Class B-X1 Equal to Class B Trust Component Certificate Balance Class B-1 certificates
Class B-X2 Equal to Class B Trust Component Certificate Balance Class B-2 certificates
Class C-X1 Equal to Class C Trust Component Certificate Balance Class C-1 certificates
Class C-X2 Equal to Class C Trust Component Certificate Balance Class C-2 certificates

Certificateholders and VRR Interest Owners are not entitled to receive distributions of Periodic Payments when due except to the extent they are either covered by a P&I Advance or actually received. Consequently, any defaulted Periodic Payment for which no such P&I Advance is made will tend to extend the weighted average lives of the Offered Certificates, whether or not a permitted extension of the payment due date of the related Mortgage Loan has been completed.

Certain Relevant Factors Affecting Loan Payments and Defaults

The rate and timing of principal payments and defaults and the severity of losses on the Mortgage Loans may be affected by a number of factors, including, without limitation, the availability of credit for commercial or multifamily real estate, prevailing interest rates, the terms of the Mortgage Loans (for example, due-on-sale clauses, lockout periods or Yield Maintenance Charges, release of property provisions, amortization terms that require balloon payments and performance reserves being applied to repay a mortgage loan if certain criteria are not timely satisfied), the demographics and relative economic vitality of the areas in which the Mortgaged Properties are located and the general supply and demand for rental properties in those areas, the quality of management of the Mortgaged Properties, the servicing of the Mortgage Loans, possible changes in tax laws and other opportunities for investment. See “Risk Factors” and “Description of the Mortgage Pool”.

The rate of prepayment on the pool of Mortgage Loans is likely to be affected by prevailing market interest rates for Mortgage Loans of a comparable type, term and risk level as the Mortgage Loans. When the prevailing market interest rate is below a mortgage interest rate, a borrower may have an increased incentive to refinance its Mortgage Loan. Although the Mortgage Loans contain provisions designed to mitigate the likelihood of an early loan repayment, we cannot assure you that the related borrowers will refrain from prepaying their Mortgage Loans due to the existence of these provisions, or that involuntary prepayments will not occur. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans”.

With respect to certain Mortgage Loans, the related Mortgage Loan documents allow for the sale of individual properties and the severance of the related debt and the assumption by the transferee of such portion of the Mortgage Loan as-is allocable to the individual

580

property acquired by that transferee, subject to the satisfaction of certain conditions. In addition, with respect to certain Mortgage Loans, the related Mortgage Loan documents allow for partial releases of individual Mortgaged Properties during a lockout period or during such time as a Yield Maintenance Charge would otherwise be payable, which could result in a prepayment of a portion of the initial principal balance of the related Mortgage Loan without payment of a Yield Maintenance Charge or Prepayment Premium. Additionally, in the case of a partial release of an individual Mortgaged Property, the related release amount in many cases is greater than the allocated loan amount for the Mortgaged Property being released, which would result in a greater than proportionate paydown of the Mortgage Loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Releases; Partial Releases; Property Additions”.

Depending on prevailing market interest rates, the outlook for market interest rates and economic conditions generally, some borrowers may sell Mortgaged Properties in order to realize their equity in the Mortgaged Property, to meet cash flow needs or to make other investments. In addition, some borrowers may be motivated by federal and state tax laws (which are subject to change) to sell Mortgaged Properties prior to the exhaustion of tax depreciation benefits.

We make no representation as to the particular factors that will affect the rate and timing of prepayments and defaults on the Mortgage Loans, as to the relative importance of those factors, as to the percentage of the principal balance of the Mortgage Loans that will be prepaid or as to which a default will have occurred as of any date or as to the overall rate of prepayment or default on the Mortgage Loans.

Delay in Payment of Distributions

Because each monthly distribution is made on each Distribution Date, which is at least 15 days after the end of the related Interest Accrual Period for the certificates, the effective yield to the holders of such certificates will be lower than the yield that would otherwise be produced by the applicable Pass-Through Rates and purchase prices (assuming the prices did not account for the delay).

Yield on the Certificates with Notional Amounts

The yield to maturity of the certificates with Notional Amounts will be highly sensitive to the rate and timing of reductions made to the Certificate Balances of the classes of certificates or Trust Components indicated in the table below, including by reason of prepayments and principal losses on the Mortgage Loans allocated to the Certificates and other factors described above.

 

 

 

581

Interest-Only
Class of Certificates

Class Notional Amount

Underlying Classes of Certificates or Trust Components

Class X-A $685,141,000 Class A-1 certificates and Class A-2
and Class A-3 Trust Components
Class X-B $192,084,000 Class A-S, Class B and Class C Trust Components
Class A-2-X1 Equal to Class A-2 Trust Component Certificate Balance Class A-2-1 certificates
Class A-2-X2 Equal to Class A-2 Trust Component Certificate Balance Class A-2-2 certificates
Class A-3-X1 Equal to Class A-3 Trust Component Certificate Balance Class A-3-1 certificates
Class A-3-X2 Equal to Class A-3 Trust Component Certificate Balance Class A-3-2 certificates
Class A-S-X1 Equal to Class A-S Trust Component Certificate Balance Class A-S-1 certificates
Class A-S-X2 Equal to Class A-S Trust Component Certificate Balance Class A-S-2 certificates
Class B-X1 Equal to Class B Trust Component Certificate Balance Class B-1 certificates
Class B-X2 Equal to Class B Trust Component Certificate Balance Class B-2 certificates
Class C-X1 Equal to Class C Trust Component Certificate Balance Class C-1 certificates
Class C-X2 Equal to Class C Trust Component Certificate Balance Class C-2 certificates

Any optional termination by the holders of the Controlling Class, the special servicer, the master servicer or the holders of the Class R certificates would result in prepayment in full of the Offered Certificates and would have an adverse effect on the yield of a class of the certificates with a Notional Amount because a termination would have an effect similar to a principal prepayment in full of the Mortgage Loans and, as a result, investors in these certificates and any other Offered Certificates purchased at premium might not fully recoup their initial investment. See “Pooling and Servicing Agreement—Termination; Retirement of Certificates”.

Investors in the certificates with a Notional Amount should fully consider the associated risks, including the risk that an extremely rapid rate of prepayment or other liquidation of the Mortgage Loans could result in the failure of such investors to recoup fully their initial investments.

Weighted Average Life

The weighted average life of a Principal Balance Certificate refers to the average amount of time that will elapse from the date of its issuance until each dollar to be applied in reduction of the aggregate certificate balance of those certificates is paid to the related investor. The weighted average life of a Principal Balance Certificate will be influenced by, among other things, the rate at which principal on the Mortgage Loans is paid or otherwise received, which may be in the form of scheduled amortization, voluntary prepayments, Insurance and Condemnation Proceeds and Liquidation Proceeds. Distributions among the various classes of certificates and the VRR Interest will be made as set forth under “Description of the Certificates—Distributions—Priority of Distributions” and “Credit Risk Retention—VRR Interest-Priority of Distributions”.

Prepayments on Mortgage Loans may be measured by a prepayment standard or model. The “Constant Prepayment Rate” or “CPR” model represents an assumed constant annual rate of prepayment each month, expressed as a per annum percentage of the then-scheduled principal balance of the pool of Mortgage Loans. The “CPY” model represents an assumed CPR after any applicable lockout period, any applicable period in which defeasance is permitted and any applicable yield maintenance period. The depositor also may utilize the “CPP” model, which represents an assumed CPR after any applicable

582

lockout period, any applicable period in which defeasance is permitted, any applicable yield maintenance period and after any fixed penalty period. The model used in this prospectus is the CPP model. As used in each of the following tables, the column headed “0% CPP” assumes that none of the Mortgage Loans is prepaid before its maturity date. The columns headed “25% CPP”, “50% CPP”, “75% CPP” and “100% CPP” assume that prepayments on the Mortgage Loans are made at those levels of CPP. We cannot assure you, however, that prepayments of the Mortgage Loans will conform to any level of CPP, and we make no representation that the Mortgage Loans will prepay at the levels of CPP shown or at any other prepayment rate.

The following tables indicate the percentage of the initial Certificate Balance of each class of Offered Certificates that are also Principal Balance Certificates that would be outstanding after each of the dates shown at various CPPs and the corresponding weighted average life of each such class of Offered Certificates. The tables below with respect to the Class A-2, Class A-3, Class A-S, Class B and Class C certificates apply equally to each class of Class A-2 Exchangeable Certificates, Class A-3 Exchangeable Certificates, Class A-S Exchangeable Certificates, Class B Exchangeable Certificates and Class C Exchangeable Certificates, respectively, that has a certificate balance. The tables have been prepared on the basis of the following assumptions (the “Structuring Assumptions”), among others:

except as otherwise set forth below, the Mortgage Loans have the characteristics set forth on Annex A-1 and the aggregate Cut-off Date Balance of the Mortgage Loans is as described in this prospectus;
the initial aggregate certificate balance, notional amount or VRR Interest Balance, as the case may be, of each interest-bearing class of certificates or the VRR Interest is as described in this prospectus;
the pass-through rate for each interest-bearing class of certificates is as described in this prospectus;
no delinquencies, defaults or losses occur with respect to any of the Mortgage Loans;
no additional trust fund expenses (including Operating Advisor Expenses) arise, no Servicing Advances are made under the PSA and the only expenses of the issuing entity consist of the Certificate Administrator/Trustee Fees, the Servicing Fees, the CREFC® Intellectual Property Royalty License Fees, the Asset Representations Reviewer Fees and the Operating Advisor fees, each as set forth on Annex A-1;
there are no modifications, extensions, waivers or amendments affecting the monthly debt service payments by borrowers on the Mortgage Loans;
each of the Mortgage Loans provides for monthly debt service payments to be due on the first day of each month, regardless of the actual day of the month on which those payments are otherwise due and regardless of whether the subject date is a business day or not;
all monthly debt service or balloon payments on the Mortgage Loans are timely received by the master servicer on behalf of the issuing entity on the day on which they are assumed to be due or paid as described in the immediately preceding bullet;
583

no involuntary prepayments are received as to any Mortgage Loan at any time (including, without limitation, as a result of any application of escrows, reserve or holdback amounts if performance criteria are not satisfied);
except as described in the next two succeeding bullet points, no voluntary prepayments are received as to any Mortgage Loan during that Mortgage Loan’s prepayment lockout period, any period when defeasance is permitted, or during any period when principal prepayments on that Mortgage Loan are required to be accompanied by a Prepayment Premium or Yield Maintenance Charge;
except as otherwise assumed in the immediately preceding two bullet points, voluntary prepayments are made on each of the Mortgage Loans at the indicated CPPs set forth in the subject tables or other relevant part of this prospectus, without regard to any limitations in those Mortgage Loans on partial voluntary principal prepayments;
all prepayments on the Mortgage Loans are assumed to be accompanied by a full month’s interest and no Prepayment Interest Shortfalls occur;
no Yield Maintenance Charges or Prepayment Premiums are collected;
no person or entity entitled thereto exercises its right of optional termination as described in this prospectus;
no Mortgage Loan is required to be repurchased, and none of the holders of the Controlling Class (or any other Certificateholder), the special servicer, the master servicer or the holders of the Class R certificates will exercise its option to purchase all the Mortgage Loans and thereby cause an early termination of the issuing entity and no holder of any mezzanine debt or other indebtedness will exercise its option to purchase the related Mortgage Loan;
distributions on the Offered Certificates are made on the 15th day of each month, commencing in November 2025;
the Offered Certificates are settled with investors on October 17, 2025; and
the Interest Rate in effect for each Mortgage and AB Whole Loan as of the Cut-off Date will remain in effect to the related maturity date and will be adjusted as required pursuant to the definition of Interest Rate.

To the extent that the Mortgage Loans have characteristics that differ from those assumed in preparing the tables set forth below, a class of the Offered Certificates that are also Principal Balance Certificates may mature earlier or later than indicated by the tables. The tables set forth below are for illustrative purposes only and it is highly unlikely that the Mortgage Loans will actually prepay at any constant rate until maturity or that all the Mortgage Loans will prepay at the same rate. In addition, variations in the actual prepayment experience and the balance of the Mortgage Loans that prepay may increase or decrease the percentages of initial Certificate Balances (and weighted average lives) shown in the following tables. These variations may occur even if the average prepayment experience of the Mortgage Loans were to equal any of the specified CPP percentages. Investors should not rely on the prepayment assumptions set forth in this prospectus and are urged to conduct their own analyses of the rates at which the Mortgage Loans may be expected to prepay, based on their own assumptions. Based on the foregoing assumptions, the following tables indicate the resulting weighted average lives of each class of Offered

584

Certificates and set forth the percentage of the initial Certificate Balance of the class of the certificate that would be outstanding after each of the dates shown at the indicated CPPs.

Percent of the Initial Certificate Balance
of the Class A-1 Certificates at the Respective CPPs
Set Forth Below:

Distribution Date

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

Closing Date 100% 100% 100% 100% 100%
October 2026 81% 81% 81% 81% 81%
October 2027 61% 61% 61% 61% 61%
October 2028 40% 40% 40% 40% 40%
October 2029 16% 16% 16% 16% 16%
October 2030 and thereafter    0%   0%   0%    0%    0%
Weighted Average Life (years)  2.50  2.46  2.46   2.46  2.46

Percent of the Maximum Initial Certificate Balance ($300,000,000)(1)
of the Class A-2 Certificates at the Respective CPPs
Set Forth Below:

Distribution Date

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

Closing Date 100% 100% 100% 100% 100%
October 2026 100% 100% 100% 100% 100%
October 2027 100% 100% 100% 100% 100%
October 2028 100% 100% 100% 100% 100%
October 2029 100% 100% 100% 100% 100%
October 2030 and thereafter    0%    0%    0%    0%    0%
Weighted Average Life (years)   4.80   4.71   4.61  4.51   4.32

 

(1) The exact initial Certificate Balance of the Class A-2 Certificates is unknown and will be determined based on final pricing of that class. The information in the chart above is based on the maximum potential initial Certificate Balance of the Class A-2 Certificates; however, the actual Certificate Balance may be less than the maximum shown, in which case the Weighted Average Lives may be different than those shown above.

Percent of the Minimum Initial Certificate Balance ($0)(1)
of the Class A-2 Certificates at the Respective CPPs
Set Forth Below:

Distribution Date

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

Closing Date NAP NAP NAP NAP NAP
October 2026 NAP NAP NAP NAP NAP
October 2027 NAP NAP NAP NAP NAP
October 2028 NAP NAP NAP NAP NAP
October 2029 NAP NAP NAP NAP NAP
October 2030 and thereafter NAP NAP NAP NAP NAP
Weighted Average Life (years) NAP NAP NAP NAP NAP

 

(1) The exact initial Certificate Balance of the Class A-2 Certificates is unknown and will be determined based on final pricing of that class. The information in the chart above is based on the minimum potential initial Certificate Balance of the Class A-2 Certificates; however, the actual Certificate Balance may be greater than the minimum shown, in which case the Weighted Average Lives may be different than those shown above.
585

Percent of the Maximum Initial Certificate Balance ($675,542,000)(1)
of the Class A-3 Certificates at the Respective CPPs
Set Forth Below:

Distribution Date

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

Closing Date 100% 100% 100% 100% 100%
October 2026 100% 100% 100% 100% 100%
October 2027 100% 100% 100% 100% 100%
October 2028 100% 100% 100% 100% 100%
October 2029 100% 100% 100% 100% 100%
October 2030 and thereafter   0%    0%   0%  0%    0%
Weighted Average Life (years)   4.86    4.82   4.76   4.68   4.38
 
(1) The exact initial Certificate Balance of the Class A-3 Certificates is unknown and will be determined based on final pricing of that class. The information in the chart above is based on the maximum potential initial Certificate Balance of the Class A-3 Certificates; however, the actual Certificate Balance may be less than the maximum shown, in which case the Weighted Average Lives may be different than those shown above.

Percent of the Minimum Initial Certificate Balance ($375,542,000)(1)
of the Class A-3 Certificates at the Respective CPPs
Set Forth Below:

Distribution Date

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

Closing Date 100% 100% 100% 100% 100%
October 2026 100% 100% 100% 100% 100%
October 2027 100% 100% 100% 100% 100%
October 2028 100% 100% 100% 100% 100%
October 2029 100% 100% 100% 100% 100%
October 2030 and thereafter   0%     0%    0%     0%    0%
Weighted Average Life (years)   4.91    4.90    4.88    4.82    4.44
(1) The exact initial Certificate Balance of the Class A-3 Certificates is unknown and will be determined based on final pricing of that class. The information in the chart above is based on the minimum potential initial Certificate Balance of the Class A-3 Certificates; however, the actual Certificate Balance may be greater than the minimum shown, in which case the Weighted Average Lives may be different than those shown above.

Percent of the Initial Certificate Balance
of the Class A-S Certificates at the Respective CPPs
Set Forth Below:

Distribution Date

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

Closing Date 100% 100% 100% 100% 100%
October 2026 100% 100% 100% 100% 100%
October 2027 100% 100% 100% 100% 100%
October 2028 100% 100% 100% 100% 100%
October 2029 100% 100% 100% 100% 100%
October 2030 and thereafter   0%    0%   0%   0%    0%
Weighted Average Life (years)  4.92   4.91   4.91    4.91    4.49

Percent of the Initial Certificate Balance
of the Class B Certificates at the Respective CPPs
Set Forth Below:

Distribution Date

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

Closing Date 100% 100% 100% 100% 100%
October 2026 100% 100% 100% 100% 100%
October 2027 100% 100% 100% 100% 100%
October 2028 100% 100% 100% 100% 100%
October 2029 100% 100% 100% 100% 100%
October 2030 and thereafter    0%    0%   0%   0%    0%
Weighted Average Life (years)   4.99    4.98   4.94   4.91    4.50
586

Percent of the Initial Certificate Balance
of the Class C Certificates at the Respective CPPs
Set Forth Below:

Distribution Date

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

Closing Date 100% 100% 100% 100% 100%
October 2026 100% 100% 100% 100% 100%
October 2027 100% 100% 100% 100% 100%
October 2028 100% 100% 100% 100% 100%
October 2029 100% 100% 100% 100% 100%
October 2030 and thereafter    0%    0%    0%    0%    0%
Weighted Average Life (years)   4.99    4.99    4.99    4.95    4.63

Pre-Tax Yield to Maturity Tables

The following tables indicate the approximate pre-tax yield to maturity on a corporate bond equivalent basis on the Offered Certificates for the specified CPPs based on the assumptions set forth under “—Weighted Average Life” above. It was further assumed that the purchase price of the Offered Certificates is as specified in the tables below, expressed as a percentage of the initial Certificate Balance or Notional Amount, as applicable, plus accrued interest from October 1, 2025 to the Closing Date.

The yields set forth in the following tables were calculated by determining the monthly discount rates that, when applied to the assumed streams of cash flows to be paid on the applicable class of Offered Certificates, would cause the discounted present value of such assumed stream of cash flows to equal the assumed purchase price of such class plus accrued interest, and by converting such monthly rates to semi-annual corporate bond equivalent rates. Such calculations do not take into account shortfalls in collection of interest due to prepayments (or other liquidations) of the Mortgage Loans or the interest rates at which investors may be able to reinvest funds received by them as distributions on the applicable class of certificates (and, accordingly, do not purport to reflect the return on any investment in the applicable class of Offered Certificates when such reinvestment rates are considered).

The characteristics of the Mortgage Loans may differ from those assumed in preparing the tables below. In addition, we cannot assure you that the Mortgage Loans will prepay in accordance with the above assumptions at any of the rates shown in the tables or at any other particular rate, that the cash flows on the applicable class of Offered Certificates will correspond to the cash flows shown in this prospectus or that the aggregate purchase price of such class of Offered Certificates will be as assumed. In addition, it is unlikely that the Mortgage Loans will prepay in accordance with the above assumptions at any of the specified CPPs until maturity or that all the Mortgage Loans will so prepay at the same rate. Timing of changes in the rate of prepayments may significantly affect the actual yield to maturity to investors, even if the average rate of principal prepayments is consistent with the expectations of investors. Investors must make their own decisions as to the appropriate prepayment assumption to be used in deciding whether to purchase any class of Offered Certificates.

For purposes of this prospectus, prepayment assumptions with respect to the Mortgage Loans are presented in terms of the CPP model described under “—Weighted Average Life” above.

Tables indicating the approximate pre-tax yield to maturity on the Exchangeable Certificates will be presented in the final prospectus.

587

Pre-Tax Yield to Maturity for the Class A-1 Certificates

Assumed Purchase Price (%
of Initial Certificate Balance
of Class A-1 certificates (excluding accrued interest))

Prepayment Assumption (CPP)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%

Pre-Tax Yield to Maturity for the Class A-2 Certificates

Assumed Purchase Price (%
of Initial Certificate Balance
of Class A-2 certificates (excluding accrued interest))

Prepayment Assumption (CPP)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%

Pre-Tax Yield to Maturity for the Class A-2-1 Certificates

Assumed Purchase Price (%
of Initial Certificate Balance
of Class A-2-1 certificates (excluding accrued interest))

Prepayment Assumption (CPP)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%

Pre-Tax Yield to Maturity for the Class A-2-X1 Certificates

Assumed Purchase Price (%
of Initial Notional Amount
of Class A-2-X1 certificates (excluding accrued interest))

Prepayment Assumption (CPP)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
588

Pre-Tax Yield to Maturity for the Class A-2-2 Certificates

Assumed Purchase Price (%
of Initial Certificate Balance
of Class A-2-2 certificates (excluding accrued interest))

Prepayment Assumption (CPP)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%

Pre-Tax Yield to Maturity for the Class A-2-X2 Certificates

Assumed Purchase Price (%
of Initial Notional Amount
of Class A-2-X2 certificates (excluding accrued interest))

Prepayment Assumption (CPP)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%

Pre-Tax Yield to Maturity for the Class A-3 Certificates

Assumed Purchase Price (%
of Initial Certificate Balance
of Class A-3 certificates (excluding accrued interest))

Prepayment Assumption (CPP)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%

Pre-Tax Yield to Maturity for the Class A-3-1 Certificates

Assumed Purchase Price (%
of Initial Certificate Balance
of Class A-3-1 certificates (excluding accrued interest))

Prepayment Assumption (CPP)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%

589

Pre-Tax Yield to Maturity for the Class A-3-X1 Certificates

Assumed Purchase Price (%
of Initial Notional Amount
of Class A-3-X1 certificates (excluding accrued interest))

Prepayment Assumption (CPP)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%

Pre-Tax Yield to Maturity for the Class A-3-2 Certificates

Assumed Purchase Price (%
of Initial Certificate Balance
of Class A-3-2 certificates (excluding accrued interest))

Prepayment Assumption (CPP)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%

Pre-Tax Yield to Maturity for the Class A-3-X2 Certificates

Assumed Purchase Price (%
of Initial Notional Amount
of Class A-3-X2 certificates (excluding accrued interest))

Prepayment Assumption (CPP)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%

Pre-Tax Yield to Maturity for the Class X-A Certificates

Assumed Purchase Price (%
of Initial Notional Amount
of Class X-A certificates (excluding accrued interest))

Prepayment Assumption (CPP)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%

590

Pre-Tax Yield to Maturity for the Class X-B Certificates

Assumed Purchase Price (%
of Initial Notional Amount
of Class X-B certificates (excluding accrued interest))

Prepayment Assumption (CPP)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%

Pre-Tax Yield to Maturity for the Class A-S Certificates

Assumed Purchase Price (%
of Initial Certificate Balance
of Class A-S certificates (excluding accrued interest))

Prepayment Assumption (CPP)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%

Pre-Tax Yield to Maturity for the Class A-S-1 Certificates

Assumed Purchase Price (%
of Initial Certificate Balance
of Class A-S-1 certificates (excluding accrued interest))

Prepayment Assumption (CPP)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%

Pre-Tax Yield to Maturity for the Class A-S-X1 Certificates

Assumed Purchase Price (%
of Initial Notional Amount
of Class A-S-X1 certificates (excluding accrued interest))

Prepayment Assumption (CPP)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%

591

Pre-Tax Yield to Maturity for the Class A-S-2 Certificates

Assumed Purchase Price (%
of Initial Certificate Balance
of Class A-S-2 certificates (excluding accrued interest))

Prepayment Assumption (CPP)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%

Pre-Tax Yield to Maturity for the Class A-S-X2 Certificates

Assumed Purchase Price (%
of Initial Notional Amount
of Class A-S-X2 certificates (excluding accrued interest))

Prepayment Assumption (CPP)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%

Pre-Tax Yield to Maturity for the Class B Certificates

Assumed Purchase Price (%
of Initial Certificate Balance
of Class B certificates (excluding accrued interest))

Prepayment Assumption (CPP)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%

Pre-Tax Yield to Maturity for the Class B-1 Certificates

Assumed Purchase Price (%
of Initial Certificate Balance
of Class B-1 certificates (excluding accrued interest))

Prepayment Assumption (CPP)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%

592

Pre-Tax Yield to Maturity for the Class B-X1 Certificates

Assumed Purchase Price (%
of Initial Notional Amount
of Class B-X1 certificates (excluding accrued interest))

Prepayment Assumption (CPP)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%

Pre-Tax Yield to Maturity for the Class B-2 Certificates

Assumed Purchase Price (%
of Initial Certificate Balance
of Class B-2 certificates (excluding accrued interest))

Prepayment Assumption (CPP)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%

Pre-Tax Yield to Maturity for the Class B-X2 Certificates

Assumed Purchase Price (%
of Initial Notional Amount
of Class B-X2 certificates (excluding accrued interest))

Prepayment Assumption (CPP)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%

Pre-Tax Yield to Maturity for the Class C Certificates

Assumed Purchase Price (%
of Initial Certificate Balance
of Class C certificates (excluding accrued interest))

Prepayment Assumption (CPP)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
593

Pre-Tax Yield to Maturity for the Class C-1 Certificates

Assumed Purchase Price (%
of Initial Certificate Balance
of Class C-1 certificates (excluding accrued interest))

Prepayment Assumption (CPP)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%

Pre-Tax Yield to Maturity for the Class C-X1 Certificates

Assumed Purchase Price (%
of Initial Notional Amount
of Class C-X1 certificates (excluding accrued interest))

Prepayment Assumption (CPP)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%

Pre-Tax Yield to Maturity for the Class C-2 Certificates

Assumed Purchase Price (%
of Initial Certificate Balance
of Class C-2 certificates (excluding accrued interest))

Prepayment Assumption (CPP)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%

Pre-Tax Yield to Maturity for the Class C-X2 Certificates

Assumed Purchase Price (%
of Initial Notional Amount
of Class C-X2 certificates (excluding accrued interest))

Prepayment Assumption (CPP)

0% CPP

25% CPP

50% CPP

75% CPP

100% CPP

[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%
[__]-[__] [__]% [__]% [__]% [__]% [__]%

594

Material Federal Income Tax Considerations

General

The following is a general discussion of the anticipated material federal income tax consequences of the purchase, ownership and disposition of the certificates and the VRR Interest. The discussion below does not purport to address all federal income tax consequences that may be applicable to particular categories of investors (such as banks, insurance companies, securities dealers, foreign persons, investors whose functional currency is not the U.S. dollar, investors subject to the alternative minimum tax and investors that hold the certificates as part of a “straddle” or “conversion transaction”), some of which may be subject to special rules. The authorities on which this discussion is based are subject to change or differing interpretations, and any such change or interpretation could apply retroactively. This discussion reflects the applicable provisions of the Code, as well as regulations promulgated by the U.S. Department of the Treasury and the IRS (together, the “REMIC Provisions”). Investors are encouraged to consult their tax advisors in determining the federal, state, local or any other tax consequences to them of the purchase, ownership and disposition of the certificates.

Two separate real estate mortgage investment conduit (“REMIC”) elections will be made with respect to designated portions of the issuing entity (the “Lower-Tier REMIC” and the “Upper-Tier REMIC”, and, together, the “Trust REMICs”). The Lower-Tier REMIC will hold the Mortgage Loans and certain other assets and will issue (i) certain classes of uncertificated regular interests (the “Lower-Tier Regular Interests”) to the Upper-Tier REMIC and (ii) an uncertificated residual interest represented by the Class R certificates as the sole class of “residual interests” in the Lower-Tier REMIC.

The Upper-Tier REMIC will hold the Lower-Tier Regular Interests and will issue (i) the Class A-1, Class X-A, Class X-B, Class X-D, Class X-F, Class X-G, Class X-H, Class D, Class F, Class G and Class H certificates, the Class A-2, Class A-2-X1, Class A-2-X2, Class A-3, Class A-3-X1, Class A-3-X2, Class A-S, Class A-S-X1, Class A-S-X2, Class B, Class B-X1, Class B-X2, Class C, Class C-X1 and Class C-X2 trust components (the “Trust Components”) and the VRR Interest (together with the Trust Components, the “Regular Interests”), each representing a regular interest in the Upper-Tier REMIC and (ii) an uncertificated residual interest represented by the Class R certificates as the sole class of “residual interests” in the Upper-Tier REMIC.

Qualification as a REMIC requires ongoing compliance with certain conditions. Assuming (i) the making of appropriate elections, (ii) compliance with the PSA and the Intercreditor Agreements, (iii) compliance with the provisions of any Non-Serviced PSA and any amendments thereto and the continued qualification of the REMICs formed under any Non-Serviced PSA and (iv) compliance with any changes in the law, including any amendments to the Code or applicable Treasury regulations thereunder, in the opinion of Cadwalader, Wickersham & Taft LLP, special tax counsel to the depositor, (a) each Trust REMIC will qualify as a REMIC, (b) each of the Lower-Tier Regular Interests will constitute a “regular interest” in the Lower-Tier REMIC, (c) each of the Regular Interests will constitute a “regular interest” in the Upper-Tier REMIC and (d) the Class R certificates will evidence the sole class of “residual interests” in each Trust REMIC.

In addition, in the opinion of Cadwalader, Wickersham & Taft LLP, special tax counsel to the depositor, the arrangement for holding the Trust Components will be classified as a trust under Section 301.7701-4(c) of the Treasury Regulations (the “Grantor Trust”). The Grantor Trust will issue the Exchangeable Certificates. Under Section 671 of the Code, the holders

595

of the Exchangeable Certificates will be treated as the beneficial owners of the specific Trust Components underlying their particular Exchangeable Certificates.

Qualification as a REMIC

In order for each Trust REMIC to qualify as a REMIC, there must be ongoing compliance on the part of such Trust REMIC with the requirements set forth in the Code. Each Trust REMIC must fulfill an asset test, which requires that no more than a de minimis portion of the assets of such Trust REMIC, as of the close of the third calendar month beginning after the Closing Date (which for purposes of this discussion is the date of the issuance of the Regular Interests, the “Startup Day”) and at all times thereafter, may consist of assets other than “qualified mortgages” and “permitted investments”. The REMIC Provisions provide a safe harbor pursuant to which the de minimis requirements will be met if at all times the aggregate adjusted basis of the nonqualified assets is less than 1% of the aggregate adjusted basis of all such Trust REMIC’s assets. Each Trust REMIC also must provide “reasonable arrangements” to prevent its residual interest from being held by “disqualified organizations” or their agents and must furnish applicable tax information to transferors or agents that violate this restriction. The PSA will provide that no legal or beneficial interest in the Class R certificates may be transferred or registered unless certain conditions, designed to prevent violation of this restriction, are met. It is expected that each Trust REMIC will qualify as a REMIC at all times that any of its regular interests are outstanding.

A qualified mortgage is any obligation that is principally secured by an interest in real property and that is either transferred to a REMIC on the Startup Day or is purchased by a REMIC within a 3 month period thereafter pursuant to a fixed price contract in effect on the Startup Day. Qualified mortgages include (i) whole mortgage loans or split-note interests in such mortgage loans, such as the Mortgage Loans; provided that, in general, (a) the fair market value of the real property security (including buildings and structural components of the real property security) (reduced by (1) the amount of any lien on the real property security that is senior to the Mortgage Loan and (2) a proportionate amount of any lien on the real property security that is in parity with the Mortgage Loan) is at least 80% of the aggregate principal balance of such Mortgage Loan either at origination or as of the Startup Day (a loan-to-value ratio of not more than 125% with respect to the real property security) or (b) substantially all the proceeds of the Mortgage Loan were used to acquire, improve or protect an interest in real property that, at the date of origination, was the only security for the Mortgage Loan, and (ii) regular interests in another REMIC, such as the Lower-Tier Regular Interests that will be held by the Upper-Tier REMIC. If a Mortgage Loan was not in fact principally secured by real property or is otherwise not a qualified mortgage, it must be disposed of within 90 days of discovery of such defect, or otherwise ceases to be a qualified mortgage after such 90-day period.

Permitted investments include “cash flow investments”, “qualified reserve assets” and “foreclosure property”. A cash flow investment is an investment, earning a return in the nature of interest, of amounts received on or with respect to qualified mortgages for a temporary period, not exceeding 13 months, until the next scheduled distribution to holders of interests in the REMIC. A qualified reserve asset is any intangible property held for investment that is part of any reasonably required reserve maintained by the REMIC to provide for payments of expenses of the REMIC or amounts due on its regular or residual interests in the event of defaults (including delinquencies) on the qualified mortgages, lower than expected reinvestment returns, Prepayment Interest Shortfalls and certain other contingencies. The Trust REMICs will not hold any qualified reserve assets. Foreclosure

596

property is real property acquired by a REMIC in connection with the default or imminent default of a qualified mortgage and maintained by the REMIC in compliance with applicable rules and personal property that is incidental to such real property; provided that the mortgage loan sellers had no knowledge or reason to know, as of the Startup Day, that such a default had occurred or would occur. Foreclosure property may generally not be held after the close of the third calendar year beginning after the date the issuing entity acquires such property, with one extension that may be granted by the IRS.

A mortgage loan held by a REMIC will fail to be a qualified mortgage if it is “significantly modified” unless default is “reasonably foreseeable” or where the servicer believes there is a “significant risk of default” upon maturity of the mortgage loan or at an earlier date, and that by making such modification the risk of default is substantially reduced. A mortgage loan held by a REMIC will not be considered to have been “significantly modified” following the release of the lien on a portion of the real property collateral if (a) the release is pursuant to a defeasance permitted under the mortgage loan documents that occurs more than two years after the startup day of the REMIC or (b) following the release the loan-to-value ratio for the mortgage loan is not more than 125% with respect to the real property security. Furthermore, if the release is not pursuant to a defeasance and following the release the loan-to-value ratio for the mortgage loan is greater than 125%, the mortgage loan will continue to be a qualified mortgage if the release is part of a “qualified paydown transaction” in accordance with Revenue Procedure 2010-30.

In addition to the foregoing requirements, the various interests in a REMIC also must meet certain requirements. All of the interests in a REMIC must be either of the following: (i) one or more classes of regular interests or (ii) a single class of residual interests on which distributions, if any, are made pro rata. A regular interest is an interest in a REMIC that is issued on the Startup Day with fixed terms, is designated as a regular interest, and unconditionally entitles the holder to receive a specified principal amount (or other similar amount), and provides that interest payments (or other similar amounts), if any, at or before maturity either are payable based on a fixed rate or a qualified variable rate, or consist of a specified, nonvarying portion of the interest payments on the qualified mortgages. The rate on the specified portion may be a fixed rate, a variable rate, or the difference between one fixed or qualified variable rate and another fixed or qualified variable rate. The specified principal amount of a regular interest that provides for interest payments consisting of a specified, nonvarying portion of interest payments on qualified mortgages may be zero. An interest in a REMIC may be treated as a regular interest even if payments of principal with respect to such interest are subordinated to payments on other regular interests or the residual interest in the REMIC, and are dependent on the absence of defaults or delinquencies on qualified mortgages or permitted investments, lower than reasonably expected returns on permitted investments, expenses incurred by the REMIC or Prepayment Interest Shortfalls. A residual interest is an interest in a REMIC other than a regular interest that is issued on the Startup Day that is designated as a residual interest. Accordingly, each class of Lower-Tier Regular Interests will constitute a class of regular interests in the Lower-Tier REMIC, each class of Regular Interests will constitute a class of regular interests in the Upper-Tier REMIC, and the Class R certificates will represent the sole class of residual interests in each Trust REMIC.

If an entity fails to comply with one or more of the ongoing requirements of the Code for status as a REMIC during any taxable year, the Code provides that the entity or applicable portion of it will not be treated as a REMIC for such year and thereafter. In this event, any entity with debt obligations with two or more maturities, such as the Trust REMICs, may be treated as a separate association taxable as a corporation under Treasury regulations, and

597

the certificates may be treated as equity interests in such an association. The Code, however, authorizes the Treasury Department to issue regulations that address situations where failure to meet one or more of the requirements for REMIC status occurs inadvertently and in good faith. Investors should be aware, however, that the Conference Committee Report to the Tax Reform Act of 1986 (the “1986 Act”) indicates that the relief may be accompanied by sanctions, such as the imposition of a corporate tax on all or a portion of a REMIC’s income for the period of time in which the requirements for REMIC status are not satisfied.

Status of Offered Certificates

Offered Certificates held by a real estate investment trust will constitute “real estate assets” within the meaning of Code Section 856(c)(5)(B), and interest (including original issue discount) on the Offered Certificates will be considered “interest on obligations secured by mortgages on real property or on interests in real property” within the meaning of Code Section 856(c)(3)(B) in the same proportion that, for both purposes, the assets of the issuing entity would be so treated. For purposes of Code Section 856(c)(5)(B), payments of principal and interest on the Mortgage Loans that are reinvested pending distribution to holders of Offered Certificates qualify for such treatment. Offered Certificates held by a domestic building and loan association will be treated as “loans . . . secured by an interest in real property which is . . . residential real property” within the meaning of Code Section 7701(a)(19)(C)(v) or as other assets described in Code Section 7701(a)(19)(C) only to the extent the Mortgage Loans are secured by residential real property. As of the Cut-off Date, fourteen (14) of the Mortgaged Properties securing ten (10) Mortgage Loan representing 18.04% of the Initial Pool Balance, is a multifamily property. Holders of Offered Certificates should consult their tax advisors whether the foregoing percentage or some other percentage applies to their Offered Certificates. If at all times 95% or more of the assets of the issuing entity qualify for each of the foregoing treatments, the Offered Certificates will qualify for the corresponding status in their entirety. For the purposes of the foregoing determinations, the Trust REMICs will be treated as a single REMIC. In addition, Mortgage Loans that have been defeased with government securities will not qualify for such treatment. Offered Certificates will be “qualified mortgages” within the meaning of Code Section 860G(a)(3) for another REMIC if transferred to that REMIC within a prescribed time period in exchange for regular or residual interests in that REMIC. Moreover, Offered Certificates held by certain financial institutions will constitute an “evidence of indebtedness” within the meaning of Code Section 582(c)(1).

Exchangeable Certificates

Whether or not an Exchangeable Certificate represents one, or more than one, Regular Interest, each Regular Interest represented by an Exchangeable Certificate will be treated as a separately taxable interest: the basis of each such Regular Interest and the income, deduction, loss and gain of each such Regular Interest should be accounted for separately.

Upon acquiring an Exchangeable Certificate for cash, the Certificateholder must establish a separate basis in each of the Regular Interests. The Certificateholder can do so by allocating the cost of the Exchangeable Certificate among the Regular Interest(s) based on their relative fair market values at the time of acquisition. Similarly, if a Certificateholder disposes of an Exchangeable Certificate for cash, the Certificateholder must establish a separate gain or loss for each Regular Interest. The Certificateholder can do so by allocating the amount realized for the Exchangeable Certificate among the Regular Interests based on their relative fair market values at the time of disposition.

598

Because each of the one or more Regular Interests underlying an Exchangeable Certificate will be treated as a separately taxable interest, no gain or loss will be realized upon surrendering one Exchangeable Certificate representing one group of Trust Components in exchange for two or more Exchangeable Certificates representing the same group of Trust Components in different combinations. Regardless of the value of the Exchangeable Certificates received, immediately after the exchange, each of the Trust Components represented by the Exchangeable Certificate surrendered will have the same basis as it did immediately before the exchange and will continue to be accounted for separately. Similarly, no gain or loss will be realized upon surrendering two or more Exchangeable Certificates representing one group of Trust Components in exchange for one or more Exchangeable Certificates representing the same group of Trust Components in different combinations. Regardless of the value of the Exchangeable Certificate or Certificates received, immediately after the exchange, each of the Regular Interests underlying the Exchangeable Certificates surrendered will have the same basis as it did immediately before the exchange and will continue to be accounted for separately.

Taxation of Regular Interests Underlying an Exchangeable Certificate

Each Trust Component is a Regular Interest and generally will be treated for federal income tax purposes as a debt instrument issued by the Upper-Tier REMIC. The discussion that follows applies separately to each Regular Interest represented by an Exchangeable Certificate.

Taxation of Regular Interests

General

Each class of Regular Interests represents a regular interest in the Upper-Tier REMIC. The Regular Interests will represent newly originated debt instruments for federal income tax purposes. In general, interest, original issue discount and market discount on a Regular Interest will be treated as ordinary income to the holder of a Regular Interest (a “Regular Interestholder”), and principal payments on a Regular Interest will be treated as a return of capital to the extent of the Regular Interestholder’s basis in the Regular Interest. Regular Interestholders must use the accrual method of accounting with regard to the Regular Interests, regardless of the method of accounting otherwise used by such Regular Interestholders.

Original Issue Discount

Holders of Regular Interests issued with original issue discount generally must include original issue discount in ordinary income for federal income tax purposes as it accrues in accordance with the constant yield method, which takes into account the compounding of interest, in advance of receipt of the cash attributable to such income. The following discussion is based in part on temporary and final Treasury regulations (the “OID Regulations”) under Code Sections 1271 through 1273 and 1275 and in part on the provisions of the 1986 Act. Regular Interestholders should be aware, however, that the OID Regulations do not adequately address certain issues relevant to prepayable securities, such as the Regular Interests. To the extent such issues are not addressed in the OID Regulations, the certificate administrator will apply the methodology described in the Conference Committee Report to the 1986 Act. No assurance can be provided that the IRS will not take a different position as to those matters not currently addressed by the OID Regulations. Moreover, the OID Regulations include an anti-abuse rule allowing the IRS to

599

apply or depart from the OID Regulations if necessary or appropriate to ensure a reasonable tax result in light of the applicable statutory provisions. A tax result will not be considered unreasonable under the anti-abuse rule, however, in the absence of a substantial effect on the present value of a taxpayer’s tax liability. Investors are advised to consult their own tax advisors as to the discussion in this prospectus and the appropriate method for reporting interest and original issue discount with respect to the Regular Interests.

Each Regular Interest will be treated as an installment obligation for purposes of determining the original issue discount includible in a Regular Interestholder’s income. The total amount of original issue discount on a Regular Interest is the excess of the “stated redemption price at maturity” of the Regular Interest over its “issue price”. The issue price of a class of Regular Interests is the first price at which a substantial amount of Regular Interests of such class is sold to investors (excluding bond houses, brokers and underwriters). Although unclear under the OID Regulations, the certificate administrator will treat the issue price of Regular Interests for which there is no substantial sale as of the issue date as the fair market value of such Regular Interests as of the issue date. The issue price of the Regular Interests also includes the amount paid by an initial Regular Interestholder for accrued interest that relates to a period prior to the issue date of such class of Regular Interests. The stated redemption price at maturity of a Regular Interest is the sum of all payments provided by the debt instrument other than any qualified stated interest payments. Under the OID Regulations, qualified stated interest generally means interest payable at a single fixed rate or a qualified variable rate; provided that such interest payments are unconditionally payable at intervals of one year or less during the entire term of the obligation. Because there is no penalty or default remedy in the case of nonpayment of interest with respect to a Regular Interest, it is possible that no interest on any class of Regular Interests will be treated as qualified stated interest. However, because the Mortgage Loans provide for remedies in the event of default, the certificate administrator will treat all payments of stated interest on the Regular Interests (other than the Class X Certificates and the Exchangeable IO Trust Components) as qualified stated interest (other than accrued interest distributed on the first Distribution Date for the number of days that exceed the interval between the Closing Date and the first Distribution Date). Based upon the anticipated issue price of each such class and a stated redemption price equal to the par amount of each such class (plus such excess interest accrued thereon), it is anticipated that the Class [__] certificates will be issued with original issue discount for federal income tax purposes.

It is anticipated that the certificate administrator will treat the Class X-A and Class X-B certificates and the Exchangeable IO Trust Components as having no qualified stated interest. Accordingly, such classes of certificates representing such Regular Interests will be considered to be issued with original issue discount in an amount equal to the excess of all distributions of interest expected to be received on such classes over their respective issue prices (including interest accrued prior to the Closing Date). Any “negative” amounts of original issue discount on such classes attributable to rapid prepayments with respect to the Mortgage Loans will not be deductible currently. The holder of a Class X-A or Class X-B certificate or an Exchangeable Certificate representing Exchangeable IO Trust Components may be entitled to a deduction for a loss, which may be a capital loss, to the extent it becomes certain that such holder will not recover a portion of its basis in such certificate, assuming no further prepayments.

Under a de minimis rule, original issue discount on a Regular Interest will be considered to be zero if such original issue discount is less than 0.25% of the stated redemption price at maturity of the Regular Interest multiplied by the weighted average maturity of the

600

Regular Interest. For this purpose, the weighted average maturity of the Regular Interest is computed as the sum of the amounts determined by multiplying the number of full years (i.e., rounding down partial years) from the issue date until each distribution in reduction of stated redemption price at maturity is scheduled to be made by a fraction, the numerator of which is the amount of each distribution included in the stated redemption price at maturity of the Regular Interest and the denominator of which is the stated redemption price at maturity of the Regular Interest. The Conference Committee Report to the 1986 Act provides that the schedule of such distributions should be determined in accordance with the assumed rate of prepayment on the Mortgage Loans used in pricing the transaction, i.e., 0% CPP (the “Prepayment Assumption”). See “Yield and Maturity Considerations—Weighted Average Life” above. Holders generally must report de minimis original issue discount pro rata as principal payments are received, and such income will be capital gain if the Regular Interest is held as a capital asset. Under the OID Regulations, however, Regular Interestholders may elect to accrue all de minimis original issue discount, as well as market discount and premium, under the constant yield method. See “—Election To Treat All Interest Under the Constant Yield Method” below. Based on the foregoing, it is anticipated that the Class [__] certificates will be issued with de minimis original issue discount for federal income tax purposes.

A holder of a Regular Interest issued with original issue discount generally must include in gross income for any taxable year the sum of the “daily portions”, as defined below, of the original issue discount on the Regular Interest accrued during an accrual period for each day on which it holds the Regular Interest, including the date of purchase but excluding the date of disposition. With respect to each such Regular Interest, a calculation will be made of the original issue discount that accrues during each successive full accrual period that ends on the day prior to each Distribution Date with respect to the Regular Interests, assuming that prepayments and extensions with respect to the Mortgage Loans will be made in accordance with the Prepayment Assumption. The original issue discount accruing in a full accrual period will be the excess, if any, of (i) the sum of (a) the present value of all of the remaining distributions to be made on the Regular Interest as of the end of that accrual period and (b) the distributions made on the Regular Interest during the accrual period that are included in the Regular Interest’s stated redemption price at maturity, over (ii) the adjusted issue price of the Regular Interest at the beginning of the accrual period. The present value of the remaining distributions referred to in the preceding sentence is calculated based on (i) the yield to maturity of the Regular Interest as of the Startup Day, (ii) events (including actual prepayments) that have occurred prior to the end of the accrual period and (iii) the assumption that the remaining payments will be made in accordance with the original Prepayment Assumption. For these purposes, the adjusted issue price of a Regular Interest at the beginning of any accrual period equals the issue price of the Regular Interest, increased by the aggregate amount of original issue discount with respect to the Regular Interest that accrued in all prior accrual periods and reduced by the amount of distributions included in the Regular Interest’s stated redemption price at maturity that were made on the Regular Interest that were attributable to such prior periods. The original issue discount accruing during any accrual period (as determined in this paragraph) will then be divided by the number of days in the period to determine the daily portion of original issue discount for each day in the period.

Under the method described above, the daily portions of original issue discount required to be included as ordinary income by a Regular Interestholder (other than a holder of a Class X-A or Class X-B certificate or an Exchangeable Certificate representing Exchangeable IO Trust Components) generally will increase to take into account prepayments on the Regular Interests as a result of prepayments on the Mortgage Loans that exceed the

601

Prepayment Assumption, and generally will decrease (but not below zero for any period) if the prepayments are slower than the Prepayment Assumption. Due to the unique nature of interest-only certificates, the preceding sentence may not apply in the case of the Class X-A or Class X-B certificates or the Exchangeable Certificates representing Exchangeable IO Trust Components.

Acquisition Premium

A purchaser of a Regular Interest at a price greater than its adjusted issue price and less than its remaining stated redemption price at maturity will be required to include in gross income the daily portions of the original issue discount on the Regular Interest reduced pro rata by a fraction, the numerator of which is the excess of its purchase price over such adjusted issue price and the denominator of which is the excess of the remaining stated redemption price at maturity over the adjusted issue price. Alternatively, such a purchaser may elect to treat all such acquisition premium under the constant yield method, as described under “—Election To Treat All Interest Under the Constant Yield Method” below.

Market Discount

A purchaser of a Regular Interest also may be subject to the market discount rules of Code Sections 1276 through 1278. Under these Code sections and the principles applied by the OID Regulations in the context of original issue discount, “market discount” is the amount by which the purchaser’s original basis in the Regular Interest (i) is exceeded by the remaining outstanding principal payments and non-qualified stated interest payments due on the Regular Interest, or (ii) in the case of a Regular Interest having original issue discount, is exceeded by the adjusted issue price of such Regular Interest at the time of purchase. Such purchaser generally will be required to recognize ordinary income to the extent of accrued market discount on such Regular Interest as distributions includible in its stated redemption price at maturity are received, in an amount not exceeding any such distribution. Such market discount would accrue in a manner to be provided in Treasury regulations and should take into account the Prepayment Assumption. The Conference Committee Report to the 1986 Act provides that until such regulations are issued, such market discount would accrue, at the election of the holder, either (i) on the basis of a constant interest rate or (ii) in the ratio of interest accrued for the relevant period to the sum of the interest accrued for such period plus the remaining interest after the end of such period, or, in the case of classes issued with original issue discount, in the ratio of original issue discount accrued for the relevant period to the sum of the original issue discount accrued for such period plus the remaining original issue discount after the end of such period. Such purchaser also generally will be required to treat a portion of any gain on a sale or exchange of the Regular Interest as ordinary income to the extent of the market discount accrued to the date of disposition under one of the foregoing methods, less any accrued market discount previously reported as ordinary income as partial distributions in reduction of the stated redemption price at maturity were received. Such purchaser will be required to defer deduction of a portion of the excess of the interest paid or accrued on indebtedness incurred to purchase or carry the Regular Interest over the interest (including original issue discount) distributable on the Regular Interest. The deferred portion of such interest expense in any taxable year generally will not exceed the accrued market discount on the Regular Interest for such year. Any such deferred interest expense is, in general, allowed as a deduction not later than the year in which the related market discount income is recognized or the Regular Interest is disposed of. As an alternative to the inclusion of market discount in income on the foregoing basis, the Regular Interestholder may elect to include market discount in income currently as it accrues in which case the interest deferral

602

rule will not apply. Such election, if made, will apply to all market discount instruments acquired by such Regular Interestholder as of the first day of the taxable year for which the election is made and to all market discount instruments acquired thereafter. The election is irrevocable except with the approval of the IRS. See “—Election To Treat All Interest Under the Constant Yield Method” below regarding making the market discount election and an alternative manner in which such election may be deemed to be made.

Market discount with respect to a Regular Interest will be considered to be zero if such market discount is less than 0.25% of the remaining stated redemption price at maturity of such Regular Interest multiplied by the weighted average maturity of the Regular Interest remaining after the date of purchase. For this purpose, the weighted average maturity is determined by multiplying the number of full years (i.e., rounding down partial years) from the issue date until each distribution in reduction of stated redemption price at maturity is scheduled to be made by a fraction, the numerator of which is the amount of each such distribution included in the stated redemption price at maturity of the Regular Interest and the denominator of which is the total stated redemption price at maturity of the Regular Interest. It appears that de minimis market discount would be reported pro rata as principal payments are received. Treasury regulations implementing the market discount rules have not yet been proposed, and investors should therefore consult their own tax advisors regarding the application of these rules as well as the advisability of making any of the elections with respect to such rules. Investors should also consult Revenue Procedure 92-67 concerning the elections to include market discount in income currently and to accrue market discount on the basis of the constant yield method.

Premium

A Regular Interest purchased upon initial issuance or in the secondary market at a cost greater than its remaining stated redemption price at maturity generally is considered to be purchased at a premium. If the Regular Interestholder holds such Regular Interest as a “capital asset” within the meaning of Code Section 1221, the Regular Interestholder may elect under Code Section 171 to amortize such premium under the constant yield method. Such election, if made, will apply to all premium bonds (other than tax exempt bonds) held by such Regular Interestholder as of the first day of the taxable year for which the election is made and to all taxable premium bonds acquired thereafter. The election is irrevocable except with the approval of the IRS. See “—Election To Treat All Interest Under the Constant Yield Method” below regarding making the election under Code Section 171 and an alternative manner in which the Code Section 171 election may be deemed to be made. Final Treasury regulations under Code Section 171 do not, by their terms, apply to prepayable obligations such as the Regular Interests. The Conference Committee Report to the 1986 Act indicates a Congressional intent that the same rules that will apply to the accrual of market discount on installment obligations will also apply to amortizing bond premium under Code Section 171 on installment obligations such as the Regular Interests, although it is unclear whether the alternatives to the constant interest method described above under “—Market Discount” are available. Amortizable bond premium will be treated as an offset to interest income on a Regular Interest rather than as a separate deduction item. It is anticipated that the Class [_] certificates will be issued at a premium for federal income tax purposes.

Election To Treat All Interest Under the Constant Yield Method

A holder of a debt instrument such as a Regular Interest may elect to treat all interest that accrues on the instrument using the constant yield method, with none of the interest

603

being treated as qualified stated interest. For purposes of applying the constant yield method to a debt instrument subject to such an election, (i) “interest” includes stated interest, original issue discount, de minimis original issue discount, market discount and de minimis market discount, as adjusted by any amortizable bond premium or acquisition premium and (ii) the debt instrument is treated as if the instrument were issued on the holder’s acquisition date in the amount of the holder’s adjusted basis immediately after acquisition. It is unclear whether, for this purpose, the initial Prepayment Assumption would continue to apply or if a new prepayment assumption as of the date of the holder’s acquisition would apply. A holder generally may make such an election on an instrument by instrument basis or for a class or group of debt instruments. However, if the holder makes such an election with respect to a debt instrument with amortizable bond premium or with market discount, the holder is deemed to have made elections to amortize bond premium or to report market discount income currently as it accrues under the constant yield method, respectively, for all taxable premium bonds held, and for all market discount bonds acquired, by the holder as of the first day of the taxable year for which the election is made and for all bond premium bonds and market discount bonds acquired thereafter. The election is irrevocable except with the approval of the IRS. Investors are encouraged to consult their tax advisors regarding the advisability of making such an election.

Treatment of Losses

Holders of the Regular Interests will be required to report income with respect to the Regular Interests on the accrual method of accounting, without giving effect to delays or reductions in distributions attributable to defaults or delinquencies on the Mortgage Loans, except to the extent it can be established that such losses are uncollectible. Accordingly, a Regular Interestholder may have income, or may incur a diminution in cash flow as a result of a default or delinquency, but may not be able to take a deduction (subject to the discussion below) for the corresponding loss until a subsequent taxable year. In this regard, investors are cautioned that while they generally may cease to accrue interest income if it reasonably appears that the interest will be uncollectible, the IRS may take the position that original issue discount must continue to be accrued in spite of its uncollectibility until the debt instrument is disposed of in a taxable transaction or becomes worthless in accordance with the rules of Code Section 166. The following discussion does not apply to holders of interest-only Regular Interests. Under Code Section 166, it appears that the holders of Regular Interests that are corporations or that otherwise hold the Regular Interests in connection with a trade or business should in general be allowed to deduct as an ordinary loss any such loss sustained (and not previously deducted) during the taxable year on account of any such Regular Interests becoming wholly or partially worthless, and that, in general, the Regular Interestholders that are not corporations and do not hold the Regular Interests in connection with a trade or business will be allowed to deduct as a short term capital loss any loss with respect to principal sustained during the taxable year on account of such Regular Interests becoming wholly worthless. Although the matter is not free from doubt, such non-corporate holders of Regular Interests should be allowed a bad debt deduction at such time as the certificate balance of any class of such Regular Interests is reduced to reflect losses on the Mortgage Loans below such holder’s basis in the Regular Interests. The IRS, however, could take the position that non-corporate holders will be allowed a bad debt deduction to reflect such losses only after the classes of Regular Interests have been otherwise retired. The IRS could also assert that losses on a class of Regular Interests are deductible based on some other method that may defer such deductions for all holders, such as reducing future cash flow for purposes of computing original issue discount. This may have the effect of creating “negative” original issue discount that, with the possible exception of the method discussed in the following

604

sentence, would be deductible only against future positive original issue discount or otherwise upon termination of the applicable class. Although not free from doubt, a holder of Regular Interests with negative original issue discount may be entitled to deduct a loss to the extent that its remaining basis would exceed the maximum amount of future payments to which such holder was entitled, assuming no further prepayments. No bad debt losses will be allowed with respect to the Class X Certificates or the Exchangeable Certificates representing Exchangeable IO Trust Components. Regular Interestholders are urged to consult their own tax advisors regarding the appropriate timing, amount and character of any loss sustained with respect to such Regular Interests. Special loss rules are applicable to banks and thrift institutions, including rules regarding reserves for bad debts. Such taxpayers are advised to consult their tax advisors regarding the treatment of losses on the Regular Interests.

Yield Maintenance Charges and Prepayment Premiums

Yield Maintenance Charges and Prepayment Premiums actually collected on the Mortgage Loans will be distributed as described in “Description of the Certificates—Allocation of Yield Maintenance Charges and Prepayment Premiums”. It is not entirely clear under the Code when the amount of Yield Maintenance Charges and Prepayment Premiums so allocated should be taxed to the holders of such classes of certificates, but it is not expected, for federal income tax reporting purposes, that Yield Maintenance Charges and Prepayment Premiums will be treated as giving rise to any income to the holder of such class of certificates prior to the certificate administrator’s actual receipt of Yield Maintenance Charges and Prepayment Premiums. Yield Maintenance Charges and Prepayment Premiums, if any, may be treated as paid upon the retirement or partial retirement of such classes of certificates. The IRS may disagree with these positions. Certificateholders should consult their own tax advisors concerning the treatment of Yield Maintenance Charges and Prepayment Premiums.

Sale or Exchange of Regular Interests

If a Regular Interestholder sells or exchanges a Regular Interest, such Regular Interestholder will recognize gain or loss equal to the difference, if any, between the amount received and its adjusted basis in the Regular Interest. The adjusted basis of a Regular Interest generally will equal the cost of the Regular Interest to the seller increased by any original issue discount or market discount or other amounts previously included in the seller’s gross income with respect to the Regular Interest and reduced by amounts included in the stated redemption price at maturity of the Regular Interest that were previously received by the seller, by any amortized premium, and by any deductible losses on the Regular Interest.

Except as described above with respect to market discount, and except as provided in this paragraph, any gain or loss on the sale or exchange of a Regular Interest realized by an investor that holds the Regular Interest as a capital asset will be capital gain or loss and will be long term or short term depending on whether the Regular Interest has been held for the long term capital gain holding period (more than one year). Such gain will be treated as ordinary income: (i) if the Regular Interest is held as part of a “conversion transaction” as defined in Code Section 1258(c), up to the amount of interest that would have accrued on the Regular Interestholder’s net investment in the conversion transaction at 120% of the appropriate applicable federal rate under Code Section 1274(d) in effect at the time the taxpayer entered into the transaction minus any amount previously treated as ordinary income with respect to any prior disposition of property that was held as part of such

605

transaction; (ii) in the case of a non-corporate taxpayer, to the extent such taxpayer has made an election under Code Section 163(d)(4) to have net capital gains taxed as investment income at ordinary income rates; or (iii) to the extent that such gain does not exceed the excess, if any, of (a) the amount that would have been includible in the gross income of the Regular Interestholder if his yield on such Regular Interest were 110% of the applicable federal rate as of the date of purchase, over (b) the amount of income actually includible in the gross income of such Regular Interestholder with respect to the Regular Interest. In addition, gain or loss recognized from the sale of a Regular Interest by certain banks or thrift institutions will be treated as ordinary income or loss pursuant to Code Section 582(c). Long-term capital gains of certain non-corporate taxpayers generally are subject to a lower maximum tax rate than ordinary income of such taxpayers for property held for more than one year. The tax rate for corporations is the same with respect to both ordinary income and capital gains. In connection with a sale or exchange of an Exchangeable Certificate, the related Certificateholder must separately account for the sale or exchange of the related “regular interest” in the Upper-Tier REMIC and the related interest in the Grantor Trust.

Taxes That May Be Imposed on a REMIC

Prohibited Transactions

Income from certain transactions by either Trust REMIC, called prohibited transactions, will not be part of the calculation of income or loss includible in the federal income tax returns of holders of the Class R certificates, but rather will be taxed directly to the Trust REMICs at a 100% rate. Prohibited transactions generally include (i) the disposition of a qualified mortgage other than for (a) substitution within two years of the Startup Day for a defective (including a defaulted) obligation (or repurchase in lieu of substitution of a defective (including a defaulted) obligation at any time) or for any qualified mortgage within 3 months of the Startup Day, (b) foreclosure, default or imminent default of a qualified mortgage, (c) bankruptcy or insolvency of the REMIC, or (d) a qualified (complete) liquidation, (ii) the receipt of income from assets that are not the type of mortgages or investments that the REMIC is permitted to hold, (iii) the receipt of compensation for services or (iv) the receipt of gain from disposition of cash flow investments other than pursuant to a qualified liquidation. Notwithstanding (i) and (iv), it is not a prohibited transaction to sell REMIC property to prevent a default on regular interests as a result of a default on qualified mortgages or to facilitate a qualified liquidation or a clean-up call. The REMIC Provisions indicate that the modification of a mortgage loan generally will not be treated as a disposition if it is occasioned by a default or reasonably foreseeable default, an assumption of a mortgage loan or the waiver of a “due-on-sale” or “due-on-encumbrance” clause. It is not anticipated that the Trust REMICs will engage in any prohibited transactions.

Contributions to a REMIC After the Startup Day

In general, a REMIC will be subject to a tax at a 100% rate on the value of any property contributed to the REMIC after the Startup Day. Exceptions are provided for cash contributions to the REMIC (i) during the 3 months following the Startup Day, (ii) made to a qualified reserve fund by a holder of a Class R certificate, (iii) in the nature of a guarantee, (iv) made to facilitate a qualified liquidation or clean-up call, and (v) as otherwise permitted in Treasury regulations yet to be issued. It is not anticipated that there will be any taxable contributions to the Trust REMICs.

606

Net Income from Foreclosure Property

The Lower-Tier REMIC will be subject to federal income tax at the corporate rate on “net income from foreclosure property”, determined by reference to the rules applicable to real estate investment trusts. Generally, property acquired by foreclosure or deed-in-lieu of foreclosure would be treated as “foreclosure property” until the close of the third calendar year beginning after the Lower-Tier REMIC’s acquisition of an REO Property, with a possible extension. Net income from foreclosure property generally means gain from the sale of a foreclosure property that is inventory property and gross income from foreclosure property other than qualifying rents and other qualifying income for a real estate investment trust.

In order for a foreclosed property to qualify as foreclosure property, any operation of the foreclosed property by the Lower-Tier REMIC generally must be conducted through an independent contractor. Further, such operation, even if conducted through an independent contractor, may give rise to “net income from foreclosure property”, taxable at the corporate rate. Payment of such tax by the Lower-Tier REMIC would reduce amounts available for distribution to Certificateholders.

The special servicer will be required to determine generally whether the operation of foreclosed property in a manner that would subject the Lower-Tier REMIC to such tax would be expected to result in higher after-tax proceeds than an alternative method of operating such property that would not subject the Lower-Tier REMIC to such tax.

REMIC Partnership Representative

A “partnership representative” (as defined in Section 6223 of the Code) (“partnership representative”) will represent each REMIC in connection with any IRS and judicial proceeding relating to the REMIC and the Pooling and Servicing Agreement will designate the Securities Administrator as the partnership representative. Under the audit rules applicable to REMICs, (1) unless a REMIC elects otherwise, taxes arising from IRS audit adjustments are required to be paid by the REMIC rather than by its residual interest holders, (2) the partnership representative acts as a REMIC’s sole representative and its actions, including agreeing to adjustments to REMIC taxable income, are binding on residual interest holders and (3) if the IRS makes an adjustment to a REMIC’s taxable year, the holders of residual interests for the audited taxable year, may have to take the adjustment into account for the taxable year in which the adjustment is made rather than for the audited taxable year.

The partnership representative will utilize any election or other exception available to make any REMIC’s residual interest holders (that is, the holders of the Class R certificates) rather than the REMIC itself, liable for any taxes arising from audit adjustments to the REMIC’s taxable income. It is unclear how that may affect a REMIC residual interest holder’s ability to challenge any audit adjustment that might otherwise be available in the absence of any such election or exception. Holders of Class R certificates should discuss with their own tax advisors the possible effect of the new rules on them.

Taxation of Certain Foreign Investors

Interest, including original issue discount, distributable to the Regular Interestholders that are nonresident aliens, foreign corporations or other Non-U.S. Persons will be considered “portfolio interest” and, therefore, generally will not be subject to a 30% United States withholding tax; provided that such Non-U.S. Person (i) is not a “10-percent shareholder” within the meaning of Code Section 871(h)(3)(B) or a “controlled foreign

607

corporation” described in Code Section 881(c)(3)(C) with respect to the Trust REMICs and (ii) provides the certificate administrator, or the person that would otherwise be required to withhold tax from such distributions under Code Section 1441 or 1442, with an appropriate statement, signed under penalties of perjury, identifying the beneficial owner and stating, among other things, that the beneficial owner of the Regular Interest is a Non-U.S. Person. The appropriate documentation includes IRS Form W-8BEN-E or W-8BEN, if the Non-U.S. Person is an entity (such as a corporation) or individual, respectively, eligible for the benefits of the portfolio interest exemption or an exemption based on a treaty; IRS Form W-8ECI if the Non-U.S. Person is eligible for an exemption on the basis of its income from the Regular Interest being effectively connected to a United States trade or business; IRS Form W-8BEN-E or W-8IMY if the Non-U.S. Person is a trust, depending on whether such trust is classified as the beneficial owner of the Regular Interest; and Form W-8IMY, with supporting documentation as specified in the Treasury regulations, required to substantiate exemptions from withholding on behalf of its partners, if the Non-U.S. Person is a partnership. With respect to IRS Forms W-8BEN, W-8BEN-E, W-8IMY and W-8ECI, each (other than IRS Form W-8IMY) expires after 3 full calendar years or as otherwise provided by applicable law. An intermediary (other than a partnership) must provide IRS Form W-8IMY, revealing all required information, including its name, address, taxpayer identification number, the country under the laws of which it is created, and certification that it is not acting for its own account. A “qualified intermediary” must certify that it has provided, or will provide, a withholding statement as required under Treasury Regulations Section 1.1441-1(e)(5)(v), but need not disclose the identity of its account holders on its IRS Form W-8IMY, and may certify its account holders’ status without including each beneficial owner’s certification. A “non-qualified intermediary” must additionally certify that it has provided, or will provide, a withholding statement that is associated with the appropriate IRS Forms W-8 and W-9 required to substantiate exemptions from withholding on behalf of its beneficial owners. The term “intermediary” means a person acting as a custodian, a broker, nominee or otherwise as an agent for the beneficial owner of a Regular Interest. A “qualified intermediary” is generally a foreign financial institution or clearing organization or a non-U.S. branch or office of a U.S. financial institution or clearing organization that is a party to a withholding agreement with the IRS.

If such statement, or any other required statement, is not provided, 30% withholding will apply unless reduced or eliminated pursuant to an applicable tax treaty or unless the interest on the Regular Interest is effectively connected with the conduct of a trade or business within the United States by such Non-U.S. Person. In the latter case, such Non-U.S. Person will be subject to United States federal income tax at regular rates. Investors that are Non-U.S. Persons should consult their own tax advisors regarding the specific tax consequences to them of owning a Regular Interest.

A “U.S. Person” is a citizen or resident of the United States, a domestic corporation, domestic partnership (except to the extent provided in the applicable Treasury regulations) or other entity created or organized in or under the laws of the United States, any State or the District of Columbia, including any entity treated as a domestic corporation or domestic partnership for federal income tax purposes, an estate that is subject to U.S. federal income tax regardless of the source of income, or a trust if a court within the United States is able to exercise primary supervision over the administration of such trust, and one or more such U.S. Persons have the authority to control all substantial decisions of such trust (or, to the extent provided in the applicable Treasury regulations, certain trusts in existence on August 20, 1996 that have elected to be treated as U.S. Persons). The term “Non-U.S. Person” means a person other than a U.S. Person. Partnerships are urged to consult their

608

tax advisors concerning the application of the rules described herein, which may be applied differently to partners that are U.S. Persons and to partners that are not.

FATCA

Under the “Foreign Account Tax Compliance Act” (“FATCA”) provisions of the Hiring Incentives to Restore Employment Act, a 30% withholding tax is generally imposed on certain payments, including U.S.-source interest payments to “foreign financial institutions” and certain other foreign financial entities if those foreign entities fail to comply with the information reporting requirements of FATCA. The certificate administrator will be required to withhold amounts under FATCA on payments made to holders who are subject to the FATCA requirements and who fail to provide the certificate administrator with proof that they have complied with such requirements. Prospective investors should consult their tax advisors regarding the applicability of FATCA to their certificates.

Backup Withholding

Distributions made on the certificates, and proceeds from the sale of the certificates to or through certain brokers, may be subject to a “backup” withholding tax under Code Section 3406 on “reportable payments” (including interest distributions, original issue discount and, under certain circumstances, principal distributions) unless the Certificateholder (i) is a U.S. Person and provides IRS Form W-9 with the correct taxpayer identification number, or (ii) other than a holder of a Class R certificate, is a Non-U.S. Person and provides IRS Form W-8BEN or W-8BEN-E, as applicable, identifying the Non-U.S. Person and stating that the beneficial owner is not a U.S. Person or can be treated as an exempt recipient within the meaning of Treasury Regulations Section 1.6049-4(c)(1)(ii). Any amounts to be withheld from distribution on the certificates would be refunded by the IRS or allowed as a credit against the Certificateholder’s federal income tax liability. Information reporting requirements may also apply regardless of whether withholding is required. Holders are urged to contact their own tax advisors regarding the application to them of backup withholding and information reporting.

Information Reporting

Holders that are individuals (and certain domestic entities that are formed or availed of for purposes of holding, directly or indirectly, “specified foreign financial assets”) may be subject to certain foreign financial asset reporting obligations with respect to their certificates held through a financial account maintained by a foreign financial institution if the aggregate value of their certificates and their other “specified foreign financial assets” exceeds $50,000. Significant penalties can apply if a holder fails to disclose its specified foreign financial assets. We urge you to consult your tax advisor with respect to this and other reporting obligations with respect to your certificates.

3.8% Medicare Tax on “Net Investment Income”

Certain non-corporate Certificateholders that are U.S. Persons are subject to an additional 3.8% tax on all or a portion of their “net investment income”, which can include the interest payments and any gain realized with respect to the certificates, to the extent of their net investment income that, when added to their other modified adjusted gross income, exceeds $200,000 for an unmarried individual, $250,000 for a married taxpayer filing a joint return (or a surviving spouse), or $125,000 for a married individual filing a separate return. The 3.8% Medicare tax is determined in a different manner than the

609

regular income tax. Certificateholders should consult their tax advisors with respect to their consequences with respect to the 3.8% Medicare tax.

Reporting Requirements

Each Trust REMIC will be required to maintain its books on a calendar year basis and to file federal income tax returns in a manner similar to a partnership. The form for such returns is IRS Form 1066, U.S. Real Estate Mortgage Investment Conduit (REMIC) Income Tax Return. The trustee will be required to sign each Trust REMIC’s returns.

Reports of accrued interest, original issue discount, if any, and information necessary to compute the accrual of any market discount on the Regular Interests will be made annually to the IRS and to individuals, estates, non-exempt and non-charitable trusts, and partnerships that are either Regular Interestholders or beneficial owners that own Regular Interests through a broker or middleman as nominee. All brokers, nominees and all other nonexempt Regular Interestholders (including corporations, non-calendar year taxpayers, securities or commodities dealers, placement agents, real estate investment trusts, investment companies, common trusts, thrift institutions and charitable trusts) may request such information for any calendar quarter by telephone or in writing by contacting the person designated in IRS Publication 938 with respect to the Trust REMIC. Holders through nominees must request such information from the nominee.

Treasury regulations require that, in addition to the foregoing requirements, information must be furnished annually to the Regular Interestholders and filed annually with the IRS concerning the percentage of each Trust REMIC’s assets meeting the qualified asset tests described under “—Qualification as a REMIC” above.

In addition, the Grantor Trust may be subject to Treasury regulations providing specific reporting rules for “widely held fixed investment trusts”. Under these regulations, the certificate administrator will be required to file IRS Form 1099 (or any successor form) with the IRS with respect to holders of Exchangeable Certificates who are not “exempt recipients” (a term that includes corporations, trusts, securities dealers, middlemen and certain other non-individuals) and do not hold such certificates through a middleman, to report the issuing entity’s gross income and, in certain circumstances, unless the certificate administrator reports under the safe harbor as described in the last sentence of this paragraph, if any assets of the issuing entity were disposed of or certificates are sold in secondary market sales, the portion of the gross proceeds relating to the assets of the issuing entity that are attributable to such holder. The same requirements would be imposed on middlemen holding such certificates on behalf of the related holders. Under certain circumstances, the certificate administrator may report under the safe harbor for widely-held mortgage trusts, as such term is defined under Treasury Regulations Section 1.671-5.

These regulations also require that the certificate administrator make available information regarding interest income and information necessary to compute any original issue discount to (i) exempt recipients (including middlemen) and non-calendar year taxpayers, upon request, in accordance with the requirements of the regulations and (ii) Certificateholders who do not hold their certificates through a middleman. The information must be provided to parties specified in clause (i) on or before the later of the 30th day after the close of the calendar year to which the request relates and 14 days after the receipt of the request. The information must be provided to parties specified in clause (ii) on or before March 15 of the calendar year for which the statement is being furnished.

610

DUE TO THE COMPLEXITY OF THESE RULES AND THE CURRENT UNCERTAINTY AS TO THE MANNER OF THEIR APPLICATION TO THE ISSUING ENTITY AND CERTIFICATEHOLDERS, IT IS PARTICULARLY IMPORTANT THAT POTENTIAL INVESTORS CONSULT THEIR OWN TAX ADVISORS REGARDING THE TAX TREATMENT OF THEIR ACQUISITION, OWNERSHIP AND DISPOSITION OF THE CERTIFICATES.

Certain State and Local Tax Considerations

In addition to the federal income tax consequences described in “Material Federal Income Tax Considerations” above, purchasers of Offered Certificates should consider the state and local income tax consequences of the acquisition, ownership, and disposition of the Offered Certificates. State and local income tax law may differ substantially from the corresponding federal law, and this discussion does not purport to describe any aspect of the income tax laws of any state or locality.

It is possible that one or more jurisdictions may attempt to tax nonresident holders of offered certificates and nonresident VRR Interest Owners solely by reason of the location in that jurisdiction of the depositor, the trustee, the certificate administrator, the sponsors, a related borrower or a mortgaged property or on some other basis, may require nonresident holders to file returns in such jurisdiction or may attempt to impose penalties for failure to file such returns; and it is possible that any such jurisdiction will ultimately succeed in collecting such taxes or penalties from such nonresident holders. We cannot assure you that holders of offered certificates or VRR Interest Owners will not be subject to tax in any particular state, local or other taxing jurisdiction.

You should consult with your tax advisor with respect to the various state and local, and any other, tax consequences of an investment in the Offered Certificates.

Method of Distribution (Conflicts of Interest)

Subject to the terms and conditions set forth in an underwriting agreement (the “Underwriting Agreement”), among the depositor and the underwriters, the depositor has agreed to sell to the underwriters, and the underwriters have severally, but not jointly, agreed to purchase from the depositor the respective Certificate Balance or the Notional Amount, as applicable, of each class of Offered Certificates set forth below subject in each case to a variance of 5%.

Underwriter

Class A-1

Class A-2

Class A-2-1

Class A-2-2

J.P. Morgan Securities LLC $ [__] $ [__] $ [__] $ [__]
Morgan Stanley & Co. LLC $ [__] $ [__] $ [__] $ [__]
Wells Fargo Securities, LLC $ [__] $ [__] $ [__] $ [__]
BofA Securities, Inc. $ [__] $ [__] $ [__] $ [__]
Academy Securities, Inc. $ [__] $ [__] $ [__] $ [__]
Drexel Hamilton, LLC

$ [__]

$ [__]

$ [__]

$ [__]

Total

$ [__]

$ [__]

$ [__]

$ [__]

611

Underwriter

Class A-2-X1

Class A-2-X2

Class A-3

Class A-3-1

J.P. Morgan Securities LLC $ [__] $ [__] $ [__] $ [__]
Morgan Stanley & Co. LLC $ [__] $ [__] $ [__] $ [__]
Wells Fargo Securities, LLC $ [__] $ [__] $ [__] $ [__]
BofA Securities, Inc. $ [__] $ [__] $ [__] $ [__]
Academy Securities, Inc. $ [__] $ [__] $ [__] $ [__]
Drexel Hamilton, LLC

$ [__]

$ [__]

$ [__]

$ [__]

Total

$ [__]

$ [__]

$ [__]

$ [__]

Underwriter

Class A-3-2

Class A-3-X1

Class A-3-X2

Class X-A

J.P. Morgan Securities LLC $ [__] $ [__] $ [__] $ [__]
Morgan Stanley & Co. LLC $ [__] $ [__] $ [__] $ [__]
Wells Fargo Securities, LLC $ [__] $ [__] $ [__] $ [__]
BofA Securities, Inc. $ [__] $ [__] $ [__] $ [__]
Academy Securities, Inc. $ [__] $ [__] $ [__] $ [__]
Drexel Hamilton, LLC

$ [__]

$ [__]

$ [__]

$ [__]

Total

$ [__]

$ [__]

$ [__]

$ [__]

Underwriter

Class X-B

Class A-S

Class A-S-1

Class A-S-2

J.P. Morgan Securities LLC $ [__] $ [__] $ [__] $ [__]
Morgan Stanley & Co. LLC $ [__] $ [__] $ [__] $ [__]
Wells Fargo Securities, LLC $ [__] $ [__] $ [__] $ [__]
BofA Securities, Inc. $ [__] $ [__] $ [__] $ [__]
Academy Securities, Inc. $ [__] $ [__] $ [__] $ [__]
Drexel Hamilton, LLC

$ [__]

$ [__]

$ [__]

$ [__]

Total

$ [__]

$ [__]

$ [__]

$ [__]

Underwriter

Class A-S-X1

Class A-S-X2

Class B

Class B-1

J.P. Morgan Securities LLC $ [__] $ [__] $ [__] $ [__]
Morgan Stanley & Co. LLC $ [__] $ [__] $ [__] $ [__]
Wells Fargo Securities, LLC $ [__] $ [__] $ [__] $ [__]
BofA Securities, Inc. $ [__] $ [__] $ [__] $ [__]
Academy Securities, Inc. $ [__] $ [__] $ [__] $ [__]
Drexel Hamilton, LLC

$ [__]

$ [__]

$ [__]

$ [__]

Total

$ [__]

$ [__]

$ [__]

$ [__]

Underwriter

Class B-2

Class B-X1

Class B-X2

Class C

J.P. Morgan Securities LLC $ [__] $ [__] $ [__] $ [__]
Morgan Stanley & Co. LLC $ [__] $ [__] $ [__] $ [__]
Wells Fargo Securities, LLC $ [__] $ [__] $ [__] $ [__]
BofA Securities, Inc. $ [__] $ [__] $ [__] $ [__]
Academy Securities, Inc. $ [__] $ [__] $ [__] $ [__]
Drexel Hamilton, LLC

$ [__]

$ [__]

$ [__]

$ [__]

Total

$ [__]

$ [__]

$ [__]

$ [__]

Underwriter

Class C-1

Class C-2

Class C-X1

Class C-X2

J.P. Morgan Securities LLC $ [__] $ [__] $ [__] $ [__]
Morgan Stanley & Co. LLC $ [__] $ [__] $ [__] $ [__]
Wells Fargo Securities, LLC $ [__] $ [__] $ [__] $ [__]
BofA Securities, Inc. $ [__] $ [__] $ [__] $ [__]
Academy Securities, Inc. $ [__] $ [__] $ [__] $ [__]
Drexel Hamilton, LLC

$ [__]

$ [__]

$ [__]

$ [__]

Total

$ [__]

$ [__]

$ [__]

$ [__]

The Underwriting Agreement provides that the obligations of the underwriters will be subject to certain conditions precedent and that the underwriters will be obligated to purchase all Offered Certificates if any are purchased. In the event of a default by any underwriter, the Underwriting Agreement provides that, in certain circumstances, purchase

612

commitments of the non-defaulting underwriter(s) may be increased or the Underwriting Agreement may be terminated.

Additionally, the parties to the PSA have severally agreed to indemnify the underwriters, and the underwriters have agreed to indemnify the depositor and controlling persons of the depositor, against certain liabilities, including liabilities under the Securities Act, and have agreed, if required, to contribute to payments required to be made in respect of these liabilities.

The depositor has been advised by the underwriters that they propose to offer the Offered Certificates to the public from time to time in one or more negotiated transactions, or otherwise, at varying prices to be determined at the time of sale. Proceeds to the depositor from the sale of Offered Certificates will be approximately [__]% of the initial aggregate Certificate Balance of the Offered Certificates, plus accrued interest on the Offered Certificates from October 1, 2025, before deducting expenses payable by the depositor (estimated at $[__], excluding underwriting discounts and commissions). The underwriters may effect the transactions by selling the Offered Certificates to or through dealers, and the dealers may receive compensation in the form of underwriting discounts, concessions or commissions from the underwriters. In connection with the purchase and sale of the Offered Certificates offered by this prospectus, the underwriters may be deemed to have received compensation from the depositor in the form of underwriting discounts.

We anticipate that the Offered Certificates will be sold primarily to institutional investors. Purchasers of Offered Certificates, including dealers, may, depending on the facts and circumstances of those purchases, be deemed to be “underwriters” within the meaning of the Securities Act in connection with reoffers and resales by them of Offered Certificates. If you purchase Offered Certificates, you should consult with your legal advisors in this regard prior to any reoffer or resale. The underwriters are under no obligation to make a market in the Offered Certificates and may discontinue any market making activities at any time without notice. In addition, the ability of the Underwriters to make a market in the Offered Certificates may be impacted by changes in regulatory requirements applicable to marketing, holding and selling of, or issuing quotations with respect to, asset-backed securities generally. See “Risk Factors—General Risks—The Certificates May Have Limited Liquidity and the Market Value of the Certificates May Decline”.

Pursuant to Rule 15c6-1 under the Exchange Act, trades in the secondary market generally are required to settle in two (2) business days, unless the parties to any such trade expressly agree otherwise. Accordingly, purchasers who wish to trade Offered Certificates in the secondary market prior to such delivery should specify a longer settlement cycle, or should refrain from specifying a shorter settlement cycle, to the extent that failing to do so would result in a settlement date that is earlier than the date of delivery of such Offered Certificates.

The primary source of ongoing information available to investors concerning the Offered Certificates will be the monthly statements discussed under “Description of the Certificates—Reports to Certificateholders and VRR Interest Owners; Certain Available Information”. We cannot assure you that any additional information regarding the Offered Certificates will be available through any other source. In addition, we are not aware of any source through which price information about the Offered Certificates will be generally available on an ongoing basis. The limited nature of that information regarding the Offered Certificates may adversely affect the liquidity of the Offered Certificates, even if a secondary market for the Offered Certificates becomes available.

613

J.P. Morgan Securities LLC, one of the underwriters, is an affiliate of JPMCB, which is a sponsor, an initial Risk Retention Consultation Party, an originator, a holder of a portion of the VRR Interest, and a mortgage loan seller under this securitization, and is an affiliate of J.P. Morgan Chase Commercial Mortgage Securities Corp., the depositor. Morgan Stanley & Co. LLC, one of the underwriters, is an affiliate of MSMCH, which is a sponsor, an initial Risk Retention Consultation Party and a mortgage loan seller under this securitization and Morgan Stanley Bank, which is an originator and a holder of a portion of the VRR Interest. Wells Fargo Securities, LLC, one of the underwriters, is an affiliate of Wells Fargo Bank, which is a sponsor, an originator, a holder of a portion of the VRR Interest, an initial Risk Retention Consultation Party and a mortgage loan seller under this securitization. BofA Securities, Inc., one of the underwriters, is an affiliate of Bank of America, National Association, which is a sponsor, an originator, the Retaining Sponsor, a holder of a portion of the VRR Interest, an initial Risk Retention Consultation Party and a mortgage loan seller under this securitization. The above-referenced mortgage loan sellers or their affiliates are also the holders of certain companion loans, as set forth in the table titled “Whole Loan Control Notes and Non-Control Notes” under “Description of the Mortgage Pool—The Whole Loans—General,” and certain mezzanine loans related to the Mortgage Loans, as described under “Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties”.

A portion of the net proceeds of this offering (after the payment of underwriting compensation and transaction expenses) is intended to be directed to affiliates of J.P. Morgan Securities LLC, which is one of the underwriters, a co-lead manager and a joint bookrunner for this offering, affiliates of Morgan Stanley & Co. LLC, which is one of the underwriters, a co-lead manager and a joint bookrunner for this offering, affiliates of Wells Fargo Securities, LLC, which is one of the underwriters, a co-lead manager and a joint bookrunner for this offering, and affiliates of BofA Securities, Inc., which is one of the underwriters, a co-lead manager and a joint bookrunner for this offering. That direction will occur by means of the collective effect of the payment by the underwriters to the depositor, an affiliate of J.P. Morgan Securities LLC, of the purchase price for the Offered Certificates and the following payments:

(1)      the payment by the depositor to JPMCB, an affiliate of J.P. Morgan Securities LLC, in that affiliate’s capacity as a mortgage loan seller, of the purchase price for the Mortgage Loans to be sold to the depositor by JPMCB (or, with respect to the Vertex HQ Mortgage Loan, the portion thereof allocable to JPMCB);

(2)      the payment by the depositor to MSMCH, an affiliate of Morgan Stanley & Co. LLC, in that affiliate’s capacity as a mortgage loan seller, of the purchase price for the Mortgage Loans to be sold to the depositor by MSMCH (or, with respect to the Vertex HQ Mortgage Loan, the portion thereof allocable to MSMCH);

(3)      the payment by the depositor to Wells Fargo Bank, an affiliate of Wells Fargo Securities, LLC, in that affiliate’s capacity as a mortgage loan seller, of the purchase price for the Mortgage Loans to be sold to the depositor by Wells Fargo Bank; and

(4)      the payment by the depositor to BANA, an affiliate of BofA Securities, Inc., in that affiliate’s capacity as a mortgage loan seller, of the purchase price for the Mortgage Loans to be sold to the depositor by BANA.

As a result of the circumstances described above in the prior two paragraphs, each of J.P. Morgan Securities LLC, Morgan Stanley & Co. LLC, Wells Fargo Securities, LLC and BofA

614

Securities, Inc. has a “conflict of interest” within the meaning of Rule 5121 of the consolidated rules of The Financial Industry Regulatory Authority, Inc. In addition, other circumstances exist that result in the underwriters or their affiliates having conflicts of interest, notwithstanding that such circumstances may not constitute a “conflict of interest” within the meaning of such Rule 5121. See “Risk Factors—Risks Related to Conflicts of Interest—Interests and Incentives of the Underwriter Entities May Not Be Aligned With Your Interests” and “Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties”.

J.P. Morgan is the marketing name for the investment banking businesses of JPMorgan Chase & Co. and its subsidiaries worldwide. Securities, syndicated loan arranging, financial advisory and other investment banking activities are performed by J.P. Morgan Securities LLC and its securities affiliates, and lending, derivatives and other commercial banking activities are performed by JPMorgan Chase Bank, National Association and its banking affiliates. J.P. Morgan Securities LLC is a member of the Securities Investor Protection Corporation (“SIPC”) and the New York Stock Exchange.

Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of the Financial Industry Regulatory Authority (“FINRA”), the New York Stock Exchange, the National Futures Association (“NFA”) and SIPC, Wells Fargo Prime Services, LLC, a member of FINRA, NFA and SIPC and Wells Fargo Bank, National Association. Wells Fargo Securities, LLC and Wells Fargo Prime Services, LLC are distinct entities from affiliated banks and thrifts.

BofA Securities is the marketing name for the global banking and global markets businesses of Bank of America Corporation. Lending, derivatives, and other commercial banking activities are performed globally by banking affiliates of Bank of America Corporation, including Bank of America, National Association, member FDIC. Securities, strategic advisory, and other investment banking activities are performed globally by investment banking affiliates of Bank of America Corporation, including, in the United States, BofA Securities, Inc., which is a registered broker-dealer and member of the FINRA and the SIPC, and, in other jurisdictions, locally registered entities.

Incorporation of Certain Information by Reference

The disclosures filed as exhibits to the most recent Form ABS-EE filed on or prior to the date of the filing of this prospectus by or on behalf of the depositor with respect to the issuing entity (file number 333-280318-03)—in accordance with Item 601(b)(102) and Item 601(b)(103) of Regulation S-K (17 C.F.R. §§ 601(b)(102) and 601(b)(103))—are hereby incorporated by reference into this prospectus.

All reports filed or caused to be filed by the depositor with respect to the issuing entity before the termination of this offering pursuant to Section 13(a), 13(c) or 15(d) of the Securities Exchange Act of 1934, as amended, that relate to the Offered Certificates (other than Annual Reports on Form 10-K) will be deemed to be incorporated by reference into this prospectus, except that if a Non-Serviced PSA is entered into after termination of this offering, any Current Report on Form 8-K filed after termination of this offering that includes as an exhibit such Non-Serviced PSA will be deemed to be incorporated by reference into this prospectus.

615

The depositor will provide or cause to be provided without charge to each person to whom this prospectus is delivered in connection with this offering (including beneficial owners of the Offered Certificates), upon written or oral request of that person, a copy of any or all documents or reports incorporated in this prospectus by reference, in each case to the extent the documents or reports relate to the Offered Certificates, other than the exhibits to those documents (unless the exhibits are specifically incorporated by reference in those documents). Requests to the depositor should be directed in writing to its principal executive offices at 383 Madison Avenue, 8th Floor, New York, New York 10179, Attention: President, or by telephone at (212) 834-5467.

Where You Can Find More Information

The depositor has filed a Registration Statement on Form SF-3 (SEC File No. 333-280318) (the “Registration Statement”) relating to multiple series of CMBS, including the Offered Certificates, with the SEC. This prospectus will form a part of the Registration Statement, but the Registration Statement includes additional information. Copies of the Registration Statement and other materials filed with or furnished to the SEC, including Distribution Reports on Form 10-D, Annual Reports on Form 10-K, Current Reports on Form 8-K, Forms ABS-15G, Form ABS-EE and any amendments to these reports may be accessed electronically at “http://www.sec.gov” at which you can view and download copies of reports, proxy and information statements and other information filed or furnished electronically through the Electronic Data Gathering, Analysis and Retrieval (“EDGAR”) system.

The depositor has met the registrant requirements of Section I.A.1. of the General Instructions to the Registration Statement.

Copies of all reports of the issuing entity on Forms ABS-EE, 10-D, 10-K and 8-K will also be made available on the website of the certificate administrator as soon as reasonably practicable after these materials are electronically filed with or furnished to the SEC through the EDGAR system.

Financial Information

The issuing entity will be newly formed and will not have engaged in any business activities or have any assets or obligations prior to the issuance of the Offered Certificates. Accordingly, no financial statements with respect to the issuing entity are included in this prospectus.

The depositor has determined that its financial statements will not be material to the offering of the Offered Certificates.

616

Certain ERISA Considerations

General

The Employee Retirement Income Security Act of 1974, as amended, or ERISA, and Code Section 4975 impose certain requirements on retirement plans, and on certain other employee benefit plans and arrangements, including individual retirement accounts and annuities, Keogh plans, collective investment funds, insurance company separate accounts and some insurance company general accounts in which those plans, accounts or arrangements are invested that are subject to the fiduciary responsibility provisions of ERISA or to Code Section 4975 (all of which are referred to as “Plans”), and on persons who are fiduciaries with respect to Plans, in connection with the investment of Plan assets. Certain employee benefit plans, such as governmental plans (as defined in ERISA Section 3(32)), and, if no election has been made under Code Section 410(d), church plans (as defined in Section 3(33) of ERISA) are not subject to ERISA requirements. However, those plans may be subject to the provisions of other applicable federal, state or local law (“Similar Law”) materially similar to the foregoing provisions of ERISA or the Code. Moreover, those plans, if qualified and exempt from taxation under Code Sections 401(a) and 501(a), are subject to the prohibited transaction rules set forth in Code Section 503.

ERISA generally imposes on Plan fiduciaries certain general fiduciary requirements, including those of investment prudence and diversification and the requirement that a Plan’s investments be made in accordance with the documents governing the Plan. In addition, ERISA and the Code prohibit a broad range of transactions involving assets of a Plan and persons (“Parties in Interest”) who have certain specified relationships to the Plan, unless a statutory, regulatory or administrative exemption is available. Certain Parties in Interest that participate in a prohibited transaction may be subject to an excise tax imposed pursuant to Code Section 4975, unless a statutory, regulatory or administrative exemption is available. These prohibited transactions generally are set forth in Section 406 of ERISA and Code Section 4975. Special caution should be exercised before the assets of a Plan are used to purchase an Offered Certificate if, with respect to those assets, the depositor, any servicer or the trustee or any of their affiliates, either: (a) has investment discretion with respect to the investment of those assets of that Plan; or (b) gives, or has authority or responsibility to give, investment advice within the meaning of ERISA and Section 4975 of the Code with respect to those assets for a fee or other compensation; or (c) is an employer maintaining or contributing to the Plan.

Before purchasing any Offered Certificates with Plan assets, a Plan fiduciary should consult with its counsel and determine whether there exists any prohibition to that purchase under the requirements of ERISA or Code Section 4975, whether any prohibited transaction class exemption or any individual administrative prohibited transaction exemption (as described below) applies, including whether the appropriate conditions set forth in those exemptions would be met, or whether any statutory prohibited transaction exemption is applicable. Fiduciaries of plans subject to a Similar Law should consider the need for, and the availability of, an exemption under such applicable Similar Law.

Plan Asset Regulations

A Plan’s investment in Offered Certificates may cause the assets of the issuing entity to be deemed Plan assets. Section 2510.3-101 of the regulations of the United States Department of Labor (“DOL”), as modified by Section 3(42) of ERISA, provides that when a Plan acquires an equity interest in an entity, the Plan’s assets include both the equity

617

interest and an undivided interest in each of the underlying assets of the entity, unless certain exceptions not applicable to this discussion apply, or unless the equity participation in the entity by “benefit plan investors” (that is, Plans and entities whose underlying assets include plan assets) is not “significant”. For this purpose, in general, equity participation in an entity will be “significant” on any date if, immediately after the most recent acquisition of any certificate, 25% or more of any class of certificates is held by benefit plan investors.

In general, any person who has discretionary authority or control respecting the management or disposition of Plan assets, and any person who provides investment advice with respect to those assets for a fee, is a fiduciary of the investing Plan. If the assets of the issuing entity constitute Plan assets, then any party exercising management or discretionary control regarding those assets, such as the master servicer, the special servicer or any sub-servicer, may be deemed to be a Plan “fiduciary” with respect to the investing Plan, and thus subject to the fiduciary responsibility provisions and prohibited transaction provisions of ERISA and Code Section 4975. In addition, if the assets of the issuing entity constitute Plan assets, the purchase of Offered Certificates by a Plan, as well as the operation of the issuing entity, may constitute or involve a prohibited transaction under ERISA or the Code.

Administrative Exemptions

The U.S. Department of Labor has issued to J.P. Morgan Securities LLC an individual prohibited transaction exemption, Prohibited Transaction Exemption (“PTE”) 2002-19, 67 Fed. Reg. 14,979 (March 28, 2002), as amended by PTE 2013-08, 78 Fed. Reg. 41,090 (July 9, 2013) (the “Exemption”). The Exemption generally exempts from the application of the prohibited transaction provisions of Sections 406 and 407 of ERISA, and the excise taxes imposed on prohibited transactions pursuant to Code Sections 4975(a) and (b), certain transactions, among others, relating to the servicing and operation of pools of mortgage loans, such as the pool of mortgage loans held by the issuing entity, and the purchase, sale and holding of mortgage pass-through certificates, such as the Offered Certificates, underwritten by J.P. Morgan Securities LLC, Morgan Stanley & Co. LLC, Wells Fargo Securities, LLC and BofA Securities, Inc., provided that certain conditions set forth in the Exemption are satisfied. The depositor expects that the Exemption generally will apply to the Offered Certificates.

The Exemption sets forth five general conditions that must be satisfied for a transaction involving the purchase, sale and holding of the Offered Certificates to be eligible for exemptive relief. First, the acquisition of the Offered Certificates by a Plan must be on terms (including the price paid for the Offered Certificates) that are at least as favorable to the Plan as they would be in an arm’s-length transaction with an unrelated party. Second, the Offered Certificates at the time of acquisition by the Plan must be rated in one of the four highest generic rating categories by at least one NRSRO that meets the requirements of the Exemption (an “Exemption Rating Agency”). Third, the trustee cannot be an affiliate of any other member of the Restricted Group other than an underwriter. The “Restricted Group” consists of any underwriter, the depositor, the trustee, the master servicer, the special servicer, any sub-servicer, any entity that provides insurance or other credit support to the issuing entity and any borrower with respect to mortgage loans constituting more than 5% of the aggregate unamortized principal balance of the mortgage loans as of the date of initial issuance of the Offered Certificates, and any affiliate of any of the foregoing entities. Fourth, the sum of all payments made to and retained by the underwriters must represent not more than reasonable compensation for underwriting the Offered Certificates, the sum of all payments made to and retained by the depositor pursuant to the assignment

618

of the mortgage loans to the issuing entity must represent not more than the fair market value of the mortgage loans and the sum of all payments made to and retained by the master servicer, the special servicer and any sub-servicer must represent not more than reasonable compensation for that person’s services under the PSA and reimbursement of the person’s reasonable expenses in connection therewith. Fifth, the investing Plan must be an accredited investor as defined in Rule 501(a)(1) of Regulation D under the Securities Act.

It is a condition of the issuance of the Offered Certificates that they have the ratings described above required by the Exemption and the depositor believes that each of the Rating Agencies qualifies as an Exemption Rating Agency. Consequently, the second general condition set forth above will be satisfied with respect to the Offered Certificates as of the Closing Date. As of the Closing Date, the third general condition set forth above will be satisfied with respect to the Offered Certificates. In addition, the depositor believes that the fourth general condition set forth above will be satisfied with respect to the Offered Certificates. A fiduciary of a Plan contemplating purchasing an Offered Certificate in the secondary market must make its own determination that, at the time of purchase, the Offered Certificates continue to satisfy the second general condition set forth above. A fiduciary of a Plan contemplating purchasing an Offered Certificate, whether in the initial issuance of the Offered Certificates or in the secondary market, must make its own determination that the first and fifth general conditions set forth above will be satisfied with respect to the related Offered Certificate.

The Exemption also requires that the issuing entity meet the following requirements: (1) the issuing entity must consist solely of assets of the type that have been included in other investment pools; (2) certificates in those other investment pools must have been rated in one of the four highest categories by at least one of the Exemption Rating Agencies for at least one year prior to the Plan’s acquisition of Offered Certificates; and (3) certificates in those other investment pools must have been purchased by investors other than Plans for at least one year prior to any Plan’s acquisition of Offered Certificates.

The depositor believes that the conditions to the applicability of the Exemption will generally be met with respect to the Offered Certificates, other than those conditions which are dependent on facts unknown to the depositor or which it cannot control, such as those relating to the circumstances of the Plan purchaser or the Plan fiduciary making the decision to purchase any such Offered Certificates.

If the general conditions of the Exemption are satisfied, the Exemption may provide an exemption from the restrictions imposed by Sections 406(a) and 407(a) of ERISA (as well as the excise taxes imposed by Code Sections 4975(a) and (b) by reason of Code Sections 4975(c)(1)(A) through (D)) in connection with (1) the direct or indirect sale, exchange or transfer of Offered Certificates in the initial issuance of certificates between the depositor or the underwriters and a Plan when the depositor, any of the underwriters, the trustee, the master servicer, the special servicer, a sub-servicer or a borrower is a party in interest with respect to the investing Plan, (2) the direct or indirect acquisition or disposition in the secondary market of the Offered Certificates by a Plan and (3) the holding of Offered Certificates by a Plan. However, no exemption is provided from the restrictions of Sections 406(a)(1)(E), 406(a)(2) and 407 of ERISA for the acquisition or holding of an Offered Certificate on behalf of an “Excluded Plan” by any person who has discretionary authority or renders investment advice with respect to the assets of the Excluded Plan. For purposes of this prospectus, an “Excluded Plan” is a Plan sponsored by any member of the Restricted Group.

619

If certain specific conditions of the Exemption are also satisfied, the Exemption may provide an exemption from the restrictions imposed by Sections 406(b)(1) and (b)(2) of ERISA and the taxes imposed by Code Section 4975(c)(1)(E) in connection with (1) the direct or indirect sale, exchange or transfer of Offered Certificates in the initial issuance of certificates between the depositor or the underwriters and a Plan when the person who has discretionary authority or renders investment advice with respect to the investment of Plan assets in those certificates is (a) a borrower with respect to 5% or less of the fair market value of the mortgage loans or (b) an affiliate of that person, (2) the direct or indirect acquisition or disposition in the secondary market of Offered Certificates by a Plan and (3) the holding of Offered Certificates by a Plan.

Further, if certain specific conditions of the Exemption are satisfied, the Exemption may provide an exemption from the restrictions imposed by Sections 406(a), 406(b) and 407(a) of ERISA, and the taxes imposed by Code Sections 4975(a) and (b) by reason of Code Section 4975(c) for transactions in connection with the servicing, management and operation of the pool of mortgage loans.

A fiduciary of a Plan should consult with its counsel with respect to the applicability of the Exemption. The fiduciary of a plan not subject to ERISA or Code Section 4975, such as a governmental plan, should determine the need for and availability of exemptive relief under applicable Similar Law. A purchaser of an Offered Certificate should be aware, however, that even if the conditions specified in one or more exemptions are satisfied, the scope of relief provided by an exemption may not cover all acts which might be construed as prohibited transactions.

In addition, each beneficial owner of an Offered Certificate or any interest therein that is a Plan will be deemed to have represented by its acquisition of such Offered Certificates that (i) none of the depositor, any underwriter, the trustee, the master servicer, the special servicer, the certificate administrator, the operating advisor, the asset representations reviewer or any of their respective affiliated entities (the “Transaction Parties”), has provided any investment recommendation or investment advice on which the Plan or the fiduciary making the investment decision for the Plan has relied in connection with the decision to acquire Offered Certificates (except where an exemption applies (all of the conditions of which are satisfied) or it would not otherwise result in a non-exempt prohibited transaction under ERISA or Section 4975 of the Code), and the Transaction Parties are not otherwise acting as a fiduciary (within the meaning of Section 3(21) of ERISA or Section 4975(e)(3) of the Code) to the Plan in connection with the Plan’s acquisition of Offered Certificates, and (ii) the Plan fiduciary is exercising its own independent judgment in evaluating the investment in the Offered Certificates.

Insurance Company General Accounts

Sections I and III of Prohibited Transaction Class Exemption (“PTCE”) 95-60 exempt from the application of the prohibited transaction provisions of Sections 406(a), 406(b) and 407(a) of ERISA and Code Section 4975 transactions in connection with the acquisition of a security (such as a certificate issued by the issuing entity) as well as the servicing, management and operation of a trust (such as the issuing entity) in which an insurance company general account has an interest as a result of its acquisition of certificates issued by the issuing entity, provided that certain conditions are satisfied. If these conditions are met, insurance company general accounts investing assets that are treated as assets of Plans would be allowed to purchase certain classes of certificates which do not meet the ratings requirements of the Exemption. All other conditions of the Exemption would have to

620

be satisfied in order for PTCE 95-60 to be available. Before purchasing any class of Offered Certificates, an insurance company general account seeking to rely on Sections I and III of PTCE 95-60 should itself confirm that all applicable conditions and other requirements have been satisfied.

Section 401(c) of ERISA provides certain exemptive relief from the provisions of Part 4 of Title I of ERISA and Code Section 4975, including the prohibited transaction restrictions imposed by ERISA and the related excise taxes imposed by the Code, for transactions involving an insurance company general account. Pursuant to Section 401(c) of ERISA, the DOL issued regulations (“401(c) Regulations”), generally effective July 5, 2001, to provide guidance for the purpose of determining, in cases where insurance policies supported by an insurance company’s general account are issued to or for the benefit of a Plan on or before December 31, 1998, which general account assets constitute Plan assets. Any assets of an insurance company general account which support insurance policies issued to a Plan after December 31, 1998 or issued to Plans on or before December 31, 1998 for which the insurance company does not comply with the 401(c) Regulations may be treated as Plan assets. In addition, because Section 401(c) of ERISA does not relate to insurance company separate accounts, separate account assets are still generally treated as Plan assets of any Plan invested in that separate account. Insurance companies contemplating the investment of general account assets in the Offered Certificates should consult with their counsel with respect to the applicability of Section 401(c) of ERISA.

Due to the complexity of these rules and the penalties imposed upon persons involved in prohibited transactions, it is particularly important that potential investors who are Plan fiduciaries or who are investing Plan assets consult with their counsel regarding the consequences under ERISA and the Code of their acquisition and ownership of certificates.

THE SALE OF OFFERED CERTIFICATES TO A PLAN IS IN NO RESPECT A REPRESENTATION BY THE DEPOSITOR OR ANY OF THE UNDERWRITERS THAT THIS INVESTMENT MEETS ANY RELEVANT LEGAL REQUIREMENTS WITH RESPECT TO INVESTMENTS BY PLANS GENERALLY OR ANY PARTICULAR PLAN, OR THAT THIS INVESTMENT IS APPROPRIATE FOR PLANS GENERALLY OR ANY PARTICULAR PLAN.

 

 

 

621

Legal Investment

None of the classes of Offered Certificates will constitute “mortgage related securities” for purposes of the SMMEA.

The appropriate characterization of the Offered Certificates under various legal investment restrictions, and thus the ability of investors subject to those restrictions to purchase the Offered Certificates, are subject to significant interpretive uncertainties.

Accordingly, if your investment activities are subject to legal investment laws and regulations, regulatory capital requirements, or review by regulatory authorities, you should consult with your own legal advisors in determining whether and to what extent the Offered Certificates constitute legal investments or are subject to investment, capital, or other regulatory restrictions.

The issuing entity will not be registered under the Investment Company Act of 1940, as amended. The issuing entity will be relying on an exclusion or exemption from the definition of “investment company” under the Investment Company Act of 1940, as amended contained in Section 3(c)(5) of the Investment Company Act of 1940, as amended, or Rule 3a-7 under the Investment Company Act of 1940, as amended, although there may be additional exclusions or exemptions available to the issuing entity. The issuing entity is being structured so as not to constitute a “covered fund” for purposes of the Volcker Rule under the Dodd-Frank Act.

Legal Matters

The validity of the Offered Certificates and certain federal income tax matters will be passed upon for the depositor by Cadwalader, Wickersham & Taft LLP, Charlotte, North Carolina, and certain other legal matters will be passed upon for the underwriters by Sidley Austin LLP, New York, New York.

Ratings

It is a condition to their issuance that the Offered Certificates (other than the Class X-B certificates, the Class B Exchangeable Certificates and the Class C Exchangeable Certificates) receive investment grade credit ratings from the three (3) Rating Agencies engaged by the depositor to rate the Offered Certificates, and it is a condition to their issuance that the Class X-B certificates, the Class B Exchangeable Certificates and the Class C Exchangeable Certificates receive investment grade credit ratings from two (2) of the Rating Agencies engaged by the depositor to rate such Offered Certificates.

We are not obligated to maintain any particular rating with respect to any class of Offered Certificates. Changes affecting the Mortgaged Properties, the parties to the PSA or another person may have an adverse effect on the ratings of the Offered Certificates, and thus on the liquidity, market value and regulatory characteristics of the Offered Certificates, although such adverse changes would not necessarily be an event of default under the related Mortgage Loan.

The ratings address the likelihood of full and timely receipt by the Certificateholders of all distributions of interest at the applicable Pass-Through Rate on the Offered Certificates to which they are entitled on each Distribution Date and the ultimate payment in full of the Certificate Balance of each class of Offered Certificates on a date that it not later than the

622

Rated Final Distribution Date with respect to such class of certificates. The Rated Final Distribution Date will be the Distribution Date in November 2058. See “Yield and Maturity Considerations” and “Pooling and Servicing Agreement—Advances”. Any ratings of each Offered Certificates should be evaluated independently from similar ratings on other types of securities.

The ratings are not a recommendation to buy, sell or hold securities, a measure of asset value or an indication of the suitability of an investment, and may be subject to revision or withdrawal at any time by any Rating Agency. In addition, these ratings do not address: (a) the likelihood, timing, or frequency of prepayments (both voluntary and involuntary) and their impact on interest payments or the degree to which such prepayments might differ from those originally anticipated, (b) the possibility that a Certificateholder might suffer a lower than anticipated yield, (c) the likelihood of receipt of Yield Maintenance Charges, prepayment charges, Prepayment Premiums, prepayment fees or penalties, default interest, (d) the likelihood of experiencing any Prepayment Interest Shortfalls, an assessment of whether or to what extent the interest payable on any class of Offered Certificates may be reduced in connection with any Prepayment Interest Shortfalls, or of receiving Compensating Interest Payments, (e) the tax treatment of the Offered Certificates or effect of taxes on the payments received, (f) the likelihood or willingness of the parties to the respective documents to meet their contractual obligations or the likelihood or willingness of any party or court to enforce, or hold enforceable, the documents in whole or in part, (g) an assessment of the yield to maturity that investors may experience, (h) the likelihood, timing or receipt of any payments of interest to the holders of the Offered Certificates resulting from an increase in the interest rate on any Mortgage Loan in connection with a Mortgage Loan modification, waiver or amendment, (i) excess interest, or (j) other non-credit risks, including, without limitation, market risks or liquidity.

The ratings take into consideration the credit quality of the underlying Mortgaged Properties and the Mortgage Loans, structural and legal aspects associated with the Offered Certificates, and the extent to which the payment stream of the Mortgage Loans is adequate to make payments required under the Offered Certificates. However, as noted above, the ratings do not represent an assessment of the likelihood, timing or frequency of principal prepayments (both voluntary and involuntary) by the borrowers, or the degree to which such prepayments might differ from those originally anticipated. In general, the ratings address credit risk and not prepayment risk. Ratings are forward-looking opinions about credit risk and express an agency’s opinion about the ability and willingness of an issuer of securities to meet its financial obligations in full and on time. Ratings are not indications of investment merit. In addition, the ratings do not represent an assessment of the yield to maturity that investors may experience or the possibility that investors might not fully recover their initial investment in the event of delinquencies or defaults or rapid prepayments on the Mortgage Loans (including both voluntary and involuntary prepayments) or the application of any Realized Losses. In the event that holders of such certificates do not fully recover their investment as a result of rapid principal prepayments on the Mortgage Loans, all amounts “due” to such holders will nevertheless have been paid, and such result is consistent with the ratings assigned to such certificates. As indicated in this prospectus, holders of the certificates with Notional Amounts are entitled only to payments of interest on the related Mortgage Loans. If the Mortgage Loans were to prepay in the initial month, with the result that the holders of the certificates with Notional Amounts receive only a single month’s interest and therefore, suffer a nearly complete loss of their investment, all amounts “due” to such holders will nevertheless have been paid, and such result is consistent with the rating received on those certificates. The Notional Amounts of the certificates with Notional Amounts on which interest is calculated may be reduced by the

623

allocation of Realized Losses and prepayments, whether voluntary or involuntary. The ratings do not address the timing or magnitude of reductions of such Notional Amount, but only the obligation to pay interest timely on the Notional Amount, as so reduced from time to time. Therefore, the ratings of the certificates with Notional Amounts should be evaluated independently from similar ratings on other types of securities. See “Risk Factors—Other Risks Relating to the Certificates—Your Yield May Be Affected by Defaults, Prepayments and Other Factors” and “Yield and Maturity Considerations”.

Although the depositor will prepay fees for ongoing rating surveillance by certain of the Rating Agencies, the depositor has no obligation or ability to ensure that any Rating Agency performs ratings surveillance. In addition, a Rating Agency may cease ratings surveillance if the information furnished to that Rating Agency is insufficient to allow it to perform surveillance.

Any of the three (3) NRSROs that we hired may issue unsolicited credit ratings on one or more classes of certificates that we did not hire it to rate. Additionally, other NRSROs that we have not engaged to rate the Offered Certificates may nevertheless issue unsolicited credit ratings on one or more classes of Offered Certificates relying on information they receive pursuant to Rule 17g-5 or otherwise. If any such unsolicited ratings are issued, we cannot assure you that they will not be different from those ratings assigned by the Rating Agencies. The issuance of unsolicited ratings of a class of the Offered Certificates that are lower than the ratings assigned by the Rating Agencies may adversely impact the liquidity, market value and regulatory characteristics of that class. As part of the process of obtaining ratings for the Offered Certificates, the depositor had initial discussions with and submitted certain materials to five NRSROs. Based on preliminary feedback from those five NRSROs at that time, the depositor hired the Rating Agencies to rate the Offered Certificates and not the other three NRSROs due, in part, to those NRSROs’ initial subordination levels for the various classes of Offered Certificates. Had the depositor selected such other NRSROs to rate the Offered Certificates, we cannot assure you as to the ratings that such other NRSROs would ultimately have assigned to the Certificates. Although unsolicited ratings may be issued by any NRSRO, an NRSRO might be more likely to issue an unsolicited rating if it was not selected after having provided preliminary feedback to the depositor. Although unsolicited ratings may be issued by any NRSRO, an NRSRO might be more likely to issue an unsolicited rating if it was not selected after having provided preliminary feedback to the depositor.

 

 

 

624

 

 

 

 

 

[THIS PAGE INTENTIONALLY LEFT BLANK]

 

 

 

 

 

625

Index of Defined Terms

 

@
@%(#) 190
1
17g-5 Information Provider 401
1986 Act 598
1996 Act 571
3
30/360 Basis 442
369 Quentin Road Declaration 201
369 Quentin Road Regulatory Documents 202
369 Quentin Road Subordination Agreement 202
4
401(c) Regulations 621
A
AB Modified Loan 456
Accelerated Mezzanine Loan Lender 394
Acceptable Insurance Default 461
Acquired Expansion Parcel 238
Acquired Parcel 237
Acting General Counsel’s Letter 172
Actual/360 Basis 231
Actual/360 Loans 430
ADA 573
Additional Exclusions 461
Administrative Fee Rate 369
ADR 183
Advances 425
Affirmative Asset Review Vote 509
Aggregate Available Funds 362
Aggregate Excess Prepayment Interest Shortfall 386
Aggregate Gain-on-Sale Entitlement Amount 363
Aggregate Principal Distribution Amount 373
AIFM Regulations 149
Allocated Appraisal Reduction Amount 453

 

 

Allocated Collateral Deficiency Amount 457
Allocated Cumulative Appraisal Reduction Amount 453
Aloft Houston Loan 310
AMI 201
Anchor Parcel 237
Annual Debt Service 183
Appraisal Institute 302
Appraisal Reduction Amount 451
Appraisal Reduction Event 451
Appraised Value 183
Appraised-Out Class 458
Approved Exchange 25
AREF 310
ASR Consultation Process 479
Assessment of Compliance 547
Asset Representations Reviewer Asset Review Fee 450
Asset Representations Reviewer Fee 449
Asset Representations Reviewer Fee Rate 450
Asset Representations Reviewer Termination Event 515
Asset Representations Reviewer Upfront Fee 449
Asset Review 511
Asset Review Notice 509
Asset Review Quorum 509
Asset Review Report 512
Asset Review Report Summary 512
Asset Review Standard 511
Asset Review Trigger 507
Asset Review Vote Election 509
Asset Status Report 476
Assumed Final Distribution Date 384
Assumed Scheduled Payment 375
Attestation Report 547
Available Funds 362, 363
B
Balloon LTV Ratio 188
Balloon Payment 189
BAMLCM 326
Bank of America 312
Bank of America Data File 321
Bank of America Guidelines 314
Bank of America Mortgage Loan 320

 

626

 

Bank of America Qualification Criteria 323
Bank of America Reporting Period 323
Bank of America Securitization Database 321
BANK5 2025-5YR15 PSA 248
BANK5 2025-5YR16 Midland Primary Servicing Agreement 352
BANK5 2025-5YR16 PSA 248
Bankruptcy Code 78, 562
Base Interest Fraction 383
Beds 195
Borrower Party 393
Borrower Party Affiliate 393
Breach Notice 413
Bridge Bank 128
BSCMI 273
C
C(WUMP)O 24
Calculated Payments 265
Cash Flow Analysis 185
CERCLA 570
Certificate Administrator/Trustee Fee 448
Certificate Administrator/Trustee Fee Rate 448
Certificate Balance 359
Certificate Owners 404
Certificateholder 395
Certificateholder Quorum 519
Certificateholder Repurchase Request 531
Certificates 358
Certifying Certificateholder 407
CityFHEPS 86
Class A Certificates 358
Class A-3 Exchangeable Certificates 359
Class A-S Exchangeable Certificates 359
Class B Exchangeable Certificates 359
Class C Exchangeable Certificates 359
Class Percentage Interest 370
Class RR Certificateholders 5, 354
Class RR Certificates 354, 358
Class X certificates 3
Class X Certificates 358
Clearstream 403
Clearstream Participants 405
Closing Date 182, 273
CMBS 176

 

 

CMS 336, 339
CMS Acquisition Closing Date 336
CMS Loans 340
CMS Transaction 336
Code 65, 174
Collateral Deficiency Amount 457
Collection Account 429
Collection Period 363
Commerzbank 330
Commission 227
Communication Request 407
Companion Distribution Account 429
Companion Holder 248
Companion Holders 248
Companion Loan 56
Companion Loan Rating Agency 248
Companion Loans 180
Compensating Interest Payment 385
Computershare 333
Computershare Limited 332
Computershare Trust Company 332
Constant Prepayment Rate 582
Consultation Termination Event 495
Control Appraisal Period 248
Control Eligible Certificates 487
Control Note 248
Control Termination Event 495
Controlling Class 487
Controlling Class Certificateholder 487
Controlling Holder 248
Corrected Loan 475
Corresponding Trust Components 370
CPP 582
CPR 582
CPY 582
CRE Loans 296, 308
Credit Risk Retention Rules 354
CREFC® 390
CREFC® Intellectual Property Royalty License Fee 450
CREFC® Intellectual Property Royalty License Fee Rate 451
CREFC® Reports 390
Cross-Over Date 366
CTS 333
Cumulative Appraisal Reduction Amount 456, 458
Cure/Contest Period 512
Custodian 333
Cut-off Date 180
Cut-off Date Balance 186
Cut-off Date Loan-to-Value Ratio 187
Cut-off Date LTV Ratio 187

 

627

 

D
D or @%(#) 190
D or YM(#) 190
D or YM@(#) 190
D(#) 190
DBNTC 328
DBTCA 330
Debt Service Coverage Ratio 187
Defaulted Loan 483
Defeasance Deposit 235
Defeasance Loans 235
Defeasance Lock-Out Period 235
Defeasance Option 235
Definitive Certificate 403
Delegated Directive 20
Delinquent Loan 509
Demand Entities 297, 325
Depositories 403
Determination Date 361
Diligence File 411
Directing Certificateholder 486
Directing Certificateholder Asset Status Report Approval Process 478
Disclosable Special Servicer Fees 448
Discount Rate 265, 383
Dispute Resolution Consultation 534
Dispute Resolution Cut-off Date 533
Distribution Accounts 430
Distribution Date 361
Distribution Date Statement 390
Dodd-Frank Act 179
DOL 617
DSCR 187
DTC 403
DTC Participants 404
DTC Rules 405
E
EC 212
EDD 221
EDGAR 616
EEA 20
Effective Gross Income 185
Eligible Asset Representations Reviewer 513
Eligible Operating Advisor 502
Enforcing Party 531
Enforcing Servicer 531
ESA 211, 279
Escrow/Reserve Mitigating Circumstances 281

 

 

EU 148
EU CRR 149
EU Investor Requirements 149
EU PRIIPS Regulation 20
EU Prospectus Regulation 20
EU Qualified Investor 20
EU Retail Investor 20
EU Securitization Regulation 148
EU SR Rules 148
Euroclear 403
Euroclear Operator 406
Euroclear Participants 405
EUWA 21
Excess Modification Fee Amount 443
Excess Modification Fees 441
Excess Prepayment Interest Shortfall 386
Exchange Act 153, 272
Exchange Parcel 237
Exchangeable Certificates 3, 358
Exchangeable IO Certificates 359
Exchangeable IO Trust Component 369
Exchangeable P&I Trust Component 369
Excluded Controlling Class Holder 392
Excluded Controlling Class Loan 394
Excluded Information 394
Excluded Loan 394
Excluded Plan 619
Excluded Special Servicer 519
Excluded Special Servicer Loan 519
Exemption 618
Exemption Rating Agency 618
F
FATCA 609
FCRA 215
FDIA 171
FDIC 128, 171
FIEL 26
Final Asset Status Report 478, 499
Final Dispute Resolution Election Notice 534
Financial Promotion Order 22
FINRA 615
FIRREA 172, 278
Fitch 513
Flagstar 128
FPO Persons 22
FSMA 21, 149
FTC 215

 

628

 

G
GAAP 19
Gain-on-Sale Remittance Amount 363
Gain-on-Sale Reserve Account 430
Garn Act 572
General Special Servicer 310
GLA 188
Government Securities 233
Grantor Trust 360, 595
Guarantor 215
H
HPD 202
HSTP Act 87
I
IC 212
ICAP 185, 228
ICAP Completion Date 229
ICAP Effective Date 229
ICAP Letter of Credit 240
ICAP Prepayment Obligation 229
ICAP Reserve Funds 240
IDOT 121
IKB 331
In Place Cash Management 188
Indirect Participants 404
Individual Property 236
Initial Delivery Date 476
Initial Pool Balance 180
Initial Requesting Certificateholder 531
Installment Letter of Credit 240
Installment Taxes 240
Institutional Investor 25
Insurance and Condemnation Proceeds 429
Intercreditor Agreement 248
Interest Accrual Amount 373
Interest Accrual Period 373
Interest Distribution Amount 373
Interest Rate 369
Interest Reserve Account 430
Interest Shortfall 373
Interested Person 484
Investment Account 431
Investor Certification 394
IRS 174, 216
J
Japanese Affected Investors 151

 

 

Japanese Retention Requirement 151
JFSA 26, 151
JPMC 273
JPMCB 273
JPMCB Data Tape 275
JPMCB Deal Team 275
JPMCB Mortgage Loans 275
JPMCB’s Qualification Criteria 277
JPMCCMSC 273
JRR Rule 151
K
KBRA 513
L
L(#) 190
Leasing Office Parcel 237
Lender Requirements 202
Liberty 226
Liquidation Fee 444
Liquidation Fee Rate 444
Liquidation Proceeds 429
Loan Per Unit 188
Loan-to-Value Ratio at Maturity 188
Local Law 97 131
Lock-out Period 233
Loss of Value Payment 415
Losses 350
Lower-Tier Regular Interests 595
Lower-Tier REMIC 360, 595
LTV Ratio 186
LTV Ratio at Maturity 188
M
MAI 417
Major Decision 489
Major Decision Reporting Package 488
MAS 25
Master Servicer 335
Master Servicer Decision 464
Material Defect 413
Maturity Date Balloon Payment 189
MCR 154
Midland 343
Midland Parties 350
Midland Primary Servicing Agreement 343
Midland Serviced Loans 347
Midland Serviced Mortgage Loans 343
MIFID II 20
MIH 201

 

629

 

MLPA 408
Modification Fees 441
Moody’s 513
Morgan Stanley Bank 285
Morgan Stanley Group 285
Morgan Stanley Origination Entity 287
Morningstar DBRS 513
Mortgage 181
Mortgage File 408
Mortgage Loan 56
Mortgage Note 181
Mortgage Pool 180
Mortgaged Property 181
MSMCH 285
MSMCH Data File 294
MSMCH Mortgage Loans 285
MSMCH Qualification Criteria 295
MSMCH Securitization Database 293
N
NCUA 329
Net Mortgage Rate 368
Net Operating Income 189
New Jersey Loan 215
New York Loan 215
NFA 615
NFIP 110
NI 33-105 27
Non-Control Note 248
Non-Controlling Holder 249
Nonrecoverable Advance 426
Non-Retained Percentage 46, 356
Non-Serviced AB Whole Loan 249
Non-Serviced Certificate Administrator 249
Non-Serviced Companion Loan 57, 249
Non-Serviced Companion Loans 57
Non-Serviced Custodian 249
Non-Serviced Directing Certificateholder 249
Non-Serviced Master Servicer 249
non-serviced mortgage loan 57
Non-Serviced Mortgage Loan 57, 249
Non-Serviced Pari Passu Companion Loan 249
Non-Serviced Pari Passu Mortgage Loan 249
Non-Serviced Pari Passu Whole Loan 249
Non-Serviced PSA 249
Non-Serviced Special Servicer 250
Non-Serviced Trustee 250

 

 

non-serviced whole loan 57
Non-Serviced Whole Loan 250
Non-Specially Serviced Loan 491
Non-U.S. Person 608
Notional Amount 360
NRA 189
NRSRO 392
NRSRO Certification 395
NYSDEC 211
O
O(#) 190
OCC 299, 312
Occupancy As Of Date 189
Offer 21
Offered Certificates 359
OID Regulations 599
OLA 172
Operating Advisor Consulting Fee 449
Operating Advisor Expenses 449
Operating Advisor Fee 448
Operating Advisor Fee Rate 449
Operating Advisor Standard 501
Operating Advisor Termination Event 504
Operating Advisor Upfront Fee 448
Other Master Servicer 250
Other PSA 250
Other Special Servicer 250
P
P&I Advance 424
P&I Advance Date 424
PACE 128, 247
Pads 195
PAR 279
Par Purchase Price 483
Pari Passu Companion Loans 180
Pari Passu Mortgage Loan 250
Park Owned Homes 205
Participants 403
Parties in Interest 617
partnership representative 607
Pass-Through Rate 367
Patriot Act 574
Payment Due Date 231, 363
PCO 226
Pentalpha Surveillance 352
Percentage Allocation Entitlement 46
Percentage Interest 361
Periodic Payments 362

 

630

 

Permitted Investments 431
Permitted Special Servicer/Affiliate Fees 448
PIPs 213
PL 303
Plans 617
PML 303
PNC Bank 347
POH 205
PRASR 149
PRC 24
Preliminary Dispute Resolution Election Notice 533
Prepayment Assumption 601
Prepayment Interest Excess 385
Prepayment Interest Shortfall 385
Prepayment Premium 383
Prepayment Provisions 189
Prime Rate 429
Principal Balance Certificates 359
Principal Distribution Amount 374
Principal Shortfall 375
Privileged Information 503
Privileged Information Exception 504
Privileged Person 392
Professional Investors 24
Prohibited Prepayment 386
Promotion of Collective Investment Schemes Exemptions Order 22
Proposed Course of Action 532
Proposed Course of Action Notice 532
Prospectus 24
PSA 358
PSA Party Repurchase Request 532
PTCE 620
Purchase Price 415
Q
Qualification Criteria 307
Qualified Replacement Special Servicer 520
Qualified Substitute Mortgage Loan 416
Qualifying CRE Loan Percentage 357
R
RAC No-Response Scenario 544
Rated Final Distribution Date 384
Rating Agencies 545
Rating Agency Confirmation 545
RE Tax Installment Recourse 240
RE Tax Installment Reserve Funds 240

 

 

REA 91
Realized Loss 388
REC 211
Received Classes 369
Record Date 361
Registration Statement 616
Regular Certificates 358
Regular Interestholder 599
Regular Interests 595
Regulation AB 547
Reimbursement Rate 429
Related Proceeds 427
Release Date 235
Release Parcel 237
Relevant Persons 22
Relief Act 574
Remaining ICAP Items 228
Remaining Property 237
Remaining Term to Maturity 191
REMIC 595
REMIC Provisions 595
REO Account 431
REO Loan 376
REO Property 475
Repurchase Request 310, 532
Requesting Certificateholder 534
Requesting Holders 458
Requesting Investor 407
Requesting Party 544
Required Credit Risk Retention Percentage 357
Requirements 574
Residual Certificates 358
Resolution Failure 532
Resolved 532
Restricted Group 618
Restricted Party 504
Retaining Parties 354
Retaining Sponsor 354
Review Materials 510
RevPAR 191
Risk Retention Allocation Percentage 357
Risk Retention Consultation Party 393
RMBS 329
ROFO 223
ROFR 223
Rooms 195
RR Interest 354, 358
RR Interest Owner 5, 354
Rule 15Ga-1 Reporting Period 282, 308
Rule 17g-5 396

 

631

 

S
S&P 513
SBA 231
Scheduled Principal Distribution Amount 374
SEC 272
SECN 148
Securities Act 547
Securitization Accounts 358, 431
SEL 303
Seller 217
Senior Certificates 358
Serviced A/B Whole Loan 250
Serviced Companion Loan 250
Serviced Companion Loans 56
Serviced Mortgage Loan 250
Serviced Mortgage Loans 56
Serviced Pari Passu Companion Loan 250
Serviced Pari Passu Companion Loan Securities 524
Serviced Pari Passu Mortgage Loan 250
Serviced Pari Passu Whole Loan 250
Serviced Subordinate Companion Loan 251
Serviced Whole Loan 251
Serviced Whole Loans 56
Servicer Termination Event 522
Servicing Advances 425
Servicing Fee 439
Servicing Fee Rate 439
servicing shift master servicer 57
servicing shift mortgage loan 56
Servicing Shift Mortgage Loan 251
servicing shift pooling and servicing agreement 57
Servicing Shift PSA 251
servicing shift securitization date 57
Servicing Shift Securitization Date 251
servicing shift special servicer 57
servicing shift whole loan 56
Servicing Shift Whole Loan 251
Servicing Standard 422
Servicing Transfer Event 472
SF 191
SFA 25
SFO 24
Similar Law 617
SIPC 615
SMMEA 67
Special Servicer 340
Special Servicing Fee 442

 

 

 

Special Servicing Fee Rate 442
Specially Serviced Loans 472
Sponsor Buy-Back Agreement 200
Sponsor Buy-Back Unit 200
Sq. Ft. 191
Square Feet 191
SR Institutional Investors 149
SR Investor Requirements 149
Startup Day 596
Stated Principal Balance 375
Streit Act 329
Structured Product 24
Structuring Assumptions 583
Subject 2023 Computershare CMBS Annual Statement of Compliance 334
Subject Loan 450
Subordinate Certificates 358
Subordinate Companion Loan 251
Subordinate Companion Loans 180
Subsequent Asset Status Report 476
Sub-Servicing Agreement 423
Surrendered Classes 369
SVB 128
T
T-12 191
TCO 226
Term to Maturity 191
Termination Purchase Amount 548
Terms and Conditions 406
Tests 511
third country 149
TIA 329
Title V 573
Torchlight 340
Total Operating Expenses 185
Transaction Parties 620
Transition Agreement 339
Transition Period 339
Trimont 335
TRIPRA 111
Trust 328
Trust Components 369, 595
Trust REMICs 360, 595
TTM 191
U
U.S. Person 608
U/W DSCR 187
U/W Expenses 191

 

632

 

U/W NCF 192
U/W NCF Debt Yield 194
U/W NCF DSCR 187
U/W Net Cash Flow 192
U/W Net Operating Income 194
U/W NOI 194
U/W NOI Debt Yield 195
U/W NOI DSCR 195
U/W Revenues 195
UCC 557
UK 21, 148
UK CRR 149
UK Institutional Investor 149
UK Investor Requirements 149
UK MIFIR Product Governance Rules 22
UK PRIIPS Regulation 21
UK Prospectus Regulation 21
UK Qualified Investor 21
UK Retail Investor 21
UK Securitization Framework 149
Underwriter Entities 137
Underwriting Agreement 611
Underwritten Debt Service Coverage Ratio 187
Underwritten Economic Occupancy 191
Underwritten Expenses 191
Underwritten NCF 192
Underwritten NCF Debt Yield 194
Underwritten Net Cash Flow 192
Underwritten Net Cash Flow Debt Service Coverage Ratio 187
Underwritten Net Operating Income 194
Underwritten Net Operating Income Debt Service Coverage Ratio 195
Underwritten NOI 194
Underwritten NOI Debt Yield 195
Underwritten Revenues 195
Units 195
Unscheduled Principal Distribution Amount 374
Unsolicited Information 511
Upper-Tier REMIC 360, 595
V
Vertex 204, 223
Vertex HQ B Notes 260
Vertex HQ Backup Advancing Agent 261
Vertex HQ C Notes 260
Vertex HQ Companion Loans 260

 

 

Vertex HQ D Notes 260
Vertex HQ Directing Certificateholder 270
Vertex HQ E Notes 260
Vertex HQ Intercreditor Agreement 261
Vertex HQ Mortgage Loan 259
Vertex HQ Non-Standalone Pari Passu Companion Loans 260
Vertex HQ Note Reverse Sequential Order 269
Vertex HQ Notes 260
Vertex HQ Pari Passu Companion Loans 260
Vertex HQ Senior Notes 260
Vertex HQ Servicer 261
Vertex HQ Special Servicer 261
Vertex HQ Standalone Companion Loans 260
Vertex HQ Standalone Pari Passu Companion Loans 260
Vertex HQ Subordinate Companion Loans 260
Vertex HQ Triggering Event of Default 261
Vertex HQ Whole Loan 260
Vertex HQ Yield Maintenance Premium 265
VOCs 211
Volcker Rule 179
Voting Rights 402
VRR Interest 5, 358
VRR Interest Available Funds 356
VRR Interest Balance 359
VRR Interest Distribution Amount 357
VRR Interest Gain-on-Sale Remittance Amount 356
VRR Interest Gain-on-Sale Reserve Account 430
VRR Interest Owners 5, 354
VRR Percentage 46, 356
VRR Principal Distribution Amount 357
VRTX 2025-HQ Securitization 260
VRTX 2025-HQ TSA 251
W
WAC Rate 368
Wachovia Bank 299
Weighted Average Interest Rate 195
Weighted Averages 196
Wells Fargo Bank 299, 333
Wells Fargo Bank Data Tape 306
Wells Fargo Bank Deal Team 305

 

633

 

WFCM 2025-5C6 PSA 251
Whole Loan 56, 180
Withheld Amounts 430
Workout Fee 443
Workout Fee Rate 443
Workout-Delayed Reimbursement Amount 428

 

 

 

 

Y
Yield Maintenance Charge 384
Yield Maintenance Treasury Rate 265
YM Denominator 382
YM(#) 190
YM@%(#) 191

 

634

ANNEX A-1

CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
AND MORTGAGED PROPERTIES

 

 

   

 

 

 

 

[THIS PAGE INTENTIONALLY LEFT BLANK]

 

 

 

   

 

BANK5 2025-5YR17

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance % of Loan Balance Mortgage Loan Originator Mortgage Loan Seller Related Group Crossed Group Address
              1 1      
1 Loan 7, 8, 20 1 Vertex HQ 8.7% 100.0% MSBNA/JPMCB MSMCH/JPMCB NAP NAP 11 Fan Pier Boulevard and 50 Northern Avenue
2.00 Loan 7, 14, 17 9 Etude Self Storage West Coast Portfolio 8.3%   BANA BANA NAP NAP Various
2.01 Property   1 Etude West Coast - Locust 1.4% 16.4%         3285 North Locust Avenue
2.02 Property   1 Etude West Coast - Rancho 1.3% 16.0%         31524 Rancho Pueblo Road
2.03 Property   1 Etude West Coast - Dinah 1.3% 15.9%         73750 Dinah Shore Drive
2.04 Property   1 Etude West Coast - Buffalo 1.2% 14.2%         3250 North Buffalo Drive
2.05 Property   1 Etude West Coast - Main 0.7% 8.7%         13522 Main Street
2.06 Property   1 Etude West Coast - Forest 0.7% 8.4%         8585 Forest Street
2.07 Property   1 Etude West Coast - East Lake 0.6% 7.6%         4490 East Lake Mead Boulevard
2.08 Property   1 Etude West Coast - Las Vegas 0.5% 6.6%         3360 North Las Vegas Boulevard
2.09 Property   1 Etude West Coast - Walnut 0.5% 6.1%         16730 Walnut Street
3 Loan 21 1 The Westin Westminster 7.6% 100.0% WFB WFB NAP NAP 10600 Westminster Boulevard
4.00 Loan 7, 17, 29 2 Yosemite Hospitality Portfolio 6.1%   WFB WFB NAP NAP Various
4.01 Property   1 Yosemite View Lodge 5.1% 82.4%         11112, 11120, 11128, 11138, 11152, 11156 and 11160 Highway 140
4.02 Property   1 Yosemite Cedar Lodge 1.1% 17.6%         9937, 9938 and 9966 Highway 140
5 Loan 5, 9, 14, 22, A 1 Princeton R&D Portfolio 4.7% 100.0% JPMCB JPMCB NAP NAP 201, 301, 303, 305, 307 and 400 College Road East
6 Loan 12 1 501 West Broadway 4.6% 100.0% JPMCB JPMCB NAP NAP 501 West Broadway
7 Loan 15 1 Bristol Gardens 4.5% 100.0% MSBNA MSMCH NAP NAP 1405 Veterans Highway
8 Loan 7, 23, 31, B 1 Aman Hotel New York 3.9% 100.0% JPMCB JPMCB NAP NAP 730 5th Avenue
9 Loan 7, 15 1 Ridgedale Center 3.9% 100.0% MSBNA MSMCH NAP NAP 12401 Wayzata Boulevard
10 Loan 7, C 1 The Motto 3.5% 100.0% MSBNA MSMCH NAP NAP 2455-2457 Third Avenue
11 Loan 19 1 Simmons Tower 3.2% 100.0% WFB WFB NAP NAP 301 West 6th Street and 425 West Capitol Avenue
12 Loan   1 The Pruneyard 2.6% 100.0% WFB WFB NAP NAP 1901, 1909, 1919 and 1999 South Bascom Avenue
13.00 Loan 17, D 2 JaxBay and Stone Cove Portfolio 2.2%   MSBNA MSMCH NAP NAP Various
13.01 Property   1 JaxBay Apartments 1.4% 61.2%         3857 Pritmore Road
13.02 Property   1 Stone Cove Apartments 0.9% 38.8%         630 West Pope Road
14 Loan   1 AMC Theatres Highlands Ranch 2.1% 100.0% WFB WFB NAP NAP 103 Centennial Boulevard
15 Loan   1 Extra Space Storage – Santa Rosa, CA 2.0% 100.0% BANA BANA NAP NAP 4495 Streamside Drive
16.00 Loan 13, 17, E 7 Mascieri Multifamily Portfolio 1.9%   BANA BANA NAP NAP Various
16.01 Property   1 705-707 South 5th Street 0.5% 24.5%         705-707 South 5th Street
16.02 Property   1 1602 Spruce Street 0.4% 22.6%         1602 Spruce Street
16.03 Property   1 2319 Delancey Place 0.3% 16.1%         2319 Delancey Place
16.04 Property   1 238 South 20th Street 0.3% 13.3%         238 South 20th Street
16.05 Property   1 223 South 44th Street 0.2% 9.0%         223 South 44th Street
16.06 Property   1 1710 East Passyunk Avenue 0.2% 8.2%         1710 East Passyunk Avenue
16.07 Property   1 3500 Ainslie Street 0.1% 6.3%         3500 Ainslie Street
17.00 Loan 14, 17, F 5 Carolinas Food Lion Portfolio 1.9%   MSBNA MSMCH NAP NAP Various
17.01 Property   1 Eden Centre 0.4% 23.3%         824 South Van Buren Road
17.02 Property   1 Kimberly Park 0.4% 22.0%         1005 Monroe Street
17.03 Property   1 West Pointe Village 0.4% 20.2%         433 State Route 49 South
17.04 Property   1 Kris Krossing 0.4% 18.9%         3320 4th Avenue
17.05 Property   1 College Lakes Plaza 0.3% 15.6%         929 McArthur Road
18 Loan   1 Grass Valley Shopping Center 1.8% 100.0% BANA BANA NAP NAP 111 and 117 West McKnight Way
19 Loan 24 1 369 Quentin Road 1.8% 100.0% MSBNA MSMCH NAP NAP 369 Quentin Road
20 Loan 25 1 Springhill Suites Denver West 1.7% 100.0% BANA BANA NAP NAP 1315 Colorado Mills Parkway
21 Loan   1 Patagonia Third Street Promenade 1.7% 100.0% MSBNA MSMCH NAP NAP 1343-1349 Third Street Promenade
22 Loan 34, 35, G 1 Pageantry West 1.6% 100.0% JPMCB JPMCB NAP NAP 8925 and 8945 West Russell Road
23 Loan   1 Sunset Heights 1.6% 100.0% MSBNA MSMCH NAP NAP 8222 Gault Lane
24 Loan 26, 30 1 6723 Odyssey Drive 1.3% 100.0% JPMCB JPMCB NAP NAP 6723 Odyssey Drive
25 Loan   1 Villa Nueva 1.2% 100.0% MSBNA MSMCH NAP NAP 5600 North Freeway
26.00 Loan 17, 28 2 Stayable Flexible Apartment Portfolio 1.2%   BANA BANA NAP NAP Various
26.01 Property   1 Stayable Kissimmee West 0.6% 53.3%         5399 West Irlo Bronson Memorial Highway
26.02 Property   1 Stayable St. Augustine 0.5% 46.7%         2535 State Road 16
27 Loan H 1 Stadium Centre Office 1.1% 100.0% WFB WFB NAP NAP 2099 South State College Boulevard
28 Loan   1 City Line Clear Lake Business Center 1.1% 100.0% BANA BANA NAP NAP 15502 Old Galveston Road and 517 El Dorado Boulevard
29 Loan 16, 33, I 1 Guardian Storage Strip District 1.0% 100.0% JPMCB JPMCB NAP NAP 2839 Liberty Avenue
30 Loan   1 Montgomery Promenade 1.0% 100.0% WFB WFB NAP NAP 2540-2786 Eastern Boulevard
31 Loan 18 1 The Kate 1.0% 100.0% WFB WFB NAP NAP 726 Scott Avenue
32 Loan 27 1 Holiday Inn Express & Suites Chicago West-Roselle 1.0% 100.0% MSBNA MSMCH NAP NAP 1490 West Lake Street
33 Loan J 1 Flint's Crossing 1.0% 100.0% WFB WFB NAP NAP 1550 Opelika Road
34 Loan K 1 Route 1 Self Storage 0.8% 100.0% MSBNA MSMCH NAP NAP 9155 and 9165 Washington Boulevard North
35 Loan 10 1 126 MacDougal Street 0.8% 100.0% MSBNA MSMCH NAP NAP 126 MacDougal Street
36 Loan L 1 Parkstone Erie MHC 0.7% 100.0% MSBNA MSMCH NAP NAP 4065 West 26th Street, 3323 Station Road and 6621 West Ridge Road
37 Loan   1 14309 Sommermeyer 0.7% 100.0% WFB WFB NAP NAP 14309 Sommermeyer Street
38 Loan M 1 1458 Manhattan Ave 0.7% 100.0% MSBNA MSMCH NAP NAP 1458-1460 South Manhattan Avenue
39 Loan   1 Grand Concourse Bronx 0.7% 100.0% BANA BANA NAP NAP 2029-2043 Grand Concourse and 148 East Burnside Avenue
40 Loan N 1 Rancho Corrido MHC 0.7% 100.0% MSBNA MSMCH NAP NAP 14715 Highway California 76
41.00 Loan 17, O 2 Towne Oaks and El Jardin MHC 0.7%   MSBNA MSMCH NAP NAP Various
41.01 Property   1 Towne Oaks MHC 0.4% 60.1%         1701 Fort Worth Highway
41.02 Property   1 El Jardin MHC 0.3% 39.9%         7905 Harwell Street
42 Loan 11 1 376 Bleecker Street 0.6% 100.0% JPMCB JPMCB NAP NAP 376 Bleecker Street
43 Loan   1 Best Western Plus Killeen 0.6% 100.0% MSBNA MSMCH NAP NAP 2709 Cunningham Road
44 Loan 6, 32, P 1 Summerville 0.5% 100.0% JPMCB JPMCB NAP NAP 950 Travelers Boulevard

 

 A-1-1 

 

BANK5 2025-5YR17

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name City County State Zip Code General Property Type Detailed Property Type Year Built Year Renovated Number
of Units
Unit of
Measure
Loan Per
Unit ($)
                  8, 9, 10, 11       12, 13    
1 Loan 7, 8, 20 1 Vertex HQ Boston Suffolk MA 02210 Mixed Use Lab/Office 2013 NAP 1,134,479 SF 492.56
2.00 Loan 7, 14, 17 9 Etude Self Storage West Coast Portfolio Various Various Various Various Self Storage Self Storage Various NAP 841,891 SF 136.83
2.01 Property   1 Etude West Coast - Locust Rialto San Bernardino CA 92377 Self Storage Self Storage 2007 NAP 101,412 SF  
2.02 Property   1 Etude West Coast - Rancho Temecula Riverside CA 92592 Self Storage Self Storage 2006 NAP 89,215 SF  
2.03 Property   1 Etude West Coast - Dinah Palm Desert Riverside CA 92211 Self Storage Self Storage 2006 NAP 91,460 SF  
2.04 Property   1 Etude West Coast - Buffalo Las Vegas Clark NV 89129 Self Storage Self Storage 1996 NAP 74,125 SF  
2.05 Property   1 Etude West Coast - Main Hesperia San Bernardino CA 92345 Self Storage Self Storage 2004 NAP 149,355 SF  
2.06 Property   1 Etude West Coast - Forest Gilroy Santa Clara CA 95020 Self Storage Self Storage 1999 NAP 72,400 SF  
2.07 Property   1 Etude West Coast - East Lake Las Vegas Clark NV 89115 Self Storage Self Storage 1984 NAP 87,095 SF  
2.08 Property   1 Etude West Coast - Las Vegas Las Vegas Clark NV 89115 Self Storage Self Storage 1987 NAP 82,469 SF  
2.09 Property   1 Etude West Coast - Walnut Hesperia San Bernardino CA 92345 Self Storage Self Storage 1985 NAP 94,360 SF  
3 Loan 21 1 The Westin Westminster Westminster Jefferson CO 80020 Hospitality Full Service 2000 2017-2024 370 Rooms 210,620.64
4.00 Loan 7, 17, 29 2 Yosemite Hospitality Portfolio El Portal Mariposa CA 95318 Hospitality Full Service Various 2022-2024 536 Rooms 177,238.81
4.01 Property   1 Yosemite View Lodge El Portal Mariposa CA 95318 Hospitality Full Service 1950-2010 2022-2024 327 Rooms  
4.02 Property   1 Yosemite Cedar Lodge El Portal Mariposa CA 95318 Hospitality Full Service 1960-1993 2022-2024 209 Rooms  
5 Loan 5, 9, 14, 22, A 1 Princeton R&D Portfolio Princeton Middlesex NJ 08540 Mixed Use Lab/Office 1978-1980 NAP 357,641 SF 134.21
6 Loan 12 1 501 West Broadway San Diego San Diego CA 92101 Office CBD 1989 2019 413,592 SF 113.64
7 Loan 15 1 Bristol Gardens Bristol Bucks PA 19007 Multifamily Garden 1969 2024 392 Units 117,346.94
8 Loan 7, 23, 31, B 1 Aman Hotel New York New York New York NY 10019 Hospitality Full Service 1921 2022 83 Rooms 1,385,542.17
9 Loan 7, 15 1 Ridgedale Center Minnetonka Hennepin MN 55305 Retail Super Regional Mall 1974 2015, 2018 562,474 SF 212.74
10 Loan 7, C 1 The Motto Bronx Bronx NY 10451 Multifamily High Rise 2023 NAP 264 Units 363,636.36
11 Loan 19 1 Simmons Tower Little Rock Pulaski AR 72201 Office CBD 1985 NAP 620,895 SF 53.08
12 Loan   1 The Pruneyard Campbell Santa Clara CA 95008 Office Suburban 1972-1998 2020 364,917 SF 73.99
13.00 Loan 17, D 2 JaxBay and Stone Cove Portfolio Various Various FL Various Multifamily Garden Various NAP 240 Units 95,375.00
13.01 Property   1 JaxBay Apartments Jacksonville Duval FL 32257 Multifamily Garden 1978, 1980 NAP 154 Units  
13.02 Property   1 Stone Cove Apartments St. Augustine St. Johns FL 32080 Multifamily Garden 1982 NAP 86 Units  
14 Loan   1 AMC Theatres Highlands Ranch Highlands Ranch Douglas CO 80129 Retail Single Tenant 1998 2016 109,260 SF 194.03
15 Loan   1 Extra Space Storage – Santa Rosa, CA Santa Rosa Sonoma CA 95409 Self Storage Self Storage 2021 NAP 90,868 SF 224.50
16.00 Loan 13, 17, E 7 Mascieri Multifamily Portfolio Philadelphia Philadelphia PA Various Various Various Various Various 43 Units 456,976.74
16.01 Property   1 705-707 South 5th Street Philadelphia Philadelphia PA 19147 Mixed Use Multifamily/Retail 1930 2018 10 Units  
16.02 Property   1 1602 Spruce Street Philadelphia Philadelphia PA 19103 Mixed Use Multifamily/Retail 1890 2013 6 Units  
16.03 Property   1 2319 Delancey Place Philadelphia Philadelphia PA 19103 Multifamily Low Rise 1850 2024 5 Units  
16.04 Property   1 238 South 20th Street Philadelphia Philadelphia PA 19103 Mixed Use Multifamily/Retail 1920 2021 9 Units  
16.05 Property   1 223 South 44th Street Philadelphia Philadelphia PA 19104 Multifamily Low Rise 1935 2023 5 Units  
16.06 Property   1 1710 East Passyunk Avenue Philadelphia Philadelphia PA 19148 Mixed Use Multifamily/Retail 1915 2025 3 Units  
16.07 Property   1 3500 Ainslie Street Philadelphia Philadelphia PA 19129 Multifamily Low Rise 1938 2024 5 Units  
17.00 Loan 14, 17, F 5 Carolinas Food Lion Portfolio Various Various Various Various Retail Anchored Various Various 248,030 SF 77.81
17.01 Property   1 Eden Centre Eden Rockingham NC 27288 Retail Anchored 1990 2025 59,043 SF  
17.02 Property   1 Kimberly Park Carthage Moore NC 28327 Retail Anchored 1999 2025 47,900 SF  
17.03 Property   1 West Pointe Village Asheboro Randolph NC 27205 Retail Anchored 1998 2025 48,246 SF  
17.04 Property   1 Kris Krossing Conway Horry SC 29527 Retail Anchored 2000 NAP 49,800 SF  
17.05 Property   1 College Lakes Plaza Fayetteville Cumberland NC 28311 Retail Anchored 1977 2025 43,041 SF  
18 Loan   1 Grass Valley Shopping Center Grass Valley Nevada CA 95949 Retail Anchored 1981 2021 153,492 SF 123.78
19 Loan 24 1 369 Quentin Road Brooklyn Kings NY 11223 Multifamily Mid Rise 2024 NAP 41 Units 451,219.51
20 Loan 25 1 Springhill Suites Denver West Lakewood Jefferson CO 80401 Hospitality Select Service 2019 NAP 127 Rooms 138,582.68
21 Loan   1 Patagonia Third Street Promenade Santa Monica Los Angeles CA 90401 Retail Anchored 1926 1993, 2023 21,557 SF 788.61
22 Loan 34, 35, G 1 Pageantry West Las Vegas Clark NV 89148 Office CBD 2005 2022 107,773 SF 150.32
23 Loan   1 Sunset Heights San Antonio Bexar TX 78209 Multifamily Garden 1969 2022-2024 164 Units 97,865.85
24 Loan 26, 30 1 6723 Odyssey Drive Huntsville Madison AL 35806 Office Suburban 2007 2022-2025 96,631 SF 134.53
25 Loan   1 Villa Nueva Houston Harris TX 77076 Multifamily Garden 1972 2022 160 Units 78,125.00
26.00 Loan 17, 28 2 Stayable Flexible Apartment Portfolio Various Various FL Various Multifamily Garden Various 2022-2023 300 Units 40,000.00
26.01 Property   1 Stayable Kissimmee West Kissimmee Osceola FL 34746 Multifamily Garden 1991 2022-2023 160 Units  
26.02 Property   1 Stayable St. Augustine St. Augustine St. Johns FL 32092 Multifamily Garden 1972 2022-2023 140 Units  
27 Loan H 1 Stadium Centre Office Anaheim Orange CA 92806 Office CBD 1985 NAP 123,545 SF 95.67
28 Loan   1 City Line Clear Lake Business Center Webster Harris TX 77598 Industrial Flex 1977 2014 126,385 SF 92.18
29 Loan 16, 33, I 1 Guardian Storage Strip District Pittsburgh Allegheny PA 15222 Self Storage Self Storage 1910 2010 81,586 SF 129.92
30 Loan   1 Montgomery Promenade Montgomery Montgomery AL 36117 Retail Anchored 1990 NAP 211,888 SF 49.96
31 Loan 18 1 The Kate Wichita Falls Wichita TX 76301 Multifamily Mid Rise 1961 2024 170 Units 61,764.71
32 Loan 27 1 Holiday Inn Express & Suites Chicago West-Roselle Roselle DuPage IL 60172 Hospitality Limited Service 2008 2014 101 Rooms 101,365.95
33 Loan J 1 Flint's Crossing Auburn Lee AL 36830 Retail Anchored 1988 2018 97,668 SF 102.39
34 Loan K 1 Route 1 Self Storage Laurel Howard MD 20723 Self Storage Self Storage 2002 NAP 75,190 SF 105.07
35 Loan 10 1 126 MacDougal Street New York New York NY 10012 Mixed Use Multifamily/Retail 1894 NAP 20 Units 390,000.00
36 Loan L 1 Parkstone Erie MHC Erie; Fairview Erie PA 16506; 16510; 16415 Manufactured Housing Manufactured Housing 1990 NAP 271 Pads 28,376.38
37 Loan   1 14309 Sommermeyer Houston Harris TX 77041 Industrial Manufacturing 1976 2025 90,640 SF 82.97
38 Loan M 1 1458 Manhattan Ave Fullerton Orange CA 92831 Industrial Warehouse/Distribution 1976 NAP 49,254 SF 150.24
39 Loan   1 Grand Concourse Bronx Bronx Bronx NY 10453 Retail Anchored 1931 NAP 14,000 SF 517.86
40 Loan N 1 Rancho Corrido MHC Pauma Valley San Diego CA 92061 Manufactured Housing Manufactured Housing 1968 NAP 120 Pads 56,916.67
41.00 Loan 17, O 2 Towne Oaks and El Jardin MHC Various Various TX Various Manufactured Housing Manufactured Housing Various NAP 106 Pads 63,773.58
41.01 Property   1 Towne Oaks MHC Weatherford Parker TX 76086 Manufactured Housing Manufactured Housing 1960 NAP 60 Pads  
41.02 Property   1 El Jardin MHC Fort Worth Tarrant TX 76108 Manufactured Housing Manufactured Housing 1994 NAP 46 Pads  
42 Loan 11 1 376 Bleecker Street New York New York NY 10014 Mixed Use Multifamily/Retail 1853 2005 4,132 SF 1,507.74
43 Loan   1 Best Western Plus Killeen Killeen Bell TX 76542 Hospitality Limited Service 2006 2024 93 Rooms 62,903.23
44 Loan 6, 32, P 1 Summerville Summerville Dorchester SC 29485 Multifamily Garden 1996 2024 69 Units 76,086.96

 

 A-1-2 

 

BANK5 2025-5YR17

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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) ($) Annual Debt Service (P&I) ($) Annual Debt Service (IO) ($) Amortization Type ARD Loan
 (Yes / No)
                  3              
1 Loan 7, 8, 20 1 Vertex HQ 90,000,000 90,000,000 90,000,000 4.93554% 0.012510% 4.923030% NAP 375,306.69 NAP 4,503,680.28 Interest Only No
2.00 Loan 7, 14, 17 9 Etude Self Storage West Coast Portfolio 85,000,000 85,000,000 85,000,000 6.02500% 0.014930% 6.010070% NAP 432,698.21 NAP 5,192,378.52 Interest Only No
2.01 Property   1 Etude West Coast - Locust 13,982,205 13,982,205 13,982,205                  
2.02 Property   1 Etude West Coast - Rancho 13,620,660 13,620,660 13,620,660                  
2.03 Property   1 Etude West Coast - Dinah 13,546,875 13,546,875 13,546,875                  
2.04 Property   1 Etude West Coast - Buffalo 12,033,550 12,033,550 12,033,550                  
2.05 Property   1 Etude West Coast - Main 7,400,608 7,400,608 7,400,608                  
2.06 Property   1 Etude West Coast - Forest 7,168,924 7,168,924 7,168,924                  
2.07 Property   1 Etude West Coast - East Lake 6,434,028 6,434,028 6,434,028                  
2.08 Property   1 Etude West Coast - Las Vegas 5,644,531 5,644,531 5,644,531                  
2.09 Property   1 Etude West Coast - Walnut 5,168,620 5,168,620 5,168,620                  
3 Loan 21 1 The Westin Westminster 78,000,000 77,929,638 73,525,315 6.51100% 0.013680% 6.497320% 493,577.46 NAP 5,922,929.52 NAP Amortizing Balloon No
4.00 Loan 7, 17, 29 2 Yosemite Hospitality Portfolio 63,350,000 63,350,000 63,350,000 7.30000% 0.013680% 7.286320% NAP 390,731.66 NAP 4,688,779.92 Interest Only No
4.01 Property   1 Yosemite View Lodge 52,213,737 52,213,737 52,213,737                  
4.02 Property   1 Yosemite Cedar Lodge 11,136,263 11,136,263 11,136,263                  
5 Loan 5, 9, 14, 22, A 1 Princeton R&D Portfolio 48,000,000 48,000,000 48,000,000 6.43700% 0.013680% 6.423320% NAP 261,056.11 NAP 3,132,673.32 Interest Only No
6 Loan 12 1 501 West Broadway 47,000,000 47,000,000 47,000,000 6.32900% 0.013680% 6.315320% NAP 251,328.69 NAP 3,015,944.28 Interest Only No
7 Loan 15 1 Bristol Gardens 46,000,000 46,000,000 46,000,000 6.25000% 0.014930% 6.235070% NAP 242,910.88 NAP 2,914,930.56 Interest Only No
8 Loan 7, 23, 31, B 1 Aman Hotel New York 40,000,000 40,000,000 40,000,000 6.96000% 0.013680% 6.946320% NAP 235,222.22 NAP 2,822,666.64 Interest Only No
9 Loan 7, 15 1 Ridgedale Center 40,000,000 39,886,004 37,967,443 7.09400% 0.014930% 7.079070% 268,650.97 NAP 3,223,811.64 NAP Amortizing Balloon No
10 Loan 7, C 1 The Motto 36,000,000 36,000,000 36,000,000 5.54000% 0.014930% 5.525070% NAP 168,508.33 NAP 2,022,099.96 Interest Only No
11 Loan 19 1 Simmons Tower 33,000,000 32,958,227 30,258,434 6.84100% 0.013680% 6.827320% 229,900.65 NAP 2,758,807.80 NAP Amortizing Balloon No
12 Loan   1 The Pruneyard 27,000,000 27,000,000 27,000,000 5.88900% 0.013680% 5.875320% NAP 134,342.81 NAP 1,612,113.72 Interest Only No
13.00 Loan 17, D 2 JaxBay and Stone Cove Portfolio 22,890,000 22,890,000 22,890,000 6.25000% 0.014930% 6.235070% NAP 120,874.57 NAP 1,450,494.84 Interest Only No
13.01 Property   1 JaxBay Apartments 14,000,000 14,000,000 14,000,000                  
13.02 Property   1 Stone Cove Apartments 8,890,000 8,890,000 8,890,000                  
14 Loan   1 AMC Theatres Highlands Ranch 21,200,000 21,200,000 20,238,286 7.60000% 0.013680% 7.586320% 149,687.84 NAP 1,796,254.08 NAP Amortizing Balloon No
15 Loan   1 Extra Space Storage – Santa Rosa, CA 20,400,000 20,400,000 20,400,000 5.67200% 0.014930% 5.657070% NAP 97,763.22 NAP 1,173,158.64 Interest Only No
16.00 Loan 13, 17, E 7 Mascieri Multifamily Portfolio 19,650,000 19,650,000 19,650,000 6.51000% 0.014930% 6.495070% NAP 108,081.82 NAP 1,296,981.84 Interest Only No
16.01 Property   1 705-707 South 5th Street 4,817,419 4,817,419 4,817,419                  
16.02 Property   1 1602 Spruce Street 4,437,097 4,437,097 4,437,097                  
16.03 Property   1 2319 Delancey Place 3,169,355 3,169,355 3,169,355                  
16.04 Property   1 238 South 20th Street 2,607,926 2,607,926 2,607,926                  
16.05 Property   1 223 South 44th Street 1,774,839 1,774,839 1,774,839                  
16.06 Property   1 1710 East Passyunk Avenue 1,611,843 1,611,843 1,611,843                  
16.07 Property   1 3500 Ainslie Street 1,231,521 1,231,521 1,231,521                  
17.00 Loan 14, 17, F 5 Carolinas Food Lion Portfolio 19,300,000 19,300,000 19,300,000 5.99000% 0.014930% 5.975070% NAP 97,677.21 NAP 1,172,126.52 Interest Only No
17.01 Property   1 Eden Centre 4,502,000 4,502,000 4,502,000                  
17.02 Property   1 Kimberly Park 4,237,000 4,237,000 4,237,000                  
17.03 Property   1 West Pointe Village 3,906,000 3,906,000 3,906,000                  
17.04 Property   1 Kris Krossing 3,642,000 3,642,000 3,642,000                  
17.05 Property   1 College Lakes Plaza 3,013,000 3,013,000 3,013,000                  
18 Loan   1 Grass Valley Shopping Center 19,000,000 19,000,000 19,000,000 6.24500% 0.014930% 6.230070% NAP 100,252.49 NAP 1,203,029.88 Interest Only No
19 Loan 24 1 369 Quentin Road 18,500,000 18,500,000 18,500,000 6.20000% 0.014930% 6.185070% NAP 96,910.88 NAP 1,162,930.56 Interest Only No
20 Loan 25 1 Springhill Suites Denver West 17,600,000 17,600,000 17,600,000 6.49000% 0.014930% 6.475070% NAP 96,508.70 NAP 1,158,104.40 Interest Only No
21 Loan   1 Patagonia Third Street Promenade 17,000,000 17,000,000 17,000,000 6.60000% 0.014930% 6.585070% NAP 94,798.61 NAP 1,137,583.32 Interest Only No
22 Loan 34, 35, G 1 Pageantry West 16,200,000 16,200,000 16,200,000 5.90000% 0.013680% 5.886320% NAP 80,756.25 NAP 969,075.00 Interest Only No
23 Loan   1 Sunset Heights 16,050,000 16,050,000 16,050,000 6.26000% 0.014930% 6.245070% NAP 84,890.38 NAP 1,018,684.56 Interest Only No
24 Loan 26, 30 1 6723 Odyssey Drive 13,000,000 13,000,000 13,000,000 7.15000% 0.053680% 7.096320% NAP 78,534.14 NAP 942,409.68 Interest Only No
25 Loan   1 Villa Nueva 12,500,000 12,500,000 12,500,000 6.06000% 0.014930% 6.045070% NAP 64,001.74 NAP 768,020.88 Interest Only No
26.00 Loan 17, 28 2 Stayable Flexible Apartment Portfolio 12,000,000 12,000,000 12,000,000 7.07800% 0.014930% 7.063070% NAP 71,763.06 NAP 861,156.72 Interest Only No
26.01 Property   1 Stayable Kissimmee West 6,400,000 6,400,000 6,400,000                  
26.02 Property   1 Stayable St. Augustine 5,600,000 5,600,000 5,600,000                  
27 Loan H 1 Stadium Centre Office 11,820,000 11,820,000 11,820,000 6.41000% 0.013680% 6.396320% NAP 64,015.42 NAP 768,185.04 Interest Only No
28 Loan   1 City Line Clear Lake Business Center 11,650,000 11,650,000 11,650,000 5.67600% 0.014930% 5.661070% NAP 55,869.84 NAP 670,438.08 Interest Only No
29 Loan 16, 33, I 1 Guardian Storage Strip District 10,600,000 10,600,000 10,600,000 6.01200% 0.013680% 5.998320% NAP 53,843.58 NAP 646,122.96 Interest Only No
30 Loan   1 Montgomery Promenade 10,586,000 10,586,000 10,586,000 6.65300% 0.013680% 6.639320% NAP 59,505.69 NAP 714,068.28 Interest Only No
31 Loan 18 1 The Kate 10,500,000 10,500,000 10,500,000 6.84000% 0.013680% 6.826320% NAP 60,681.25 NAP 728,175.00 Interest Only No
32 Loan 27 1 Holiday Inn Express & Suites Chicago West-Roselle 10,250,000 10,237,961 9,806,605 7.83000% 0.014930% 7.815070% 73,999.71 NAP 887,996.52 NAP Amortizing Balloon No
33 Loan J 1 Flint's Crossing 10,000,000 10,000,000 10,000,000 6.33700% 0.013680% 6.323320% NAP 53,541.78 NAP 642,501.36 Interest Only No
34 Loan K 1 Route 1 Self Storage 7,900,000 7,900,000 7,900,000 5.86000% 0.014930% 5.845070% NAP 39,114.14 NAP 469,369.68 Interest Only No
35 Loan 10 1 126 MacDougal Street 7,800,000 7,800,000 7,800,000 6.07800% 0.014930% 6.063070% NAP 40,055.71 NAP 480,668.52 Interest Only No
36 Loan L 1 Parkstone Erie MHC 7,690,000 7,690,000 7,690,000 6.08000% 0.072430% 6.007570% NAP 39,503.81 NAP 474,045.72 Interest Only No
37 Loan   1 14309 Sommermeyer 7,520,000 7,520,000 7,520,000 6.03000% 0.013680% 6.016320% NAP 38,312.83 NAP 459,753.96 Interest Only No
38 Loan M 1 1458 Manhattan Ave 7,400,000 7,400,000 7,400,000 6.75000% 0.014930% 6.735070% NAP 42,203.13 NAP 506,437.56 Interest Only No
39 Loan   1 Grand Concourse Bronx 7,250,000 7,250,000 7,250,000 6.60000% 0.014930% 6.585070% NAP 40,428.82 NAP 485,145.84 Interest Only No
40 Loan N 1 Rancho Corrido MHC 6,830,000 6,830,000 6,830,000 6.39000% 0.072430% 6.317570% NAP 36,874.89 NAP 442,498.68 Interest Only No
41.00 Loan 17, O 2 Towne Oaks and El Jardin MHC 6,760,000 6,760,000 6,760,000 6.37000% 0.072430% 6.297570% NAP 36,382.73 NAP 436,592.76 Interest Only No
41.01 Property   1 Towne Oaks MHC 4,060,000 4,060,000 4,060,000                  
41.02 Property   1 El Jardin MHC 2,700,000 2,700,000 2,700,000                  
42 Loan 11 1 376 Bleecker Street 6,230,000 6,230,000 6,230,000 6.60500% 0.013680% 6.591320% NAP 34,767.22 NAP 417,206.64 Interest Only No
43 Loan   1 Best Western Plus Killeen 5,850,000 5,850,000 5,850,000 7.85000% 0.014930% 7.835070% NAP 38,800.26 NAP 465,603.12 Interest Only No
44 Loan 6, 32, P 1 Summerville 5,250,000 5,250,000 5,250,000 6.35000% 0.013680% 6.336320% NAP 28,167.10 NAP 338,005.20 Interest Only No

 

 A-1-3 

 

BANK5 2025-5YR17

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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
Final
Maturity Date
                                     
1 Loan 7, 8, 20 1 Vertex HQ Actual/360 60 59 60 59 0 0 8/6/2025 1 1 10/1/2025 NAP 9/1/2030 NAP
2.00 Loan 7, 14, 17 9 Etude Self Storage West Coast Portfolio Actual/360 60 59 60 59 0 0 8/14/2025 1 1 10/1/2025 NAP 9/1/2030 NAP
2.01 Property   1 Etude West Coast - Locust                            
2.02 Property   1 Etude West Coast - Rancho                            
2.03 Property   1 Etude West Coast - Dinah                            
2.04 Property   1 Etude West Coast - Buffalo                            
2.05 Property   1 Etude West Coast - Main                            
2.06 Property   1 Etude West Coast - Forest                            
2.07 Property   1 Etude West Coast - East Lake                            
2.08 Property   1 Etude West Coast - Las Vegas                            
2.09 Property   1 Etude West Coast - Walnut                            
3 Loan 21 1 The Westin Westminster Actual/360 0 0 60 59 360 359 9/4/2025 1 11 10/11/2025 10/11/2025 9/11/2030 NAP
4.00 Loan 7, 17, 29 2 Yosemite Hospitality Portfolio Actual/360 60 59 60 59 0 0 9/5/2025 1 11 10/11/2025 NAP 9/11/2030 NAP
4.01 Property   1 Yosemite View Lodge                            
4.02 Property   1 Yosemite Cedar Lodge                            
5 Loan 5, 9, 14, 22, A 1 Princeton R&D Portfolio Actual/360 60 58 60 58 0 0 8/5/2025 2 5 9/5/2025 NAP 8/5/2030 NAP
6 Loan 12 1 501 West Broadway Actual/360 60 59 60 59 0 0 8/29/2025 1 1 10/1/2025 NAP 9/1/2030 NAP
7 Loan 15 1 Bristol Gardens Actual/360 60 57 60 57 0 0 7/1/2025 3 1 8/1/2025 NAP 7/1/2030 NAP
8 Loan 7, 23, 31, B 1 Aman Hotel New York Actual/360 60 58 60 58 0 0 7/7/2025 2 6 9/6/2025 NAP 8/6/2030 NAP
9 Loan 7, 15 1 Ridgedale Center Actual/360 0 0 60 56 360 356 5/7/2025 4 1 7/1/2025 7/1/2025 6/1/2030 NAP
10 Loan 7, C 1 The Motto Actual/360 60 58 60 58 0 0 7/29/2025 2 1 9/1/2025 NAP 8/1/2030 NAP
11 Loan 19 1 Simmons Tower Actual/360 0 0 60 59 300 299 9/9/2025 1 11 10/11/2025 10/11/2025 9/11/2030 NAP
12 Loan   1 The Pruneyard Actual/360 60 59 60 59 0 0 8/21/2025 1 11 10/11/2025 NAP 9/11/2030 NAP
13.00 Loan 17, D 2 JaxBay and Stone Cove Portfolio Actual/360 60 60 60 60 0 0 9/16/2025 0 1 11/1/2025 NAP 10/1/2030 NAP
13.01 Property   1 JaxBay Apartments                            
13.02 Property   1 Stone Cove Apartments                            
14 Loan   1 AMC Theatres Highlands Ranch Actual/360 0 0 60 60 360 360 9/12/2025 0 11 11/11/2025 11/11/2025 10/11/2030 NAP
15 Loan   1 Extra Space Storage – Santa Rosa, CA Actual/360 60 60 60 60 0 0 9/12/2025 0 1 11/1/2025 NAP 10/1/2030 NAP
16.00 Loan 13, 17, E 7 Mascieri Multifamily Portfolio Actual/360 60 60 60 60 0 0 9/5/2025 0 1 11/1/2025 NAP 10/1/2030 NAP
16.01 Property   1 705-707 South 5th Street                            
16.02 Property   1 1602 Spruce Street                            
16.03 Property   1 2319 Delancey Place                            
16.04 Property   1 238 South 20th Street                            
16.05 Property   1 223 South 44th Street                            
16.06 Property   1 1710 East Passyunk Avenue                            
16.07 Property   1 3500 Ainslie Street                            
17.00 Loan 14, 17, F 5 Carolinas Food Lion Portfolio Actual/360 60 59 60 59 0 0 8/5/2025 1 1 10/1/2025 NAP 9/1/2030 NAP
17.01 Property   1 Eden Centre                            
17.02 Property   1 Kimberly Park                            
17.03 Property   1 West Pointe Village                            
17.04 Property   1 Kris Krossing                            
17.05 Property   1 College Lakes Plaza                            
18 Loan   1 Grass Valley Shopping Center Actual/360 60 59 60 59 0 0 8/28/2025 1 1 10/1/2025 NAP 9/1/2030 NAP
19 Loan 24 1 369 Quentin Road Actual/360 60 58 60 58 0 0 8/1/2025 2 1 9/1/2025 NAP 8/1/2030 NAP
20 Loan 25 1 Springhill Suites Denver West Actual/360 60 60 60 60 0 0 9/16/2025 0 1 11/1/2025 NAP 10/1/2030 NAP
21 Loan   1 Patagonia Third Street Promenade Actual/360 60 60 60 60 0 0 9/12/2025 0 1 11/1/2025 NAP 10/1/2030 NAP
22 Loan 34, 35, G 1 Pageantry West Actual/360 60 60 60 60 0 0 9/5/2025 0 1 11/1/2025 NAP 10/1/2030 NAP
23 Loan   1 Sunset Heights Actual/360 60 60 60 60 0 0 9/5/2025 0 1 11/1/2025 NAP 10/1/2030 NAP
24 Loan 26, 30 1 6723 Odyssey Drive Actual/360 60 60 60 60 0 0 9/11/2025 0 6 11/6/2025 NAP 10/6/2030 NAP
25 Loan   1 Villa Nueva Actual/360 60 56 60 56 0 0 5/30/2025 4 1 7/1/2025 NAP 6/1/2030 NAP
26.00 Loan 17, 28 2 Stayable Flexible Apartment Portfolio Actual/360 60 60 60 60 0 0 9/8/2025 0 1 11/1/2025 NAP 10/1/2030 NAP
26.01 Property   1 Stayable Kissimmee West                            
26.02 Property   1 Stayable St. Augustine                            
27 Loan H 1 Stadium Centre Office Actual/360 60 59 60 59 0 0 9/4/2025 1 11 10/11/2025 NAP 9/11/2030 NAP
28 Loan   1 City Line Clear Lake Business Center Actual/360 60 60 60 60 0 0 9/5/2025 0 1 11/1/2025 NAP 10/1/2030 NAP
29 Loan 16, 33, I 1 Guardian Storage Strip District Actual/360 60 59 60 59 0 0 8/26/2025 1 6 10/6/2025 NAP 9/6/2030 NAP
30 Loan   1 Montgomery Promenade Actual/360 60 59 60 59 0 0 9/11/2025 1 11 10/11/2025 NAP 9/11/2030 NAP
31 Loan 18 1 The Kate Actual/360 60 59 60 59 0 0 8/28/2025 1 11 10/11/2025 NAP 9/11/2030 NAP
32 Loan 27 1 Holiday Inn Express & Suites Chicago West-Roselle Actual/360 0 0 60 58 360 358 8/1/2025 2 1 9/1/2025 9/1/2025 8/1/2030 NAP
33 Loan J 1 Flint's Crossing Actual/360 60 59 60 59 0 0 8/28/2025 1 11 10/11/2025 NAP 9/11/2030 NAP
34 Loan K 1 Route 1 Self Storage Actual/360 60 59 60 59 0 0 8/28/2025 1 1 10/1/2025 NAP 9/1/2030 NAP
35 Loan 10 1 126 MacDougal Street Actual/360 60 59 60 59 0 0 8/28/2025 1 1 10/1/2025 NAP 9/1/2030 NAP
36 Loan L 1 Parkstone Erie MHC Actual/360 60 58 60 58 0 0 7/25/2025 2 1 9/1/2025 NAP 8/1/2030 NAP
37 Loan   1 14309 Sommermeyer Actual/360 60 59 60 59 0 0 9/10/2025 1 11 10/11/2025 NAP 9/11/2030 NAP
38 Loan M 1 1458 Manhattan Ave Actual/360 60 60 60 60 0 0 9/16/2025 0 1 11/1/2025 NAP 10/1/2030 NAP
39 Loan   1 Grand Concourse Bronx Actual/360 60 60 60 60 0 0 9/11/2025 0 1 11/1/2025 NAP 10/1/2030 NAP
40 Loan N 1 Rancho Corrido MHC Actual/360 60 59 60 59 0 0 8/20/2025 1 1 10/1/2025 NAP 9/1/2030 NAP
41.00 Loan 17, O 2 Towne Oaks and El Jardin MHC Actual/360 60 58 60 58 0 0 7/29/2025 2 1 9/1/2025 NAP 8/1/2030 NAP
41.01 Property   1 Towne Oaks MHC                            
41.02 Property   1 El Jardin MHC                            
42 Loan 11 1 376 Bleecker Street Actual/360 60 59 60 59 0 0 8/22/2025 1 5 10/5/2025 NAP 9/5/2030 NAP
43 Loan   1 Best Western Plus Killeen Actual/360 60 60 60 60 0 0 9/17/2025 0 1 11/1/2025 NAP 10/1/2030 NAP
44 Loan 6, 32, P 1 Summerville Actual/360 60 60 60 60 0 0 9/11/2025 0 5 11/5/2025 NAP 10/5/2030 NAP

 

 A-1-4 

 

BANK5 2025-5YR17

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 ($)
Second Most Recent NOI ($)
              14, 15 16              
1 Loan 7, 8, 20 1 Vertex HQ 0 0 L(25),D(29),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
2.00 Loan 7, 14, 17 9 Etude Self Storage West Coast Portfolio 5 5 L(25),D(28),O(7) 14,204,098 4,168,201 10,035,897 6/30/2025 T-12 14,341,550 4,184,982 10,156,568
2.01 Property   1 Etude West Coast - Locust       2,060,779 517,783 1,542,996 6/30/2025 T-12 2,073,268 521,079 1,552,189
2.02 Property   1 Etude West Coast - Rancho       2,000,134 508,481 1,491,653 6/30/2025 T-12 1,943,494 513,453 1,430,041
2.03 Property   1 Etude West Coast - Dinah       2,107,919 661,904 1,446,015 6/30/2025 T-12 2,160,080 637,704 1,522,376
2.04 Property   1 Etude West Coast - Buffalo       1,590,116 361,924 1,228,192 6/30/2025 T-12 1,629,668 377,076 1,252,592
2.05 Property   1 Etude West Coast - Main       1,726,238 519,991 1,206,247 6/30/2025 T-12 1,727,972 517,427 1,210,545
2.06 Property   1 Etude West Coast - Forest       1,595,352 462,221 1,133,131 6/30/2025 T-12 1,539,684 448,793 1,090,891
2.07 Property   1 Etude West Coast - East Lake       1,011,952 353,316 658,636 6/30/2025 T-12 1,073,399 367,496 705,903
2.08 Property   1 Etude West Coast - Las Vegas       887,814 425,878 461,936 6/30/2025 T-12 966,686 442,164 524,522
2.09 Property   1 Etude West Coast - Walnut       1,223,794 356,703 867,091 6/30/2025 T-12 1,227,299 359,790 867,509
3 Loan 21 1 The Westin Westminster 0 0 L(25),D(28),O(7) 31,091,022 19,919,931 11,171,091 7/31/2025 T-12 34,352,502 20,855,866 13,496,636
4.00 Loan 7, 17, 29 2 Yosemite Hospitality Portfolio 0 0 L(25),D(28),O(7) 32,907,772 17,307,108 15,600,664 6/30/2025 T-12 32,115,327 17,859,108 14,256,218
4.01 Property   1 Yosemite View Lodge       24,660,968 11,764,768 12,896,200 6/30/2025 T-12 24,054,976 12,306,597 11,748,379
4.02 Property   1 Yosemite Cedar Lodge       8,246,804 5,542,339 2,704,465 6/30/2025 T-12 8,060,351 5,552,511 2,507,840
5 Loan 5, 9, 14, 22, A 1 Princeton R&D Portfolio 0 0 L(25),YM1(29),O(6) 10,620,388 5,252,790 5,367,598 4/30/2025 T-12 10,343,215 5,092,951 5,250,264
6 Loan 12 1 501 West Broadway 0 0 L(25),D(29),O(6) 14,505,315 7,587,584 6,917,731 4/30/2025 T-12 14,593,347 7,370,103 7,223,244
7 Loan 15 1 Bristol Gardens 5 5 L(27),D(26),O(7) 5,874,545 2,547,387 3,327,159 4/30/2025 T-12 5,505,919 2,496,572 3,009,348
8 Loan 7, 23, 31, B 1 Aman Hotel New York 0 0 L(24),YM1(2),DorYM1(27),O(7) 113,844,952 92,914,473 20,930,479 4/30/2025 T-12 112,251,161 92,505,492 19,745,669
9 Loan 7, 15 1 Ridgedale Center 5 5 L(28),D(25),O(7) 26,218,288 9,747,665 16,470,623 12/31/2024 T-12 25,369,559 10,080,201 15,289,358
10 Loan 7, C 1 The Motto 0 5 L(24),YM1(29),O(7) 6,606,205 1,960,287 4,645,918 5/31/2025 T-12 NAV NAV NAV
11 Loan 19 1 Simmons Tower 0 0 L(25),D(28),O(7) 10,592,556 4,551,612 6,040,944 5/31/2025 T-12 10,469,525 4,626,282 5,843,243
12 Loan   1 The Pruneyard 0 0 L(25),D(28),O(7) 15,169,462 8,633,392 6,536,070 6/30/2025 T-12 15,227,178 8,388,115 6,839,063
13.00 Loan 17, D 2 JaxBay and Stone Cove Portfolio 5 5 L(11),YM1(42),O(7) 3,188,431 1,175,041 2,013,390 5/30/2025 T-12 3,153,855 1,170,250 1,983,605
13.01 Property   1 JaxBay Apartments       NAV NAV NAV NAV NAV NAV NAV NAV
13.02 Property   1 Stone Cove Apartments       NAV NAV NAV NAV NAV NAV NAV NAV
14 Loan   1 AMC Theatres Highlands Ranch 0 0 L(24),D(32),O(4) 2,970,000 0 2,970,000 6/30/2025 T-12 2,970,000 0 2,970,000
15 Loan   1 Extra Space Storage – Santa Rosa, CA 5 4 L(24),D(32),O(4) 2,322,540 456,265 1,866,275 7/31/2025 T-12 2,133,682 436,711 1,696,971
16.00 Loan 13, 17, E 7 Mascieri Multifamily Portfolio 5 4 L(24),YM1(29),O(7) 1,592,711 191,345 1,401,366 6/30/2025 T-12 1,486,120 159,339 1,326,781
16.01 Property   1 705-707 South 5th Street       518,242 66,894 451,348 6/30/2025 T-12 523,307 48,553 474,755
16.02 Property   1 1602 Spruce Street       366,322 44,889 321,433 6/30/2025 T-12 361,107 45,311 315,796
16.03 Property   1 2319 Delancey Place       18,310 3,250 15,060 6/30/2025 T-12 NAV NAV NAV
16.04 Property   1 238 South 20th Street       261,445 37,643 223,801 6/30/2025 T-12 248,251 44,256 203,995
16.05 Property   1 223 South 44th Street       178,725 8,535 170,190 6/30/2025 T-12 175,890 7,869 168,021
16.06 Property   1 1710 East Passyunk Avenue       161,017 23,126 137,891 6/30/2025 T-12 154,575 7,649 146,926
16.07 Property   1 3500 Ainslie Street       88,650 7,008 81,642 6/30/2025 T-12 22,990 5,702 17,288
17.00 Loan 14, 17, F 5 Carolinas Food Lion Portfolio 5 5 L(24),YM1(29),O(7) 2,593,957 774,432 1,819,525 12/31/2024 T-12 2,511,742 744,268 1,767,474
17.01 Property   1 Eden Centre       NAV NAV NAV NAV NAV NAV NAV NAV
17.02 Property   1 Kimberly Park       NAV NAV NAV NAV NAV NAV NAV NAV
17.03 Property   1 West Pointe Village       NAV NAV NAV NAV NAV NAV NAV NAV
17.04 Property   1 Kris Krossing       NAV NAV NAV NAV NAV NAV NAV NAV
17.05 Property   1 College Lakes Plaza       NAV NAV NAV NAV NAV NAV NAV NAV
18 Loan   1 Grass Valley Shopping Center 5 4 L(25),D(28),O(7) 2,445,139 1,101,922 1,343,217 12/31/2024 T-12 2,098,178 951,398 1,146,780
19 Loan 24 1 369 Quentin Road 5 5 L(26),D(27),O(7) NAV NAV NAV NAV NAV NAV NAV NAV
20 Loan 25 1 Springhill Suites Denver West 5 4 L(24),D(29),O(7) 6,408,767 3,919,033 2,489,734 7/31/2025 T-12 6,434,033 3,818,545 2,615,488
21 Loan   1 Patagonia Third Street Promenade 0 5 L(24),D(29),O(7) 1,938,288 268,496 1,669,792 7/31/2025 T-12 1,844,944 274,898 1,570,046
22 Loan 34, 35, G 1 Pageantry West 0 0 L(25),YM1(32),O(3) 2,917,126 589,160 2,327,966 7/31/2025 T-12 2,784,906 582,174 2,202,731
23 Loan   1 Sunset Heights 5 5 L(24),D(29),O(7) 2,634,531 1,215,914 1,418,616 6/30/2025 T-3 Ann. 2,246,405 1,203,060 1,043,345
24 Loan 26, 30 1 6723 Odyssey Drive 0 0 L(24),D(30),O(6) 1,439,869 687,467 752,402 6/30/2025 T-12 637,537 615,438 22,099
25 Loan   1 Villa Nueva 5 5 L(28),D(25),O(7) 2,120,174 1,039,573 1,080,601 3/31/2025 T-6 Ann. 2,106,114 1,074,823 1,031,291
26.00 Loan 17, 28 2 Stayable Flexible Apartment Portfolio 5 4 L(24),D(32),O(4) 4,065,109 2,093,682 1,971,427 7/31/2025 T-12 3,748,497 2,163,374 1,585,123
26.01 Property   1 Stayable Kissimmee West       2,251,507 1,128,499 1,123,008 7/31/2025 T-12 2,074,387 1,180,705 893,682
26.02 Property   1 Stayable St. Augustine       1,813,602 965,183 848,419 7/31/2025 T-12 1,674,110 982,669 691,441
27 Loan H 1 Stadium Centre Office 0 0 L(25),DorYM1(28),O(7) 3,646,781 1,828,504 1,818,277 7/31/2025 T-12 3,784,846 1,862,522 1,922,324
28 Loan   1 City Line Clear Lake Business Center 5 4 L(24),D(32),O(4) 1,713,180 704,831 1,008,349 5/31/2025 T-12 1,567,983 701,422 866,561
29 Loan 16, 33, I 1 Guardian Storage Strip District 0 0 L(25),YM1(29),O(6) 1,565,143 532,309 1,032,834 7/31/2025 T-12 1,510,376 529,480 980,897
30 Loan   1 Montgomery Promenade 0 0 L(25),D(31),O(4) 1,804,413 723,159 1,081,254 7/31/2025 T-12 1,631,260 701,991 929,269
31 Loan 18 1 The Kate 0 0 L(25),D(31),O(4) 1,406,137 479,205 926,933 7/31/2025 T-12 NAV NAV NAV
32 Loan 27 1 Holiday Inn Express & Suites Chicago West-Roselle 5 5 L(26),D(29),O(5) 2,617,499 1,177,133 1,440,366 6/30/2025 T-12 2,740,779 1,277,948 1,462,831
33 Loan J 1 Flint's Crossing 0 0 L(24),YM1(32),O(4) 1,337,489 236,763 1,100,726 6/30/2025 T-12 1,128,721 278,803 849,919
34 Loan K 1 Route 1 Self Storage 5 5 L(23),YM1(30),O(7) 1,444,398 480,256 964,142 6/30/2025 T-6 Ann. 1,362,814 500,524 862,290
35 Loan 10 1 126 MacDougal Street 5 5 L(25),D(31),O(4) 1,149,329 87,939 1,061,390 6/30/2025 T-12 1,116,100 378,599 737,501
36 Loan L 1 Parkstone Erie MHC 5 5 L(23),YM1(32),O(5) 1,498,975 644,985 853,990 6/30/2025 T-3 Ann. 1,193,896 853,357 340,538
37 Loan   1 14309 Sommermeyer 0 0 L(25),D(28),O(7) NAV NAV NAV NAV NAV NAV NAV NAV
38 Loan M 1 1458 Manhattan Ave 5 5 L(23),YM1(30),O(7) NAV NAV NAV NAV NAV NAV NAV NAV
39 Loan   1 Grand Concourse Bronx 5 4 L(24),D(29),O(7) 952,189 334,542 617,647 6/30/2025 T-12 935,490 324,712 610,778
40 Loan N 1 Rancho Corrido MHC 5 5 L(23),YM1(30),O(7) 1,285,365 630,512 654,853 5/31/2025 T-12 1,268,724 599,502 669,222
41.00 Loan 17, O 2 Towne Oaks and El Jardin MHC 5 0 L(23),YM1(30),O(7) 862,080 301,873 560,207 5/31/2025 T-12 845,011 312,261 532,750
41.01 Property   1 Towne Oaks MHC       499,870 177,728 322,142 5/31/2025 T-12 491,255 187,061 304,194
41.02 Property   1 El Jardin MHC       362,210 124,145 238,065 5/31/2025 T-12 353,756 125,200 228,556
42 Loan 11 1 376 Bleecker Street 0 0 L(25),D(32),O(3) 616,685 129,798 486,887 5/31/2025 T-12 597,028 118,484 478,544
43 Loan   1 Best Western Plus Killeen 5 5 L(24),D(31),O(5) 2,426,162 1,260,575 1,165,587 7/31/2025 T-12 2,391,000 1,409,000 982,000
44 Loan 6, 32, P 1 Summerville 0 0 L(25),YM1(29),O(6) 755,243 566,035 189,208 7/31/2025 T-12 NAV NAV NAV

 

 A-1-5 

 

BANK5 2025-5YR17

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Most Recent NOI Date Second Most Recent Description Third Most
Recent EGI ($)
Third Most
Recent
Expenses ($)
Third Most
Recent NOI ($)
Third Most Recent NOI Date Third Most Recent Description Underwritten Economic Occupancy (%) Underwritten
EGI ($)
Underwritten
Expenses ($)
Underwritten Net
 Operating Income ($)
Underwritten Replacement /
FF&E Reserve ($)
                                 
1 Loan 7, 8, 20 1 Vertex HQ 12/31/2024 T-12 109,672,924 32,467,786 77,205,139 12/31/2023 T-12 95.0% 124,653,510 32,447,856 92,205,654 283,620
2.00 Loan 7, 14, 17 9 Etude Self Storage West Coast Portfolio 12/31/2024 T-12 14,683,546 4,089,494 10,594,052 12/31/2023 T-12 88.0% 14,148,947 4,308,975 9,839,972 80,289
2.01 Property   1 Etude West Coast - Locust 12/31/2024 T-12 2,112,123 502,612 1,609,511 12/31/2023 T-12 91.7% 2,060,779 621,075 1,439,704 10,141
2.02 Property   1 Etude West Coast - Rancho 12/31/2024 T-12 1,932,828 527,171 1,405,657 12/31/2023 T-12 87.3% 1,943,058 605,721 1,337,337 8,922
2.03 Property   1 Etude West Coast - Dinah 12/31/2024 T-12 2,223,116 609,975 1,613,141 12/31/2023 T-12 86.5% 2,109,843 783,119 1,326,724 9,146
2.04 Property   1 Etude West Coast - Buffalo 12/31/2024 T-12 1,627,494 384,175 1,243,319 12/31/2023 T-12 95.2% 1,590,116 334,542 1,255,574 7,413
2.05 Property   1 Etude West Coast - Main 12/31/2024 T-12 1,791,315 491,496 1,299,819 12/31/2023 T-12 92.9% 1,726,238 515,009 1,211,229 12,056
2.06 Property   1 Etude West Coast - Forest 12/31/2024 T-12 1,510,121 475,305 1,034,816 12/31/2023 T-12 87.1% 1,595,352 458,829 1,136,523 6,220
2.07 Property   1 Etude West Coast - East Lake 12/31/2024 T-12 1,148,502 351,913 796,589 12/31/2023 T-12 83.7% 1,011,952 306,825 705,127 8,710
2.08 Property   1 Etude West Coast - Las Vegas 12/31/2024 T-12 1,078,659 406,316 672,343 12/31/2023 T-12 72.7% 887,814 318,769 569,045 8,247
2.09 Property   1 Etude West Coast - Walnut 12/31/2024 T-12 1,259,388 340,531 918,857 12/31/2023 T-12 89.4% 1,223,794 365,085 858,709 9,436
3 Loan 21 1 The Westin Westminster 12/31/2024 T-12 32,311,845 20,927,686 11,384,159 12/31/2023 T-12 67.2% 31,091,022 19,898,599 11,192,423 1,243,641
4.00 Loan 7, 17, 29 2 Yosemite Hospitality Portfolio 12/31/2024 T-12 29,173,253 16,490,380 12,682,873 12/31/2023 T-12 57.6% 32,907,772 18,967,695 13,940,077 1,316,311
4.01 Property   1 Yosemite View Lodge 12/31/2024 T-12 22,051,394 11,448,607 10,602,787 12/31/2023 T-12 63.4% 24,660,968 12,840,896 11,820,072 986,439
4.02 Property   1 Yosemite Cedar Lodge 12/31/2024 T-12 7,121,860 5,041,773 2,080,087 12/31/2023 T-12 48.4% 8,246,804 6,126,799 2,120,005 329,872
5 Loan 5, 9, 14, 22, A 1 Princeton R&D Portfolio 12/31/2024 T-12 10,215,657 5,253,333 4,962,324 12/31/2023 T-12 86.2% 11,299,683 5,218,077 6,081,606 71,528
6 Loan 12 1 501 West Broadway 12/31/2024 T-12 14,242,300 7,429,609 6,812,691 12/31/2023 T-12 77.8% 14,803,683 6,643,054 8,160,629 82,718
7 Loan 15 1 Bristol Gardens 12/31/2024 T-12 NAV NAV NAV NAV NAV 93.3% 6,533,755 2,585,626 3,948,128 168,168
8 Loan 7, 23, 31, B 1 Aman Hotel New York 12/31/2024 T-12 85,917,636 78,560,601 7,357,035 12/31/2023 T-12 72.2% 113,844,952 93,013,223 20,831,730 4,050,105
9 Loan 7, 15 1 Ridgedale Center 12/31/2023 T-12 23,845,534 9,679,621 14,165,913 12/31/2022 T-12 95.2% 27,832,696 10,522,662 17,310,034 112,495
10 Loan 7, C 1 The Motto NAV NAV NAV NAV NAV NAV NAV 91.3% 9,030,914 1,759,233 7,271,681 66,000
11 Loan 19 1 Simmons Tower 12/31/2024 T-12 10,916,534 4,811,534 6,105,000 12/31/2023 T-12 79.8% 10,533,111 4,696,719 5,836,391 124,179
12 Loan   1 The Pruneyard 12/31/2024 T-12 15,282,173 8,513,639 6,768,534 12/31/2023 T-12 66.5% 15,579,227 7,437,594 8,141,633 72,983
13.00 Loan 17, D 2 JaxBay and Stone Cove Portfolio 12/31/2024 T-12 3,064,138 1,058,727 2,005,412 12/31/2023 T-12 90.6% 3,193,938 1,163,323 2,030,615 60,000
13.01 Property   1 JaxBay Apartments NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
13.02 Property   1 Stone Cove Apartments NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
14 Loan   1 AMC Theatres Highlands Ranch 12/31/2024 T-12 2,970,000 0 2,970,000 12/31/2023 T-12 95.0% 3,136,613 94,098 3,042,515 16,389
15 Loan   1 Extra Space Storage – Santa Rosa, CA 12/31/2024 T-12 1,468,337 392,382 1,075,955 12/31/2023 T-12 88.6% 2,390,678 676,617 1,714,061 9,089
16.00 Loan 13, 17, E 7 Mascieri Multifamily Portfolio 12/31/2024 T-12 1,432,605 190,124 1,242,480 12/31/2023 T-12 95.0% 1,980,844 330,244 1,650,600 9,250
16.01 Property   1 705-707 South 5th Street 12/31/2024 T-12 507,079 56,477 450,602 12/31/2023 T-12 97.0% 571,058 79,928 491,131 2,000
16.02 Property   1 1602 Spruce Street 12/31/2024 T-12 330,630 44,725 285,905 12/31/2023 T-12 98.0% 400,499 62,146 338,353 1,000
16.03 Property   1 2319 Delancey Place NAV NAV NAV NAV NAV NAV NAV 95.1% 289,744 49,408 240,336 1,250
16.04 Property   1 238 South 20th Street 12/31/2024 T-12 234,410 38,328 196,082 12/31/2023 T-12 96.2% 261,079 47,525 213,554 2,000
16.05 Property   1 223 South 44th Street 12/31/2024 T-12 175,381 16,349 159,032 12/31/2023 T-12 95.1% 173,496 33,533 139,963 1,250
16.06 Property   1 1710 East Passyunk Avenue 12/31/2024 T-12 160,921 15,436 145,485 12/31/2023 T-12 98.3% 160,983 28,456 132,527 500
16.07 Property   1 3500 Ainslie Street 12/31/2024 T-12 24,183 18,809 5,375 12/31/2023 T-12 95.1% 123,984 29,248 94,736 1,250
17.00 Loan 14, 17, F 5 Carolinas Food Lion Portfolio 12/31/2023 T-12 2,418,123 737,195 1,680,928 12/31/2022 T-12 89.0% 2,782,342 736,752 2,045,589 37,205
17.01 Property   1 Eden Centre NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
17.02 Property   1 Kimberly Park NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
17.03 Property   1 West Pointe Village NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
17.04 Property   1 Kris Krossing NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
17.05 Property   1 College Lakes Plaza NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
18 Loan   1 Grass Valley Shopping Center 12/31/2023 T-12 2,021,844 807,240 1,214,604 12/31/2022 T-12 95.0% 2,694,475 856,606 1,837,869 30,698
19 Loan 24 1 369 Quentin Road NAV NAV NAV NAV NAV NAV NAV 95.0% 1,936,071 369,316 1,566,754 10,250
20 Loan 25 1 Springhill Suites Denver West 12/31/2024 T-12 6,091,586 3,602,119 2,489,467 12/31/2023 T-12 78.6% 6,408,767 3,967,508 2,441,259 256,351
21 Loan   1 Patagonia Third Street Promenade 12/31/2024 T-12 1,054,532 239,911 814,621 12/31/2023 T-12 95.0% 1,965,848 267,915 1,697,933 3,665
22 Loan 34, 35, G 1 Pageantry West 12/31/2024 T-12 2,627,776 532,920 2,094,856 12/31/2023 T-12 92.0% 3,069,692 601,370 2,468,322 26,943
23 Loan   1 Sunset Heights 12/31/2024 T-12 1,759,327 1,203,303 556,024 12/31/2023 T-12 94.4% 2,634,531 1,245,904 1,388,627 41,000
24 Loan 26, 30 1 6723 Odyssey Drive 12/31/2024 T-12 NAV NAV NAV NAV NAV 95.0% 2,152,946 584,477 1,568,470 19,326
25 Loan   1 Villa Nueva 12/31/2024 T-12 1,834,953 1,101,360 733,593 12/31/2023 T-12 87.5% 2,120,174 1,067,727 1,052,448 40,000
26.00 Loan 17, 28 2 Stayable Flexible Apartment Portfolio 12/31/2024 T-12 NAV NAV NAV NAV NAV 93.4% 3,997,563 2,251,142 1,746,421 120,000
26.01 Property   1 Stayable Kissimmee West 12/31/2024 T-12 NAV NAV NAV NAV NAV 95.0% 2,231,144 1,221,885 1,009,259 64,000
26.02 Property   1 Stayable St. Augustine 12/31/2024 T-12 NAV NAV NAV NAV NAV 91.5% 1,766,420 1,029,257 737,162 56,000
27 Loan H 1 Stadium Centre Office 12/31/2024 T-12 3,618,596 1,845,848 1,772,749 12/31/2023 T-12 73.7% 3,444,221 1,450,599 1,993,622 30,886
28 Loan   1 City Line Clear Lake Business Center 12/31/2024 T-12 1,610,737 610,448 1,000,289 12/31/2023 T-12 81.1% 1,765,812 667,882 1,097,929 22,576
29 Loan 16, 33, I 1 Guardian Storage Strip District 12/31/2024 T-12 1,506,701 506,344 1,000,357 12/31/2023 T-12 94.5% 1,565,143 537,573 1,027,570 13,870
30 Loan   1 Montgomery Promenade 12/31/2024 T-12 1,371,989 670,914 701,075 12/31/2023 T-12 91.2% 1,959,564 690,370 1,269,195 33,954
31 Loan 18 1 The Kate NAV NAV NAV NAV NAV NAV NAV 93.9% 1,790,027 690,797 1,099,230 43,865
32 Loan 27 1 Holiday Inn Express & Suites Chicago West-Roselle 12/31/2024 T-12 2,970,051 1,484,551 1,485,500 12/31/2023 T-12 61.1% 2,617,499 1,119,589 1,497,910 104,700
33 Loan J 1 Flint's Crossing 12/31/2024 T-12 895,378 221,028 674,350 12/31/2023 T-12 95.0% 1,405,995 241,635 1,164,359 19,034
34 Loan K 1 Route 1 Self Storage 12/31/2024 T-12 1,339,985 502,618 837,367 12/31/2023 T-12 86.2% 1,434,378 472,650 961,728 11,279
35 Loan 10 1 126 MacDougal Street 12/31/2024 T-12 1,008,206 386,976 621,230 12/31/2023 T-12 95.0% 1,067,237 426,253 640,984 6,000
36 Loan L 1 Parkstone Erie MHC 12/31/2024 T-12 902,452 680,795 221,657 12/31/2023 T-12 80.2% 1,386,076 757,389 628,687 13,550
37 Loan   1 14309 Sommermeyer NAV NAV NAV NAV NAV NAV NAV 95.0% 1,270,005 380,014 889,991 9,970
38 Loan M 1 1458 Manhattan Ave NAV NAV NAV NAV NAV NAV NAV 95.0% 936,153 217,062 719,091 4,925
39 Loan   1 Grand Concourse Bronx 12/31/2024 T-12 917,275 284,732 632,543 12/31/2023 T-12 93.8% 984,972 302,702 682,270 2,800
40 Loan N 1 Rancho Corrido MHC 12/31/2024 T-12 1,195,948 834,297 361,651 12/31/2023 T-12 73.2% 1,297,013 674,098 622,914 7,536
41.00 Loan 17, O 2 Towne Oaks and El Jardin MHC 12/31/2024 T-12 752,644 257,582 495,062 12/31/2023 T-12 95.0% 896,684 321,317 575,367 5,500
41.01 Property   1 Towne Oaks MHC 12/31/2024 T-12 432,069 147,031 285,038 12/31/2023 T-12 95.0% 520,972 178,997 341,975 3,200
41.02 Property   1 El Jardin MHC 12/31/2024 T-12 320,575 110,551 210,024 12/31/2023 T-12 95.0% 375,712 142,320 233,392 2,300
42 Loan 11 1 376 Bleecker Street 12/31/2024 T-12 569,187 120,727 448,459 12/31/2023 T-12 95.3% 688,512 125,618 562,894 5,829
43 Loan   1 Best Western Plus Killeen 12/31/2024 T-12 2,567,000 1,619,000 948,000 12/31/2023 T-12 64.1% 2,426,162 1,410,707 1,015,455 97,046
44 Loan 6, 32, P 1 Summerville NAV NAV NAV NAV NAV NAV NAV 95.0% 1,108,626 579,370 529,256 17,250

 

 A-1-6 

 

BANK5 2025-5YR17

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten
TI / LC ($)
Underwritten
Net Cash Flow ($)
Underwritten
NOI DSCR (x)
Underwritten
NCF DSCR (x)
Underwritten NOI Debt Yield (%) Underwritten NCF Debt Yield (%) Appraised
Value ($)
Appraised Value Type Appraisal Date Cut-off Date LTV Ratio (%)
              17, 18, 19 17, 18, 19 17, 18, 19 17, 18, 19       20, 21, 22, 23, 24, 25, 26, 27
1 Loan 7, 8, 20 1 Vertex HQ 0 91,922,034 3.30 3.29 16.5% 16.4% 1,644,000,000 As Is - With Escrows 6/10/2025 34.0%
2.00 Loan 7, 14, 17 9 Etude Self Storage West Coast Portfolio 0 9,759,683 1.40 1.39 8.5% 8.5% 172,700,000 As Is Various 66.7%
2.01 Property   1 Etude West Coast - Locust 0 1,429,563         24,700,000 As Is 7/23/2025  
2.02 Property   1 Etude West Coast - Rancho 0 1,328,415         24,100,000 As Is 7/18/2025  
2.03 Property   1 Etude West Coast - Dinah 0 1,317,578         25,000,000 As Is 7/23/2025  
2.04 Property   1 Etude West Coast - Buffalo 0 1,248,162         23,500,000 As Is 7/28/2025  
2.05 Property   1 Etude West Coast - Main 0 1,199,174         19,000,000 As Is 7/23/2025  
2.06 Property   1 Etude West Coast - Forest 0 1,130,303         18,500,000 As Is 7/18/2025  
2.07 Property   1 Etude West Coast - East Lake 0 696,417         14,100,000 As Is 7/28/2025  
2.08 Property   1 Etude West Coast - Las Vegas 0 560,798         10,400,000 As Is 7/28/2025  
2.09 Property   1 Etude West Coast - Walnut 0 849,273         13,400,000 As Is 7/23/2025  
3 Loan 21 1 The Westin Westminster 0 9,948,782 1.89 1.68 14.4% 12.8% 130,100,000 As-Complete 8/1/2026 59.9%
4.00 Loan 7, 17, 29 2 Yosemite Hospitality Portfolio 0 12,623,766 1.98 1.80 14.7% 13.3% 151,600,000 As Is 6/25/2025 62.7%
4.01 Property   1 Yosemite View Lodge 0 10,833,633         119,900,000 As Is 6/25/2025  
4.02 Property   1 Yosemite Cedar Lodge 0 1,790,133         31,700,000 As Is 6/25/2025  
5 Loan 5, 9, 14, 22, A 1 Princeton R&D Portfolio 247,051 5,763,026 1.94 1.84 12.7% 12.0% 102,500,000 As Is with Outstanding TI/LC Escrowed 6/30/2025 46.8%
6 Loan 12 1 501 West Broadway 996,560 7,081,351 2.71 2.35 17.4% 15.1% 76,000,000 As Is 7/8/2025 61.8%
7 Loan 15 1 Bristol Gardens 0 3,779,960 1.35 1.30 8.6% 8.2% 71,000,000 As Is 4/9/2025 64.8%
8 Loan 7, 23, 31, B 1 Aman Hotel New York 0 16,781,625 2.57 2.07 18.1% 14.6% 402,000,000 As Is 12/18/2024 28.6%
9 Loan 7, 15 1 Ridgedale Center 1,085,575 16,111,964 1.79 1.67 14.5% 13.5% 226,000,000 As Is 2/10/2025 52.9%
10 Loan 7, C 1 The Motto 0 7,205,681 1.35 1.34 7.6% 7.5% 155,000,000 As Is 3/20/2025 61.9%
11 Loan 19 1 Simmons Tower 343,395 5,368,817 2.12 1.95 17.7% 16.3% 62,800,000 As Is 6/5/2025 52.5%
12 Loan   1 The Pruneyard 729,834 7,338,815 5.05 4.55 30.2% 27.2% 56,800,000 As Is 7/9/2025 47.5%
13.00 Loan 17, D 2 JaxBay and Stone Cove Portfolio 0 1,970,615 1.40 1.36 8.9% 8.6% 33,200,000 As Is Various 68.9%
13.01 Property   1 JaxBay Apartments NAV NAV         20,300,000 As Is 6/17/2025  
13.02 Property   1 Stone Cove Apartments NAV NAV         12,900,000 As Is 7/1/2025  
14 Loan   1 AMC Theatres Highlands Ranch 136,575 2,889,551 1.69 1.61 14.4% 13.6% 35,700,000 As Is 8/1/2025 59.4%
15 Loan   1 Extra Space Storage – Santa Rosa, CA 0 1,704,972 1.46 1.45 8.4% 8.4% 29,000,000 As Is 7/25/2025 70.3%
16.00 Loan 13, 17, E 7 Mascieri Multifamily Portfolio 8,309 1,633,041 1.27 1.26 8.4% 8.3% 27,125,000 As Is 6/18/2025 72.4%
16.01 Property   1 705-707 South 5th Street 3,459 485,672         6,650,000 As Is 6/18/2025  
16.02 Property   1 1602 Spruce Street 2,000 335,353         6,125,000 As Is 6/18/2025  
16.03 Property   1 2319 Delancey Place 0 239,086         4,375,000 As Is 6/18/2025  
16.04 Property   1 238 South 20th Street 450 211,104         3,600,000 As Is 6/18/2025  
16.05 Property   1 223 South 44th Street 0 138,713         2,450,000 As Is 6/18/2025  
16.06 Property   1 1710 East Passyunk Avenue 2,400 129,627         2,225,000 As Is 6/18/2025  
16.07 Property   1 3500 Ainslie Street 0 93,486         1,700,000 As Is 6/18/2025  
17.00 Loan 14, 17, F 5 Carolinas Food Lion Portfolio 94,310 1,914,075 1.75 1.63 10.6% 9.9% 29,150,000 As Is Various 66.2%
17.01 Property   1 Eden Centre NAV NAV         6,800,000 As Is 6/12/2025  
17.02 Property   1 Kimberly Park NAV NAV         6,400,000 As Is 6/11/2025  
17.03 Property   1 West Pointe Village NAV NAV         5,900,000 As Is 6/11/2025  
17.04 Property   1 Kris Krossing NAV NAV         5,500,000 As Is 6/11/2025  
17.05 Property   1 College Lakes Plaza NAV NAV         4,550,000 As Is 6/11/2025  
18 Loan   1 Grass Valley Shopping Center 118,028 1,689,142 1.53 1.40 9.7% 8.9% 30,380,000 As Is 5/13/2025 62.5%
19 Loan 24 1 369 Quentin Road 13,600 1,542,904 1.35 1.33 8.5% 8.3% 29,750,000 As Is 6/4/2025 62.2%
20 Loan 25 1 Springhill Suites Denver West 0 2,184,908 2.11 1.89 13.9% 12.4% 28,900,000 As Stabilized 8/1/2027 60.9%
21 Loan   1 Patagonia Third Street Promenade 93,106 1,601,163 1.49 1.41 10.0% 9.4% 27,000,000 As Is 3/27/2025 63.0%
22 Loan 34, 35, G 1 Pageantry West 14,240 2,427,140 2.55 2.50 15.2% 15.0% 31,680,000 As Is 7/22/2025 51.1%
23 Loan   1 Sunset Heights 0 1,347,627 1.36 1.32 8.7% 8.4% 23,100,000 As Is 8/20/2025 69.5%
24 Loan 26, 30 1 6723 Odyssey Drive 76,631 1,472,512 1.66 1.56 12.1% 11.3% 19,300,000 Prospective Value (Capital Reserve) 9/12/2025 67.4%
25 Loan   1 Villa Nueva 0 1,012,448 1.37 1.32 8.4% 8.1% 18,300,000 As Is 4/22/2025 68.3%
26.00 Loan 17, 28 2 Stayable Flexible Apartment Portfolio 0 1,626,421 2.03 1.89 14.6% 13.6% 19,700,000 As Is Various 60.9%
26.01 Property   1 Stayable Kissimmee West 0 945,259         10,000,000 As Is 6/18/2025  
26.02 Property   1 Stayable St. Augustine 0 681,162         9,700,000 As Is 6/24/2025  
27 Loan H 1 Stadium Centre Office 105,318 1,857,418 2.60 2.42 16.9% 15.7% 20,900,000 As Is 7/16/2025 56.6%
28 Loan   1 City Line Clear Lake Business Center 79,035 996,318 1.64 1.49 9.4% 8.6% 16,900,000 As Is 7/14/2025 68.9%
29 Loan 16, 33, I 1 Guardian Storage Strip District 0 1,013,700 1.59 1.57 9.7% 9.6% 17,200,000 As Is 7/12/2025 61.6%
30 Loan   1 Montgomery Promenade 158,916 1,076,325 1.78 1.51 12.0% 10.2% 15,800,000 As Is 7/21/2025 67.0%
31 Loan 18 1 The Kate 9,100 1,046,265 1.51 1.44 10.5% 10.0% 15,000,000 As Is 5/23/2025 70.0%
32 Loan 27 1 Holiday Inn Express & Suites Chicago West-Roselle 0 1,393,210 1.69 1.57 14.6% 13.6% 15,300,000 As Is Market Value (Secondary) 6/18/2025 66.9%
33 Loan J 1 Flint's Crossing 60,000 1,085,326 1.81 1.69 11.6% 10.9% 15,050,000 As Is 7/24/2025 66.4%
34 Loan K 1 Route 1 Self Storage 0 950,450 2.05 2.02 12.2% 12.0% 15,300,000 As Is 6/25/2025 51.6%
35 Loan 10 1 126 MacDougal Street 2,601 632,384 1.33 1.32 8.2% 8.1% 11,200,000 As Is 7/2/2025 69.6%
36 Loan L 1 Parkstone Erie MHC 0 615,137 1.33 1.30 8.2% 8.0% 14,000,000 As Is 5/21/2025 54.9%
37 Loan   1 14309 Sommermeyer 15,660 864,361 1.94 1.88 11.8% 11.5% 12,800,000 As Is 7/10/2025 58.8%
38 Loan M 1 1458 Manhattan Ave 44,250 669,916 1.42 1.32 9.7% 9.1% 14,500,000 As Is 7/10/2025 51.0%
39 Loan   1 Grand Concourse Bronx 21,000 658,470 1.41 1.36 9.4% 9.1% 11,800,000 As Is 8/12/2025 61.4%
40 Loan N 1 Rancho Corrido MHC 0 615,378 1.41 1.39 9.1% 9.0% 10,400,000 As Is 6/19/2025 65.7%
41.00 Loan 17, O 2 Towne Oaks and El Jardin MHC 0 569,867 1.32 1.31 8.5% 8.4% 10,600,000 As Is Various 63.8%
41.01 Property   1 Towne Oaks MHC 0 338,775         6,400,000 As Is 6/7/2025  
41.02 Property   1 El Jardin MHC 0 231,092         4,200,000 As Is 5/29/2025  
42 Loan 11 1 376 Bleecker Street 0 557,065 1.35 1.34 9.0% 8.9% 10,400,000 As Is 6/12/2025 59.9%
43 Loan   1 Best Western Plus Killeen 0 918,409 2.18 1.97 17.4% 15.7% 9,000,000 As Is 6/13/2025 65.0%
44 Loan 6, 32, P 1 Summerville 0 512,006 1.57 1.51 10.1% 9.8% 7,800,000 As Is 8/12/2025 67.3%

 

 A-1-7 

 

BANK5 2025-5YR17

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 Second Largest Tenant
          20, 21, 22, 23, 24, 25, 26, 27 28              
1 Loan 7, 8, 20 1 Vertex HQ 34.0% 99.6% 7/1/2025 No Vertex Pharmaceuticals Incorporated 1,082,417 95.4% 6/30/2044 Bright Horizons Children's Centers LLC
2.00 Loan 7, 14, 17 9 Etude Self Storage West Coast Portfolio 66.7% 92.3% 6/30/2025            
2.01 Property   1 Etude West Coast - Locust   95.8% 6/30/2025 NAP NAP NAP NAP NAP NAP
2.02 Property   1 Etude West Coast - Rancho   96.9% 6/30/2025 NAP NAP NAP NAP NAP NAP
2.03 Property   1 Etude West Coast - Dinah   94.3% 6/30/2025 NAP NAP NAP NAP NAP NAP
2.04 Property   1 Etude West Coast - Buffalo   92.3% 6/30/2025 NAP NAP NAP NAP NAP NAP
2.05 Property   1 Etude West Coast - Main   95.2% 6/30/2025 NAP NAP NAP NAP NAP NAP
2.06 Property   1 Etude West Coast - Forest   92.3% 6/30/2025 NAP NAP NAP NAP NAP NAP
2.07 Property   1 Etude West Coast - East Lake   86.8% 6/30/2025 NAP NAP NAP NAP NAP NAP
2.08 Property   1 Etude West Coast - Las Vegas   78.8% 6/30/2025 NAP NAP NAP NAP NAP NAP
2.09 Property   1 Etude West Coast - Walnut   94.8% 6/30/2025 NAP NAP NAP NAP NAP NAP
3 Loan 21 1 The Westin Westminster 56.5% 67.2% 7/31/2025 NAP NAP NAP NAP NAP NAP
4.00 Loan 7, 17, 29 2 Yosemite Hospitality Portfolio 62.7% 57.6% 6/30/2025            
4.01 Property   1 Yosemite View Lodge   63.4% 6/30/2025 NAP NAP NAP NAP NAP NAP
4.02 Property   1 Yosemite Cedar Lodge   48.4% 6/30/2025 NAP NAP NAP NAP NAP NAP
5 Loan 5, 9, 14, 22, A 1 Princeton R&D Portfolio 46.8% 86.6% 7/1/2025 No Abbott Point of Care 72,184 20.2% 1/31/2028 BioCentriq
6 Loan 12 1 501 West Broadway 61.8% 79.0% 8/1/2025 No Sheppard, Mullin, Richter & Hampton LLP 42,243 10.2% 8/31/2032 Klinedinst PC
7 Loan 15 1 Bristol Gardens 64.8% 94.1% 6/6/2025 NAP NAP NAP NAP NAP NAP
8 Loan 7, 23, 31, B 1 Aman Hotel New York 28.6% 72.2% 4/30/2025 NAP NAP NAP NAP NAP NAP
9 Loan 7, 15 1 Ridgedale Center 50.4% 90.1% 3/31/2025 No DICK'S SPORTING GOODS 115,262 20.5% 1/31/2033 PLANET FITNESS
10 Loan 7, C 1 The Motto 61.9% 97.3% 7/23/2025 NAP NAP NAP NAP NAP NAP
11 Loan 19 1 Simmons Tower 48.2% 79.4% 6/9/2025 No Entergy Arkansas, LLC 166,800 26.9% 10/31/2033 Central Arkansas Water
12 Loan   1 The Pruneyard 47.5% 74.4% 7/15/2025 No United States of America (FBI) 44,038 12.1% 1/31/2027 Qolsys
13.00 Loan 17, D 2 JaxBay and Stone Cove Portfolio 68.9% 93.3% 8/15/2025            
13.01 Property   1 JaxBay Apartments   91.6% 8/15/2025 NAP NAP NAP NAP NAP NAP
13.02 Property   1 Stone Cove Apartments   96.5% 8/15/2025 NAP NAP NAP NAP NAP NAP
14 Loan   1 AMC Theatres Highlands Ranch 56.7% 100.0% 10/11/2025 Yes American Multi-Cinema, Inc. 109,260 100.0% 12/31/2031 NAP
15 Loan   1 Extra Space Storage – Santa Rosa, CA 70.3% 93.3% 7/31/2025 NAP NAP NAP NAP NAP NAP
16.00 Loan 13, 17, E 7 Mascieri Multifamily Portfolio 72.4% 100.0% 7/2/2025            
16.01 Property   1 705-707 South 5th Street   100.0% 7/2/2025 No Plenty Queen Village 2,726 78.8% 12/31/2029 Fortis Construction
16.02 Property   1 1602 Spruce Street   100.0% 7/2/2025 No Jasmine Rice 1,000 50.0% 6/30/2030 RittLL
16.03 Property   1 2319 Delancey Place   100.0% 7/2/2025 NAP NAP NAP NAP NAP NAP
16.04 Property   1 238 South 20th Street   100.0% 7/2/2025 Yes Musette 450 100.0% 4/30/2030 NAP
16.05 Property   1 223 South 44th Street   100.0% 7/2/2025 NAP NAP NAP NAP NAP NAP
16.06 Property   1 1710 East Passyunk Avenue   100.0% 7/2/2025 Yes PassLL 2,400 100.0% 2/28/2033 NAP
16.07 Property   1 3500 Ainslie Street   100.0% 7/2/2025 NAP NAP NAP NAP NAP NAP
17.00 Loan 14, 17, F 5 Carolinas Food Lion Portfolio 66.2% 92.7% 5/14/2025            
17.01 Property   1 Eden Centre   86.0% 5/14/2025 No Food Lion 40,138 68.0% 4/30/2035 Chopstix
17.02 Property   1 Kimberly Park   95.0% 5/14/2025 No Food Lion 29,000 60.5% 4/30/2035 Family Dollar
17.03 Property   1 West Pointe Village   84.5% 5/14/2025 No Food Lion 33,000 68.4% 4/30/2035 Coach's Grill
17.04 Property   1 Kris Krossing   100.0% 5/14/2025 No Food Lion 33,000 66.3% 4/30/2035 Family Dollar
17.05 Property   1 College Lakes Plaza   100.0% 5/14/2025 No Food Lion 26,171 60.8% 4/30/2035 Family Dollar
18 Loan   1 Grass Valley Shopping Center 62.5% 98.8% 5/13/2025 No Target 87,276 56.9% 11/30/2026 SPD Grocery Market
19 Loan 24 1 369 Quentin Road 62.2% 92.7% 7/31/2025 NAP NAP NAP NAP NAP NAP
20 Loan 25 1 Springhill Suites Denver West 60.9% 78.6% 7/31/2025 NAP NAP NAP NAP NAP NAP
21 Loan   1 Patagonia Third Street Promenade 63.0% 100.0% 8/22/2025 No Patagonia 13,318 61.8% 10/31/2033 Wilson Sporting Goods
22 Loan 34, 35, G 1 Pageantry West 51.1% 100.0% 8/1/2025 No Messner Reeves LLP 17,231 16.0% 5/31/2026 AdvanStaff Inc.
23 Loan   1 Sunset Heights 69.5% 95.1% 6/30/2025 NAP NAP NAP NAP NAP NAP
24 Loan 26, 30 1 6723 Odyssey Drive 67.4% 95.9% 9/1/2025 No Scientific Research Corporation (SRC) 43,127 44.6% 11/1/2029 EO Solutions
25 Loan   1 Villa Nueva 68.3% 90.6% 5/15/2025 NAP NAP NAP NAP NAP NAP
26.00 Loan 17, 28 2 Stayable Flexible Apartment Portfolio 60.9% 90.0% 8/26/2025            
26.01 Property   1 Stayable Kissimmee West   91.3% 8/26/2025 NAP NAP NAP NAP NAP NAP
26.02 Property   1 Stayable St. Augustine   88.6% 8/26/2025 NAP NAP NAP NAP NAP NAP
27 Loan H 1 Stadium Centre Office 56.6% 72.5% 8/28/2025 No State of CA - EDD 16,560 13.4% 9/30/2029 Anaheim/Orange County Visitors & Convention Bureau
28 Loan   1 City Line Clear Lake Business Center 68.9% 91.0% 8/1/2025 No JET Engine Crossfit 7,488 5.9% 11/30/2027 Peak Compressor
29 Loan 16, 33, I 1 Guardian Storage Strip District 61.6% 96.0% 8/19/2025 NAP NAP NAP NAP NAP NAP
30 Loan   1 Montgomery Promenade 67.0% 93.9% 9/5/2025 No Floor & Decor Outlets 50,874 24.0% 10/31/2038 Ollie's Bargain Outlet-Gross
31 Loan 18 1 The Kate 70.0% 93.5% 8/25/2025 NAP NAP NAP NAP NAP NAP
32 Loan 27 1 Holiday Inn Express & Suites Chicago West-Roselle 64.1% 61.1% 6/30/2025 NAP NAP NAP NAP NAP NAP
33 Loan J 1 Flint's Crossing 66.4% 100.0% 6/1/2025 No HomeGoods 22,850 23.4% 11/30/2032 Michaels
34 Loan K 1 Route 1 Self Storage 51.6% 91.5% 6/25/2025 NAP NAP NAP NAP NAP NAP
35 Loan 10 1 126 MacDougal Street 69.6% 100.0% 8/4/2025 No NYC BITES INC 915 50.1% 6/30/2033 Surreal Creamery
36 Loan L 1 Parkstone Erie MHC 54.9% 82.7% 7/14/2025 NAP NAP NAP NAP NAP NAP
37 Loan   1 14309 Sommermeyer 58.8% 100.0% 10/11/2025 Yes PV Hardware 90,640 100.0% 6/9/2032 NAP
38 Loan M 1 1458 Manhattan Ave 51.0% 100.0% 10/1/2025 Yes Amtrend Corporation 49,254 100.0% 8/31/2035 NAP
39 Loan   1 Grand Concourse Bronx 61.4% 100.0% 8/13/2025 No Associated Supermarket 7,300 52.1% 4/30/2032 Furniture Dale
40 Loan N 1 Rancho Corrido MHC 65.7% 77.5% 7/16/2025 NAP NAP NAP NAP NAP NAP
41.00 Loan 17, O 2 Towne Oaks and El Jardin MHC 63.8% 99.1% 7/1/2025            
41.01 Property   1 Towne Oaks MHC   98.3% 7/1/2025 NAP NAP NAP NAP NAP NAP
41.02 Property   1 El Jardin MHC   100.0% 7/1/2025 NAP NAP NAP NAP NAP NAP
42 Loan 11 1 376 Bleecker Street 59.9% 100.0% 6/1/2025 No Stoney Clover Lane 1,906 100.0% 4/30/2030 NAP
43 Loan   1 Best Western Plus Killeen 65.0% 64.1% 7/31/2025 NAP NAP NAP NAP NAP NAP
44 Loan 6, 32, P 1 Summerville 67.3% 97.1% 8/12/2025 NAP NAP NAP NAP NAP NAP

 

 A-1-8 

 

BANK5 2025-5YR17

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 Fourth Largest Tenant SF
                           
1 Loan 7, 8, 20 1 Vertex HQ 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) 7,404
2.00 Loan 7, 14, 17 9 Etude Self Storage West Coast Portfolio                  
2.01 Property   1 Etude West Coast - Locust NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.02 Property   1 Etude West Coast - Rancho NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.03 Property   1 Etude West Coast - Dinah NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.04 Property   1 Etude West Coast - Buffalo NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.05 Property   1 Etude West Coast - Main NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.06 Property   1 Etude West Coast - Forest NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.07 Property   1 Etude West Coast - East Lake NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.08 Property   1 Etude West Coast - Las Vegas NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.09 Property   1 Etude West Coast - Walnut NAP NAP NAP NAP NAP NAP NAP NAP NAP
3 Loan 21 1 The Westin Westminster NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.00 Loan 7, 17, 29 2 Yosemite Hospitality Portfolio                  
4.01 Property   1 Yosemite View Lodge NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.02 Property   1 Yosemite Cedar Lodge NAP NAP NAP NAP NAP NAP NAP NAP NAP
5 Loan 5, 9, 14, 22, A 1 Princeton R&D Portfolio 56,845 15.9% 6/30/2040 Cytosorbents 48,511 13.6% 3/31/2037 Evotec 44,416
6 Loan 12 1 501 West Broadway 20,979 5.1% 9/30/2030 RGN-San Diego III, LLC 20,465 4.9% 4/30/2026 Littler Mendelson PC 17,705
7 Loan 15 1 Bristol Gardens NAP NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan 7, 23, 31, B 1 Aman Hotel New York NAP NAP NAP NAP NAP NAP NAP NAP NAP
9 Loan 7, 15 1 Ridgedale Center 22,316 4.0% 11/30/2032 H&M 17,198 3.1% 1/31/2026 VICTORIA'S SECRET 15,540
10 Loan 7, C 1 The Motto NAP NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan 19 1 Simmons Tower 38,256 6.2% 9/30/2026 GSA-US Attorney, GS-07B - 15604 38,170 6.1% 3/31/2039 Mitchell Williams Selig Gates Woodyard 32,866
12 Loan   1 The Pruneyard 22,147 6.1% 12/31/2031 Abbott Stringham and Lynch 16,170 4.4% 6/30/2032 Keyence Corporation of America 12,625
13.00 Loan 17, D 2 JaxBay and Stone Cove Portfolio                  
13.01 Property   1 JaxBay Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP
13.02 Property   1 Stone Cove Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP
14 Loan   1 AMC Theatres Highlands Ranch NAP NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan   1 Extra Space Storage – Santa Rosa, CA NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.00 Loan 13, 17, E 7 Mascieri Multifamily Portfolio                  
16.01 Property   1 705-707 South 5th Street 733 21.2% 1/1/2030 NAP NAP NAP NAP NAP NAP
16.02 Property   1 1602 Spruce Street 1,000 50.0% 11/30/2029 NAP NAP NAP NAP NAP NAP
16.03 Property   1 2319 Delancey Place NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.04 Property   1 238 South 20th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.05 Property   1 223 South 44th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.06 Property   1 1710 East Passyunk Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.07 Property   1 3500 Ainslie Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
17.00 Loan 14, 17, F 5 Carolinas Food Lion Portfolio                  
17.01 Property   1 Eden Centre 4,938 8.4% 5/31/2032 NextCare North Carolina 3,000 5.1% 8/14/2028 Smoke World Express 1,500
17.02 Property   1 Kimberly Park 7,200 15.0% 12/31/2031 Time Out Sports Bar & Grill 2,700 5.6% 8/31/2027 Bradley Langley, DDS 2,400
17.03 Property   1 West Pointe Village 4,266 8.8% 10/31/2029 Unique Nails 1,200 2.5% 1/31/2028 Cuttin Up Hair Salon 1,200
17.04 Property   1 Kris Krossing 7,200 14.5% 12/31/2031 Elite Home Care 6,000 12.0% 12/31/2034 Ruben Hibachi 1,200
17.05 Property   1 College Lakes Plaza 8,470 19.7% 12/31/2031 Panda King 1,200 2.8% 4/30/2029 Jackson Hewitt 1,200
18 Loan   1 Grass Valley Shopping Center 25,153 16.4% 1/31/2028 Big 5 Sporting Goods 12,003 7.8% 1/31/2034 Five Below 9,686
19 Loan 24 1 369 Quentin Road NAP NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan 25 1 Springhill Suites Denver West NAP NAP NAP NAP NAP NAP NAP NAP NAP
21 Loan   1 Patagonia Third Street Promenade 4,500 20.9% 4/30/2030 Dodgers Clubhouse 3,739 17.3% 12/31/2031 NAP NAP
22 Loan 34, 35, G 1 Pageantry West 13,507 12.5% 2/28/2031 The Shipping Store 7,975 7.4% 3/31/2029 Brighton Home Health 7,180
23 Loan   1 Sunset Heights NAP NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan 26, 30 1 6723 Odyssey Drive 13,849 14.3% 4/1/2031 Capstone 12,998 13.5% 4/1/2032 Neonova Network Services (NRTC) 12,687
25 Loan   1 Villa Nueva NAP NAP NAP NAP NAP NAP NAP NAP NAP
26.00 Loan 17, 28 2 Stayable Flexible Apartment Portfolio                  
26.01 Property   1 Stayable Kissimmee West NAP NAP NAP NAP NAP NAP NAP NAP NAP
26.02 Property   1 Stayable St. Augustine NAP NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan H 1 Stadium Centre Office 15,304 12.4% 1/31/2030 Rexel USA, Inc 10,361 8.4% 10/31/2026 Jensen Hughes, Inc 8,350
28 Loan   1 City Line Clear Lake Business Center 5,044 4.0% 2/29/2028 Vilchi's Auto Repair 4,992 3.9% 4/30/2027 Custom Carpentry By Carlos 3,744
29 Loan 16, 33, I 1 Guardian Storage Strip District NAP NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan   1 Montgomery Promenade 36,000 17.0% 9/30/2030 My Place Catering & Events 23,376 11.0% 9/30/2027 Guitar Center 13,474
31 Loan 18 1 The Kate NAP NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan 27 1 Holiday Inn Express & Suites Chicago West-Roselle NAP NAP NAP NAP NAP NAP NAP NAP NAP
33 Loan J 1 Flint's Crossing 16,906 17.3% 3/31/2028 Rising Starz 9,150 9.4% 6/30/2028 Diamond Golf Cars 8,000
34 Loan K 1 Route 1 Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP
35 Loan 10 1 126 MacDougal Street 910 49.9% 11/30/2030 NAP NAP NAP NAP NAP NAP
36 Loan L 1 Parkstone Erie MHC NAP NAP NAP NAP NAP NAP NAP NAP NAP
37 Loan   1 14309 Sommermeyer NAP NAP NAP NAP NAP NAP NAP NAP NAP
38 Loan M 1 1458 Manhattan Ave NAP NAP NAP NAP NAP NAP NAP NAP NAP
39 Loan   1 Grand Concourse Bronx 1,500 10.7% 3/31/2030 CSS Pharmacy 1,200 8.6% 4/30/2039 Kennedy Fried Chicken 800
40 Loan N 1 Rancho Corrido MHC NAP NAP NAP NAP NAP NAP NAP NAP NAP
41.00 Loan 17, O 2 Towne Oaks and El Jardin MHC                  
41.01 Property   1 Towne Oaks MHC NAP NAP NAP NAP NAP NAP NAP NAP NAP
41.02 Property   1 El Jardin MHC NAP NAP NAP NAP NAP NAP NAP NAP NAP
42 Loan 11 1 376 Bleecker Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
43 Loan   1 Best Western Plus Killeen NAP NAP NAP NAP NAP NAP NAP NAP NAP
44 Loan 6, 32, P 1 Summerville NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

 A-1-9 

 

BANK5 2025-5YR17

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 (%)
                               
1 Loan 7, 8, 20 1 Vertex HQ 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
2.00 Loan 7, 14, 17 9 Etude Self Storage West Coast Portfolio                      
2.01 Property   1 Etude West Coast - Locust NAP NAP NAP NAP NAP NAP 6/18/2025 NAP 7/28/2025 7/28/2025 11%
2.02 Property   1 Etude West Coast - Rancho NAP NAP NAP NAP NAP NAP 6/18/2025 NAP 7/28/2025 7/28/2025 11%
2.03 Property   1 Etude West Coast - Dinah NAP NAP NAP NAP NAP NAP 6/19/2025 NAP 7/28/2025 7/28/2025 12%
2.04 Property   1 Etude West Coast - Buffalo NAP NAP NAP NAP NAP NAP 6/18/2025 NAP 7/28/2025 NAP NAP
2.05 Property   1 Etude West Coast - Main NAP NAP NAP NAP NAP NAP 6/18/2025 NAP 7/28/2025 7/28/2025 8%
2.06 Property   1 Etude West Coast - Forest NAP NAP NAP NAP NAP NAP 6/18/2025 NAP 7/28/2025 7/28/2025 7%
2.07 Property   1 Etude West Coast - East Lake NAP NAP NAP NAP NAP NAP 6/18/2025 NAP 7/28/2025 NAP NAP
2.08 Property   1 Etude West Coast - Las Vegas NAP NAP NAP NAP NAP NAP 6/18/2025 NAP 7/28/2025 NAP NAP
2.09 Property   1 Etude West Coast - Walnut NAP NAP NAP NAP NAP NAP 6/18/2025 NAP 7/28/2025 7/28/2025 9%
3 Loan 21 1 The Westin Westminster NAP NAP NAP NAP NAP NAP 7/22/2025 NAP 7/24/2025 NAP NAP
4.00 Loan 7, 17, 29 2 Yosemite Hospitality Portfolio                      
4.01 Property   1 Yosemite View Lodge NAP NAP NAP NAP NAP NAP 7/16/2025 NAP 6/17/2025 7/11/2025 5%
4.02 Property   1 Yosemite Cedar Lodge NAP NAP NAP NAP NAP NAP 7/16/2025 NAP 6/17/2025 7/11/2025 4%
5 Loan 5, 9, 14, 22, A 1 Princeton R&D Portfolio 12.4% 12/31/2028 Syneos Health 43,865 12.3% 2/28/2035 4/9/2025 NAP 4/10/2025 NAP NAP
6 Loan 12 1 501 West Broadway 4.3% 11/30/2030 Bender Kurlander Hernandez & Campbell, APC 12,621 3.1% 9/30/2032 5/1/2025 NAP 4/24/2025 7/15/2025 10%
7 Loan 15 1 Bristol Gardens NAP NAP NAP NAP NAP NAP 5/1/2025 NAP 4/23/2025 NAP NAP
8 Loan 7, 23, 31, B 1 Aman Hotel New York NAP NAP NAP NAP NAP NAP 1/2/2025 NAP 1/3/2025 NAP NAP
9 Loan 7, 15 1 Ridgedale Center 2.8% 1/31/2027 GAP/GAPKIDS/BABYGAP 13,765 2.4% 6/30/2026 2/19/2025 NAP 2/26/2025 NAP NAP
10 Loan 7, C 1 The Motto NAP NAP NAP NAP NAP NAP 3/28/2025 NAP 3/28/2025 NAP NAP
11 Loan 19 1 Simmons Tower 5.3% 3/31/2033 Bassanic, LLC 30,276 4.9% 5/31/2027 6/24/2025 NAP 6/23/2025 NAP NAP
12 Loan   1 The Pruneyard 3.5% 7/31/2029 RGN-Campbell (REGUS co-working) 12,625 3.5% 6/30/2032 12/23/2024 NAP 7/16/2025 12/19/2024 11%
13.00 Loan 17, D 2 JaxBay and Stone Cove Portfolio                      
13.01 Property   1 JaxBay Apartments NAP NAP NAP NAP NAP NAP 6/26/2025 NAP 6/26/2025 NAP NAP
13.02 Property   1 Stone Cove Apartments NAP NAP NAP NAP NAP NAP 7/9/2025 NAP 7/9/2025 NAP NAP
14 Loan   1 AMC Theatres Highlands Ranch NAP NAP NAP NAP NAP NAP 7/29/2025 NAP 7/29/2025 NAP NAP
15 Loan   1 Extra Space Storage – Santa Rosa, CA NAP NAP NAP NAP NAP NAP 8/1/2025 NAP 8/1/2025 8/1/2025 14%
16.00 Loan 13, 17, E 7 Mascieri Multifamily Portfolio                      
16.01 Property   1 705-707 South 5th Street NAP NAP NAP NAP NAP NAP 6/25/2025 NAP 6/25/2025 NAP NAP
16.02 Property   1 1602 Spruce Street NAP NAP NAP NAP NAP NAP 6/25/2025 NAP 6/25/2025 NAP NAP
16.03 Property   1 2319 Delancey Place NAP NAP NAP NAP NAP NAP 6/25/2025 NAP 6/25/2025 NAP NAP
16.04 Property   1 238 South 20th Street NAP NAP NAP NAP NAP NAP 6/25/2025 NAP 6/25/2025 NAP NAP
16.05 Property   1 223 South 44th Street NAP NAP NAP NAP NAP NAP 6/25/2025 NAP 6/25/2025 NAP NAP
16.06 Property   1 1710 East Passyunk Avenue NAP NAP NAP NAP NAP NAP 6/24/2025 NAP 6/25/2025 NAP NAP
16.07 Property   1 3500 Ainslie Street NAP NAP NAP NAP NAP NAP 6/25/2025 NAP 6/25/2025 NAP NAP
17.00 Loan 14, 17, F 5 Carolinas Food Lion Portfolio                      
17.01 Property   1 Eden Centre 2.5% 9/30/2029 Subway Real Estate 1,200 2.0% 6/30/2026 6/16/2025 NAP 6/16/2025 NAP NAP
17.02 Property   1 Kimberly Park 5.0% 10/31/2035 Design by RKS 1,800 3.8% 7/31/2027 6/16/2025 NAP 6/16/2025 NAP NAP
17.03 Property   1 West Pointe Village 2.5% 12/31/2026 Chu's Express 1,080 2.2% 7/31/2029 6/16/2025 NAP 6/16/2025 NAP NAP
17.04 Property   1 Kris Krossing 2.4% 1/6/2026 Panda Chinese Restaurant 1,200 2.4% 12/31/2026 6/16/2025 NAP 6/16/2025 NAP NAP
17.05 Property   1 College Lakes Plaza 2.8% 6/30/2026 Nail Club 1,200 2.8% 12/31/2026 6/16/2025 NAP 6/16/2025 NAP NAP
18 Loan   1 Grass Valley Shopping Center 6.3% 5/31/2034 Mountain Mikes Pizza 3,337 2.2% 1/31/2034 5/21/2025 NAP 5/19/2025 5/19/2025 6%
19 Loan 24 1 369 Quentin Road NAP NAP NAP NAP NAP NAP 6/12/2025 NAP 6/12/2025 NAP NAP
20 Loan 25 1 Springhill Suites Denver West NAP NAP NAP NAP NAP NAP 7/29/2025 NAP 7/29/2025 NAP NAP
21 Loan   1 Patagonia Third Street Promenade NAP NAP NAP NAP NAP NAP 4/10/2025 NAP 4/9/2025 4/8/2025 15%
22 Loan 34, 35, G 1 Pageantry West 6.7% 1/31/2031 Genesis New Beginnings LLC 6,420 6.0% 6/30/2026 8/5/2025 NAP 8/5/2025 NAP NAP
23 Loan   1 Sunset Heights NAP NAP NAP NAP NAP NAP 7/8/2025 NAP 7/8/2025 NAP NAP
24 Loan 26, 30 1 6723 Odyssey Drive 13.1% 1/1/2032 Nextech 10,026 10.4% 9/1/2032 8/11/2025 NAP 8/11/2025 NAP NAP
25 Loan   1 Villa Nueva NAP NAP NAP NAP NAP NAP 4/24/2025 NAP 4/25/2025 NAP NAP
26.00 Loan 17, 28 2 Stayable Flexible Apartment Portfolio                      
26.01 Property   1 Stayable Kissimmee West NAP NAP NAP NAP NAP NAP 6/20/2025 NAP 6/20/2025 NAP NAP
26.02 Property   1 Stayable St. Augustine NAP NAP NAP NAP NAP NAP 6/27/2025 NAP 6/27/2025 NAP NAP
27 Loan H 1 Stadium Centre Office 6.8% 9/30/2026 Securitas Security Services 8,101 6.6% 4/30/2030 7/17/2025 NAP 7/22/2025 7/29/2025 9%
28 Loan   1 City Line Clear Lake Business Center 3.0% MTM Mower Shop 3,744 3.0% 7/31/2026 7/14/2025 NAP 7/14/2025 NAP NAP
29 Loan 16, 33, I 1 Guardian Storage Strip District NAP NAP NAP NAP NAP NAP 7/28/2025 NAP 7/28/2025 NAP NAP
30 Loan   1 Montgomery Promenade 6.4% 4/30/2031 Boot Barn 13,326 6.3% 3/31/2035 8/5/2025 NAP 8/5/2025 NAP NAP
31 Loan 18 1 The Kate NAP NAP NAP NAP NAP NAP 5/23/2025 NAP 5/23/2025 NAP NAP
32 Loan 27 1 Holiday Inn Express & Suites Chicago West-Roselle NAP NAP NAP NAP NAP NAP 7/1/2025 NAP 7/3/2025 NAP NAP
33 Loan J 1 Flint's Crossing 8.2% 11/30/2028 Plato's Closet 6,947 7.1% 1/31/2027 4/14/2025 5/27/2025 4/11/2025 NAP NAP
34 Loan K 1 Route 1 Self Storage NAP NAP NAP NAP NAP NAP 7/2/2025 NAP 7/2/2025 NAP NAP
35 Loan 10 1 126 MacDougal Street NAP NAP NAP NAP NAP NAP 7/15/2025 NAP 7/15/2025 NAP NAP
36 Loan L 1 Parkstone Erie MHC NAP NAP NAP NAP NAP NAP 5/20/2025 NAP 5/20/2025; 5/21/2025 NAP NAP
37 Loan   1 14309 Sommermeyer NAP NAP NAP NAP NAP NAP 7/30/2025 NAP 7/21/2025 NAP NAP
38 Loan M 1 1458 Manhattan Ave NAP NAP NAP NAP NAP NAP 7/24/2025 NAP 7/24/2025 7/24/2025 17%
39 Loan   1 Grand Concourse Bronx 5.7% 12/31/2029 La Roka Salon 800 5.7% 12/31/2037 8/20/2025 3/28/2016 8/20/2025 NAP NAP
40 Loan N 1 Rancho Corrido MHC NAP NAP NAP NAP NAP NAP 6/30/2025 NAP 6/30/2025 6/30/2025 16%
41.00 Loan 17, O 2 Towne Oaks and El Jardin MHC                      
41.01 Property   1 Towne Oaks MHC NAP NAP NAP NAP NAP NAP 6/11/2025 NAP 6/11/2025 NAP NAP
41.02 Property   1 El Jardin MHC NAP NAP NAP NAP NAP NAP 6/11/2025 NAP 6/11/2025 NAP NAP
42 Loan 11 1 376 Bleecker Street NAP NAP NAP NAP NAP NAP 7/8/2025 NAP 7/9/2025 NAP NAP
43 Loan   1 Best Western Plus Killeen NAP NAP NAP NAP NAP NAP 7/1/2025 NAP 6/24/2025 NAP NAP
44 Loan 6, 32, P 1 Summerville NAP NAP NAP NAP NAP NAP 8/19/2025 NAP 8/19/2025 NAP NAP

 

 A-1-10 

 

BANK5 2025-5YR17

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Flood Zone Ownership
Interest
Ground Lease Expiration Date Ground Lease
Extension Terms
Annual Ground Lease Payment as of the
Cut-off Date ($)
Annual Ground
 Rent Increases (Y/N)
Upfront RE
Tax Reserve ($)
Monthly RE
Tax Reserve ($)
Upfront Insurance
Reserve ($)
Monthly Insurance Reserve ($) Upfront Replacement /
PIP Reserve ($)
                               
1 Loan 7, 8, 20 1 Vertex HQ No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0
2.00 Loan 7, 14, 17 9 Etude Self Storage West Coast Portfolio             306,927 65,525 22,013 22,013 0
2.01 Property   1 Etude West Coast - Locust No Fee NAP NAP NAP NAP          
2.02 Property   1 Etude West Coast - Rancho No Fee NAP NAP NAP NAP          
2.03 Property   1 Etude West Coast - Dinah No Fee NAP NAP NAP NAP          
2.04 Property   1 Etude West Coast - Buffalo No Fee NAP NAP NAP NAP          
2.05 Property   1 Etude West Coast - Main No Fee NAP NAP NAP NAP          
2.06 Property   1 Etude West Coast - Forest No Fee NAP NAP NAP NAP          
2.07 Property   1 Etude West Coast - East Lake No Fee NAP NAP NAP NAP          
2.08 Property   1 Etude West Coast - Las Vegas No Fee NAP NAP NAP NAP          
2.09 Property   1 Etude West Coast - Walnut No Fee NAP NAP NAP NAP          
3 Loan 21 1 The Westin Westminster No Fee NAP NAP NAP NAP 166,598 55,532 0 Springing 0
4.00 Loan 7, 17, 29 2 Yosemite Hospitality Portfolio             267,876 44,646 0 Springing 9,600,000
4.01 Property   1 Yosemite View Lodge Yes - AE Fee NAP NAP NAP NAP          
4.02 Property   1 Yosemite Cedar Lodge No Fee NAP NAP NAP NAP          
5 Loan 5, 9, 14, 22, A 1 Princeton R&D Portfolio No Fee NAP NAP NAP NAP 110,447 110,447 0 Springing 0
6 Loan 12 1 501 West Broadway No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0
7 Loan 15 1 Bristol Gardens No Fee NAP NAP NAP NAP 309,830 30,983 0 16,193 0
8 Loan 7, 23, 31, B 1 Aman Hotel New York No Fee NAP NAP NAP NAP 0 544,368 0 Springing 172,283
9 Loan 7, 15 1 Ridgedale Center No Fee NAP NAP NAP NAP 0 307,619 0 Springing 0
10 Loan 7, C 1 The Motto Yes - AE Fee NAP NAP NAP NAP 13,544 6,772 257,035 28,559 0
11 Loan 19 1 Simmons Tower No Fee NAP NAP NAP NAP 0 46,691 0 Springing 0
12 Loan   1 The Pruneyard No Fee NAP NAP NAP NAP 995,322 165,887 0 Springing 0
13.00 Loan 17, D 2 JaxBay and Stone Cove Portfolio             115,476 16,497 0 Springing 0
13.01 Property   1 JaxBay Apartments No Fee NAP NAP NAP NAP          
13.02 Property   1 Stone Cove Apartments Yes - AE Fee NAP NAP NAP NAP          
14 Loan   1 AMC Theatres Highlands Ranch No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0
15 Loan   1 Extra Space Storage – Santa Rosa, CA No Fee NAP NAP NAP NAP 131,423 16,727 26,603 2,979 0
16.00 Loan 13, 17, E 7 Mascieri Multifamily Portfolio             74,620 10,660 15,767 7,883 0
16.01 Property   1 705-707 South 5th Street No Fee NAP NAP NAP NAP          
16.02 Property   1 1602 Spruce Street No Fee NAP NAP NAP NAP          
16.03 Property   1 2319 Delancey Place No Fee NAP NAP NAP NAP          
16.04 Property   1 238 South 20th Street No Fee NAP NAP NAP NAP          
16.05 Property   1 223 South 44th Street No Fee NAP NAP NAP NAP          
16.06 Property   1 1710 East Passyunk Avenue No Fee NAP NAP NAP NAP          
16.07 Property   1 3500 Ainslie Street No Fee NAP NAP NAP NAP          
17.00 Loan 14, 17, F 5 Carolinas Food Lion Portfolio             203,931 22,659 0 Springing $270,633 (LOC)
17.01 Property   1 Eden Centre No Fee NAP NAP NAP NAP          
17.02 Property   1 Kimberly Park No Fee NAP NAP NAP NAP          
17.03 Property   1 West Pointe Village No Fee NAP NAP NAP NAP          
17.04 Property   1 Kris Krossing No Fee NAP NAP NAP NAP          
17.05 Property   1 College Lakes Plaza No Fee NAP NAP NAP NAP          
18 Loan   1 Grass Valley Shopping Center No Fee NAP NAP NAP NAP 61,444 12,289 70,277 17,569 0
19 Loan 24 1 369 Quentin Road No Fee NAP NAP NAP NAP 10,058 5,028 0 7,213 0
20 Loan 25 1 Springhill Suites Denver West No Fee NAP NAP NAP NAP 271,387 33,923 0 Springing 0
21 Loan   1 Patagonia Third Street Promenade No Fee NAP NAP NAP NAP 0 Springing 0 Springing 0
22 Loan 34, 35, G 1 Pageantry West No Fee NAP NAP NAP NAP 50,536 12,831 0 Springing 2,245
23 Loan   1 Sunset Heights No Fee NAP NAP NAP NAP 209,580 20,958 140,689 11,725 0
24 Loan 26, 30 1 6723 Odyssey Drive No Fee NAP NAP NAP NAP 129,410 10,784 0 Springing 1,611
25 Loan   1 Villa Nueva No Fee NAP NAP NAP NAP 117,816 19,636 60,806 12,161 0
26.00 Loan 17, 28 2 Stayable Flexible Apartment Portfolio             143,834 15,982 297,665 36,467 0
26.01 Property   1 Stayable Kissimmee West No Fee NAP NAP NAP NAP          
26.02 Property   1 Stayable St. Augustine No Fee NAP NAP NAP NAP          
27 Loan H 1 Stadium Centre Office No Fee NAP NAP NAP NAP 148,398 24,733 2,782 2,782 0
28 Loan   1 City Line Clear Lake Business Center No Fee NAP NAP NAP NAP 118,254 11,825 0 Springing 0
29 Loan 16, 33, I 1 Guardian Storage Strip District No Fee NAP NAP NAP NAP 17,678 5,875 0 Springing 0
30 Loan   1 Montgomery Promenade No Fee NAP NAP NAP NAP 60,921 6,769 17,542 8,771 0
31 Loan 18 1 The Kate No Fee NAP NAP NAP NAP 90,315 10,035 176,808 14,734 0
32 Loan 27 1 Holiday Inn Express & Suites Chicago West-Roselle No Fee NAP NAP NAP NAP 0 8,561 91,274 7,606 0
33 Loan J 1 Flint's Crossing No Fee NAP NAP NAP NAP 87,110 8,711 7,064 3,532 75,000
34 Loan K 1 Route 1 Self Storage No Fee NAP NAP NAP NAP 9,902 9,902 20,020 2,860 0
35 Loan 10 1 126 MacDougal Street No Fee NAP NAP NAP NAP 52,316 26,158 5,751 2,875 0
36 Loan L 1 Parkstone Erie MHC No Fee NAP NAP NAP NAP 13,642 13,642 4,954 2,477 0
37 Loan   1 14309 Sommermeyer No Fee NAP NAP NAP NAP 57,032 7,129 12,855 12,860 325,500
38 Loan M 1 1458 Manhattan Ave No Fee NAP NAP NAP NAP 10,623 3,541 0 Springing 172,772
39 Loan   1 Grand Concourse Bronx No Fee NAP NAP NAP NAP 73,424 18,356 16,023 3,050 51,500
40 Loan N 1 Rancho Corrido MHC No Fee NAP NAP NAP NAP 40,424 5,053 19,908 4,977 0
41.00 Loan 17, O 2 Towne Oaks and El Jardin MHC             30,962 1,227 10,249 2,050 0
41.01 Property   1 Towne Oaks MHC No Fee NAP NAP NAP NAP          
41.02 Property   1 El Jardin MHC No Fee NAP NAP NAP NAP          
42 Loan 11 1 376 Bleecker Street No Fee NAP NAP NAP NAP 10,995 5,498 0 Springing 168
43 Loan   1 Best Western Plus Killeen No Fee NAP NAP NAP NAP 111,976 12,442 89,427 11,178 0
44 Loan 6, 32, P 1 Summerville No Fee NAP NAP NAP NAP 25,807 2,246 23,561 6,921 1,438

 

 A-1-11 

 

BANK5 2025-5YR17

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Monthly
Replacement /
FF&E Reserve ($)
Replacement
Reserve Caps ($)
Upfront TI/LC
Reserve ($)
Monthly TI/LC
Reserve ($)
TI/LC Caps ($) Upfront Debt
Service
Reserve ($)
Monthly Debt
Service Reserve ($)
Debt Service
Reserve Cap ($)
Upfront Deferred Maintenance Reserve ($) Upfront Other Reserve ($) Monthly Other Reserve ($)
          29         30 30     32 32
1 Loan 7, 8, 20 1 Vertex HQ 0 0 0 0 0 0 0 0 0 233,384,025 0
2.00 Loan 7, 14, 17 9 Etude Self Storage West Coast Portfolio 6,691 0 0 0 0 0 0 0 220,000 0 0
2.01 Property   1 Etude West Coast - Locust                      
2.02 Property   1 Etude West Coast - Rancho                      
2.03 Property   1 Etude West Coast - Dinah                      
2.04 Property   1 Etude West Coast - Buffalo                      
2.05 Property   1 Etude West Coast - Main                      
2.06 Property   1 Etude West Coast - Forest                      
2.07 Property   1 Etude West Coast - East Lake                      
2.08 Property   1 Etude West Coast - Las Vegas                      
2.09 Property   1 Etude West Coast - Walnut                      
3 Loan 21 1 The Westin Westminster 103,637 0 0 0 0 0 0 0 0 9,933,468 Springing
4.00 Loan 7, 17, 29 2 Yosemite Hospitality Portfolio Springing 0 0 0 0 0 0 0 0 4,299,114 Springing
4.01 Property   1 Yosemite View Lodge                      
4.02 Property   1 Yosemite Cedar Lodge                      
5 Loan 5, 9, 14, 22, A 1 Princeton R&D Portfolio 5,964 214,694 2,000,000 37,273 1,341,836 0 0 0 0 5,381,880 0
6 Loan 12 1 501 West Broadway Springing 0 0 51,669 0 0 0 0 0 2,012,142 0
7 Loan 15 1 Bristol Gardens 14,014 0 0 0 0 0 0 0 21,173 20,000 0
8 Loan 7, 23, 31, B 1 Aman Hotel New York 2.0% of Gross Rents 0 0 0 0 0 0 0 0 18,582,531 Springing
9 Loan 7, 15 1 Ridgedale Center 11,718 281,237 2,782,540 46,873 1,124,948 0 0 0 0 527,683 Springing
10 Loan 7, C 1 The Motto 5,500 0 0 0 0 0 0 0 0 349,509 0
11 Loan 19 1 Simmons Tower 10,348 0 2,775,000 51,741 0 0 0 0 0 289,601 0
12 Loan   1 The Pruneyard 6,082 145,966 0 Springing 0 0 0 0 0 0 0
13.00 Loan 17, D 2 JaxBay and Stone Cove Portfolio 5,000 0 0 0 0 0 0 0 382,719 37,500 0
13.01 Property   1 JaxBay Apartments                      
13.02 Property   1 Stone Cove Apartments                      
14 Loan   1 AMC Theatres Highlands Ranch 0 0 0 9,298 0 0 0 0 0 0 0
15 Loan   1 Extra Space Storage – Santa Rosa, CA 757 0 0 0 0 0 0 0 0 0 0
16.00 Loan 13, 17, E 7 Mascieri Multifamily Portfolio 909 0 0 519 0 0 0 0 0 0 0
16.01 Property   1 705-707 South 5th Street                      
16.02 Property   1 1602 Spruce Street                      
16.03 Property   1 2319 Delancey Place                      
16.04 Property   1 238 South 20th Street                      
16.05 Property   1 223 South 44th Street                      
16.06 Property   1 1710 East Passyunk Avenue                      
16.07 Property   1 3500 Ainslie Street                      
17.00 Loan 14, 17, F 5 Carolinas Food Lion Portfolio 3,100 37,205 $400,000 (LOC) Springing 400,000 0 0 0 15,313 150,654 0
17.01 Property   1 Eden Centre                      
17.02 Property   1 Kimberly Park                      
17.03 Property   1 West Pointe Village                      
17.04 Property   1 Kris Krossing                      
17.05 Property   1 College Lakes Plaza                      
18 Loan   1 Grass Valley Shopping Center 2,558 0 0 12,791 460,476 0 0 0 53,125 349,223 0
19 Loan 24 1 369 Quentin Road 854 0 0 0 0 0 0 0 6,250 330,445 0
20 Loan 25 1 Springhill Suites Denver West 21,362 0 0 0 0 0 0 0 0 2,285,947 0
21 Loan   1 Patagonia Third Street Promenade 0 0 40,000 0 0 0 0 0 0 0 0
22 Loan 34, 35, G 1 Pageantry West 2,245 0 1,200,000 Springing 750,000 0 0 0 11,880 295,315 0
23 Loan   1 Sunset Heights 3,417 0 0 0 0 0 0 0 15,938 0 0
24 Loan 26, 30 1 6723 Odyssey Drive 1,611 0 200,000 8,053 0 100,488 0 0 0 555,513 0
25 Loan   1 Villa Nueva 3,333 0 0 0 0 0 0 0 23,813 0 0
26.00 Loan 17, 28 2 Stayable Flexible Apartment Portfolio 10,000 0 0 0 0 0 0 0 0 0 0
26.01 Property   1 Stayable Kissimmee West                      
26.02 Property   1 Stayable St. Augustine                      
27 Loan H 1 Stadium Centre Office 2,574 92,664 800,000 Springing 800,000 0 0 0 0 309,643 0
28 Loan   1 City Line Clear Lake Business Center 1,881 0 150,000 6,585 256,104 0 0 0 88,314 0 0
29 Loan 16, 33, I 1 Guardian Storage Strip District 1,150 0 0 0 0 0 0 0 0 0 0
30 Loan   1 Montgomery Promenade 2,830 0 0 13,243 0 0 0 0 83,500 0 0
31 Loan 18 1 The Kate 3,542 0 0 759 0 0 0 0 31,063 610,200 114
32 Loan 27 1 Holiday Inn Express & Suites Chicago West-Roselle 8,725 0 0 0 0 0 0 0 0 2,300,000 0
33 Loan J 1 Flint's Crossing 1,586 0 0 8,139 300,000 0 0 0 0 0 0
34 Loan K 1 Route 1 Self Storage 1,105 0 0 0 0 0 0 0 8,313 0 0
35 Loan 10 1 126 MacDougal Street 439 10,575 0 228 5,475 0 0 0 26,875 0 0
36 Loan L 1 Parkstone Erie MHC 1,129 0 0 0 0 0 0 0 10,000 0 0
37 Loan   1 14309 Sommermeyer 831 39,882 70,000 1,889 70,000 0 0 0 1,250 0 0
38 Loan M 1 1458 Manhattan Ave 410 0 0 4,515 0 0 0 0 29,250 0 0
39 Loan   1 Grand Concourse Bronx Springing 51,500 100,000 Springing 100,000 0 0 0 0 0 0
40 Loan N 1 Rancho Corrido MHC 628 0 0 0 0 0 0 0 438 0 0
41.00 Loan 17, O 2 Towne Oaks and El Jardin MHC 458 0 0 0 0 0 0 0 12,500 150,000 0
41.01 Property   1 Towne Oaks MHC                      
41.02 Property   1 El Jardin MHC                      
42 Loan 11 1 376 Bleecker Street 168 0 318 318 0 0 0 0 0 0 0
43 Loan   1 Best Western Plus Killeen 8,087 0 0 0 0 0 0 0 8,750 0 Springing
44 Loan 6, 32, P 1 Summerville 1,438 0 0 0 0 0 0 0 0 85,343 0

 

 A-1-12 

 

BANK5 2025-5YR17

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Other Reserve Description
           
1 Loan 7, 8, 20 1 Vertex HQ Vertex TI Reserve ($173,530,598); Vertex Free Rent ($58,450,518); Vertex Parking Garage Credit ($1,402,908)
2.00 Loan 7, 14, 17 9 Etude Self Storage West Coast Portfolio NAP
2.01 Property   1 Etude West Coast - Locust  
2.02 Property   1 Etude West Coast - Rancho  
2.03 Property   1 Etude West Coast - Dinah  
2.04 Property   1 Etude West Coast - Buffalo  
2.05 Property   1 Etude West Coast - Main  
2.06 Property   1 Etude West Coast - Forest  
2.07 Property   1 Etude West Coast - East Lake  
2.08 Property   1 Etude West Coast - Las Vegas  
2.09 Property   1 Etude West Coast - Walnut  
3 Loan 21 1 The Westin Westminster Seasonality Reserve Funds (Upfront: $1,422,000, Monthly: Springing), Replacement Comfort Letter Reserve Funds (Upfront: $2,500), Existing Pip Reserve Funds (Upfront: $8,508,968); PIP Reserve (Monthly: Springing)
4.00 Loan 7, 17, 29 2 Yosemite Hospitality Portfolio Seasonality Reserve Funds (Upfront: $4,000,000, Monthly: Springing); Fair Plan Reserve (Upfront: $299,114); PIP Reserve (Monthly: Springing)
4.01 Property   1 Yosemite View Lodge  
4.02 Property   1 Yosemite Cedar Lodge  
5 Loan 5, 9, 14, 22, A 1 Princeton R&D Portfolio Outstanding TI Reserve
6 Loan 12 1 501 West Broadway Outstanding Obligations ($1,217,293); Free Rent ($794,848.77)
7 Loan 15 1 Bristol Gardens Leasing Office Funds
8 Loan 7, 23, 31, B 1 Aman Hotel New York RE Tax Installment Reserve (Upfront: $11,153,772.92); ICAP Reserve (Upfront: $6,675,006); Remaining ICAP Items Reserve (Upfront: $422,978); Condominium Reserve (Upfront: $330,773.76; Monthly: Springing); Custodial Funds and Hotel
Tax Account Reserve (Monthly: Springing); Membership Dues Reserve (Monthly: Springing)
9 Loan 7, 15 1 Ridgedale Center Gap Rent Reserve (Upfront: $527,683.22); Anchor Tenant Reserve Funds (Monthly: Springing)
10 Loan 7, C 1 The Motto Parking Escrow ($62,500); Rent Concession Funds ($287,008.50)
11 Loan 19 1 Simmons Tower Existing TI/LC Reserve
12 Loan   1 The Pruneyard NAP
13.00 Loan 17, D 2 JaxBay and Stone Cove Portfolio Deductible Reserve: ($25,000); Environmental Reserve: ($12,500)
13.01 Property   1 JaxBay Apartments  
13.02 Property   1 Stone Cove Apartments  
14 Loan   1 AMC Theatres Highlands Ranch NAP
15 Loan   1 Extra Space Storage – Santa Rosa, CA NAP
16.00 Loan 13, 17, E 7 Mascieri Multifamily Portfolio NAP
16.01 Property   1 705-707 South 5th Street  
16.02 Property   1 1602 Spruce Street  
16.03 Property   1 2319 Delancey Place  
16.04 Property   1 238 South 20th Street  
16.05 Property   1 223 South 44th Street  
16.06 Property   1 1710 East Passyunk Avenue  
16.07 Property   1 3500 Ainslie Street  
17.00 Loan 14, 17, F 5 Carolinas Food Lion Portfolio Rent Concession Reserve ($7,653.66); Unfunded Tenant Obligations Reserve ($143,000)
17.01 Property   1 Eden Centre  
17.02 Property   1 Kimberly Park  
17.03 Property   1 West Pointe Village  
17.04 Property   1 Kris Krossing  
17.05 Property   1 College Lakes Plaza  
18 Loan   1 Grass Valley Shopping Center Target CAM Reimbursement Reserve($195,307), Upfront Outstanding TI Reserve ($140,000), Free Rent Reserve ($13,916)
19 Loan 24 1 369 Quentin Road 421-a Tax Abatement Funds
20 Loan 25 1 Springhill Suites Denver West PIP Reserve
21 Loan   1 Patagonia Third Street Promenade NAP
22 Loan 34, 35, G 1 Pageantry West Outstanding TI Reserve: ($230,885); Free Rent Reserve: ($64,430)
23 Loan   1 Sunset Heights NAP
24 Loan 26, 30 1 6723 Odyssey Drive Outstanding TI/LC Reserve
25 Loan   1 Villa Nueva NAP
26.00 Loan 17, 28 2 Stayable Flexible Apartment Portfolio NAP
26.01 Property   1 Stayable Kissimmee West  
26.02 Property   1 Stayable St. Augustine  
27 Loan H 1 Stadium Centre Office Rent Concession Reserve (184,574.67); Existing TI/LC Reserve (125,068.59)
28 Loan   1 City Line Clear Lake Business Center NAP
29 Loan 16, 33, I 1 Guardian Storage Strip District NAP
30 Loan   1 Montgomery Promenade NAP
31 Loan 18 1 The Kate Fire Sprinkler Loan Reserve Funds (Upfront: $610,200); Commercial Replacement Reserve Funds (Monthly: $114)
32 Loan 27 1 Holiday Inn Express & Suites Chicago West-Roselle PIP Reserve
33 Loan J 1 Flint's Crossing NAP
34 Loan K 1 Route 1 Self Storage NAP
35 Loan 10 1 126 MacDougal Street NAP
36 Loan L 1 Parkstone Erie MHC NAP
37 Loan   1 14309 Sommermeyer NAP
38 Loan M 1 1458 Manhattan Ave NAP
39 Loan   1 Grand Concourse Bronx NAP
40 Loan N 1 Rancho Corrido MHC NAP
41.00 Loan 17, O 2 Towne Oaks and El Jardin MHC PPP Loan Reserve
41.01 Property   1 Towne Oaks MHC  
41.02 Property   1 El Jardin MHC  
42 Loan 11 1 376 Bleecker Street NAP
43 Loan   1 Best Western Plus Killeen PIP Reserve
44 Loan 6, 32, P 1 Summerville Tax Abatement Reserve

 

 A-1-13 

 

BANK5 2025-5YR17

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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)  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 ($)
                31, 33 31, 33          
1 Loan 7, 8, 20 1 Vertex HQ 0 $0 NAP Hard Springing Yes Yes Yes No 90,000,000
2.00 Loan 7, 14, 17 9 Etude Self Storage West Coast Portfolio 0 $0 NAP Springing Springing Yes No Yes Yes 85,000,000
2.01 Property   1 Etude West Coast - Locust                    
2.02 Property   1 Etude West Coast - Rancho                    
2.03 Property   1 Etude West Coast - Dinah                    
2.04 Property   1 Etude West Coast - Buffalo                    
2.05 Property   1 Etude West Coast - Main                    
2.06 Property   1 Etude West Coast - Forest                    
2.07 Property   1 Etude West Coast - East Lake                    
2.08 Property   1 Etude West Coast - Las Vegas                    
2.09 Property   1 Etude West Coast - Walnut                    
3 Loan 21 1 The Westin Westminster Seasonality Reserve Funds ($1,422,000) $0 NAP Hard Springing Yes No No NAP NAP
4.00 Loan 7, 17, 29 2 Yosemite Hospitality Portfolio 0 $0 NAP Hard Springing Yes No Yes Yes 63,350,000
4.01 Property   1 Yosemite View Lodge                    
4.02 Property   1 Yosemite Cedar Lodge                    
5 Loan 5, 9, 14, 22, A 1 Princeton R&D Portfolio 0 $0 NAP Hard Springing Yes Yes No NAP NAP
6 Loan 12 1 501 West Broadway 0 $0 NAP Hard Springing Yes No No NAP NAP
7 Loan 15 1 Bristol Gardens 0 $0 NAP Springing Springing Yes No No NAP NAP
8 Loan 7, 23, 31, B 1 Aman Hotel New York 0 $0 NAP Soft Springing Yes No Yes No 40,000,000
9 Loan 7, 15 1 Ridgedale Center 0 $0 NAP Hard In Place Yes Yes Yes No 39,886,004
10 Loan 7, C 1 The Motto 0 $0 NAP Soft Springing Yes No Yes No 36,000,000
11 Loan 19 1 Simmons Tower 0 $0 NAP Hard Springing Yes Yes No NAP NAP
12 Loan   1 The Pruneyard 0 $0 NAP Soft Springing Yes No No NAP NAP
13.00 Loan 17, D 2 JaxBay and Stone Cove Portfolio 0 $0 NAP Springing Springing Yes No No NAP NAP
13.01 Property   1 JaxBay Apartments                    
13.02 Property   1 Stone Cove Apartments                    
14 Loan   1 AMC Theatres Highlands Ranch 0 $0 NAP Hard Springing Yes Yes No NAP NAP
15 Loan   1 Extra Space Storage – Santa Rosa, CA 0 $0 NAP Springing Springing Yes No No NAP NAP
16.00 Loan 13, 17, E 7 Mascieri Multifamily Portfolio 0 $0 NAP Springing Springing Yes No No NAP NAP
16.01 Property   1 705-707 South 5th Street                    
16.02 Property   1 1602 Spruce Street                    
16.03 Property   1 2319 Delancey Place                    
16.04 Property   1 238 South 20th Street                    
16.05 Property   1 223 South 44th Street                    
16.06 Property   1 1710 East Passyunk Avenue                    
16.07 Property   1 3500 Ainslie Street                    
17.00 Loan 14, 17, F 5 Carolinas Food Lion Portfolio 0 $0 NAP Springing Springing Yes Yes No NAP NAP
17.01 Property   1 Eden Centre                    
17.02 Property   1 Kimberly Park                    
17.03 Property   1 West Pointe Village                    
17.04 Property   1 Kris Krossing                    
17.05 Property   1 College Lakes Plaza                    
18 Loan   1 Grass Valley Shopping Center 0 $0 NAP Hard Springing Yes Yes No NAP NAP
19 Loan 24 1 369 Quentin Road 0 $0 NAP Springing Springing Yes No No NAP NAP
20 Loan 25 1 Springhill Suites Denver West 0 $0 NAP Springing Springing Yes No No NAP NAP
21 Loan   1 Patagonia Third Street Promenade 0 $0 NAP Hard Springing Yes Yes No NAP NAP
22 Loan 34, 35, G 1 Pageantry West 0 $0 NAP Hard Springing Yes No No NAP NAP
23 Loan   1 Sunset Heights 0 $0 NAP Springing Springing Yes No No NAP NAP
24 Loan 26, 30 1 6723 Odyssey Drive 0 $0 NAP Hard Springing Yes Yes No NAP NAP
25 Loan   1 Villa Nueva 0 $0 NAP Springing Springing Yes No No NAP NAP
26.00 Loan 17, 28 2 Stayable Flexible Apartment Portfolio 0 $0 NAP Hard Springing Yes No No NAP NAP
26.01 Property   1 Stayable Kissimmee West                    
26.02 Property   1 Stayable St. Augustine                    
27 Loan H 1 Stadium Centre Office 0 $0 NAP Springing Springing Yes Yes No NAP NAP
28 Loan   1 City Line Clear Lake Business Center 0 $0 NAP Springing Springing Yes Yes No NAP NAP
29 Loan 16, 33, I 1 Guardian Storage Strip District 0 $0 NAP None None No No No NAP NAP
30 Loan   1 Montgomery Promenade 0 $0 NAP Hard Springing Yes Yes No NAP NAP
31 Loan 18 1 The Kate 0 $0 NAP Soft Springing Yes No No NAP NAP
32 Loan 27 1 Holiday Inn Express & Suites Chicago West-Roselle 0 $0 NAP Springing Springing Yes Yes No NAP NAP
33 Loan J 1 Flint's Crossing 0 $0 NAP Soft Springing Yes Yes No NAP NAP
34 Loan K 1 Route 1 Self Storage 0 $0 NAP Springing Springing Yes No No NAP NAP
35 Loan 10 1 126 MacDougal Street 0 $0 NAP Springing Springing Yes No No NAP NAP
36 Loan L 1 Parkstone Erie MHC 0 $0 NAP Springing Springing Yes No No NAP NAP
37 Loan   1 14309 Sommermeyer 0 $0 NAP Hard Springing Yes Yes No NAP NAP
38 Loan M 1 1458 Manhattan Ave 0 $0 NAP Springing Springing Yes No No NAP NAP
39 Loan   1 Grand Concourse Bronx 0 $0 NAP Springing Springing Yes Yes No NAP NAP
40 Loan N 1 Rancho Corrido MHC 0 $0 NAP Springing Springing Yes No No NAP NAP
41.00 Loan 17, O 2 Towne Oaks and El Jardin MHC 0 $0 NAP Springing Springing Yes No No NAP NAP
41.01 Property   1 Towne Oaks MHC                    
41.02 Property   1 El Jardin MHC                    
42 Loan 11 1 376 Bleecker Street 0 $0 NAP Hard Springing Yes No No NAP NAP
43 Loan   1 Best Western Plus Killeen 0 $0 NAP Springing Springing Yes No No NAP NAP
44 Loan 6, 32, P 1 Summerville 0 $0 NAP Soft Springing Yes No No NAP NAP

 

 A-1-14 

 

BANK5 2025-5YR17

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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) Whole Loan Underwritten NOI Debt Yield (%)
                             
1 Loan 7, 8, 20 1 Vertex HQ 468,800,000 1,954,930.83 2,330,237.52 441,200,000 6.43191708975521% 1,000,000,000 4,727,883.50 60.8% 1.62 9.2%
2.00 Loan 7, 14, 17 9 Etude Self Storage West Coast Portfolio 30,200,000 153,735.12 586,433.33 NAP NAP 115,200,000 586,433.33 66.7% 1.39 8.5%
2.01 Property   1 Etude West Coast - Locust                    
2.02 Property   1 Etude West Coast - Rancho                    
2.03 Property   1 Etude West Coast - Dinah                    
2.04 Property   1 Etude West Coast - Buffalo                    
2.05 Property   1 Etude West Coast - Main                    
2.06 Property   1 Etude West Coast - Forest                    
2.07 Property   1 Etude West Coast - East Lake                    
2.08 Property   1 Etude West Coast - Las Vegas                    
2.09 Property   1 Etude West Coast - Walnut                    
3 Loan 21 1 The Westin Westminster NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4.00 Loan 7, 17, 29 2 Yosemite Hospitality Portfolio 31,650,000 195,211.63 585,943.29 NAP NAP 95,000,000 585,943.29 62.7% 1.80 14.7%
4.01 Property   1 Yosemite View Lodge                    
4.02 Property   1 Yosemite Cedar Lodge                    
5 Loan 5, 9, 14, 22, A 1 Princeton R&D Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6 Loan 12 1 501 West Broadway NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7 Loan 15 1 Bristol Gardens NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan 7, 23, 31, B 1 Aman Hotel New York 75,000,000 441,041.67 676,263.89 NAP NAP 115,000,000 676,263.89 28.6% 2.07 18.1%
9 Loan 7, 15 1 Ridgedale Center 79,772,007 537,301.95 805,952.92 NAP NAP 119,658,011 805,952.92 52.9% 1.67 14.5%
10 Loan 7, C 1 The Motto 60,000,000 280,847.23 449,355.56 NAP NAP 96,000,000 449,355.56 61.9% 1.34 7.6%
11 Loan 19 1 Simmons Tower NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
12 Loan   1 The Pruneyard NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13.00 Loan 17, D 2 JaxBay and Stone Cove Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13.01 Property   1 JaxBay Apartments                    
13.02 Property   1 Stone Cove Apartments                    
14 Loan   1 AMC Theatres Highlands Ranch NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan   1 Extra Space Storage – Santa Rosa, CA NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.00 Loan 13, 17, E 7 Mascieri Multifamily Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.01 Property   1 705-707 South 5th Street                    
16.02 Property   1 1602 Spruce Street                    
16.03 Property   1 2319 Delancey Place                    
16.04 Property   1 238 South 20th Street                    
16.05 Property   1 223 South 44th Street                    
16.06 Property   1 1710 East Passyunk Avenue                    
16.07 Property   1 3500 Ainslie Street                    
17.00 Loan 14, 17, F 5 Carolinas Food Lion Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17.01 Property   1 Eden Centre                    
17.02 Property   1 Kimberly Park                    
17.03 Property   1 West Pointe Village                    
17.04 Property   1 Kris Krossing                    
17.05 Property   1 College Lakes Plaza                    
18 Loan   1 Grass Valley Shopping Center NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan 24 1 369 Quentin Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan 25 1 Springhill Suites Denver West NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
21 Loan   1 Patagonia Third Street Promenade NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan 34, 35, G 1 Pageantry West NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan   1 Sunset Heights NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan 26, 30 1 6723 Odyssey Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
25 Loan   1 Villa Nueva NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
26.00 Loan 17, 28 2 Stayable Flexible Apartment Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
26.01 Property   1 Stayable Kissimmee West                    
26.02 Property   1 Stayable St. Augustine                    
27 Loan H 1 Stadium Centre Office NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan   1 City Line Clear Lake Business Center NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan 16, 33, I 1 Guardian Storage Strip District NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan   1 Montgomery Promenade NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan 18 1 The Kate NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan 27 1 Holiday Inn Express & Suites Chicago West-Roselle NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
33 Loan J 1 Flint's Crossing NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34 Loan K 1 Route 1 Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
35 Loan 10 1 126 MacDougal Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
36 Loan L 1 Parkstone Erie MHC NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
37 Loan   1 14309 Sommermeyer NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
38 Loan M 1 1458 Manhattan Ave NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
39 Loan   1 Grand Concourse Bronx NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
40 Loan N 1 Rancho Corrido MHC NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
41.00 Loan 17, O 2 Towne Oaks and El Jardin MHC NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
41.01 Property   1 Towne Oaks MHC                    
41.02 Property   1 El Jardin MHC                    
42 Loan 11 1 376 Bleecker Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
43 Loan   1 Best Western Plus Killeen NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
44 Loan 6, 32, P 1 Summerville NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

 A-1-15 

 

BANK5 2025-5YR17

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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
                           
1 Loan 7, 8, 20 1 Vertex HQ NAP NAP NAP NAP NAP NAP NAP Yes Mezzanine
2.00 Loan 7, 14, 17 9 Etude Self Storage West Coast Portfolio NAP NAP NAP NAP NAP NAP NAP Yes Mezzanine and Preferred Equity
2.01 Property   1 Etude West Coast - Locust                  
2.02 Property   1 Etude West Coast - Rancho                  
2.03 Property   1 Etude West Coast - Dinah                  
2.04 Property   1 Etude West Coast - Buffalo                  
2.05 Property   1 Etude West Coast - Main                  
2.06 Property   1 Etude West Coast - Forest                  
2.07 Property   1 Etude West Coast - East Lake                  
2.08 Property   1 Etude West Coast - Las Vegas                  
2.09 Property   1 Etude West Coast - Walnut                  
3 Loan 21 1 The Westin Westminster NAP NAP NAP NAP NAP NAP NAP No NAP
4.00 Loan 7, 17, 29 2 Yosemite Hospitality Portfolio NAP NAP NAP NAP NAP NAP NAP No NAP
4.01 Property   1 Yosemite View Lodge                  
4.02 Property   1 Yosemite Cedar Lodge                  
5 Loan 5, 9, 14, 22, A 1 Princeton R&D Portfolio NAP NAP NAP NAP NAP NAP NAP No NAP
6 Loan 12 1 501 West Broadway NAP NAP NAP NAP NAP NAP NAP No NAP
7 Loan 15 1 Bristol Gardens NAP NAP NAP NAP NAP NAP NAP No NAP
8 Loan 7, 23, 31, B 1 Aman Hotel New York NAP NAP NAP NAP NAP NAP NAP No NAP
9 Loan 7, 15 1 Ridgedale Center NAP NAP NAP NAP NAP NAP NAP No NAP
10 Loan 7, C 1 The Motto NAP NAP NAP NAP NAP NAP NAP No NAP
11 Loan 19 1 Simmons Tower 26,936,065 5.00000% 59,894,292 329,513.46 95.4% 1.36 9.7% No NAP
12 Loan   1 The Pruneyard NAP NAP NAP NAP NAP NAP NAP No NAP
13.00 Loan 17, D 2 JaxBay and Stone Cove Portfolio NAP NAP NAP NAP NAP NAP NAP No NAP
13.01 Property   1 JaxBay Apartments                  
13.02 Property   1 Stone Cove Apartments                  
14 Loan   1 AMC Theatres Highlands Ranch NAP NAP NAP NAP NAP NAP NAP No NAP
15 Loan   1 Extra Space Storage – Santa Rosa, CA NAP NAP NAP NAP NAP NAP NAP No NAP
16.00 Loan 13, 17, E 7 Mascieri Multifamily Portfolio NAP NAP NAP NAP NAP NAP NAP No NAP
16.01 Property   1 705-707 South 5th Street                  
16.02 Property   1 1602 Spruce Street                  
16.03 Property   1 2319 Delancey Place                  
16.04 Property   1 238 South 20th Street                  
16.05 Property   1 223 South 44th Street                  
16.06 Property   1 1710 East Passyunk Avenue                  
16.07 Property   1 3500 Ainslie Street                  
17.00 Loan 14, 17, F 5 Carolinas Food Lion Portfolio NAP NAP NAP NAP NAP NAP NAP No NAP
17.01 Property   1 Eden Centre                  
17.02 Property   1 Kimberly Park                  
17.03 Property   1 West Pointe Village                  
17.04 Property   1 Kris Krossing                  
17.05 Property   1 College Lakes Plaza                  
18 Loan   1 Grass Valley Shopping Center NAP NAP NAP NAP NAP NAP NAP No NAP
19 Loan 24 1 369 Quentin Road NAP NAP NAP NAP NAP NAP NAP No NAP
20 Loan 25 1 Springhill Suites Denver West NAP NAP NAP NAP NAP NAP NAP No NAP
21 Loan   1 Patagonia Third Street Promenade NAP NAP NAP NAP NAP NAP NAP No NAP
22 Loan 34, 35, G 1 Pageantry West NAP NAP NAP NAP NAP NAP NAP No NAP
23 Loan   1 Sunset Heights NAP NAP NAP NAP NAP NAP NAP No NAP
24 Loan 26, 30 1 6723 Odyssey Drive NAP NAP NAP NAP NAP NAP NAP No NAP
25 Loan   1 Villa Nueva NAP NAP NAP NAP NAP NAP NAP No NAP
26.00 Loan 17, 28 2 Stayable Flexible Apartment Portfolio NAP NAP NAP NAP NAP NAP NAP No NAP
26.01 Property   1 Stayable Kissimmee West                  
26.02 Property   1 Stayable St. Augustine                  
27 Loan H 1 Stadium Centre Office NAP NAP NAP NAP NAP NAP NAP No NAP
28 Loan   1 City Line Clear Lake Business Center NAP NAP NAP NAP NAP NAP NAP No NAP
29 Loan 16, 33, I 1 Guardian Storage Strip District NAP NAP NAP NAP NAP NAP NAP No NAP
30 Loan   1 Montgomery Promenade NAP NAP NAP NAP NAP NAP NAP No NAP
31 Loan 18 1 The Kate NAP NAP NAP NAP NAP NAP NAP No NAP
32 Loan 27 1 Holiday Inn Express & Suites Chicago West-Roselle NAP NAP NAP NAP NAP NAP NAP No NAP
33 Loan J 1 Flint's Crossing NAP NAP NAP NAP NAP NAP NAP No NAP
34 Loan K 1 Route 1 Self Storage NAP NAP NAP NAP NAP NAP NAP No NAP
35 Loan 10 1 126 MacDougal Street NAP NAP NAP NAP NAP NAP NAP No NAP
36 Loan L 1 Parkstone Erie MHC NAP NAP NAP NAP NAP NAP NAP No NAP
37 Loan   1 14309 Sommermeyer NAP NAP NAP NAP NAP NAP NAP No NAP
38 Loan M 1 1458 Manhattan Ave NAP NAP NAP NAP NAP NAP NAP No NAP
39 Loan   1 Grand Concourse Bronx NAP NAP NAP NAP NAP NAP NAP No NAP
40 Loan N 1 Rancho Corrido MHC NAP NAP NAP NAP NAP NAP NAP No NAP
41.00 Loan 17, O 2 Towne Oaks and El Jardin MHC NAP NAP NAP NAP NAP NAP NAP No NAP
41.01 Property   1 Towne Oaks MHC                  
41.02 Property   1 El Jardin MHC                  
42 Loan 11 1 376 Bleecker Street NAP NAP NAP NAP NAP NAP NAP No NAP
43 Loan   1 Best Western Plus Killeen NAP NAP NAP NAP NAP NAP NAP No NAP
44 Loan 6, 32, P 1 Summerville NAP NAP NAP NAP NAP NAP NAP Yes Mezzanine

 

 A-1-16 

 

BANK5 2025-5YR17

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Sponsor
           
1 Loan 7, 8, 20 1 Vertex HQ Diversified Healthcare Trust
2.00 Loan 7, 14, 17 9 Etude Self Storage West Coast Portfolio Steven I. Stein 
2.01 Property   1 Etude West Coast - Locust  
2.02 Property   1 Etude West Coast - Rancho  
2.03 Property   1 Etude West Coast - Dinah  
2.04 Property   1 Etude West Coast - Buffalo  
2.05 Property   1 Etude West Coast - Main  
2.06 Property   1 Etude West Coast - Forest  
2.07 Property   1 Etude West Coast - East Lake  
2.08 Property   1 Etude West Coast - Las Vegas  
2.09 Property   1 Etude West Coast - Walnut  
3 Loan 21 1 The Westin Westminster William J. Yung III, Martha Yung, William J. Yung IV, Joseph A. Yung, Julie A. Haught, Judith A. Yung, Jennifer A. Yung, Michelle M. Christensen and Scott A. Yung
4.00 Loan 7, 17, 29 2 Yosemite Hospitality Portfolio Gerald D. Fischer
4.01 Property   1 Yosemite View Lodge  
4.02 Property   1 Yosemite Cedar Lodge  
5 Loan 5, 9, 14, 22, A 1 Princeton R&D Portfolio Gregg Schenker and John Zirinsky
6 Loan 12 1 501 West Broadway Daniel Negari
7 Loan 15 1 Bristol Gardens Hillel Hertz and Moishe Hirsch
8 Loan 7, 23, 31, B 1 Aman Hotel New York OKO Group
9 Loan 7, 15 1 Ridgedale Center Brookfield Properties Retail Holding LLC and CBRE
10 Loan 7, C 1 The Motto Altmark Realty Trust, Aileen Altmark F/B/O Moshe Altmark 2020 Trust and Altmark Capital LLC
11 Loan 19 1 Simmons Tower Henry C. Kelley, Jr.
12 Loan   1 The Pruneyard SFF Realty Fund IV, L.P.
13.00 Loan 17, D 2 JaxBay and Stone Cove Portfolio The Styles Group
13.01 Property   1 JaxBay Apartments  
13.02 Property   1 Stone Cove Apartments  
14 Loan   1 AMC Theatres Highlands Ranch Hugh M. Boss, James S. Taylor and Mark A. Dunn
15 Loan   1 Extra Space Storage – Santa Rosa, CA American Recess
16.00 Loan 13, 17, E 7 Mascieri Multifamily Portfolio Damon Mascieri
16.01 Property   1 705-707 South 5th Street  
16.02 Property   1 1602 Spruce Street  
16.03 Property   1 2319 Delancey Place  
16.04 Property   1 238 South 20th Street  
16.05 Property   1 223 South 44th Street  
16.06 Property   1 1710 East Passyunk Avenue  
16.07 Property   1 3500 Ainslie Street  
17.00 Loan 14, 17, F 5 Carolinas Food Lion Portfolio Isaac Seruya
17.01 Property   1 Eden Centre  
17.02 Property   1 Kimberly Park  
17.03 Property   1 West Pointe Village  
17.04 Property   1 Kris Krossing  
17.05 Property   1 College Lakes Plaza  
18 Loan   1 Grass Valley Shopping Center James C. Gianulias
19 Loan 24 1 369 Quentin Road Abraham Betesh
20 Loan 25 1 Springhill Suites Denver West Joshua Hurst and Scott Jones
21 Loan   1 Patagonia Third Street Promenade Global Mutual Real Estate
22 Loan 34, 35, G 1 Pageantry West Transwestern Investment Holdings VD, LLC
23 Loan   1 Sunset Heights Mark Mermelstein, Yehuda Ruzohorsky, Aaron Lazar and Jonathan Wogan
24 Loan 26, 30 1 6723 Odyssey Drive Triangle Capital Group
25 Loan   1 Villa Nueva Spry Capital LLC
26.00 Loan 17, 28 2 Stayable Flexible Apartment Portfolio Rise8 Companies
26.01 Property   1 Stayable Kissimmee West  
26.02 Property   1 Stayable St. Augustine  
27 Loan H 1 Stadium Centre Office Michael B. Eisler, Michael B. Eisler as Trustee of the Michael Bradley Eisler Revocable Trust, and Henry A. Bowis
28 Loan   1 City Line Clear Lake Business Center City Line Capital
29 Loan 16, 33, I 1 Guardian Storage Strip District Steven H. Cohen
30 Loan   1 Montgomery Promenade Blair G. Schlossberg
31 Loan 18 1 The Kate William L. Kelty
32 Loan 27 1 Holiday Inn Express & Suites Chicago West-Roselle Pearlshire Capital Group
33 Loan J 1 Flint's Crossing WPCM University City Fund I, LLC
34 Loan K 1 Route 1 Self Storage William H. Munn
35 Loan 10 1 126 MacDougal Street Miriam Sharifian
36 Loan L 1 Parkstone Erie MHC Parkstone Communities
37 Loan   1 14309 Sommermeyer Laura Aflalo and Lisa Korbatov
38 Loan M 1 1458 Manhattan Ave The Malik Family Trust B
39 Loan   1 Grand Concourse Bronx Joseph Rishty
40 Loan N 1 Rancho Corrido MHC Thomas E. Larkin III
41.00 Loan 17, O 2 Towne Oaks and El Jardin MHC Zane Drake
41.01 Property   1 Towne Oaks MHC  
41.02 Property   1 El Jardin MHC  
42 Loan 11 1 376 Bleecker Street Dalan Management Associates, Inc.
43 Loan   1 Best Western Plus Killeen Arefa Sultana
44 Loan 6, 32, P 1 Summerville REALM, Dan Norville and Dave Williamson

 

 A-1-17 

 

BANK5 2025-5YR17

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Non-Recourse Carveout Guarantor Delaware Statutory Trust (Y/N) Tenants-in-common (Y/N) Loan Purpose Property Located Within a Qualified Opportunity Zone (Y/N) Sources: Loan Amount ($)
          34, 35   34, 35      
1 Loan 7, 8, 20 1 Vertex HQ Diversified Healthcare Trust No No Refinance   558,800,000
2.00 Loan 7, 14, 17 9 Etude Self Storage West Coast Portfolio Etude Storage Partners LLC No No Acquisition   115,200,000
2.01 Property   1 Etude West Coast - Locust            
2.02 Property   1 Etude West Coast - Rancho            
2.03 Property   1 Etude West Coast - Dinah            
2.04 Property   1 Etude West Coast - Buffalo            
2.05 Property   1 Etude West Coast - Main            
2.06 Property   1 Etude West Coast - Forest            
2.07 Property   1 Etude West Coast - East Lake            
2.08 Property   1 Etude West Coast - Las Vegas            
2.09 Property   1 Etude West Coast - Walnut            
3 Loan 21 1 The Westin Westminster CSC Holdings, LLC No No Acquisition   78,000,000
4.00 Loan 7, 17, 29 2 Yosemite Hospitality Portfolio Gerald D. Fischer and Karane Fischer No No Refinance   95,000,000
4.01 Property   1 Yosemite View Lodge            
4.02 Property   1 Yosemite Cedar Lodge            
5 Loan 5, 9, 14, 22, A 1 Princeton R&D Portfolio Gregg Schenker and John Zirinsky No No Refinance   48,000,000
6 Loan 12 1 501 West Broadway Daniel Negari No No Acquisition   47,000,000
7 Loan 15 1 Bristol Gardens Hillel Hertz and Moishe Hirsch No No Refinance   46,000,000
8 Loan 7, 23, 31, B 1 Aman Hotel New York Rock Investment U.S. Realty Holdings LLC No No Refinance   115,000,000
9 Loan 7, 15 1 Ridgedale Center BPR Nimbus LLC No No Refinance   120,000,000
10 Loan 7, C 1 The Motto Altmark Realty Trust, Aileen Altmark F/B/O Moshe Altmark 2020 Trust and Altmark Capital LLC No No Refinance Y 96,000,000
11 Loan 19 1 Simmons Tower Henry C. Kelley, Jr. No No Refinance   33,000,000
12 Loan   1 The Pruneyard SFF Realty Fund IV, L.P. No No Acquisition   27,000,000
13.00 Loan 17, D 2 JaxBay and Stone Cove Portfolio Marcia Fordyce and Paul R. Steinfurth No No Refinance   22,890,000
13.01 Property   1 JaxBay Apartments            
13.02 Property   1 Stone Cove Apartments            
14 Loan   1 AMC Theatres Highlands Ranch Hugh M. Boss, James S. Taylor and Mark A. Dunn No No Refinance   21,200,000
15 Loan   1 Extra Space Storage – Santa Rosa, CA Reid Hamilton No No Refinance   20,400,000
16.00 Loan 13, 17, E 7 Mascieri Multifamily Portfolio Damon Mascieri No No Refinance    
16.01 Property   1 705-707 South 5th Street            
16.02 Property   1 1602 Spruce Street            
16.03 Property   1 2319 Delancey Place            
16.04 Property   1 238 South 20th Street            
16.05 Property   1 223 South 44th Street            
16.06 Property   1 1710 East Passyunk Avenue            
16.07 Property   1 3500 Ainslie Street            
17.00 Loan 14, 17, F 5 Carolinas Food Lion Portfolio Isaac Seruya No No Acquisition    
17.01 Property   1 Eden Centre            
17.02 Property   1 Kimberly Park            
17.03 Property   1 West Pointe Village            
17.04 Property   1 Kris Krossing            
17.05 Property   1 College Lakes Plaza            
18 Loan   1 Grass Valley Shopping Center James C. Gianulias No No Refinance    
19 Loan 24 1 369 Quentin Road Abraham Betesh No No Refinance    
20 Loan 25 1 Springhill Suites Denver West Joshua Hurst and Scott Jones No No Acquisition    
21 Loan   1 Patagonia Third Street Promenade Rockfleet Holdings LLC No No Recapitalization    
22 Loan 34, 35, G 1 Pageantry West Jerome A. Fink and Mary Lesher No Yes Refinance    
23 Loan   1 Sunset Heights Jonathan Wogan No No Refinance    
24 Loan 26, 30 1 6723 Odyssey Drive TCG Holdings 6 LLC No No Refinance Y  
25 Loan   1 Villa Nueva Syed Shamim and David Neuenschwander No No Refinance    
26.00 Loan 17, 28 2 Stayable Flexible Apartment Portfolio Robert Beyer No No Refinance    
26.01 Property   1 Stayable Kissimmee West            
26.02 Property   1 Stayable St. Augustine            
27 Loan H 1 Stadium Centre Office Michael B. Eisler, Michael B. Eisler as Trustee of the Michael Bradley Eisler Revocable Trust, and Henry A. Bowis No Yes Acquisition    
28 Loan   1 City Line Clear Lake Business Center Richard Schontz, Lawrence Charles Kaplan, George Thacker and Peter J. Veltri No No Acquisition    
29 Loan 16, 33, I 1 Guardian Storage Strip District Steven H. Cohen No No Refinance Y  
30 Loan   1 Montgomery Promenade Blair G. Schlossberg No No Refinance    
31 Loan 18 1 The Kate William L. Kelty No No Refinance    
32 Loan 27 1 Holiday Inn Express & Suites Chicago West-Roselle Farrukh A. Bagasrawala No No Refinance    
33 Loan J 1 Flint's Crossing WPCM University City Fund I, LLC No No Acquisition Y  
34 Loan K 1 Route 1 Self Storage William H. Munn No No Refinance    
35 Loan 10 1 126 MacDougal Street Miriam Sharifian No No Refinance    
36 Loan L 1 Parkstone Erie MHC Samuel M. Turner and John Barry Purcell No No Refinance    
37 Loan   1 14309 Sommermeyer Fisch Properties, L.P. No No Refinance    
38 Loan M 1 1458 Manhattan Ave Javeeda Malik No No Refinance    
39 Loan   1 Grand Concourse Bronx Joseph Rishty No No Refinance    
40 Loan N 1 Rancho Corrido MHC Thomas E. Larkin III No No Refinance    
41.00 Loan 17, O 2 Towne Oaks and El Jardin MHC Zane Drake No No Refinance    
41.01 Property   1 Towne Oaks MHC            
41.02 Property   1 El Jardin MHC            
42 Loan 11 1 376 Bleecker Street Andrew Wrublin and John Shalam No Yes Refinance    
43 Loan   1 Best Western Plus Killeen Arefa Sultana No No Refinance    
44 Loan 6, 32, P 1 Summerville Travis King No No Refinance    

 

 A-1-18 

 

BANK5 2025-5YR17

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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
                                 
1 Loan 7, 8, 20 1 Vertex HQ 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
2.00 Loan 7, 14, 17 9 Etude Self Storage West Coast Portfolio 52,716,692 0 0 167,916,692 0 165,750,000 1,617,752 548,941 0 0 167,916,692 NAP
2.01 Property   1 Etude West Coast - Locust                       NAP
2.02 Property   1 Etude West Coast - Rancho                       NAP
2.03 Property   1 Etude West Coast - Dinah                       NAP
2.04 Property   1 Etude West Coast - Buffalo                       NAP
2.05 Property   1 Etude West Coast - Main                       NAP
2.06 Property   1 Etude West Coast - Forest                       NAP
2.07 Property   1 Etude West Coast - East Lake                       NAP
2.08 Property   1 Etude West Coast - Las Vegas                       NAP
2.09 Property   1 Etude West Coast - Walnut                       NAP
3 Loan 21 1 The Westin Westminster 44,266,139 0 1,497,657 123,763,796 0 113,000,000 663,730 10,100,066 0 0 123,763,796 9/4/2045
4.00 Loan 7, 17, 29 2 Yosemite Hospitality Portfolio 0 0 0 95,000,000 70,713,395 0 4,093,338 14,166,990 6,026,276 0 95,000,000 NAP
4.01 Property   1 Yosemite View Lodge                       NAP
4.02 Property   1 Yosemite Cedar Lodge                       NAP
5 Loan 5, 9, 14, 22, A 1 Princeton R&D Portfolio 3,622,391 0 0 51,622,391 40,065,906 0 4,064,158 7,492,327 0 0 51,622,391 NAP
6 Loan 12 1 501 West Broadway 24,153,681 0 0 71,153,681 0 69,000,000 141,539 2,012,142 0 0 71,153,681 NAP
7 Loan 15 1 Bristol Gardens 0 0 0 46,000,000 35,492,596 0 1,378,275 351,003 8,778,127 0 46,000,000 NAP
8 Loan 7, 23, 31, B 1 Aman Hotel New York 18,163,993 0 0 133,163,993 108,243,157 0 6,166,022 18,754,814 0 0 133,163,993 12/31/2052
9 Loan 7, 15 1 Ridgedale Center 32,125,969 0 0 152,125,969 147,380,257 0 1,435,489 3,310,223 0 0 152,125,969 NAP
10 Loan 7, C 1 The Motto 0 0 0 96,000,000 90,477,169 0 4,215,857 620,088 686,886 0 96,000,000 NAP
11 Loan 19 1 Simmons Tower 819,881 0 0 33,819,881 29,978,925 0 776,355 3,064,601 0 0 33,819,881 NAP
12 Loan   1 The Pruneyard 28,453,354 0 0 55,453,354 0 54,000,000 458,032 995,322 0 0 55,453,354 NAP
13.00 Loan 17, D 2 JaxBay and Stone Cove Portfolio 0 0 0 22,890,000 19,945,655 0 970,422 535,695 1,438,227 0 22,890,000 NAP
13.01 Property   1 JaxBay Apartments                       NAP
13.02 Property   1 Stone Cove Apartments                       NAP
14 Loan   1 AMC Theatres Highlands Ranch 529,058 0 0 21,729,058 21,271,054 0 458,004 0 0 0 21,729,058 NAP
15 Loan   1 Extra Space Storage – Santa Rosa, CA 0 0 0 20,400,000 18,368,122 0 892,903 158,026 980,948 0 20,400,000 NAP
16.00 Loan 13, 17, E 7 Mascieri Multifamily Portfolio                       NAP
16.01 Property   1 705-707 South 5th Street                       NAP
16.02 Property   1 1602 Spruce Street                       NAP
16.03 Property   1 2319 Delancey Place                       NAP
16.04 Property   1 238 South 20th Street                       NAP
16.05 Property   1 223 South 44th Street                       NAP
16.06 Property   1 1710 East Passyunk Avenue                       NAP
16.07 Property   1 3500 Ainslie Street                       NAP
17.00 Loan 14, 17, F 5 Carolinas Food Lion Portfolio                       NAP
17.01 Property   1 Eden Centre                       NAP
17.02 Property   1 Kimberly Park                       NAP
17.03 Property   1 West Pointe Village                       NAP
17.04 Property   1 Kris Krossing                       NAP
17.05 Property   1 College Lakes Plaza                       NAP
18 Loan   1 Grass Valley Shopping Center                       NAP
19 Loan 24 1 369 Quentin Road                       NAP
20 Loan 25 1 Springhill Suites Denver West                       2/26/2039
21 Loan   1 Patagonia Third Street Promenade                       NAP
22 Loan 34, 35, G 1 Pageantry West                       NAP
23 Loan   1 Sunset Heights                       NAP
24 Loan 26, 30 1 6723 Odyssey Drive                       NAP
25 Loan   1 Villa Nueva                       NAP
26.00 Loan 17, 28 2 Stayable Flexible Apartment Portfolio                       NAP
26.01 Property   1 Stayable Kissimmee West                       NAP
26.02 Property   1 Stayable St. Augustine                       NAP
27 Loan H 1 Stadium Centre Office                       NAP
28 Loan   1 City Line Clear Lake Business Center                       NAP
29 Loan 16, 33, I 1 Guardian Storage Strip District                       NAP
30 Loan   1 Montgomery Promenade                       NAP
31 Loan 18 1 The Kate                       NAP
32 Loan 27 1 Holiday Inn Express & Suites Chicago West-Roselle                       6/7/2039
33 Loan J 1 Flint's Crossing                       NAP
34 Loan K 1 Route 1 Self Storage                       NAP
35 Loan 10 1 126 MacDougal Street                       NAP
36 Loan L 1 Parkstone Erie MHC                       NAP
37 Loan   1 14309 Sommermeyer                       NAP
38 Loan M 1 1458 Manhattan Ave                       NAP
39 Loan   1 Grand Concourse Bronx                       NAP
40 Loan N 1 Rancho Corrido MHC                       NAP
41.00 Loan 17, O 2 Towne Oaks and El Jardin MHC                       NAP
41.01 Property   1 Towne Oaks MHC                       NAP
41.02 Property   1 El Jardin MHC                       NAP
42 Loan 11 1 376 Bleecker Street                       NAP
43 Loan   1 Best Western Plus Killeen                       7/21/2026
44 Loan 6, 32, P 1 Summerville                       NAP

 

 A-1-19 

 

BANK5 2025-5YR17

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten
ADR ($)
Underwritten
RevPAR ($)
Underwritten Hotel
Occupancy (%)
Most Recent
ADR ($)
Most Recent
RevPAR ($)
Most Recent Hotel Occupancy (%) Second Most Recent ADR ($) Second Most Recent RevPAR ($) Second Most Recent Hotel Occupancy (%) Third Most
Recent ADR ($)
Third Most
Recent RevPAR ($)
                               
1 Loan 7, 8, 20 1 Vertex HQ NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.00 Loan 7, 14, 17 9 Etude Self Storage West Coast Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.01 Property   1 Etude West Coast - Locust NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.02 Property   1 Etude West Coast - Rancho NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.03 Property   1 Etude West Coast - Dinah NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.04 Property   1 Etude West Coast - Buffalo NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.05 Property   1 Etude West Coast - Main NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.06 Property   1 Etude West Coast - Forest NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.07 Property   1 Etude West Coast - East Lake NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.08 Property   1 Etude West Coast - Las Vegas NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2.09 Property   1 Etude West Coast - Walnut NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3 Loan 21 1 The Westin Westminster 175.05 117.66 67.2% 175.05 117.66 67.2% 174.64 125.12 71.6% 164.40 122.59
4.00 Loan 7, 17, 29 2 Yosemite Hospitality Portfolio 268.78 154.70 57.6% 268.78 154.70 57.6% 263.68 150.25 57.0% 249.90 135.49
4.01 Property   1 Yosemite View Lodge 299.92 190.16 63.4% 299.92 190.16 63.4% 292.22 184.44 63.1% 271.58 167.69
4.02 Property   1 Yosemite Cedar Lodge 204.95 99.21 48.4% 204.95 99.21 48.4% 204.22 96.77 47.4% 200.55 85.10
5 Loan 5, 9, 14, 22, A 1 Princeton R&D Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6 Loan 12 1 501 West Broadway NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7 Loan 15 1 Bristol Gardens NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan 7, 23, 31, B 1 Aman Hotel New York 3,056.12 2,206.21 72.2% 3,056.12 2,206.21 72.2% 3,057.58 2,148.40 70.3% 3,060.21 1,625.36
9 Loan 7, 15 1 Ridgedale Center NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10 Loan 7, C 1 The Motto NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan 19 1 Simmons Tower NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
12 Loan   1 The Pruneyard NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13.00 Loan 17, D 2 JaxBay and Stone Cove Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13.01 Property   1 JaxBay Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13.02 Property   1 Stone Cove Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
14 Loan   1 AMC Theatres Highlands Ranch NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan   1 Extra Space Storage – Santa Rosa, CA NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.00 Loan 13, 17, E 7 Mascieri Multifamily Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.01 Property   1 705-707 South 5th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.02 Property   1 1602 Spruce Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.03 Property   1 2319 Delancey Place NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.04 Property   1 238 South 20th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.05 Property   1 223 South 44th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.06 Property   1 1710 East Passyunk Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
16.07 Property   1 3500 Ainslie Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17.00 Loan 14, 17, F 5 Carolinas Food Lion Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17.01 Property   1 Eden Centre NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17.02 Property   1 Kimberly Park NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17.03 Property   1 West Pointe Village NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17.04 Property   1 Kris Krossing NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17.05 Property   1 College Lakes Plaza NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18 Loan   1 Grass Valley Shopping Center NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan 24 1 369 Quentin Road NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan 25 1 Springhill Suites Denver West 172.23 135.44 78.6% 172.23 135.44 78.6% 173.50 135.50 78.1% 170.40 128.48
21 Loan   1 Patagonia Third Street Promenade NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan 34, 35, G 1 Pageantry West NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan   1 Sunset Heights NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan 26, 30 1 6723 Odyssey Drive NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
25 Loan   1 Villa Nueva NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
26.00 Loan 17, 28 2 Stayable Flexible Apartment Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
26.01 Property   1 Stayable Kissimmee West NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
26.02 Property   1 Stayable St. Augustine NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan H 1 Stadium Centre Office NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan   1 City Line Clear Lake Business Center NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan 16, 33, I 1 Guardian Storage Strip District NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan   1 Montgomery Promenade NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan 18 1 The Kate NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan 27 1 Holiday Inn Express & Suites Chicago West-Roselle 113.09 69.12 61.1% 113.09 69.12 61.1% 116.93 72.47 62.0% 119.27 75.75
33 Loan J 1 Flint's Crossing NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34 Loan K 1 Route 1 Self Storage NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
35 Loan 10 1 126 MacDougal Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
36 Loan L 1 Parkstone Erie MHC NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
37 Loan   1 14309 Sommermeyer NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
38 Loan M 1 1458 Manhattan Ave NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
39 Loan   1 Grand Concourse Bronx NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
40 Loan N 1 Rancho Corrido MHC NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
41.00 Loan 17, O 2 Towne Oaks and El Jardin MHC NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
41.01 Property   1 Towne Oaks MHC NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
41.02 Property   1 El Jardin MHC NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
42 Loan 11 1 376 Bleecker Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
43 Loan   1 Best Western Plus Killeen 102.30 65.58 64.1% 102.30 65.58 64.1% 108.79 69.04 63.5% 99.24 74.66
44 Loan 6, 32, P 1 Summerville NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

 A-1-20 

 

BANK5 2025-5YR17

Annex A-1

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Third Most Recent Hotel Occupancy (%) Coop - Committed Secondary Debt Coop - Rental Value Coop - LTV as Rental  Coop - Unsold Percent Coop - Sponsor Units Coop - Investor Units Coop - Coop Units Coop - Sponsor/Investor Carry
                           
1 Loan 7, 8, 20 1 Vertex HQ NAP                
2.00 Loan 7, 14, 17 9 Etude Self Storage West Coast Portfolio NAP                
2.01 Property   1 Etude West Coast - Locust NAP                
2.02 Property   1 Etude West Coast - Rancho NAP                
2.03 Property   1 Etude West Coast - Dinah NAP                
2.04 Property   1 Etude West Coast - Buffalo NAP                
2.05 Property   1 Etude West Coast - Main NAP                
2.06 Property   1 Etude West Coast - Forest NAP                
2.07 Property   1 Etude West Coast - East Lake NAP                
2.08 Property   1 Etude West Coast - Las Vegas NAP                
2.09 Property   1 Etude West Coast - Walnut NAP                
3 Loan 21 1 The Westin Westminster 74.6%                
4.00 Loan 7, 17, 29 2 Yosemite Hospitality Portfolio 54.2%                
4.01 Property   1 Yosemite View Lodge 61.7%                
4.02 Property   1 Yosemite Cedar Lodge 42.4%                
5 Loan 5, 9, 14, 22, A 1 Princeton R&D Portfolio NAP                
6 Loan 12 1 501 West Broadway NAP                
7 Loan 15 1 Bristol Gardens NAP                
8 Loan 7, 23, 31, B 1 Aman Hotel New York 53.1%                
9 Loan 7, 15 1 Ridgedale Center NAP                
10 Loan 7, C 1 The Motto NAP                
11 Loan 19 1 Simmons Tower NAP                
12 Loan   1 The Pruneyard NAP                
13.00 Loan 17, D 2 JaxBay and Stone Cove Portfolio NAP                
13.01 Property   1 JaxBay Apartments NAP                
13.02 Property   1 Stone Cove Apartments NAP                
14 Loan   1 AMC Theatres Highlands Ranch NAP                
15 Loan   1 Extra Space Storage – Santa Rosa, CA NAP                
16.00 Loan 13, 17, E 7 Mascieri Multifamily Portfolio NAP                
16.01 Property   1 705-707 South 5th Street NAP                
16.02 Property   1 1602 Spruce Street NAP                
16.03 Property   1 2319 Delancey Place NAP                
16.04 Property   1 238 South 20th Street NAP                
16.05 Property   1 223 South 44th Street NAP                
16.06 Property   1 1710 East Passyunk Avenue NAP                
16.07 Property   1 3500 Ainslie Street NAP                
17.00 Loan 14, 17, F 5 Carolinas Food Lion Portfolio NAP                
17.01 Property   1 Eden Centre NAP                
17.02 Property   1 Kimberly Park NAP                
17.03 Property   1 West Pointe Village NAP                
17.04 Property   1 Kris Krossing NAP                
17.05 Property   1 College Lakes Plaza NAP                
18 Loan   1 Grass Valley Shopping Center NAP                
19 Loan 24 1 369 Quentin Road NAP                
20 Loan 25 1 Springhill Suites Denver West 75.4%                
21 Loan   1 Patagonia Third Street Promenade NAP                
22 Loan 34, 35, G 1 Pageantry West NAP                
23 Loan   1 Sunset Heights NAP                
24 Loan 26, 30 1 6723 Odyssey Drive NAP                
25 Loan   1 Villa Nueva NAP                
26.00 Loan 17, 28 2 Stayable Flexible Apartment Portfolio NAP                
26.01 Property   1 Stayable Kissimmee West NAP                
26.02 Property   1 Stayable St. Augustine NAP                
27 Loan H 1 Stadium Centre Office NAP                
28 Loan   1 City Line Clear Lake Business Center NAP                
29 Loan 16, 33, I 1 Guardian Storage Strip District NAP                
30 Loan   1 Montgomery Promenade NAP                
31 Loan 18 1 The Kate NAP                
32 Loan 27 1 Holiday Inn Express & Suites Chicago West-Roselle 63.5%                
33 Loan J 1 Flint's Crossing NAP                
34 Loan K 1 Route 1 Self Storage NAP                
35 Loan 10 1 126 MacDougal Street NAP                
36 Loan L 1 Parkstone Erie MHC NAP                
37 Loan   1 14309 Sommermeyer NAP                
38 Loan M 1 1458 Manhattan Ave NAP                
39 Loan   1 Grand Concourse Bronx NAP                
40 Loan N 1 Rancho Corrido MHC NAP                
41.00 Loan 17, O 2 Towne Oaks and El Jardin MHC NAP                
41.01 Property   1 Towne Oaks MHC NAP                
41.02 Property   1 El Jardin MHC NAP                
42 Loan 11 1 376 Bleecker Street NAP                
43 Loan   1 Best Western Plus Killeen 75.2%                
44 Loan 6, 32, P 1 Summerville NAP                

 

 A-1-21 

 

BANK5 2025-5YR17

Footnotes to Annex A-1

(1) MSBNA—Morgan Stanley Bank, N.A.; BANA—Bank of America, National Association; MSMCH—Morgan Stanley Mortgage Capital Holdings LLC; WFB—Wells Fargo Bank, National Association; JPMCB—JPMorgan Chase Bank, National Association.
   
(2) Certain tenants may not be in occupancy or may be in free rent periods. See "Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other” in this prospectus for information regarding the 5 largest tenants at Mortgaged Properties securing the 15 largest Mortgage Loans and tenants that occupy 50% or more of the net rentable area at their respective Mortgaged Properties which are not in occupancy or are in free rent periods.
   
(3) The Administrative Fee Rate includes the master servicing fee rate, operating advisor fee rate, certificate administrator/trustee fee rate, asset representations reviewer fee rate, primary or sub-servicing servicing fee rate, CREFC® license fee rate and, with respect to any non-serviced Mortgage Loan, pari passu loan primary servicing fee rate, in each case applicable to the related Mortgage Loan.
   
(4) Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. See "Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” for information regarding certain lease termination options affecting the 5 largest tenants at Mortgaged Properties securing the 15 largest Mortgage Loans and tenants that occupy 50% or more of the net rentable area at their respective Mortgaged Properties.
   
(5) With respect to Mortgage Loan No. 5, Princeton R&D Portfolio, the Mortgaged Property is not underwritten as a portfolio but consists of six non-contiguous tax parcels.
   
(6) With respect to Mortgage Loan No. 44, Summerville, the Mortgaged Property benefits from a tax abatement program under which the real estate taxes are reduced by 75% provided certain conditions are satisfied, including, without limitation, that a non-profit must own at least 0.01% equity interest in the borrower and that at least 75% of the units must be occupied by residents that qualify as low-income. However, the lender did not underwrote the Mortgage Loan based on the tax abatement. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in this prospectus for additional information.
   
(7) With respect to Mortgage Loan No. 1, Vertex HQ, Mortgage Loan No. 2, Etude Self Storage West Coast Portfolio, Mortgage Loan No. 4, Yosemite Hospitality Portfolio, Mortgage Loan No. 8, Aman Hotel New York, Mortgage Loan No. 9, Ridgedale Center, and Mortgage Loan No. 10, The Motto, such Mortgage Loans are each part of a Whole Loan related to the Issuing Entity. For purposes of the statistical information set forth in this prospectus as to such Mortgage Loans, all LTV, DSCR, Debt Yield and Loan Per Unit ($) calculations are in each case based on the subject Mortgage Loan together with any related Pari Passu Companion Loan, but (unless otherwise indicated) without regard to any related Subordinate Companion Loan(s). For further information, see “Description of the Mortgage Pool—The Whole Loans—General”, “—The Serviced Pari Passu Whole Loans”, “—The Non-Serviced Pari Passu Whole Loans”, “—The Non-Serviced AB Whole Loan”, and “Pooling and Servicing Agreement” or “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans,” as applicable, in this prospectus.
   
(8) With respect to Mortgage Loan No. 1, Vertex HQ, the Mortgaged Property is primarily office with some retail and storage components. Office and lab space comprises approximately 94.4% of the NRA, which is fully occupied by Vertex Pharmaceuticals Incorporated, retail space comprises approximately 4.4% of the NRA, and storage comprises the remaining approximately 1.3% of the NRA.
   
(9) With respect to Mortgage Loan No. 5, Princeton R&D Portfolio, the occupied space within the mixed use buildings within the Mortgaged Property consists of approximately 56% Life Science space and approximately 44% office.
   
(10) With respect to Mortgage Loan No. 35, 126 MacDougal Street, the Mortgaged Property is a mixed use property with 20 multifamily units (79.2% of underwritten rent) and 1,825 SF of ground floor retail space (20.8% of underwritten rent). Cut-off Date Balance Per Unit or SF is based off of the 20 multifamily units.
   
(11) With respect to Mortgage Loan No. 42, 376 Bleecker Street, the Mortgaged Property consists of approximately 53.9% multifamily space and approximately 46.1% retail space.
   
(12) With respect to Mortgage Loan No. 6, 501 West Broadway, the total 413,592 SF of the Mortgaged Property is inclusive of 33,538 SF attributable to amenity space, 12,183 SF attributable to retail space and 2,033 SF attributable to building storage space.
   
(13) With respect to Mortgage Loan No. 16, Mascieri Multifamily Portfolio, the number of units represents 37 multifamily units and 6 retail spaces (approximately 8,309 SF). The tenant information presented provides a breakdown of the retail tenants at the individual mortgaged properties.
   
(14) With respect to Mortgage Loan No. 2, Etude Self Storage West Coast Portfolio, Mortgage Loan No. 5, Princeton R&D Portfolio, and Mortgage Loan No. 17, Carolinas Food Lion Portfolio, the related Mortgage Loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, and/or other release conditions, in connection with a partial defeasance or prepayment of the related Mortgage Loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance” and “—Releases; Partial Releases; Property Additions” in this prospectus.
   
(15) With respect to Mortgage Loan No. 7, Bristol Gardens and Mortgage Loan No. 9, Ridgedale Center, certain of the individual borrowers may obtain the release of certain outparcels without any prepayment or defeasance upon satisfaction of certain
   
 A-1-22 

 

conditions set forth in the Mortgage Loan documents. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Defeasance” and “—Releases; Partial Releases; Property Additions” in this prospectus.
   
(16) With respect to Mortgage Loan No. 29, Guardian Storage Strip District, the T-12 rental income is underwritten to July to eliminate seasonality of student-space summer units offered from May - August.
   
(17) With respect to Mortgage Loan No. 2, Etude Self Storage West Coast Portfolio, Mortgage Loan No. 4, Yosemite Hospitality Portfolio, Mortgage Loan No. 13, JaxBay and Stone Cove Portfolio, Mortgage Loan No. 16, Mascieri Multifamily Portfolio, Mortgage Loan No. 17, Carolinas Food Lion Portfolio, Mortgage Loan No. 26, Stayable Flexible Apartment Portfolio and Mortgage Loan No. 41, Towne Oaks and El Jardin MHC, such Mortgage Loans are secured by multiple mortgaged properties. For purposes of the statistical information set forth in this prospectus as to such Mortgage Loans, all LTV, DSCR, Debt Yield and Loan Per Unit ($) calculations are shown on an aggregate basis, and a portion of the Cut-off Date Balance has been allocated to each Mortgaged Property based on the respective Appraised Values and/or Underwritten NCF, among other methods.
   
(18) With respect to Mortgage Loan No. 31, The Kate, 24 units are leased to an Airbnb operator under a master lease through November 30, 2025. On August 22, 2025, the borrower sponsor has executed an amended master lease agreement with the Airbnb operator extending the term to August 21, 2026 for the same rent.
   
(19) With respect to Mortgage Loan No. 11, Simmons Tower, the Mezzanine Debt Cut-Off Date Balance is comprised of a principal balance in the amount of $18,556,035 and deferred interest in the amount of  $8,380,030. The mezzanine NCF DSCR for purposes of calculating the Cut-off Date Total Debt UW NCF DSCR is calculated based on the $18,556,035 principal balance exclusive of the $8,380,030 deferred interest. Under the terms of the mezzanine loan documents interest does not accrue on the deferred interest amount.
   
(20) With respect to Mortgage Loan No. 1, Vertex HQ, the Appraised Value reflects “As Is – With Escrows” value for the Vertex HQ Mortgaged 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. Further, the appraisal assumes that the parking garage lease associated with the Vertex HQ Mortgaged Property will be binding on a potential buyer of the Vertex HQ Mortgaged Property and that four related extension options will be executed. The “As Is” appraised value without such assumptions is $1,410,000,000, resulting in a Cut-off Date LTV Ratio and Maturity Date LTV Ratio of 39.6% for the Mortgage Loan and 70.9% for the Whole Loan.
   
(21) With respect to Mortgage Loan No. 3, The Westin Westminster, the Appraised Value represents the appraisal's concluded "As-Complete" value as of August 1, 2026 of $130,100,000, which assumes that $8,508,968 is reserved upfront for a scheduled PIP. At origination, the borrower reserved $8,508,968 for the PIP. The appraisal concluded to an “As Is” appraised value of $115,000,000 as of July 30, 2025, resulting in a Cut-off Date LTV Ratio and Maturity Date LTV Ratio of 67.8% and 63.9%, respectively.
   
(22) With respect to Mortgage Loan No. 5, Princeton R&D Portfolio, the Appraised Value represents a “As Is with  Outstanding TI/LC Escrowed” based on the extraordinary assumption that all outstanding TI/LC amounts for executed leases as of the origination date are fully funded and reserved by the lender, and that these reserved funds would pass with title to any purchaser of the Mortgaged Property. At origination, the borrower deposited $2,000,000 in a rollover reserve and $5,381,880 in a reserve for outstanding tenant improvement costs. The “As Is” appraised value as of April 1, 2025, is $93,800,000, which results in Cut-off Date LTV and Maturity Date LTV, respectively, of 51.2%.
   
(23) With respect to Mortgage Loan No. 8, Aman Hotel New York, the “As-is” Appraised Value includes the Industrial and Commercial Abatement Program (“ICAP”), for which the borrower sponsor has submitted an application but has yet to obtain approval, accounting for approximately $33.3 million added to the Appraised Value. Excluding any value attributed to the ICAP, the Aman Hotel New York Whole Loan would result in a 31.2% Cut-off Date LTV Ratio and Maturity Date LTV Ratio.
   
(24) With respect to Mortgage Loan No. 19, 369 Quentin Road, the borrower has applied for, but not yet received, a 35-year New York City 421-a(16) tax exemption. The appraisal for the Mortgaged Property takes into account the 421-a(16) tax exemption, and calculates the appraised value of the Mortgaged Property to be $29,750,000, including $9,690,000 attributable to the applied-for 421-a(16) tax exemption, which results in a Cut-off Date LTV Ratio of 62.2%. If such net present value of the applied for tax exemption of $9,690,000 were to be subtracted from the Appraised Value of the Mortgaged Property, the Appraised Value would be $20,060,000, resulting in a Cut-off Date LTV Ratio of 92.2%.
   
(25) With respect to Mortgage Loan No. 20, Springhill Suites Denver West, the appraised value shown represents the “When Stabilized” value as of August 1, 2027, which assumes that the Mortgaged Property’s operations have stabilized by the stated stabilization date. As part of the new franchise agreement, Marriott is requiring a Property Improvement Plan ("PIP") for the common areas and guest rooms at the Mortgaged Property. Based on the Marriott provided PIP scope and construction budget, the total estimated costs of the PIP is $2,285,947. The entire amount of the PIP was reserved upfront at loan closing. The PIP will be required to be completed by February 28, 2026.
   
(26) With respect to Mortgage Loan No. 24, 6723 Odyssey Drive, the Appraised Value reflects the “Prospective Value (Capital Reserve)” value for the 6723 Odyssey Drive Mortgaged Property of $19,300,000 as of September 12, 2025, which assumes that a reserve is fully funded at origination to cover capital expenditures and outstanding contractual lease-up costs, including tenant improvements and leasing commissions. At origination, the borrower reserved approximately $555,513 in upfront outstanding tenant improvement and leasing commissions reserves to be held in escrow, with approximately $251,229 reserved with respect to the Largest Tenant, Scientific Research Corporation, and approximately $304,284 reserved with respect to the
   
 A-1-23 

 

Fifth Largest Tenant, Nextech. The “As Is” appraised value as of September 4, 2025, is $18,750,000, which results in Cut-off Date LTV and Maturity Date LTV, respectively, of 69.3%.
   
(27) With respect to Mortgage Loan No. 32, Holiday Inn Express & Suites Chicago West-Roselle, the Appraised Value represents “As is Market Value (Secondary)”, which employs the extraordinary assumption that 100.0% of the cost of the planned property improvement plan (PIP) is fully funded and escrowed by the lender and that the funds would pass with title to any purchaser of the property. The total budgeted cost of the PIP is $2,300,000. The cost of the required renovation was not deducted in the appraisal analysis but instead the analysis projected the completion of the work and the associated improvement in operations as a result of the PIP.  At origination, $2,300,000 was reserved for the PIP. The “As Is” appraised value assuming no PIP was reserved at closing is $13,000,000, resulting in a Cut-off Date LTV Ratio of 78.8% and Maturity Date LTV Ratio of 75.4%.
   
(28) With respect to Mortgage Loan No. 26, Stayable Flexible Apartment Portfolio, the Mortgaged Properties offer furnished accommodations with flexible lease terms, offering monthly, weekly, and daily lease options. As of August 26, 2025, there were 122 units (76.3% of total units) leased on a monthly basis for the Stayable Kissimmee West Mortgaged Property and 106 units (75.7% of total units) leased on a monthly basis for the Stayable St. Augustine Mortgaged Property.
   
(29) With respect to Mortgage Loan No. 4, Yosemite Hospitality Portfolio, the FF&E reserve can be adjusted to the greater of the existing amount of the deposit, or the greater of one-twelfth of 4.0% of the underwritten revenue for the prior fiscal year and the amount required pursuant to the franchise agreement.
   
(30) With respect to Mortgage Loan No. 24, 6723 Odyssey Drive, the borrower was required at origination to deposit $100,487.55 into the Upfront Debt Service Reserve ($) for the first Monthly Debt Service (IO). The lender is required to apply the funds held in the Upfront Debt Service Reserve ($) on November 6, 2025 in payment of the Monthly Debt Service (IO), the monthly deposit into the Ongoing Tax Escrow - Monthly ($), the monthly deposit into the Ongoing Cap Ex Escrow - Monthly ($), and the monthly deposit into the Ongoing TI/LC Escrow - Monthly ($) due on such date.
   
(31) With respect to Mortgage Loan No. 8, Aman Hotel New York, to the extent the Hotel Manager CM Conditions are satisfied, the borrower is required to, cause the hotel manager to (i) first collect all revenue derived from the Mortgaged Property and hold the same in hotel manager’s operating account established at loan origination and pledged to the lender as additional security for the Whole Loan (each such account, a “Hotel Operating Account”), (ii) apply such revenue solely to the payment of management fees and reimbursement of expenses relating to the operation of the hotel as expressly contemplated by the related hotel management agreement, and (iii) deposit any excess revenue after the payment of the costs contemplated by the foregoing clause (ii) into the lockbox account (the foregoing clauses (i), (ii) and (iii), collectively, the “Hotel Management Cash Flow Provision”). To the extent the Hotel Manager CM Conditions at any time fail to be satisfied, the borrower is required to cause all revenue from the Mortgaged Property to be deposited directly into the lockbox account. As used herein, “Hotel Manager CM Conditions” means that either (x) the hotel management agreement in place as of the loan origination date remains unmodified and in full force and effect and all revenue from the Mortgaged Property is being collected and applied by the hotel manager in all material respects with the Hotel Management Cash Flow Provision or (y) (i) a replacement hotel management agreement with a qualified hotel manager is in full force and effect, (ii) such replacement hotel management agreement includes a Hotel Management Cash Flow Provision, and (iii) all revenue from the Mortgaged Property is being collected by such qualified hotel manager and applied in all material respects with the applicable Hotel Management Cash Flow Provision.
   
(32) With respect to Mortgage Loan No. 44, Summerville, the expected amount in escrow for the tax abatement (“Tax Abatement Reserve”) at the Summerville Mortgaged Property is expected to fluctuate depending on property tax fluctuations. The borrower under the Summerville Mortgage Loan must always maintain in the Tax Abatement Reserve an amount at least equal to the difference between (a) the full amount of real property taxes that would otherwise be due with respect to the Summerville Mortgaged Property and (b) the abated tax amount.
   
(33) With respect to Mortgage Loan No. 29, Guardian Storage Strip District, the Mortgage Loan is not structured with a lockbox account or cash management account (either in place at origination or springing). The borrower deposits all rents into its operating account. During a trigger period or event of default, the borrower is required to deposit all excess cash flow into an excess cash flow reserve account.
   
(34) With respect to Mortgage Loan No. 22, Pageantry West, there are two full non-recourse carveout guarantors and five limited guarantors, each of whom is only liable for the filing of a bankruptcy action against the tenant-in-common borrower that each applicable limited guarantor controls.
   
(35) With respect to Mortgage Loan No. 22, Pageantry West, nine borrowers own the Mortgaged Property as tenants-in-common.
   
A. With respect to Mortgage Loan No. 5, Princeton R&D Portfolio, "Yield Maintenance Premium" shall mean, with respect to any repayment of the outstanding principal balance of the Mortgage Loan, an amount equal to the greater of (a) 1% of the outstanding principal of the portion of the Mortgage Loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the Note to be made with respect to the portion of the Mortgage Loan under the Note assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the portion of the Mortgage Loan being prepaid is paid on the Maturity Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semi-annually and deducting from the sum of such present values any short-term interest paid from the date of prepayment to the next succeeding Payment Date in the event such payment is not made on a Payment Date), over (ii) the principal amount being prepaid.
   
B. With respect to Mortgage Loan No. 8, Aman Hotel New York, “Yield Maintenance Premium” shall mean, with respect to any repayment of the outstanding principal balance of the Mortgage Loan, an amount equal to the greater of (a) 1% of the
   
 A-1-24 

 

outstanding principal of the portion of the Mortgage Loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the Note to be made with respect to the portion of the Mortgage Loan under the Note assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the portion of the Mortgage Loan being prepaid is paid on the Maturity Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semi-annually and deducting from the sum of such present values any short-term interest paid from the date of prepayment to the next succeeding Payment Date in the event such payment is not made on a Payment Date), over (ii) the principal amount being prepaid.
   
C. With respect to Mortgage Loan No. 10, The Motto, “Yield Maintenance Premium” shall mean an amount equal to the greater of (i) 1% of the principal amount of the Mortgage Loan being prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Stated Maturity Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Mortgage Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Stated Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
   
D. With respect to Mortgage Loan No. 13, JaxBay And Stone Cove Portfolio, “Yield Maintenance Premium” shall mean an amount equal to the greater of (i) 1% of the principal amount of the Mortgage Loan being prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Permitted Prepayment Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Mortgage Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Stated Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
   
E. With respect to Mortgage Loan No. 16, Mascieri Multifamily Portfolio, "Yield Maintenance" shall mean an amount equal to the greater of (i) 1% of the principal amount of the Mortgage Loan being prepaid, and (ii) the present value as of the Prepayment Calculation Date of a series of monthly payments over the remaining term of the Mortgage Loan through and including the Maturity Date each equal to the amount of interest which would be due on the principal amount of the Mortgage Loan being prepaid assuming a per annum interest rate equal to the excess of the Interest Rate over the Reinvestment Yield, and discounted at the Reinvestment Yield. As used herein, "Reinvestment Yield" means the yield calculated by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading "U.S. government securities" and the sub-heading "Treasury constant maturities" for the week ending prior to the date of prepayment, of the U.S. Treasury constant maturities with maturity dates ( one longer and one equal to or shorter) most nearly approximating the Maturity Date, and converted to a monthly compounded nominal yield. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Reinvestment Yield. The "Prepayment Calculation Date" shall mean, as applicable, the Payment Date on which Lender applies any prepayment to the reduction of the outstanding principal amount of the Note. Lender's calculation of Yield Maintenance shall be conclusive and binding absent manifest error.
   
F. With respect to Mortgage Loan No. 17, Carolinas Food Lion Portfolio, “Yield Maintenance Premium” shall mean an amount equal to the greater of (i) 1% of the principal amount of the Mortgage Loan being prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Permitted Prepayment Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Mortgage Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly
   
 A-1-25 

 

approximating the Permitted Prepayment Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
   
G. With respect to Mortgage Loan No. 22, Pageantry West, “Yield Maintenance Premium” shall mean, with respect to any repayment of the outstanding principal balance of the Mortgage Loan, an amount equal to the greater of (a) 1% of the outstanding principal of the portion of the Mortgage Loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the Note to be made with respect to the portion of the Mortgage Loan under the Note assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the portion of the Mortgage Loan being prepaid is paid on the Maturity Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semi-annually and deducting from the sum of such present values any short-term interest paid from the date of prepayment to the next succeeding Payment Date in the event such payment is not made on a Payment Date), over (ii) the principal amount being prepaid.
   
H. With respect to Mortgage Loan No. 27, Stadium Centre Office, the yield maintenance premium is calculated based on an amount equal to the greater of: (i) 1% of any applicable prepayment; and (ii) the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the open period start date (assuming the outstanding principal balance of the Mortgage Loan is due on the open period start date), from the Open Period Start Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds the outstanding principal balance of the Mortgage Loan as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of the Mortgage Loan as of the prepayment date. For purposes of the foregoing, “Periodic Treasury Yield” shall mean (y) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the open period start date (or if two or more such securities have maturity dates equally close to the open period start date, the average annual yield to maturity of all such securities), as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth business day preceding the prepayment date, divided by (z) 12.
   
I. With respect to Mortgage Loan No. 29, Guardian Storage Strip District, "Yield Maintenance Premium" shall mean, with respect to any repayment of the outstanding principal balance of the Mortgage Loan, an amount equal to the greater of (a) 1% of the outstanding principal of the portion of the Mortgage Loan to be prepaid or satisfied and (b) the product of (1) a fraction whose numerator is the amount so paid and whose denominator is the outstanding principal balance of the Note, times (2) the amount by which (A) the sum of the respective present values, computed as of the date of prepayment, of the remaining scheduled payments of principal and interest with respect to the Note, including the balloon payment on the scheduled Maturity Date (assuming no prepayments or acceleration of the Mortgage Loan), determined by discounting such payments to the date on which such prepayment is made at the arithmetic mean of the rates published as "Treasury Constant Yield" as of 5:00 p.m., New York time, for the five business days preceding such prepayment, exceeds (B) the outstanding principal balance of the Note immediately prior to prepayment.
   
J. With respect to Mortgage Loan No. 33, Flint's Crossing, the yield maintenance premium is calculated based an amount equal to the greater of following two amounts: (a) an amount equal to the Applicable Percentage of the amount prepaid; or (b) an amount equal to (i) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the open period start date (assuming the outstanding principal balance of the Mortgage Loan is due on the open period start date), from the open period start date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds the outstanding principal balance of the Mortgage Loan as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of the Mortgage Loan as of the prepayment date. For purposes of the foregoing, “Periodic Treasury Yield” shall mean (y) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the open period start date (or if two or more such securities have maturity dates equally close to the open period start date, the average annual yield to maturity of all such securities), as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth Business Day preceding the prepayment date, divided by (z) 12.
   
K. With respect to Mortgage Loan No. 34, Route 1 Self Storage, “Yield Maintenance Premium” shall mean an amount equal to the greater of: (x) 1% of the principal amount of this Note being prepaid or (y) the present value as of the Prepayment Date (defined below) of the Calculated Payments (defined below) from the Prepayment Date through the Maturity Date determined by discounting such payments at the Discount Rate (defined below). As used herein, the following terms shall have the following meanings: “Prepayment Date” shall mean the date on which prepayment is made. “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of this Note being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (1) the Applicable Interest Rate and (2) the Yield Maintenance Treasury Rate (defined below). “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government
   
 A-1-26 

 

Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
   
L. With respect to Mortgage Loan No. 36, Parkstone Erie MHC, “Yield Maintenance Premium” shall mean an amount equal to the greater of (i) 1% of the principal amount of the Mortgage Loan being prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Permitted Prepayment Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Mortgage Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Stated Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
   
M. With respect to Mortgage Loan No. 38, 1458 Manhattan Ave, “Yield Maintenance Premium” shall mean an amount equal to the greater of: (x) 1% of the principal amount of this Note being prepaid or (y) the present value as of the Prepayment Date (defined below) of the Calculated Payments (defined below) from the Prepayment Date through the Maturity Date determined by discounting such payments at the Discount Rate (defined below). As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of this Note being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (1) the Applicable Interest Rate and (2) the Yield Maintenance Treasury Rate (defined below). As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15- Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
   
N. With respect to Mortgage Loan No. 40, Rancho Corrido MHC, “Yield Maintenance Premium” shall mean an amount equal to the greater of: (x) 1% of the principal amount of this Note being prepaid or (y) the present value as of the Prepayment Date (defined below) of the Calculated Payments (defined below) from the Prepayment Date through the first (1st) day of the Open Period (defined below) determined by discounting such payments at the Discount Rate (defined below). As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of this Note being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (1) the Applicable Interest Rate and (2) the Yield Maintenance Treasury Rate (defined below). As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
   
O. With respect to Mortgage Loan No. 41, Towne Oaks and El Jardin MHC, “Yield Maintenance Premium” shall mean an amount equal to the greater of (i) one percent (1%) of the principal amount of the Mortgage Loan being prepaid and (ii) an amount equal to the present value as of the Prepayment Date of the Calculated Payments from the Prepayment Date through the Permitted Prepayment Date determined by discounting such payments at the Discount Rate. As used in this definition, the term “Prepayment Date” shall mean the date on which prepayment is made. As used in this definition, the term “Calculated Payments” shall mean the monthly payments of interest only which would be due based on the principal amount of the Mortgage Loan being prepaid on the Prepayment Date and assuming an interest rate per annum equal to the difference (if such difference is greater than zero) between (y) the Interest Rate and (z) the Yield Maintenance Treasury Rate. As used in this definition, the term “Discount Rate” shall mean the rate which, when compounded monthly, is equivalent to the Yield Maintenance Treasury Rate, when compounded semi-annually. As used in this definition, the term “Yield Maintenance Treasury Rate” shall mean the yield calculated by Lender by the linear interpolation of the yields, as reported in the Federal Reserve Statistical Release H.15-Selected Interest Rates under the heading U.S. Government Securities/Treasury Constant
   
 A-1-27 

 

Maturities for the week ending prior to the Prepayment Date, of U.S. Treasury Constant Maturities with maturity dates (one longer or one shorter) most nearly approximating the Stated Maturity Date. In the event Release H.15 is no longer published, Lender shall select a comparable publication to determine the Yield Maintenance Treasury Rate. In no event, however, shall Lender be required to reinvest any prepayment proceeds in U.S. Treasury obligations or otherwise.
   
P. With respect to Mortgage Loan No. 44, Summerville, "Yield Maintenance Premium" shall mean, with respect to any repayment of the outstanding principal balance of the Mortgage Loan, an amount equal to the greater of (a) 1% of the outstanding principal of the portion of the Mortgage Loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the Note to be made with respect to the portion of the Mortgage Loan under the Note assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the portion of the Mortgage Loan being prepaid is paid on the Permitted Par Prepayment Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semi-annually and deducting from the sum of such present values any short-term interest paid from the date of prepayment to the next succeeding Payment Date in the event such payment is not made on a Payment Date), over (ii) the principal amount being prepaid.

 

 

 

 

 A-1-28 

 

ANNEX A-2

MORTGAGE POOL INFORMATION (TABLES)

 

 

 

 

 

   

 

 

 

 

[THIS PAGE INTENTIONALLY LEFT BLANK]

 

 

 

   

 

ANNEX A-2

 

Mortgage Loan Sellers
                       
Loan Seller     No. of Mtg. Loans Aggregate Cut-off Date
Balance
Percent by Aggregate Cut-off Date
Balance
Weighted Average Mortgage
Rate
Weighted Average Remaining Term (Mos.) Weighted Average U/W NCF
DSCR(1)
Weighted Average U/W NOI
Debt Yield(1)
Weighted Average Cut-off Date
LTV(1)(2)
Weighted Average Maturity Date
LTV(1)(2)
                       
JPMorgan Chase Bank, National Association 8 $186,280,000 18.1% 6.5041% 59 2.01x 14.9% 50.3% 50.3%
Morgan Stanley Mortgage Capital Holdings LLC 17 $288,593,964 28.0% 6.3580% 58 1.44x 10.0% 62.6% 62.1%
Bank of America, National Association 8 $192,550,000 18.7% 6.1675% 59 1.47x 9.6% 66.3% 66.3%
Wells Fargo Bank, National Association 10 $272,863,864 26.5% 6.7513% 59 2.04x 16.1% 59.1% 57.4%
Morgan Stanley Mortgage Capital Holdings LLC/JPMorgan Chase Bank, National Association 1 $90,000,000 8.7% 4.9355% 59 3.29x 16.5% 34.0% 34.0%
                       
Total / Wtd. Avg:      44 $1,030,287,829 100.0% 6.3287% 59 1.87x 13.0% 57.6% 57.1%
                       
                       
Cut-off Date Balances
Cut-off Date Balance ($)     No. of Mtg. Loans Aggregate Cut-off Date
Balance
Percent by Aggregate Cut-off Date
Balance
Weighted Average Mortgage
Rate
Weighted Average Remaining Term (Mos.) Weighted Average U/W NCF
DSCR(1)
Weighted Average U/W NOI
Debt Yield(1)
Weighted Average Cut-off Date
LTV(1)(2)
Weighted Average Maturity Date
LTV(1)(2)
                       
$5,250,000  -  $9,999,999 11 $76,480,000 7.4% 6.4163% 59 1.52x 10.2% 60.5% 60.5%
$10,000,000  -  $19,999,999 18 $256,193,961 24.9% 6.4186% 59 1.61x 11.2% 64.4% 64.3%
$20,000,000  -  $29,999,999 4 $91,490,000 8.9% 6.3274% 60 2.38x 16.3% 60.7% 60.1%
$30,000,000  -  $39,999,999 3 $108,844,230 10.6% 6.5034% 58 1.65x 13.2% 55.8% 53.5%
$40,000,000  -  $90,000,000 8 $497,279,638 48.3% 6.2309% 59 2.01x 13.7% 53.6% 53.0%
                       
                       
Total / Wtd. Avg:      44 $1,030,287,829 100.0% 6.3287% 59 1.87x 13.0% 57.6% 57.1%
                       
Minimum:   $5,250,000                  
Maximum:   $90,000,000                  
Average:   $23,415,632                  
                       
States                    
                       
State     No. of Mtg. Loans Aggregate Cut-off Date
Balance
Percent by Aggregate Cut-off Date
Balance
Weighted Average Mortgage
Rate
Weighted Average Remaining Term (Mos.) Weighted Average U/W NCF
DSCR(1)
Weighted Average U/W NOI
Debt Yield(1)
Weighted Average Cut-off Date
LTV(1)(2)
Weighted Average Maturity Date
LTV(1)(2)
                       
California     16 $280,687,891 27.2% 6.4189% 59 2.00x 14.0% 62.0% 62.0%
Colorado     3 $116,729,638 11.3% 6.7056% 59 1.70x 14.3% 60.0% 57.2%
New York     6 $115,780,000 11.2% 6.2960% 58 1.59x 11.6% 50.8% 50.8%
Massachusetts     1 $90,000,000 8.7% 4.9355% 59 3.29x 16.5% 34.0% 34.0%
Pennsylvania     10 $83,940,000 8.1% 6.2652% 58 1.32x 8.7% 65.3% 65.3%
Texas     8 $70,830,000 6.9% 6.3320% 59 1.48x 10.1% 67.2% 67.2%
New Jersey     1 $48,000,000 4.7% 6.4370% 58 1.84x 12.7% 46.8% 46.8%
Nevada     4 $40,312,109 3.9% 5.9748% 59 1.84x 11.2% 60.4% 60.4%
Minnesota     1 $39,886,004 3.9% 7.0940% 56 1.67x 14.5% 52.9% 50.4%
Florida     4 $34,890,000 3.4% 6.5348% 60 1.54x 10.9% 66.1% 66.1%
Alabama     3 $33,586,000 3.3% 6.7513% 59 1.58x 11.9% 67.0% 67.0%
Arkansas     1 $32,958,227 3.2% 6.8410% 59 1.95x 17.7% 52.5% 48.2%
North Carolina     4 $15,658,000 1.5% 5.9900% 59 1.63x 10.6% 66.2% 66.2%
Illinois     1 $10,237,961 1.0% 7.8300% 58 1.57x 14.6% 66.9% 64.1%
South Carolina     2 $8,892,000 0.9% 6.2026% 60 1.56x 10.3% 66.8% 66.8%
Maryland     1 $7,900,000 0.8% 5.8600% 59 2.02x 12.2% 51.6% 51.6%
                       
Total / Wtd. Avg:      66 $1,030,287,829 100.0% 6.3287% 59 1.87x 13.0% 57.6% 57.1%

 

 A-2-1 

 

ANNEX A-2

 

Mortgage Loan Sellers
Property Types    
Property Type     No. of Mtg. Loans Aggregate Cut-off Date
Balance
Percent by Aggregate Cut-off Date
Balance
Weighted Average Mortgage
Rate
Weighted Average Remaining Term (Mos.) Weighted Average U/W NCF
DSCR(1)
Weighted Average U/W NOI
Debt Yield(1)
Weighted Average Cut-off Date
LTV(1)(2)
Weighted Average Maturity Date
LTV(1)(2)
                       
Hospitality                      
Full Service     4 $181,279,638 17.6% 6.8858% 59 1.81x 15.3% 54.0% 52.5%
Select Service     1 $17,600,000 1.7% 6.4900% 60 1.89x 13.9% 60.9% 60.9%
Limited Service     2 $16,087,961 1.6% 7.8373% 59 1.72x 15.6% 66.2% 64.4%
Subtotal:     7 $214,967,598 20.9% 6.9246% 59 1.81x 15.2% 55.5% 54.1%
                       
Multifamily                      
Garden     8 $114,690,000 11.1% 6.3219% 58 1.39x 9.3% 66.4% 66.4%
High Rise     1 $36,000,000 3.5% 5.5400% 58 1.34x 7.6% 61.9% 61.9%
Mid Rise     2 $29,000,000 2.8% 6.4317% 58 1.37x 9.2% 65.0% 65.0%
Low Rise     3 $6,175,714 0.6% 6.5100% 60 1.26x 8.4% 72.4% 72.4%
Subtotal:     14 $185,865,714 18.0% 6.1938% 58 1.37x 9.0% 65.5% 65.5%
                       
Mixed Use                      
Lab/Office     2 $138,000,000 13.4% 5.4578% 59 2.79x 15.2% 38.5% 38.5%
Multifamily/Retail     6 $27,504,286 2.7% 6.4090% 59 1.30x 8.5% 68.8% 68.8%
Subtotal:     8 $165,504,286 16.1% 5.6159% 59 2.54x 14.1% 43.5% 43.5%
                       
Office                      
CBD     4 $107,978,227 10.5% 6.4298% 59 2.26x 17.1% 56.8% 55.5%
Suburban     2 $40,000,000 3.9% 6.2988% 59 3.58x 24.3% 54.0% 54.0%
Subtotal:     6 $147,978,227 14.4% 6.3944% 59 2.61x 19.1% 56.0% 55.1%
                       
Retail                      
Anchored     10 $83,136,000 8.1% 6.3524% 59 1.50x 10.5% 64.4% 64.4%
Super Regional Mall     1 $39,886,004 3.9% 7.0940% 56 1.67x 14.5% 52.9% 50.4%
Single Tenant     1 $21,200,000 2.1% 7.6000% 60 1.61x 14.4% 59.4% 56.7%
Subtotal:     12 $144,222,004 14.0% 6.7409% 58 1.56x 12.2% 60.5% 59.4%
                       
Self Storage                      
Self Storage     12 $123,900,000 12.0% 5.9552% 59 1.46x 8.8% 65.9% 65.9%
Subtotal:     12 $123,900,000 12.0% 5.9552% 59 1.46x 8.8% 65.9% 65.9%
                       
Industrial                      
Flex     1 $11,650,000 1.1% 5.6760% 60 1.49x 9.4% 68.9% 68.9%
Manufacturing     1 $7,520,000 0.7% 6.0300% 59 1.88x 11.8% 58.8% 58.8%
Warehouse/Distribution     1 $7,400,000 0.7% 6.7500% 60 1.32x 9.7% 51.0% 51.0%
Subtotal:     3 $26,570,000 2.6% 6.0753% 60 1.55x 10.2% 61.1% 61.1%
                       
Manufactured Housing                      
Manufactured Housing     4 $21,280,000 2.1% 6.2716% 58 1.33x 8.6% 61.2% 61.2%
Subtotal:     4 $21,280,000 2.1% 6.2716% 58 1.33x 8.6% 61.2% 61.2%
                       
                       
                       
                       
                       
Total / Wtd. Avg:      66 $1,030,287,829 100.0% 6.3287% 59 1.87x 13.0% 57.6% 57.1%

 

 A-2-2 

 

ANNEX A-2

 

Mortgage Loan Sellers
Mortgage Rates                    
Mortgage Rate (%)     No. of Mtg. Loans Aggregate Cut-off Date
Balance
Percent by Aggregate Cut-off Date
Balance
Weighted Average Mortgage
Rate
Weighted Average Remaining Term (Mos.) Weighted Average U/W NCF
DSCR(1)
Weighted Average U/W NOI
Debt Yield(1)
Weighted Average Cut-off Date
LTV(1)(2)
Weighted Average Maturity Date
LTV(1)(2)
                       
4.935540000%  - 6.499990000% 27 $635,260,000 61.7% 5.9461% 59 1.98x 12.3% 57.8% 57.8%
6.500000000%  - 6.999000000% 10 $229,503,864 22.3% 6.6778% 59 1.68x 13.9% 55.2% 53.5%
7.000000000%  - 7.499000000% 4 $128,236,004 12.4% 7.1999% 58 1.74x 14.4% 60.0% 59.2%
7.500000000%  - 7.850000000% 3 $37,287,961 3.6% 7.7024% 59 1.66x 14.9% 62.3% 60.0%
                       
Total / Wtd. Avg:      44 $1,030,287,829 100.0% 6.3287% 59 1.87x 13.0% 57.6% 57.1%
                       
Minimum:   4.9355%                  
Maximum:   7.8500%                  
Weighted Average:   6.3287%                  
                       
Original Terms to Maturity      
Original Term to Maturity (mos.)     No. of Mtg. Loans Aggregate Cut-off Date
Balance
Percent by Aggregate Cut-off Date
Balance
Weighted Average Mortgage
Rate
Weighted Average Remaining Term (Mos.) Weighted Average U/W NCF
DSCR(1)
Weighted Average U/W NOI
Debt Yield(1)
Weighted Average Cut-off Date
LTV(1)(2)
Weighted Average Maturity Date
LTV(1)(2)
                       
60 - 60 44 $1,030,287,829 100.0% 6.3287% 59 1.87x 13.0% 57.6% 57.1%
                       
Total / Wtd. Avg:      44 $1,030,287,829 100.0% 6.3287% 59 1.87x 13.0% 57.6% 57.1%
                       
Minimum:   60                  
Maximum:   60                  
Weighted Average:   60                  
                       
Remaining Terms to Maturity                    
Remaining Term to Maturity (mos.)     No. of Mtg. Loans Aggregate Cut-off Date
Balance
Percent by Aggregate Cut-off Date
Balance
Weighted Average Mortgage
Rate
Weighted Average Remaining Term (Mos.) Weighted Average U/W NCF
DSCR(1)
Weighted Average U/W NOI
Debt Yield(1)
Weighted Average Cut-off Date
LTV(1)(2)
Weighted Average Maturity Date
LTV(1)(2)
                       
                       
56  -  60 44 $1,030,287,829 100.0% 6.3287% 59 1.87x 13.0% 57.6% 57.1%
Total / Wtd. Avg:      44 $1,030,287,829 100.0% 6.3287% 59 1.87x 13.0% 57.6% 57.1%
                       
Minimum:   56                  
Maximum:   60                  
Weighted Average:   59                  
                       
Original Amortization Terms      
Original Amortization Term (mos.)     No. of Mtg. Loans Aggregate Cut-off Date
Balance
Percent by Aggregate Cut-off Date
Balance
Weighted Average Mortgage
Rate
Weighted Average Remaining Term (Mos.) Weighted Average U/W NCF
DSCR(1)
Weighted Average U/W NOI
Debt Yield(1)
Weighted Average Cut-off Date
LTV(1)(2)
Weighted Average Maturity Date
LTV(1)(2)
                       
Interest Only     39 $848,076,000 82.3% 6.2061% 59 1.90x 12.6% 57.7% 57.7%
300 - 360 5 $182,211,829 17.7% 6.8991% 58 1.71x 15.0% 57.4% 54.1%
                       
Total / Wtd. Avg:      44 $1,030,287,829 100.0% 6.3287% 59 1.87x 13.0% 57.6% 57.1%
                       
Minimum:   300                  
Maximum:   360                  
Weighted Average:   349                  

 

 A-2-3 

 

ANNEX A-2

 

Mortgage Loan Sellers
Remaining Amortization Terms                
Remaining Amortization Term (mos.)   No. of Mtg. Loans Aggregate Cut-off Date
Balance
Percent by Aggregate Cut-off Date
Balance
Weighted Average Mortgage
Rate
Weighted Average Remaining Term (Mos.) Weighted Average U/W NCF
DSCR(1)
Weighted Average U/W NOI
Debt Yield(1)
Weighted Average Cut-off Date
LTV(1)(2)
Weighted Average Maturity Date
LTV(1)(2)
                       
Interest Only     39 $848,076,000 82.3% 6.2061% 59 1.90x 12.6% 57.7% 57.7%
299 - 360 5 $182,211,829 17.7% 6.8991% 58 1.71x 15.0% 57.4% 54.1%
                       
Total / Wtd. Avg:      44 $1,030,287,829 100.0% 6.3287% 59 1.87x 13.0% 57.6% 57.1%
                       
Minimum:   299                  
Maximum:   360                  
Weighted Average:   348                  
                       
Debt Service Coverage Ratios                
Debt Service Coverage Ratio (x)     No. of Mtg. Loans Aggregate Cut-off Date
Balance
Percent by Aggregate Cut-off Date
Balance
Weighted Average Mortgage
Rate
Weighted Average Remaining Term (Mos.) Weighted Average U/W NCF
DSCR(1)
Weighted Average U/W NOI
Debt Yield(1)
Weighted Average Cut-off Date
LTV(1)(2)
Weighted Average Maturity Date
LTV(1)(2)
                       
1.26x  -  1.49x 20 $385,100,000 37.4% 6.1420% 59 1.36x 8.7% 65.6% 65.6%
1.50x  -  1.99x 17 $405,267,829 39.3% 6.8063% 59 1.74x 13.9% 58.8% 57.3%
2.00x  -  2.49x 4 $106,720,000 10.4% 6.5398% 59 2.23x 17.2% 48.0% 48.0%
2.50x  -  2.99x 1 $16,200,000 1.57% 5.9000% 60 2.50x 15.2% 51.1% 51.1%
3.00x  -  4.55x 2 $117,000,000 11.4% 5.1556% 59 3.58x 19.7% 37.1% 37.1%
                       
                       
Total / Wtd. Avg:      44 $1,030,287,829 100.0% 6.3287% 59 1.87x 13.0% 57.6% 57.1%
                       
Minimum:   1.26x                  
Maximum:   4.55x                  
Weighted Average:   1.87x                  
                       
Cut-off Date Loan-to-Value Ratios                
Cut-off Date Loan-to-Value Ratio (%)     No. of Mtg. Loans Aggregate Cut-off Date
Balance
Percent by Aggregate Cut-off Date
Balance
Weighted Average Mortgage
Rate
Weighted Average Remaining Term (Mos.) Weighted Average U/W NCF
DSCR(1)
Weighted Average U/W NOI
Debt Yield(1)
Weighted Average Cut-off Date
LTV(1)(2)
Weighted Average Maturity Date
LTV(1)(2)
                       
28.6%  -  49.9% 4 $205,000,000 19.9% 5.8077% 59 2.88x 17.7% 37.7% 37.7%
50.0%  -  54.9% 6 $112,034,230 10.9% 6.6676% 58 1.85x 14.6% 52.4% 50.3%
55.0%  -  59.9% 5 $124,699,638 12.1% 6.6623% 59 1.73x 14.2% 59.4% 56.9%
60.0%  -  64.9% 12 $301,060,000 29.2% 6.4645% 59 1.66x 11.9% 62.5% 62.5%
65.0%  -  72.4% 17 $287,493,961 27.9% 6.2812% 59 1.44x 9.6% 68.0% 67.9%
                       
Total / Wtd. Avg:      44 $1,030,287,829 100.0% 6.3287% 59 1.87x 13.0% 57.6% 57.1%
                       
Minimum:   28.6%                  
Maximum:   72.4%                  
Weighted Average:   57.6%                  

 

 A-2-4 

 

ANNEX A-2

 

Mortgage Loan Sellers
Maturity Date Loan-to-Value Ratios                
Maturity Date Loan-to-Value Ratio (%)   No. of Mtg. Loans Aggregate Cut-off Date
Balance
Percent by Aggregate Cut-off Date
Balance
Weighted Average Mortgage
Rate
Weighted Average Remaining Term (Mos.) Weighted Average U/W NCF
DSCR(1)
Weighted Average U/W NOI
Debt Yield(1)
Weighted Average Cut-off Date
LTV(1)(2)
Weighted Average Maturity Date
LTV(1)(2)
                       
28.6%  -  49.9% 5 $237,958,227 23.1% 5.9508% 59 2.75x 17.7% 39.8% 39.2%
50.0%  -  59.9% 10 $203,775,641 19.8% 6.6363% 59 1.76x 13.9% 56.7% 54.6%
60.0%  -  64.9% 13 $311,297,961 30.2% 6.5094% 59 1.65x 12.0% 62.7% 62.6%
65.0%  -  72.4% 16 $277,256,000 26.9% 6.2240% 59 1.43x 9.4% 68.0% 68.0%
Total / Wtd. Avg:      44 $1,030,287,829 100.0% 6.3287% 59 1.87x 13.0% 57.6% 57.1%
                       
Minimum:   28.6%                  
Maximum:   72.4%                  
Weighted Average:   57.1%                  
                       
Amortization Type      
Amortization Type     No. of Mtg. Loans Aggregate Cut-off Date
Balance
Percent by Aggregate Cut-off Date
Balance
Weighted Average Mortgage
Rate
Weighted Average Remaining Term (Mos.) Weighted Average U/W NCF
DSCR(1)
Weighted Average U/W NOI
Debt Yield(1)
Weighted Average Cut-off Date
LTV(1)(2)
Weighted Average Maturity Date
LTV(1)(2)
                       
Interest Only     39 $848,076,000 82.3% 6.2061% 59 1.90x 12.6% 57.7% 57.7%
Amortizing Balloon     5 $182,211,829 17.7% 6.8991% 58 1.71x 15.0% 57.4% 54.1%
Total / Wtd. Avg:      44 $1,030,287,829 100.0% 6.3287% 59 1.87x 13.0% 57.6% 57.1%
                       
                       
                       
Underwritten NOI Debt Yield                
Underwritten NOI Debt Yield (%)     No. of Mtg. Loans Aggregate Cut-off Date
Balance
Percent by Aggregate Cut-off Date
Balance
Weighted Average Mortgage
Rate
Weighted Average Remaining Term (Mos.) Weighted Average U/W NCF
DSCR(1)
Weighted Average U/W NOI
Debt Yield(1)
Weighted Average Cut-off Date
LTV(1)(2)
Weighted Average Maturity Date
LTV(1)(2)
                       
7.6%  -  8.5% 9 $214,300,000 20.8% 5.9863% 59 1.36x 8.3% 66.1% 66.1%
8.6%  -  9.5% 7 $116,900,000 11.3% 6.2430% 59 1.34x 8.9% 66.2% 66.2%
9.6%  -  10.5% 6 $69,750,000 6.8% 6.4472% 59 1.43x 9.9% 62.8% 62.8%
10.6%  -  11.5% 1 $19,300,000 1.9% 5.9900% 59 1.63x 10.6% 66.2% 66.2%
11.6%  -  30.2% 21 $610,037,829 59.2% 6.4626% 59 2.21x 15.9% 52.2% 51.2%
Total / Wtd. Avg:      44 $1,030,287,829 100.0% 6.3287% 59 1.87x 13.0% 57.6% 57.1%
                       
Minimum:   7.6%                  
Maximum:   30.2%                  
Weighted Average:   13.0%                  

 

 

(1)   In the case of Loan Nos. 1, 2, 4, 8, 9 and 10, the UW NCF DSCR, UW NOI DY, Cut-off Date LTV and LTV Ratio at Maturity calculations include the related Pari Passu Companion Loan(s).

(2)   In the case of Loan Nos. 1, 3, 5, 10, 24 and 32 Cut-off Date LTV and the Maturity Date LTV are calculated by using an appraised value based on certain hypothetical assumptions or an “as-is” value that includes certain portfolio premium. Refer to “Description of the Mortgage Pool—Assessments of Property Value and Condition ” and “Description of the Mortgage Pool—Appraised Value ” in the Prospectus for additional details.

 A-2-5 

 

 

 

 

[THIS PAGE INTENTIONALLY LEFT BLANK]

 

 

 

   

 

ANNEX A-3

SUMMARIES OF THE FIFTEEN LARGEST MORTGAGE LOANS

 

 

 

 

 

 

   

 

 

 

 

[THIS PAGE INTENTIONALLY LEFT BLANK]

 

 

 

   

 

Mixed Use – Lab/Office Loan #1 Cut-off Date Balance:   $90,000,000
11 Fan Pier Boulevard and 50 Northern Avenue Vertex HQ Cut-off Date LTV:   34.0%
Boston, MA 02210   UW NCF DSCR:   3.29x
    UW NOI Debt Yield:   16.5%

 

 A-3-1 

 

Mixed Use – Lab/Office Loan #1 Cut-off Date Balance:   $90,000,000
11 Fan Pier Boulevard and 50 Northern Avenue Vertex HQ Cut-off Date LTV:   34.0%
Boston, MA 02210   UW NCF DSCR:   3.29x
    UW NOI Debt Yield:   16.5%

 

 A-3-2 

 

Mixed Use – Lab/Office Loan #1 Cut-off Date Balance:   $90,000,000
11 Fan Pier Boulevard and 50 Northern Avenue Vertex HQ Cut-off Date LTV:   34.0%
Boston, MA 02210   UW NCF DSCR:   3.29x
    UW NOI Debt Yield:   16.5%

 

 A-3-3 

 

Mortgage Loan No. 1 – Vertex HQ

 

Mortgage Loan Information   Property Information
Mortgage Loan Sellers: MSMCH/JPMCB   Single Asset/Portfolio: Single Asset
  Location: Boston, MA 02210
Original Balance(1): $90,000,000   General Property Type: Mixed Use
Cut-off Date Balance(1): $90,000,000   Detailed Property Type: Lab/Office
% of Initial Pool Balance: 8.7%   Title Vesting: Fee
Loan Purpose: Refinance   Year Built/Renovated: 2013/NAP
Borrower Sponsor: Diversified Healthcare Trust   Size: 1,134,479 SF
Guarantor(2): Diversified Healthcare Trust   Cut-off Date Balance per SF(1): $493
Mortgage Rate: 4.93554%(3)   Maturity Date Balance per SF(1): $493
Note Date: 8/6/2025   Property Manager: The RMR Group LLC
Maturity Date: 9/1/2030     (borrower-related)
Term to Maturity: 60 months   Underwriting and Financial Information
Amortization Term: 0 months   UW NOI(6): $92,205,654
IO Period: 60 months   UW NCF: $91,922,034
Seasoning: 1 month   UW NOI Debt Yield(1): 16.5%
Prepayment Provisions(4): L(25),D(29),O(6)   UW NCF Debt Yield(1): 16.4%
Lockbox/Cash Mgmt Status: Hard/Springing   UW NOI Debt Yield at Maturity(1): 16.5%
Additional Debt Type(1): Pari Passu/Junior Notes   UW NCF DSCR(1): 3.29x
Additional Debt Balance(1): $468,800,000 / $441,200,000   Most Recent NOI(6): $63,118,234 (5/31/2025 TTM)
Future Debt Permitted (Type): Yes (Mezzanine)   2nd Most Recent NOI(7): $63,072,063 (12/31/2024)
    3rd Most Recent NOI(7): $77,205,139 (12/31/2023)
Reserves(5)   Most Recent Occupancy: 99.6% (7/1/2025)
Type Initial Monthly Cap   2nd Most Recent Occupancy: 99.6% (12/31/2024)
RE Taxes: $0 Springing NAP   3rd Most Recent Occupancy: 99.9% (12/31/2023)
Insurance: $0 Springing NAP   Appraised Value (as of)(8): $1,644,000,000 (6/10/2025)
Vertex TI Reserve: $173,530,598 $0 NAP   Appraised Value per SF(8): $1,449
Vertex Free Rent: $58,450,518 $0 NAP   Cut-off Date LTV Ratio(1)(8): 34.0%
Vertex Parking Garage Credit: $1,402,908 $0 NAP   Maturity Date LTV Ratio(1)(8): 34.0%
               
Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Senior Loan Amount: $558,800,000 55.9%   Loan Payoff: $618,746,993 61.9%
Subordinate Loan Amount: $441,200,000 44.1%   Reserves: $233,384,025 23.3%
        Return of Equity: $136,419,187 13.6%
        Closing Costs: $11,449,796 1.1%
Total Sources: $1,000,000,000 100.0%   Total Uses: $1,000,000,000 100.0%

 

(1)The Vertex HQ Mortgage Loan (as defined below) is part of the Vertex HQ Whole Loan (as defined below) with an aggregate original principal balance of $1,000,000,000 evidenced by 16 senior pari passu promissory notes with an aggregate original principal balance of $558,800,000 (the “Vertex HQ Senior Notes”) and 16 junior promissory notes with an aggregate original principal balance of $441,200,000 (the “Vertex HQ Junior Notes”). The Cut-off Date Balance per SF, Maturity Date Balance per SF, UW NOI Debt Yield, UW NCF Debt Yield, UW NOI Debt Yield at Maturity, UW NCF DSCR, Cut-off Date LTV Ratio and Maturity Date LTV Ratio numbers presented above are based on the Vertex HQ Senior Notes. The Cut-off Date Balance per SF, Maturity Date Balance per SF, UW NOI Debt Yield, UW NCF Debt Yield, UW NOI Debt Yield at Maturity, UW NCF DSCR, Cut-off Date LTV Ratio and Maturity Date LTV Ratio based on the Vertex HQ Whole Loan is $881, $881, 9.2%, 9.2%, 9.2%, 1.62x, 60.8% and 60.8%, respectively (and in the case of UW NCF DSCR is based on the weighted average interest rate for the Vertex HQ Whole Loan, as set forth in footnote (2) below).
(2)The liability of the guarantor for bankruptcy related events is capped at the greater of (x) 10% of the then outstanding principal balance of the Vertex HQ Whole Loan as of the occurrence of the first full recourse event and (y) $100,000,000.
(3)4.93554% represents the per annum interest rate associated with the Vertex HQ Senior Notes. The per annum interest rate associated with the Vertex HQ Junior Notes is 6.43191708975521% and the weighted average interest rate per annum for the Vertex HQ Whole Loan is 5.595741572%.
(4)Defeasance of the Vertex HQ Whole Loan is permitted any time after the earlier to occur of (i) August 6, 2028, or (ii) two years from the closing date of the securitization that includes the last pari passu note of the Vertex HQ Whole Loan to be securitized. The assumed defeasance lockout period of 25 payments is based on the closing date of this transaction in October 2025.
(5)See “Escrows and Reserves” below for further discussion of reserve information.
(6)The increase from Most Recent NOI to UW NOI is due to the expiration of free rent periods (and the escrow of remaining free rent) at the Vertex HQ Property (as defined below) and the inclusion of Credit Tenant Rent which assumes straight-lined rent for the first ten years of the Vertex (as defined below) lease.
(7)The decrease from 3rd Most Recent NOI to 2nd Most Recent NOI is due to free rent provided in connection with the extension of the Vertex lease.
(8)The appraisal concluded to an “As Is – With Escrows” 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 approximately $173.5 million for tenant improvements and approximately $58.5 million 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 per SF of $1,243, and a Cut-off Date LTV Ratio and Maturity Date LTV Ratio of 39.6% for the Vertex HQ Senior Notes and 70.9% for the Vertex HQ Whole Loan.

The Mortgage Loan. The largest mortgage loan (the “Vertex HQ Mortgage Loan”) part of a whole loan (the “Vertex HQ Whole Loan”) with an aggregate original principal balance of $1,000,000,000 evidenced by the 16 pari passu Vertex HQ Senior Notes and 16 Vertex HQ Junior Notes. The Vertex HQ Whole Loan is secured by the borrower’s fee interest in a mixed-use building located in Boston, Massachusetts (the “Vertex HQ Property”). The Vertex HQ Whole Loan was co-originated by Morgan Stanley Bank, N.A. (“MSBNA”), Bank of Montreal (“BMO”), Goldman Sachs Bank USA (“GS Bank”) and JPMorgan Chase Bank, National Association (“JPMCB”) on August 6, 2025. The Vertex HQ Mortgage Loan is evidenced by the non-controlling Note A-1-2-1 (being contributed by MSMCH) and A-4-2-B (being contributed by JPMCB), with an aggregate original principal balance of $90,000,000. The Vertex HQ Whole Loan will be serviced pursuant to the trust and servicing agreement for the VRTX 2025-HQ securitization. See “Description of the Mortgage

 A-3-4 

 

Mixed Use – Lab/Office Loan #1 Cut-off Date Balance:   $90,000,000
11 Fan Pier Boulevard and 50 Northern Avenue Vertex HQ Cut-off Date LTV:   34.0%
Boston, MA 02210   UW NCF DSCR:   3.29x
    UW NOI Debt Yield:   16.5%

Pool—The Whole Loans—The Non-Serviced AB Whole Loan—The Vertex HQ Whole Loan” and “The Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans” in the prospectus.

The table below summarizes the promissory notes that comprise the Vertex HQ Whole Loan:

Vertex HQ Whole Loan Summary

Note Original Balance Cut-off Date Balance Note Holder  Controlling Note
A-1-1 $98,920,000 $98,920,000 VRTX 2025-HQ Yes
A-1-2-1 $60,000,000 $60,000,000 BANK5 2025-5YR17 No
A-1-2-2(1) $30,000,000 $30,000,000 MSBNA No
A-1-2-3(1) $24,600,000 $24,600,000 MSBNA No
A-1-2-4(1) $10,000,000 $10,000,000 MSBNA No
A-2-1 $49,460,000 $49,460,000 VRTX 2025-HQ No
A-2-2-A(2) $24,000,000 $24,000,000 BBCMS 2025-5C37 No
A-2-2-B(3) $21,000,000 $21,000,000 BMARK 2025-V17 No
A-2-2-C(4) $10,000,000 $10,000,000 BMO 2025-5C12 No
A-2-2-D(2) $7,300,000 $7,300,000 BBCMS 2025-5C37 No
A-3-1 $49,460,000 $49,460,000 VRTX 2025-HQ No
A-3-2-A(2) $38,700,000 $38,700,000 BBCMS 2025-5C37 No
A-3-2-B(3) $23,600,000 $23,600,000 BMARK 2027-V17 No
A-4-1 $49,460,000 $49,460,000 VRTX 2025-HQ No
A-4-2-A(5) $32,300,000 $32,300,000 WFCM 2025-5C6 No
A-4-2-B $30,000,000 $30,000,000 BANK5 2025-5YR17 No
Senior Loan $558,800,000 $558,800,000    
B-1 $42,920,000 $42,920,000 VRTX 2025-HQ No
B-2 $21,460,000 $21,460,000 VRTX 2025-HQ No
B-3 $21,460,000 $21,460,000 VRTX 2025-HQ No
B-4 $21,460,000 $21,460,000 VRTX 2025-HQ No
C-1 $46,720,000 $46,720,000 VRTX 2025-HQ No
C-2 $23,360,000 $23,360,000 VRTX 2025-HQ No
C-3 $23,360,000 $23,360,000 VRTX 2025-HQ No
C-4 $23,360,000 $23,360,000 VRTX 2025-HQ No
D-1 $55,200,000 $55,200,000 VRTX 2025-HQ No
D-2 $27,600,000 $27,600,000 VRTX 2025-HQ No
D-3 $27,600,000 $27,600,000 VRTX 2025-HQ No
D-4 $27,600,000 $27,600,000 VRTX 2025-HQ No
E-1 $31,640,000 $31,640,000 VRTX 2025-HQ No
E-2 $15,820,000 $15,820,000 VRTX 2025-HQ No
E-3 $15,820,000 $15,820,000 VRTX 2025-HQ No
E-4 $15,820,000 $15,820,000 VRTX 2025-HQ No
Whole Loan $1,000,000,000 $1,000,000,000    

 

(1)Expected to be contributed to one or more future securitization trusts.
(2)The BBCMS 2025-5C37 securitization is expected to close on or about September 25, 2025.
(3)The BMARK 2025-V17 securitization is expected to close on or about September 29, 2025.
(4)The BMO 2025-5C12 securitization is expected to close on or about October 9, 2025.
(5)The WFCM 2025-5C6 securitization is expected to close on or about October 8, 2025.

The Borrower and the Borrower Sponsor. The borrower for the Vertex HQ Whole Loan is SNH Seaport LLC, a Delaware limited liability company and special purpose entity with one independent director. The borrower sponsor and non-recourse carve-out guarantor is Diversified Healthcare Trust (“DHC”). DHC is a real estate investment trust focused on owning and operating a portfolio of healthcare properties across the United States. Its portfolio includes medical office buildings, life science facilities, senior living communities, and other healthcare related real estate. DHC is managed by The RMR Group LLC (“RMR”). RMR is a leading U.S. alternative asset management company focused on commercial real estate and related businesses. The RMR Group’s vertical integration is strengthened by over 900 real estate professionals in more than 35 offices nationwide who manage approximately $40 billion in assets under management and leverage more than 35 years of institutional experience in buying, selling, financing and operating commercial real estate. RMR is headquartered in Newton, Massachusetts and was founded in 1986. The obligations of the non-recourse carveout guarantor with respect to recourse for bankruptcy events are capped at the greater of $100,000,000 or 10% of the outstanding principal balance of the Vertex HQ Whole Loan.

The Property. The Vertex HQ Property is a Class A, LEED Gold, corporate global headquarters for Vertex Pharmaceuticals Incorporated (“Vertex”) consisting of two, fifteen-story towers interconnected by a skybridge. The Vertex HQ Property consists of approximately 52.3% office space, 42.0% lab space, 4.4% ground floor retail and 1.3% storage use. The Vertex HQ Property features floor plates of approximately 40,000 SF on the lab floors (floors 2-8) and floor plates of approximately 28,000 SF on the office floors (floors 9-15) with a total square footage of 1,134,479 SF. The Vertex HQ Property features flexible layouts that

 A-3-5 

 

Mixed Use – Lab/Office Loan #1 Cut-off Date Balance:   $90,000,000
11 Fan Pier Boulevard and 50 Northern Avenue Vertex HQ Cut-off Date LTV:   34.0%
Boston, MA 02210   UW NCF DSCR:   3.29x
    UW NOI Debt Yield:   16.5%

can accommodate full floor or multi-tenant users, with laboratory and research space, floor to ceiling glass exteriors, and exterior signage The buildings also feature an 1,852-space underground parking garage (of which, 740 spaces will serve as collateral for the Vertex Whole Loan, with an additional 90 spaces under control by the borrower sponsor). The Vertex HQ Property has averaged 99.9% occupancy since it was purchased in 2014 by the borrower sponsor. As of July 1, 2025, the Vertex HQ Property was 99.6% leased to ten tenants. 

Major Tenants.

Vertex Pharmaceuticals Incorporated (1,082,417 SF; 95.4% of NRA; 96.7% of underwritten base rent). Vertex is a pharmaceutical company that specializes in treatments for cystic fibrosis, but is also developing drugs for pain management, sickle cell disease, beta thalassemia, alpha-1 antitrypsin deficiency, APOL1-mediated kidney disease, autosomal dominant polycystic kidney disease, IgA nephropathy, Duchenne muscular dystrophy, myotonic dystrophy type 1, and type 1 diabetes. Vertex currently has seven approved medicines, six treatments in Phase 4 trials, three treatments in Phase 3 trials, two treatments in Phase 2 trials, seven treatments in Phase 1 trials, and multiple other concepts in early research and development. However, there can be no assurance that any of such trials will be successful. Vertex holds the largest and most advanced Cystic Fibrosis drug portfolio, serving an estimated three quarters of the 94,000 patients globally, and is currently on its fifth iteration of the treatment, ALFYTREK. Vertex had approximately 6,100 employees as of the end of 2024, and reportedly 60% of those employees are primarily researchers. 4,000 of the employees are based out of the Vertex HQ Property. The firm’s headcount has grown by 13% each year for the 2023 and 2024 fiscal years. Over the last year, Vertex has been included in a business magazine’s list of “100 Most Influential Companies” in 2024, a business website’s list of “World’s 50 Most Innovative Companies” in 2024, another business magazine’s list of “100 Best Companies to Work For”, and a science magazine’s “Top Employer” list. The company’s balance sheet reported $22.5 billion of assets, with $4.6 billion of cash, $6.1 billion of liabilities, with no long-term debt, and $16.4 billion of shareholder’s equity. The Vertex HQ Property is the global headquarters for Vertex, which has occupied the property since 2014, leasing 100% of the office and lab space at the Vertex HQ Property. Vertex has recently extended its lease to an expiration date of June 30, 2044, and has two, 10-year extension options.

Bright Horizons Children’s Center LLC (12,665 SF; 1.1% of NRA; 1.0% of underwritten base rent). Bright Horizons Children’s Center LLC is a global provider of early education and childcare, back-up care, and workforce education services. Bright Horizons operates more than 1,000 early education and childcare centers in the United States, United Kingdom, the Netherlands, Australia, and India serving more than 1,450 employers. Bright Horizons has been a tenant at the Vertex HQ Property since May of 2014, has a lease expiration date of May 31, 2035, and has two, 5-year extension options.

11 Fan Pier Restaurant, LLC (dba Serafina) (8,747 SF; 0.8% of NRA; 0.4% of underwritten base rent). Serafina is an Italian pizza and pasta concept restaurant started by Vittorio Assaf and Fabio Granato in 1995. Since the opening of the original location in New York City. Serafina has expanded into three continents, with dozens of restaurants in the United States and around the world. The Serafina location at the Vertex HQ Property opened in June 2022 and provides diners with an extended menu and large dining space with floor-to-ceiling windows, an outdoor patio, and dedicated pizza kitchen and bar. The leasing entity for Serafina is 11 Fan Pier Restaurant, LLC. Serafina has a lease expiration date of June 30, 2032 and has two, 5-year extension options. 

The following table presents a summary regarding the major tenants at the Vertex HQ Property:

Tenant Summary(1)
Tenant Name

Credit Rating (Fitch/Moody’s/

S&P)

Tenant SF Approx.% of SF Annual UW Base Rent % of Total Annual UW Base Rent Annual UW Base Rent PSF Lease Expiration 

Renewal Options

Term. Option (Y/N)

Major Tenants                
Vertex Pharmaceuticals Incorporated NR/NR/NR 1,082,417 95.4% $77,971,013 96.7% $72.03 6/30/2044 2 x 10 yr N
Bright Horizons Children's Centers LLC NR/NR/NR 12,665 1.1% $823,225 1.0% $65.00 5/31/2035 2 x 5 yr N
11 Fan Pier Restaurant, LLC (dba Serafina) NR/NR/NR 8,747 0.8% $349,880 0.4% $40.00 6/30/2032 2 x 5 yr N
Pier 50, LLC (dba Committee) NR/NR/NR 7,404 0.7% $457,444 0.6% $61.78 5/31/2035 1 x 5 yr N
Subtotal/Wtd. Avg.   1,111,233 98.0% $79,601,562 98.8% $71.63      
                   
Other Tenants 18,710 1.6% $1,000,599 1.2% $53.48      
Occupied Subtotal/Wtd. Avg. 1,129,943 99.6% $80,602,161 100.0% $71.33      
                   
Vacant Space   4,536 0.4%            
Total/Wtd. Avg.   1,134,479 100.0%            

 

(1)Based on the underwritten rent roll dated July 1, 2025.

 

 

 

 

 

 

 A-3-6 

 

Mixed Use – Lab/Office Loan #1 Cut-off Date Balance:   $90,000,000
11 Fan Pier Boulevard and 50 Northern Avenue Vertex HQ Cut-off Date LTV:   34.0%
Boston, MA 02210   UW NCF DSCR:   3.29x
    UW NOI Debt Yield:   16.5%

The following table presents certain information relating to the lease rollover at the Vertex HQ Property:

Lease Rollover Schedule(1)(2)
Year # of Leases Rolling SF Rolling Approx. % of SF Rolling Approx. Cumulative % of SF Rolling Total UW Rent Rolling Approx. % of Total UW Rent Rolling Approx. Cumulative % of Total UW Rent Rolling UW Rent PSF Rolling
2025 & MTM 0 0 0.0% 0.0% $0 0.0% 0.0% $0.00
2026 0 0 0.0% 0.0% $0 0.0% 0.0% $0.00
2027 0 0 0.0% 0.0% $0 0.0% 0.0% $0.00
2028 0 0 0.0% 0.0% $0 0.0% 0.0% $0.00
2029 3 9,580 0.8% 0.8% $369,666 0.5% 0.5% $38.59
2030(3) 1 2,651 0.2% 1.0% $280,688 0.3% 0.8% $105.88
2031 1 4,200 0.4% 1.4% $204,708 0.3% 1.1% $48.74
2032 1 8,747 0.8% 2.2% $349,880 0.4% 1.5% $40.00
2033 0 0 0.0% 2.2% $0 0.0% 1.5% $0.00
2034 0 0 0.0% 2.2% $0 0.0% 1.5% $0.00
2035 3 22,348 2.0% 4.2% $1,426,206 1.8% 3.3% $63.82
2036 & Thereafter 1 1,082,417 95.4% 99.6% $77,971,013 96.7% 100.0% $72.03
Vacant 0 4,536 0.4% 100.0% $0 0.0% 100.0% $0.00
Total/Wtd. Avg. 10 1,134,479 100.0%   $80,602,161 100.0%   71.33 (4)
 
(1) Based on the underwritten rent roll dated July 1, 2025.
(2)Certain tenants may have termination or contraction options (which may become exercisable prior to the originally stated expiration date of the tenant lease) that are not considered in the above Lease Rollover Schedule.
(3)The maturity date of the Vertex HQ Whole Loan is September 1, 2030.
(4) Excludes vacant SF.

The Market. The Vertex HQ Property is located in the Seaport district of Boston, Massachusetts. Seaport is emerging as a location for lab projects, benefiting from tenant spillover from supply-constrained Cambridge and Back Bay, plus demand for modern, well-located research and development space. Seaport has a diverse array of nearly 100 restaurants and has access to Boston’s major transportation systems, including I-90, the silver line (MBTA), Boston Logan Airport, and South Station.

According to a third-party market research report, as of the first quarter of 2025, the vacancy rate in the Boston life science market was 22.8%, with average asking rents of $94.13 PSF triple net and an inventory of approximately 16,306,769 SF. According to a third-party market research report, as of the first quarter of 2025, the Seaport life science submarket had a vacancy rate of 33.0%, with average asking rents of $93.40 PSF triple net and an inventory of approximately 5,785,901 SF. According to the appraisal, the 2024 total population within a one-, three-, and five-mile radius of the Vertex HQ Property was 36,107, 349,249, and 899,212, respectively. According to the appraisal, the 2024 average household income within the same radii was $199,494, $158,395, and $146,651, respectively.

The following table presents recent leasing data at comparable lab/office properties with respect to Vertex HQ Property:

Comparable Leases Summary
Property/Location Year Built / Renovated Size (SF) Tenant Name Tenant Size (SF) Lease Date Lease Term (Years) Rent PSF Lease Type

Vertex HQ Property (subject)(1)

Boston, MA

2013 / NAP 1,134,479 Vertex 1,082,417 Aug. 2024 19.9 $72.03 NNN

Confidential

Boston, MA

1970 / 1996 192,140 Confidential 88,153 Jan. 2028 9.8 $115.00 NNN

Confidential

Boston, MA

1970 / 1996 192,140 Confidential 84,324 Jul. 2028 5.0 $110.00 NNN

100-700 Technology Square

Cambridge, MA

1964 / 2001 1,660,578 Intellia Therapeutics 147,000 Jul. 2025 13.4 $108.00 NNN

100 Cambridgeside Place

Cambridge, MA

1985 / 2023 163,000 Smartlabs, Inc. 163,000 Sep. 2024 15.0 $135.00 NNN

441 Morgan Avenue

Cambridge, MA

2024 / NAP 375,000 Astellas Pharma 63,000 Jul. 2024 11.0 $106.00 NNN

585 Third Street

Cambridge, MA

2026 / NAP 605,000 Takeda Pharmaceuticals 605,000 Mar. 2026 15.0 $135.00 NNN

Confidential

Boston, MA

1958 / 2019 705,465 Confidential 58,063 May 2024 10.0 $87.00 NNN

 

Source: Appraisal, unless specified otherwise.

(1)Information is based on the underwritten rent roll dated July 1, 2025, other than Year Built / Renovated.

 

 

 

 A-3-7 

 

Mixed Use – Lab/Office Loan #1 Cut-off Date Balance:   $90,000,000
11 Fan Pier Boulevard and 50 Northern Avenue Vertex HQ Cut-off Date LTV:   34.0%
Boston, MA 02210   UW NCF DSCR:   3.29x
    UW NOI Debt Yield:   16.5%

The following table presents recent leasing data at comparable retail properties with respect to the Vertex HQ Property:

Comparable Leases Summary
Property/Location Year Built / Renovated Size (SF) Tenant Name Tenant Size (SF) Lease Date Lease Term (Years) Rent PSF Lease Type

Vertex HQ Property (subject)(1)

Boston, MA

2013 / NAP 1,134,479

Pier 50, LLC (dba Committee)(2)

Starbucks Corporation

6,704

2,089

Jul. 2024

Sep. 2024

10.9

5.0

$64.58

$78.54

NNN

NNN

Confidential

Boston, MA

2018 / NAP 58,578 Confidential 12,310 Nov. 2024 15.0 $95.00 NNN

Confidential

Boston, MA

2018 / NAP 58,578 Confidential 15,978 May 2024 10.0 $81.32 NNN

Confidential

Boston, MA

2018 / NAP 58,578 Confidential 1,714 Nov. 2023 7.0 $110.00 NNN

100 Northern Avenue

Boston, MA

2016 / NAP 514,737 Pure Glow Tanning LLC 1,221 Apr. 2024 10.0 $105.00 NNN

100 Northern Avenue

Boston, MA

2016 / NAP 514,737 Circle Furniture 5,966 Mar. 2022 10.0 $60.00 NNN

30 Thompson Place

Boston, MA

1900 / 2010 56,000 Lineage Brands, LLC 5,731 Dec. 2023 10.0 $85.00 NNN

1 Marina Park Drive

Boston, MA

2009 / NAP 500,000 Empire 13,839 Sep. 2023 10.0 $61.50 NNN

 

Source: Appraisal, unless otherwise specified.

(1)Information is based on the underwritten rent roll dated July 1, 2025, other than Year Built / Renovated.
(2)Pier 50, LLC (dba Committee) also leases 700 SF of storage space. The information presented in the table above excludes this storage space, other than Size (SF).

The following table presents information relating to the appraisal’s market rent conclusion for the Vertex HQ Property:

Market Rent Summary
 Tenant Category Market Rent  (PSF) Lease Term (Mos.) Rent Increase Projections New Tenant Improvements PSF Renewal Tenant Improvements PSF
Life Science $90.00 126 3.0% per annum $150.00 $75.00
Retail $65.00 120 3.0% per annum $50.00    $12.11(1)
Daycare $50.00 120 3.0% per annum $30.00 $10.00
Storage $25.00 120 $0.00 per annum $0.00 $0.00
Charity/Public $0.00 120 $0.00 per annum $0.00 $0.00
Bank $100.00 120 3.0% per annum $50.00 $15.00
Starbucks $75.00 120 3.0% per annum $50.00 $15.00

 

Source: Appraisals, unless otherwise indicated.

(1)Represents the weighted average between the 11 Fan Pier Boulevard building ($10.00) and the 50 Northern Avenue building ($15.00).

Appraisal. The appraisal concluded to an “As Is – With Escrows” 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 improvements and $58 million in upfront free rent held in escrow. At origination, the borrower reserved $173.5 million for tenant improvements and $58.5 million for free rent. The appraisal concluded to an “As Is” appraised value of $1,410,000,000 as of June 10, 2025.

Environmental Matters. According to a Phase I environmental report dated June 16, 2025, there was no evidence of any recognized environmental conditions at the Vertex HQ Property.

 

 

 

 A-3-8 

 

Mixed Use – Lab/Office Loan #1 Cut-off Date Balance:   $90,000,000
11 Fan Pier Boulevard and 50 Northern Avenue Vertex HQ Cut-off Date LTV:   34.0%
Boston, MA 02210   UW NCF DSCR:   3.29x
    UW NOI Debt Yield:   16.5%

Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow for the Vertex HQ Property:

Cash Flow Analysis
  2021 2022 2023(1) 2024(1) 5/31/2025 TTM(2) UW(2) UW PSF
Gross Potential Rent(3) $74,371,640 $75,078,971 $75,516,734 $80,906,848 $81,138,181 $95,819,110 $84.46
Other Income $3,714,039 $4,023,874 $4,192,426 $4,186,002 $4,236,981 $4,192,427 $3.70
Recoveries $26,659,132 $28,255,759 $29,963,764 $30,217,931 $29,986,255 $31,202,684 $27.50
Free Rent $0 $0 $0 ($19,439,403) ($19,481,761) $0 $0.00
Vacancy & Credit Loss

$0

$0

$0

$0

$0

($6,560,711)

($5.78)

Effective Gross Income $104,744,812 $107,358,604 $109,672,924 $95,871,378 $95,879,656 $124,653,510 $109.88
               
Real Estate Taxes $21,692,441 $23,093,856 $24,258,466 $24,814,654 $24,481,889 $25,975,029 $22.90
Insurance $1,272,128 $1,307,149 $1,421,006 $1,591,309 $1,572,855 $1,656,901 $1.46
Other Expenses

$6,021,366

$6,366,571

$6,788,313

$6,393,353

$6,706,678

$4,815,926

$4.25

Total Expenses $28,985,935 $30,767,576 $32,467,786 $32,799,316 $32,761,422 $32,447,856 $28.60
               
Net Operating Income $75,758,877 $76,591,028 $77,205,139 $63,072,063 $63,118,234 $92,205,654 $81.28
Capital Expenditures $0 $0 $0 $0 $0 $283,620 $0.25
TI/LCs

$0

$0

$0

$0

$0

$0

$0.00

Net Cash Flow $75,758,877 $76,591,028 $77,205,139 $63,072,063 $63,118,234 $91,922,034 $81.03
               
Occupancy %(4) 99.9% 99.9% 99.9% 99.6% 99.6% 95.0%  
NOI DSCR(5) 2.71x 2.74x 2.76x 2.26x 2.26x 3.30x  
NCF DSCR(5) 2.71x 2.74x 2.76x 2.26x 2.26x 3.29x  
NOI Debt Yield(5) 13.6% 13.7% 13.8% 11.3% 11.3% 16.5%  
NCF Debt Yield(5) 13.6% 13.7% 13.8% 11.3% 11.3% 16.4%  

 

(1)The decrease from 2023 NOI to 2024 NOI is due to free rent provided in connection with the extension of the Vertex lease.
(2)The increase in 5/31/2025 TTM Net Operating Income and UW Net Operating Income is due to the expiration of free rent periods (and the escrow of remaining free rent) at the Vertex HQ Property and the inclusion of Credit Tenant Rent which assumes straight-lined rent for the first ten years of the Vertex lease.
(3)UW Gross Potential Rent is based on the underwritten rent roll dated July 1, 2025 and includes rent steps through July 1, 2026 totaling $28,474, and Credit Tenant Rent of $14,720,942.
(4)5/31/2025 TTM Occupancy % represents physical occupancy based on the underwritten rent roll dated July 1, 2025. UW Occupancy % represents economic occupancy.
(5)DSCRs and Debt Yields are based on the Vertex HQ Senior Notes and exclude the Vertex HQ Junior Notes. The UW NOI Debt Yield and UW NCF DSCR for the Vertex HQ Whole Loan are 9.2% and 1.62x, respectively.

Escrows and Reserves.

Real Estate Tax Escrows – Real estate tax reserves are waived except during a Trigger Period (as defined below). During a Trigger Period, the borrower is required to deposit monthly 1/12th of the amount estimated by the lender to be sufficient to pay the real estate taxes payable by the borrower during the next ensuing 12 months.

Insurance Escrows – Insurance reserves are waived except during a Trigger Period. During a Trigger Period, at the option of the lender, if the liability or casualty policy maintained by the borrower covering the Vertex HQ Property does not constitute an approved blanket or umbrella policy, or the lender requires the borrower to obtain a separate insurance policy, the borrower is required to deposit monthly 1/12th of the insurance premiums estimated by the lender to be payable by the borrower for the renewal of the coverage afforded by the insurance policies upon the expiration thereof. 

Vertex TI Reserve – On the loan origination date, the borrower was required to make an upfront deposit of approximately $173,530,598 into a reserve for tenant improvements that are required to be performed or funded during the term of the Vertex HQ Whole Loan in connection with the Vertex lease.

Vertex Free Rent Reserve - On the loan origination date, the borrower was required to make an upfront deposit of $58,450,518 into a reserve, representing the amount of “free rent”, “gap rent”, rent concessions or rent abatements given or granted to Vertex.

Vertex Parking Garage Credit Reserve – On the loan origination date, the borrower was required to deposit approximately $1,402,908 into a reserve for parking garage credits provided under the Vertex lease.

Lockbox and Cash Management.

The Vertex HQ Whole Loan is structured with a hard lockbox and springing cash management. The Vertex HQ Whole Loan documents require the borrower to immediately deposit, or cause to be deposited, all rents and other revenues derived from the Vertex HQ Property and received by the borrower or the property manager into a restricted account (the “Lockbox Account”) for the benefit of the lender. In addition, within five business days of the origination date, the borrower was required to direct all tenants to deposit rents directly into the Lockbox Account. Upon the first occurrence of a Trigger Period, the lender is required to establish a lender-controlled cash management account. All funds in the Lockbox Account are required to be transferred on each business day to, or at the direction of, the borrower, unless a Trigger Period exists, in which case such funds are required to be transferred not less than two times per week to the cash management account. Provided no event of default is continuing under the Vertex HQ Whole Loan, on each payment date during a Trigger Period, funds on deposit in the cash management account are required to be applied, (i) to fund the required tax and insurance

 A-3-9 

 

Mixed Use – Lab/Office Loan #1 Cut-off Date Balance:   $90,000,000
11 Fan Pier Boulevard and 50 Northern Avenue Vertex HQ Cut-off Date LTV:   34.0%
Boston, MA 02210   UW NCF DSCR:   3.29x
    UW NOI Debt Yield:   16.5%

reserve deposits, if any, as described above under “Escrows and Reserves,” (ii) to pay operating expenses set forth in the annual budget (which during a Trigger Period must be reasonably approved by the lender) and lender-approved extraordinary expenses, (iii) to pay debt service on the Vertex HQ Whole Loan, and (iv) to deposit all remaining amounts in the cash management account (A) if no Trigger Period exists, to the Lockbox Account to be remitted to the borrower, and (B) if a Trigger Period exists, into an excess cash flow account to be held as additional collateral for the Vertex HQ Whole Loan during such Trigger Period. Provided no event of default exists, funds in the excess cash flow account must be disbursed by the lender to the borrower within five business days of written request to pay for (i) shortfalls in debt service, (ii) shortfalls in reserve deposits, (iii) voluntary principal prepayments, (iv) lender-approved operating expenses (including capital expenditures), (v) management fees, (vi) emergency repairs and/or life-safety items, (vii) leasing or other expenditures under leases existing at origination, (viii) vacant space preparation and marketing costs, (ix) any shortfall of net proceeds for restoration after a casualty or condemnation, (x) fees and costs due to the lender or its servicer; (xi) any required REIT distributions, (xii) lender-approved alterations; (xiii) legal, audit and accounting costs, other than legal fees to enforce the rights of the borrower or any affiliate, and (xiv) other items reasonably approved by the lender. In addition, funds deposited in the excess cash flow account may not exceed the Debt Yield Trigger Cure Prepayment Amount (as defined below), and any funds in excess of such amount must be disbursed to the Lockbox Account to be remitted to the borrower. In lieu of deposits to the excess cash flow account, so long as no event of default exists, the borrower has the right to cause the non-recourse carveout guarantor to deliver a guaranty of the amount that would have otherwise been deposited into the excess cash flow reserve under the loan documents, less the aggregate amount of excess cash flow that the borrower or an affiliate actually spends for the items listed in clauses (i) through (xiv) above, and capped at the Debt Yield Trigger Cure Prepayment Amount. An additional non-consolidation opinion will be required as a condition to delivery of such guaranty, if it causes the aggregate amount of all ancillary guarantees and letters of credit to equal or exceed 15% of the then outstanding principal balance of the Vertex HQ Whole Loan. Upon the termination of all Trigger Periods, all funds on deposit in the excess cash flow account must be returned to the borrower. 

A “Trigger Period” means a period:

(A)commencing upon the earliest of:

(i) the occurrence and continuance of an event of default under the Vertex HQ Whole Loan;

(ii) the debt yield of the Vertex HQ Whole Loan (and any mezzanine loan if a mezzanine loan is then outstanding) falling below 7.50% (the “Debt Yield Threshold”) for two consecutive calendar quarters; or

(iii) the occurrence of a Tenant Credit Event (as defined below); and

(B) expiring upon: 

(i) with regard to any Trigger Period commenced in connection with clause (A)(i) above, the cure (if applicable) of such event of default;

(ii) with regard to any Trigger Period commenced in connection with clause (A)(ii) above, either (a) the date that the debt yield is equal to or greater than the Debt Yield Threshold for two consecutive calendar quarters, (b) the date that borrower prepays the Vertex HQ Whole Loan in an amount sufficient to meet the Debt Yield Threshold (including payment of any applicable yield maintenance premium) (such amount, the “Debt Yield Trigger Cure Prepayment Amount”), or (c) the date that the borrower delivers cash or a letter of credit as additional collateral to the lender in an amount which, if applied to reduce the outstanding principal balance of the Vertex HQ Whole Loan, would be sufficient to meet the applicable Debt Yield Threshold; or

(iii) regarding any Trigger Period commenced in connection with clause (A)(iii) above, the obligations of the tenant with respect to the relevant portion of the Vertex HQ Property are affirmed in bankruptcy, such tenant is open for business and in occupancy of the relevant portion of the Vertex HQ Property or such portion of the Vertex HQ Property is re-leased to a new tenant on terms and conditions reasonably approved by the lender.

“Tenant Credit Event” means (x) certain bankruptcy or insolvency events with respect to Vertex or (y) the space demised to Vertex as of the loan origination date is less than 80% leased at any time during the term of the Vertex HQ Whole Loan.

Subordinate Debt. The Vertex HQ Whole Loan also includes the Vertex HQ Junior Notes. See “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu A/B Whole Loans—The Vertex HQ Pari Passu-AB Whole Loan” in the prospectus.

Vertex HQ Total Debt Summary
Loan Original Balance Interest Rate Original Term (mos.) Original Amort. Term (mos.) Original IO Term (mos.)

Cumulative

UW NCF DSCR

Cumulative

UW NOI Debt Yield

Cumulative

Cut-off Date LTV Ratio

Vertex HQ Senior Notes $558,800,000 4.93554000000000% 60 0 60 3.29x 16.5% 34.0%
Vertex HQ Junior Notes $441,200,000 6.43191708975521% 60 0 60 1.62x 9.2% 60.8%
Total/Weighted Average $1,000,000,000 5.59574157200000%            

Mezzanine Loan and Preferred Equity. The borrower has a one-time right after the earlier of (i) December 4, 2025 and (ii) the securitization of the entire Vertex HQ Whole Loan to cause a mezzanine borrower or borrowers that own the limited liability interests in the borrower to incur additional indebtedness in the form of one or more mezzanine loans secured by pledges of the direct or indirect equity interests in the borrower upon satisfaction of certain conditions, including but not limited to the Vertex HQ Whole Loan and the mezzanine loans must have an aggregate loan-to-value ratio of not more than 60.8%, and an aggregate debt yield of not less than 8.3%, and the mezzanine lender must enter into an intercreditor agreement with the lender that is reasonably acceptable to both lenders. No rating agency confirmation is required in connection with the mezzanine loans.

Letter of Credit. None; however, a letter of credit may be delivered to cure a Trigger Period caused by a decline in debt yield below the Debt Yield Threshold as described above.

Right of First Offer / Right of First Refusal. Vertex has a right of first offer to purchase either or both of the two buildings comprising the Vertex HQ Property.

 A-3-10 

 

Mixed Use – Lab/Office Loan #1 Cut-off Date Balance:   $90,000,000
11 Fan Pier Boulevard and 50 Northern Avenue Vertex HQ Cut-off Date LTV:   34.0%
Boston, MA 02210   UW NCF DSCR:   3.29x
    UW NOI Debt Yield:   16.5%

Terrorism Insurance. The Vertex HQ Whole Loan documents require that the borrower obtain and maintain an “all risk” or “special perils” insurance policy that provides coverage for loss caused by acts of terrorism in an amount equal to the full replacement cost of the Vertex HQ Property, as well as business interruption insurance covering no less than the 18-month period following the occurrence of a casualty event, together with an extended period of indemnity of up to 12 months. For so long as the Terrorism Risk Insurance Act of 2002, as extended and modified by the Terrorism Risk Insurance Program Reauthorization Act of 2015 (“TRIPRA”) is in effect (including any extensions thereof or if another federal governmental program is in effect relating to “acts of terrorism” which provides substantially similar protections), the lender is required to accept terrorism insurance which covers against “covered acts” as defined by TRIPRA (or such other program), so long as TRIPRA (or such other program) continues to cover both domestic and foreign acts of terrorism.

 

 

 

 A-3-11 

 

Self Storage – Self Storage Loan #2 Cut-off Date Balance:   $85,000,000
Various Etude Self Storage West Coast Portfolio Cut-off Date LTV:   66.7%
Various, Various   UW NCF DSCR:   1.39x
    UW NOI Debt Yield:   8.5%

 

 A-3-12 

 

Self Storage – Self Storage Loan #2 Cut-off Date Balance:   $85,000,000
Various Etude Self Storage West Coast Portfolio Cut-off Date LTV:   66.7%
Various, Various   UW NCF DSCR:   1.39x
    UW NOI Debt Yield:   8.5%

 

 A-3-13 

 

Mortgage Loan No. 2 – Etude Self Storage West Coast Portfolio

 

Mortgage Loan Information   Property Information
Mortgage Loan Seller: BANA   Single Asset/Portfolio: Portfolio
  Location(5): Various, Various
Original Balance(1): $85,000,000   General Property Type: Self Storage
Cut-off Date Balance(1): $85,000,000   Detailed Property Type: Self Storage
% of Initial Pool Balance: 8.3%   Title Vesting: Fee
Loan Purpose: Acquisition   Year Built/Renovated(5): Various/NAP
Borrower Sponsor: Steven I. Stein   Size: 841,891 SF
Guarantor: Etude Storage Partners LLC   Cut-off Date Balance PSF(1): $137
Mortgage Rate: 6.0250%   Maturity Date Balance PSF(1): $137
Note Date: 8/14/2025   Property Manager: Extra Space Management, Inc.
Maturity Date: 9/1/2030   Underwriting and Financial Information
Term to Maturity: 60 months   UW NOI: $9,839,972
Amortization Term: 0 months   UW NCF: $9,759,683
IO Period: 60 months   UW NOI Debt Yield(1): 8.5%
Seasoning: 1 month   UW NCF Debt Yield(1): 8.5%
Prepayment Provisions(2): L(25),D(28),O(7)   UW NOI Debt Yield at Maturity(1): 8.5%
Lockbox/Cash Mgmt Status: Springing/Springing   UW NCF DSCR(1): 1.39x  
Additional Debt Type(1): Pari Passu   Most Recent NOI: $10,035,897 (6/30/2025 TTM)
Additional Debt Balance(1): $30,200,000   2nd Most Recent NOI: $10,156,568 (12/31/2024)
Future Debt Permitted (Type)(3): Yes (Mezzanine/Preferred Equity)   3rd Most Recent NOI: $10,594,052 (12/31/2023)
          Most Recent Occupancy: 92.3% (6/30/2025)
Reserves(4)   2nd Most Recent Occupancy: 92.7% (12/31/2024)
Type Initial Monthly Cap   3rd Most Recent Occupancy: 92.1% (12/31/2023)
RE Taxes: $306,927 $65,525 NAP   Appraised Value (as of)(6): $172,700,000 (Various)
Insurance: $22,013 $22,013 NAP   Appraised Value PSF: $205
Replacement Reserve: $0 $6,691 NAP   Cut-off Date LTV Ratio(1): 66.7%
Deferred Maintenance Reserve: $220,000 $0 NAP   Maturity Date LTV Ratio(1): 66.7%
                 
Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Whole Loan Amount(1): $115,200,000 68.6%   Purchase Price: $165,750,000 98.7%
Borrower Equity: $52,716,692 31.4%   Closing Costs: $1,617,752 1.0%
        Upfront Reserves: $548,941 0.3%
Total Sources: $167,916,692 100.0%   Total Uses: $167,916,692 100.0%

 

(1)The Etude Self Storage West Coast Portfolio Mortgage Loan (as defined below) is part of the Etude Self Storage West Coast Portfolio Whole Loan (as defined below), which is evidenced by three pari passu promissory notes with an aggregate principal balance of $115,200,000. The Cut-off Date Balance PSF, Maturity Date Balance PSF, UW NOI Debt Yield, UW NCF Debt Yield, UW NOI Debt Yield at Maturity, UW NCF DSCR, Cut-off Date LTV Ratio and Maturity Date LTV Ratio numbers presented above are based on the aggregate principal balance of the promissory notes comprising the Etude Self Storage West Coast Portfolio Whole Loan.
(2)The lockout period will be at least 25 months beginning with and including the first payment date on October 1, 2025. Defeasance of the Etude Self Storage West Coast Portfolio Whole Loan is permitted after two years from the closing date of the securitization that includes the last note to be securitized. The assumed lockout period is based on the expected BANK5 2025-5YR17 closing date in October 2025. The actual lockout period may be longer. See “Release of Property” section below for further discussion.
(3)See “Future Mezzanine Indebtedness and Permitted Conditional Preferred Equity” section below for a discussion of additional debt.
(4)See “Escrows and Reserves” section below for further discussion of reserve information.
(5)See “The Properties” section below for additional details for the Etude Self Storage West Coast Portfolio Properties (as defined below).
(6)Individual appraisal dates for the Etude Self Storage West Coast Portfolio Properties range from July 18, 2025 to July 28, 2025.

The Mortgage Loan. The second largest mortgage loan (the “Etude Self Storage West Coast Portfolio Mortgage Loan”) is part of a whole loan (the “Etude Self Storage West Coast Portfolio Whole Loan”) that is evidenced by three pari passu promissory notes in the aggregate original principal amount of $115,200,000 and secured by the fee interests in nine self storage properties located in two states (the “Etude Self Storage West Coast Portfolio Properties”). The Etude Self Storage West Coast Portfolio Mortgage Loan is evidenced by the controlling Note A-1 and the non-controlling Note A-3, with an aggregate original principal amount of $85,000,000. The remaining promissory note comprising the Etude Self Storage West Coast Portfolio Whole Loan is summarized in the table below. The Etude Self Storage West Coast Portfolio Whole Loan will be serviced pursuant to the pooling and servicing agreement for the BANK5 2025-5YR17 securitization trust. See “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans” and “Pooling and Servicing Agreement” in the prospectus.

Etude Self Storage West Coast Portfolio Whole Loan Summary

Note
Original Balance Cut-off Date Balance Note Holder Controlling Piece
A-1 $80,000,000   $80,000,000 BANK5 2025-5YR17 Yes
A-2 $30,200,000   $30,200,000 BANA No
A-3 $5,000,000     $5,000,000 BANK5 2025-5YR17 No
Whole Loan $115,200,000 $115,200,000    

 

 

 

 A-3-14 

 

Self Storage – Self Storage Loan #2 Cut-off Date Balance:   $85,000,000
Various Etude Self Storage West Coast Portfolio Cut-off Date LTV:   66.7%
Various, Various   UW NCF DSCR:   1.39x
    UW NOI Debt Yield:   8.5%

The Borrower and the Borrower Sponsor. The borrower is ESP Holdco III LP, a Delaware limited partnership and a single purpose entity with one independent director. The non-resource carveout guarantor is Etude Storage Partners LLC and the borrower sponsor is Steven I. Stein. 

Etude Storage Partners LLC (“ESP”) was formed in January 2024 as a joint venture between Austin, TX based private investment firm Etude Capital LLC and San Felipe Financing LLC, focused on investing in and operating self-storage facilities across the United States. San Felipe Financing LLC is solely owned by Richard D. Kinder. Etude Capital LLC is owned and controlled by Steven I. Stein. Mr. Stein originally entered the self storage industry in 2018 with the acquisition of a 22-property, 1.7 million SF portfolio across Florida, Oklahoma, and Texas. Since its formation, ESP has acquired 19 properties and more than 11,300 units and 1.56 million SF (not including the Etude Self Storage West Coast Portfolio Properties) located in Texas, Ohio, Michigan, Wisconsin, Georgia and Illinois. Brands under ownership include Extra Space, CubeSmart, AVID Storage and Space Shop.

The Properties. The Etude Self Storage West Coast Portfolio Properties are comprised of nine self storage properties totaling 841,891 SF and located in California (six properties, 71.1% of NRA) and Nevada (three properties, 28.9% of NRA). Built between 1984 and 2007, the Etude Self Storage West Coast Portfolio Properties range in size from 72,400 SF to 149,355 SF. The Etude Self Storage West Coast Portfolio Properties consist of 6,625 self storage units (28.8% climate controlled units and 71.2% non-climate controlled units) and 114 parking spaces. Each of the Etude Self Storage West Coast Portfolio Properties is subject to a property management agreement with Extra Space Management, Inc. As of June 2025, the Etude Self Storage West Coast Portfolio Properties were 92.3% occupied by SF.

The following table presents certain information relating to the Etude Self Storage West Coast Portfolio Properties, which are presented in descending order of their allocated loan amounts:

Portfolio Summary

Property Name

Address

Year Built(1) Allocated Mortgage Loan Amount (“ALA”) % of Mortgage ALA Appraised Value(1) % of Portfolio Appraised Value UW NCF % of Portfolio UW NCF

Etude West Coast – Locust

3285 North Locust Avenue

Rialto, CA 92377

2007 $13,982,205 16.4% $24,700,000 14.3% $1,429,563 14.6%

Etude West Coast – Rancho

31524 Rancho Pueblo Road

Temecula, CA 92592

2006 $13,620,660 16.0% $24,100,000 14.0% $1,328,415 13.6%

Etude West Coast – Dinah

73750 Dinah Shore Drive

Palm Desert, CA 92211

2006 $13,546,875 15.9% $25,000,000 14.5% $1,317,578 13.5%

Etude West Coast – Buffalo

3250 North Buffalo Drive

Las Vegas, NV 89129

1996 $12,033,550 14.2% $23,500,000 13.6% $1,248,162 12.8%

Etude West Coast – Main

13522 Main Street

Hesperia, CA 92345

2004 $7,400,608 8.7% $19,000,000 11.0% $1,199,174 12.3%

Etude West Coast – Forest

8585 Forest Street

Gilroy, CA 95020

1999 $7,168,924 8.4% $18,500,000 10.7% $1,130,303 11.6%

Etude West Coast - East Lake

4490 East Lake Mead Boulevard

Las Vegas, NV 89115

1984 $6,434,028 7.6% $14,100,000 8.2% $696,417 7.1%

Etude West Coast - Las Vegas

3360 North Las Vegas Boulevard

Las Vegas, NV 89115

1987 $5,644,531 6.6% $10,400,000 6.0% $560,798 5.7%

Etude West Coast – Walnut

16730 Walnut Street

Hesperia, CA 92345

1985 $5,168,620 6.1% $13,400,000 7.8% $849,273 8.7%
Total   $85,000,000 100.0% $172,700,000 100.0% $9,759,683 100.0%

 

(1)Information obtained from the appraisals. Individual appraisal dates for the Etude Self Storage West Coast Portfolio Properties range from July 18, 2025 to July 28, 2025.

 

 

 

 

 

 

 A-3-15 

 

Self Storage – Self Storage Loan #2 Cut-off Date Balance:   $85,000,000
Various Etude Self Storage West Coast Portfolio Cut-off Date LTV:   66.7%
Various, Various   UW NCF DSCR:   1.39x
    UW NOI Debt Yield:   8.5%
Portfolio Summary (continued)
Property Name SF(1) % of SF Occ%(1)(2) Total # of Units(1) Average Unit Size (SF)(1) # Climate Controlled Storage Units(1)

# Non-climate Controlled

Storage Units(1)

# Parking Units(1) Weighted Average Storage Rent / Unit(1) Market Storage Rent per Unit(3)
Etude West Coast – Locust 101,412 12.0% 95.8% 774 131 322 452 0 $228 $238
Etude West Coast – Rancho  89,215 10.6% 96.9% 701 127 488 213 0 $240 $249
Etude West Coast – Dinah  91,460 10.9% 94.3% 757 121 470 287 0 $234 $258
Etude West Coast – Buffalo  74,125 8.8% 92.3% 737 101 602 135 0 $179 $181
Etude West Coast – Main 149,355 17.7% 95.2% 779 192 0 707 72 $195 $195
Etude West Coast – Forest  72,400 8.6% 92.3% 568 127 0 530 38 $255 $269
Etude West Coast - East Lake(3)  87,095 10.3% 86.8% 799 109 0 795 4 $119 $124
Etude West Coast - Las Vegas(3)  82,469 9.8% 78.8% 882 94 24 858 0 $100 $115
Etude West Coast – Walnut  94,360 11.2% 94.8% 742 127 0 742 0 $150 $151
Total/Weighted Average 841,891 100.0%  92.3% 6,739 125 1,906 4,719 114 $185 $194

 

(1)Based on borrower rent rolls dated June 30, 2025.
(2)Occ% is calculated on SF.
(3)Information based on the appraisals.

 

 

The following table presents certain information with respect to the unit mix of the Etude Self Storage West Coast Portfolio Properties:

Unit Mix Summary(1)
Unit Type Total Units Total SF % of SF Occ%(2) Weighted Average Rent / Unit
Self Storage – Climate Controlled 1,906 163,450 19.4% 95.0% $189
Self Storage – Non Climate Controlled 4,719 639,441 76.0% 91.8% $188
Parking 114 39,000 4.6% 89.0% $151
Total/Weighted Average 6,739 841,891 100.0% 92.3% $188

 

(1)Based on borrower rent rolls dated June 30, 2025.
(2)Occ% is calculated on SF.

The Market. The Etude Self Storage West Coast Portfolio Properties are located in three different Metropolitan Statistical Areas (each, an “MSA”). Five properties (62.5% of NRA) are located in the Riverside-San Bernardino-Ontario MSA, three properties (28.9% of NRA) are located in the Las Vegas-Henderson-North Las Vegas MSA and one property (8.6% of NRA) is located in the San Jose-Sunnyvale-Santa Clara MSA.

The Riverside-San Bernardino-Ontario MSA has an estimated population of 4.72 million as of 2025. Also known as the Inland Empire, the Riverside-San Bernardino-Ontario MSA is one of the fastest-growing areas in California and serves as a critical logistical, residential, and commercial hub within the broader Southern California economy. The Inland Empire’s strategic location near the Ports of Los Angeles and Long Beach has turned it into a national logistics and distribution powerhouse.

The Las Vegas-Henderson-North Las Vegas MSA has an estimated population of 2.42 million as of 2025. The three Etude Self Storage West Coast Portfolio Properties in such MSA are located within the Las Vegas Valley, which is the most populous metropolitan area in Nevada. The local economy has diversified in recent decades to include industries such as technology, logistics, healthcare, and professional services. Additionally, a rise in conventions and trade shows has made the region a key national and international business destination.

The San Jose-Sunnyvale-Santa Clara MSA has an estimated population of 2.02 million as of 2025. The San Jose MSA serves as a global center for technology and entrepreneurship, home to numerous major companies including Alphabet/Google, Apple and Tesla Motors.

 

 

 

 A-3-16 

 

Self Storage – Self Storage Loan #2 Cut-off Date Balance:   $85,000,000
Various Etude Self Storage West Coast Portfolio Cut-off Date LTV:   66.7%
Various, Various   UW NCF DSCR:   1.39x
    UW NOI Debt Yield:   8.5%

The following table presents certain local demographic data related to the Etude Self Storage West Coast Portfolio Properties:

Market Summary(1)

Property Name

City, State

MSA Appraiser’s Market Vacancy 2025 Estimated Population (within 1-mi. / 3-mi. / 5-mi- Radius) 2025 Estimated Average Household Income
(within 1-mi. / 3-mi. / 5-mi- Radius)

Etude West Coast - Locust

Rialto, CA

Riverside-San Bernardino-Ontario 10.0% 6,754 / 72,456 / 266,064 $159,733 / $152,621 / $123,736

Etude West Coast - Rancho

Temecula, CA

Riverside-San Bernardino-Ontario 12.0% 12,132 / 87,760 / 124,885 $145,230 / $147,014 / $148,573

Etude West Coast - Dinah

Palm Desert, CA

Riverside-San Bernardino-Ontario 10.0% 3,766 / 24,418 / 76,990 $161,436, $139,344 / $134,677

Etude West Coast - Buffalo

Las Vegas, NV

Las Vegas-Henderson-North Las Vegas 5.0% 17,545 / 168,067 / 401,533 $106,225 / $104,610 / $108,158

Etude West Coast - Main

Hesperia, CA

Riverside-San Bernardino-Ontario 9.0% 7,077 / 45,265 / 137,382 $105,587 / $104,278 / $101,176

Etude West Coast - Forest

Gilroy, CA

San Jose-Sunnyvale-Santa Clara 11.0% 63,368 / 71,508 / 125,612(2) $170,837 / $176,463 / $191,487(2)

Etude West Coast - East Lake

Las Vegas, NV

Las Vegas-Henderson-North Las Vegas 13.0% 22,832 / 216,461 / 427,695 $61,922 / $69,273 / $72,712

Etude West Coast - Las Vegas

Las Vegas, NV

Las Vegas-Henderson-North Las Vegas 24.0% 22,583 / 155,306 / 429,517 $71,441 / $68,254 / $76,688

Etude West Coast - Walnut

Hesperia, CA

Riverside-San Bernardino-Ontario 14.0% 9,989 / 59,767 / 131,158 $53,392 / $87,281 / $91,234

 

(1)Source: Appraisals.
(2)Within three-, five- and ten-mile radius.

Appraisal. According to the individual appraisals with valuation as-of dates between July 18, 2025 to July 28, 2025, the Etude Self Storage West Coast Portfolio Properties had an aggregate “As-is” value of $172,700,000.

Environmental Matters. According to the Phase I environmental site assessments dated between June 18, 2025 and June 19, 2025, there was no evidence of any recognized environmental conditions at the Etude Self Storage West Coast Portfolio Properties.

 

 

 

 A-3-17 

 

Self Storage – Self Storage Loan #2 Cut-off Date Balance:   $85,000,000
Various Etude Self Storage West Coast Portfolio Cut-off Date LTV:   66.7%
Various, Various   UW NCF DSCR:   1.39x
    UW NOI Debt Yield:   8.5%

Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at the Etude Self Storage West Coast Portfolio Properties:

Cash Flow Analysis
 

 

2023

 

2024

 

6/30/2025 TTM

 

UW

UW PSF
Gross Potential Rent(1)  $14,291,641  $13,872,106  $13,703,380  $15,630,539 $18.57
Other Income(2)  $652,207  $614,551  $566,903  $566,904 $0.67
Commercial Income(3)  $146,100  $208,611  $225,797  $170,645 $0.20
(Vacancy & Credit Loss)

($406,402)

($353,718)

($291,982)

($2,219,141)

($2.64)

Effective Gross Income  $14,683,546  $14,341,550  $14,204,098  $14,148,947 $16.81
           
Real Estate Taxes  $741,156  $759,760  $770,573  $1,333,222 $1.58
Insurance  $342,809  $385,010  $384,347  $240,145 $0.29
Other operating expenses  $3,005,529  $3,040,212  $3,013,281  $2,735,607 $3.25
Total Operating Expenses

$4,089,494

$4,184,982

$4,168,201

$4,308,975

$5.12

           
Net Operating Income  $10,594,052  $10,156,568  $10,035,897  $9,839,972 $11.69
Replacement Reserves  $0 $0 $0  $80,289 $0.10
Net Cash Flow

$10,594,052

$10,156,568

$10,035,897

$9,759,683

$11.59

           
           
Occupancy % 92.1% 92.7% 92.3% 88.0%(4)  
NOI DSCR(5) 1.51x 1.44x 1.43x 1.40x  
NCF DSCR(5) 1.51x 1.44x 1.43x 1.39x  
NOI Debt Yield(5) 9.2% 8.8% 8.7% 8.5%  
NCF Debt Yield(5) 9.2% 8.8% 8.7% 8.5%  

 

(1)UW Gross Potential Rent is based on the appraisal’s concluded market rent for each unit type. The decline in Gross Potential Rent from 2023 is due to the decline in revenue for two of the Etude Self Storage West Coast Portfolio Properties (Etude West Coast - East Lake and Etude West Coast - Las Vegas). The Las Vegas-Henderson-North Las Vegas MSA experienced market oversupply over the past three years. The market supply has currently stabilized and is in line with the national average. There is no expected new supply (in development or planning) in a 3-mile radius of the Etude West Coast - East Lake and Etude West Coast - Las Vegas properties.
(2)Other Income includes administrative fees, late fees, merchandise sales and other miscellaneous income.
(3)Commercial Income includes cell tower income.
(4)Represents economic occupancy.
(5)Based on the Etude Self Storage West Coast Portfolio Whole Loan.

Escrows and Reserves. At origination, the borrower deposited into escrow approximately (i) $306,927 into a real estate tax reserve account, (ii) $22,013 into an insurance reserve account and (iii) $220,000 into a deferred maintenance reserve account.

Real Estate Taxes – The borrower is required to deposit monthly 1/12th of the estimated annual real estate taxes for the Etude Self Storage West Coast Portfolio Properties (currently approximately $65,525).

Insurance – The borrower is required to deposit monthly 1/12th of the estimated annual insurance payments for the Etude Self Storage West Coast Portfolio Properties (currently approximately $22,013), unless the Etude Self Storage West Coast Portfolio Properties are covered by an acceptable blanket policy.

Replacement Reserve – The borrower is required on each monthly payment date to deposit approximately $6,691 into a replacement reserve account.

Lockbox and Cash Management. The Etude Self Storage West Coast Portfolio Whole Loan is structured with a springing lockbox and springing cash management. Upon the first occurrence of a Cash Sweep Period (defined below) or an event of default, the borrower is required to establish a lockbox account for the benefit of the lender, into which all rents and other revenue from the Etude Self Storage West Coast Portfolio Properties are required to be deposited by the borrower. During a Cash Sweep Period, all funds in the lockbox account are required to be transferred to the lender-controlled cash management account every two business days and disbursed in accordance with the Etude Self Storage West Coast Portfolio Whole Loan documents. Also, during a Cash Sweep Period, all excess cash is required to be collected by the lender and held as additional security for the Etude Self Storage West Coast Portfolio Whole Loan.

A “Cash Sweep Period” will commence upon the debt service coverage ratio falling below 1.10x for any calendar quarter and will expire upon (i) the debt service coverage ratio being at least 1.10x for two consecutive calendar quarters or (ii) the borrower depositing with the lender an amount, as determined pursuant to the Etude Self Storage West Coast Portfolio Whole Loan documents, to cause the calculation of the debt service coverage ratio to be at least 1.10x for two consecutive calendar quarters.

Release of Property. On any payment date after the expiration of the REMIC prohibition period, the borrower has the right to obtain the release of any individual Etude Self Storage West Coast Portfolio Property in connection with a bona fide third party sale of such Etude Self Storage West Coast Portfolio Property, upon defeasance of a of a portion of the Etude Self Storage West Coast Portfolio Whole Loan equal to 110% of the allocated loan amount of such Etude Self Storage West Coast Portfolio Property together with an applicable prepayment premium, and satisfaction of the following conditions, among others: (i) after giving effect to such release, the debt service coverage ratio of the remaining Etude Self Storage West Coast Portfolio Properties is not less than the greater of the debt service coverage ratio immediately preceding the release and 1.387x, (ii) after giving effect to such release, the debt yield of the remaining Etude Self Storage West Coast Portfolio Properties is equal to or greater than 8.47%, (iii) the loan-

 A-3-18 

 

Self Storage – Self Storage Loan #2 Cut-off Date Balance:   $85,000,000
Various Etude Self Storage West Coast Portfolio Cut-off Date LTV:   66.7%
Various, Various   UW NCF DSCR:   1.39x
    UW NOI Debt Yield:   8.5%

to-value ratio is not more than 125% or the principal balance of the Etude Self Storage West Coast Portfolio Mortgage Loan is paid down by an amount sufficient to satisfy the REMIC rules and (iv) satisfaction of REMIC related conditions.

Future Mezzanine Indebtedness and Permitted Conditional Preferred Equity. The borrower has a right to obtain future mezzanine financing and/or permitted debt-like preferred equity from an approved lender upon the satisfaction of certain conditions set forth in the loan documents. Such financing (considering the permitted conditional preferred equity and any mezzanine loan), when added to the principal balance of the Etude Self Storage West Coast Portfolio Whole Loan must result in (a) a combined loan-to-value ratio of no more 66.71%, (b) a combined debt service coverage ratio of not less than 1.387x and (c) a combined debt yield of not less than 8.47%.

Terrorism Insurance. The borrower is required to obtain and maintain property insurance and is required to obtain and maintain business interruption insurance for 18 months plus a 6-month extended period of indemnity. Such insurance is required to cover perils of terrorism and acts of terrorism; provided that if TRIPRA or a subsequent statute is in effect and covers both foreign and domestic acts of terror, the provisions of TRIPRA will determine the acts of terrorism for which coverage will be required. See “Risk Factors—Risks Relating to the Mortgage Loans—Terrorism Insurance May Not Be Available for All Mortgaged Properties” in the prospectus.

 

 

 

 A-3-19 

 

Hospitality – Full Service Loan #3 Cut-off Date Balance:   $77,929,638
10600 Westminster Boulevard The Westin Westminster Cut-off Date LTV:   59.9%
Westminster, CO 80020   UW NCF DSCR:   1.68x
    UW NOI Debt Yield:   14.4%

 

 A-3-20 

 

Hospitality – Full Service Loan #3 Cut-off Date Balance:   $77,929,638
10600 Westminster Boulevard The Westin Westminster Cut-off Date LTV:   59.9%
Westminster, CO 80020   UW NCF DSCR:   1.68x
    UW NOI Debt Yield:   14.4%

 

 A-3-21 

 

Mortgage Loan No. 3 – The Westin Westminster

 

Mortgage Loan Information   Property Information
Mortgage Loan Seller: WFB   Single Asset/Portfolio: Single Asset
  Location: Westminster, CO 80020
Original Balance: $78,000,000   General Property Type: Hospitality
Cut-off Date Balance: $77,929,638   Detailed Property Type: Full Service
% of Initial Pool Balance: 7.6%   Title Vesting: Fee
Loan Purpose: Acquisition   Year Built/Renovated: 2000/2017-2024
Borrower Sponsors(1): Various   Size: 370 Rooms
Guarantor: CSC Holdings, LLC   Cut-off Date Balance Per Room: $210,621
Mortgage Rate: 6.5110%   Maturity Date Balance Per Room: $198,717
Note Date: 9/4/2025   Property Manager: Crestview Management, LLC
Maturity Date: 9/11/2030      (borrower-related)
Term to Maturity: 60 months      
Amortization Term: 360 months   Underwriting and Financial Information
IO Period: 0 months   UW NOI: $11,192,423
Seasoning: 1 month   UW NCF: $9,948,782
Prepayment Provisions: L(25),D(28),O(7)   UW NOI Debt Yield: 14.4%
Lockbox/Cash Mgmt Status: Hard/Springing   UW NCF Debt Yield: 12.8%
Additional Debt Type: NAP   UW NOI Debt Yield at Maturity: 15.2%
Additional Debt Balance: NAP   UW NCF DSCR: 1.68x
Future Debt Permitted (Type): No (NAP)   Most Recent NOI: $11,171,091 (7/31/2025 TTM)
Reserves(2)   2nd Most Recent NOI: $13,496,636 (12/31/2024)
Type Initial Monthly Cap   3rd Most Recent NOI: $11,384,159 (12/31/2023)
RE Taxes: $166,598 $55,532 NAP   Most Recent Occupancy: 67.2% (7/31/2025)
Insurance: $0 Springing NAP   2nd Most Recent Occupancy: 71.6% (12/31/2024)
FF&E Reserve: $0 $103,637 NAP   3rd Most Recent Occupancy: 74.6% (12/31/2023)
Seasonality Reserve: $1,422,000 Springing (3)   Appraised Value (as of)(4): $130,100,000 (8/1/2026)
Replacement Comfort Letter Reserve: $2,500 $0 NAP   Appraised Value Per Room(4): $351,622
Existing PIP Reserve: $8,508,968 $0 NAP   Cut-off Date LTV Ratio(4): 59.9%
PIP Reserve: $0 Springing NAP   Maturity Date LTV Ratio(4): 56.5%

 

Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Loan Amount: $78,000,000 63.0%   Purchase Price: $113,000,000 91.3%
Sponsor Equity: $44,266,139 35.8%   Upfront Reserves: $10,100,066 8.2%
Seller Proration: $1,497,657 1.2%   Closing Costs: $663,730 0.5%
Total Sources: $123,763,796 100.0%   Total Uses: $123,763,796 100.0%

 

(1)See “The Borrower and the Borrower Sponsors” section below for further discussion of the borrower sponsors.
(2)See “Escrows and Reserves” section below for further discussion of reserve requirements.
(3)The borrower is only required to make monthly deposits into the Seasonality Reserve if the funds on deposit in the Seasonality Reserve are less than the Seasonality Reserve Required Annual Balance (as defined below), initially $1,422,000.
(4)The appraisal concluded to an “As Complete” value for The Westin Westminster Mortgage Property (as defined below) of $130,100,000 as of August 1, 2026, which assumes that there is $8,508,968 in an upfront PIP reserve for capital expenditures held in escrow. At origination, the borrower deposited $8,508,968 in an upfront PIP reserve for capital expenditures. The appraisal concluded to an “As Is” appraised value of $115,000,000 as of July 30, 2025, resulting in an Appraised Value Per Room of approximately $310,811, and a Cut-off Date LTV Ratio and Maturity Date LTV Ratio of 67.8% and 63.9%, respectively.

The Mortgage Loan. The third largest mortgage loan (the “The Westin Westminster Mortgage Loan”) is evidenced by a promissory note in the original principal balance of $78,000,000 and secured by the fee interest in a 370-room full-service hotel located in Westminster, Colorado (the “Westin Westminster Property”). 

The Borrower and the Borrower Sponsors. The borrower is CP Westminster, LLC., a single-purpose, Delaware limited liability company with one independent director. Legal counsel to the borrower delivered a non-consolidation opinion in connection with the origination of The Westin Westminster Mortgage Loan. 

The borrower sponsors are William J. Yung III, Martha Yung, William J. Yung IV, Joseph A. Yung, Julie A. Haught, Judith A. Yung, Jennifer A. Yung, Michelle M. Christensen and Scott A. Yung. The non-recourse carveout guarantor is CSC Holdings, LLC, an affiliate of Columbia Sussex Corporation (“CSC”). Founded in 1972, CSC is a privately owned hospitality company headquartered in Crestview Hills, Kentucky. CSC currently owns 46 hotels across 19 states and D.C. with major hospitality brands including Marriott, Hilton, and Hyatt.

A CSC affiliate declared bankruptcy in 2008. In addition, CSC has had numerous foreclosures and deeds-in-lieu since 2009. For additional information please see “Description of the Mortgage Pool—Loan Purpose; Default History, Bankruptcy Issues and Other Proceedings” in the prospectus. The Westin Westminster Mortgage Loan documents require that the guarantor maintains a minimum net worth and liquidity of $78.0 million and $7.8 million, respectively. 

The Property. The Westin Westminster Property is a 13-story, 370-room, full-service hotel located in Westminster, Colorado. Situated on an approximately 14.42-acre site, The Westin Westminster Property was built in 2000 and most recently renovated in 2024. Since 2017, prior ownership invested

 A-3-22 

 

Hospitality – Full Service Loan #3 Cut-off Date Balance:   $77,929,638
10600 Westminster Boulevard The Westin Westminster Cut-off Date LTV:   59.9%
Westminster, CO 80020   UW NCF DSCR:   1.68x
    UW NOI Debt Yield:   14.4%

approximately $21.7 million (approximately $58,732 per key) of capital into the property, including both guest-facing and back-of-house areas, as well as the addition of a new 9,590 SF Legacy Ballroom in 2019. Prior renovations completed in 2018-2019 included upgrades to all 370 guestrooms, including conversion of 175 guest baths to spa quality showers in King guestrooms. The renovations completed in 2023-2024 included, among various other upgrades, new beds, upgraded chillers and boilers, and the construction of a pergola and upgraded patio used for private functions in the hotel's restaurant. The borrower sponsors have a comprehensive $8,508,968 (approximately $22,997 per key) property improvement plan (“PIP) planned for the property, with $8,508,968 reserved upfront to fund the work. The PIP will encompass renovations to guestrooms, guest bathrooms, and guestroom corridors with updated soft goods and case goods, finishes, lighting, and tub-to-shower conversions. Amenities at the property include a restaurant, a coffee counter, 44,801 SF of indoor meeting space, a fitness center, an indoor pool and outdoor sundeck, a business center, and a gift shop/convenience store. The Westin Westminster Property guestroom configuration consists of 185 king rooms, 176 double/double rooms, five queen rooms, two studio suites, and two junior suites. The Westin Westminster Property is operating under the Westin flag with a franchise agreement expiring September 2045.

The following table presents historical occupancy, ADR, and RevPAR penetration rates of The Westin Westminster Property:

Historical Occupancy, ADR, RevPAR(1)
  Competitive Set The Westin Westminster Property Penetration Factor
Year Occupancy ADR RevPAR Occupancy ADR RevPAR Occupancy ADR RevPAR
12/31/2023 59.6% $158.85 $94.64 74.6% $164.40 $122.59 125.2% 103.5% 129.5%
12/31/2024 57.9% $161.28 $93.37 71.6% $174.64 $125.12 123.7% 108.3% 134.0%
6/30/2025 TTM 57.4% $161.52 $92.76 67.2% $174.78 $117.53 117.1% 108.2% 126.7%

Source: Industry Report, unless otherwise indicated.

(1)The variances between the underwriting, the appraisal and industry report data with respect to Occupancy, ADR and RevPAR are attributable in part to variances in reporting methodologies and/or timing differences.
(2)The competitive set includes the DoubleTree by Hilton Hotel Denver Thornton, DoubleTree by Hilton Hotel Denver Westminster, Renaissance Boulder Flatiron Hotel, Drury Plaza Hotel Denver Westminster, Marriott Denver Westminster and Omni Interlocken Hotel.

The Market. The Westin Westminster Property is located in Westminster, Colorado, approximately 18.0 miles from Denver International Airport. The Westin Westminster Property is located just northeast of U.S. Highway 36 and the West 104th Avenue interchange. U.S. Highway 36 provides access to downtown Denver, Denver International Airport, the north-south Interstate system (I-25), and the east-west Interstate system (I-70). The Westin Westminster Property is an anchor in the Westminster Promenade commercial center, which features an AMC Theater, Bowlero sports center, Dave and Busters, and several restaurants. Major employers in the area include BAE Mission Systems, Trimble, St. Anthony's North Hospital, MTech Mechanical Technologies Group, Tri-State Generation, Maxar, Motorola Solutions, Kaiser Permanente, Plantronics Poly, and Cadrex. According to the appraisal, The Westin Westminster Property’s 2024 demand segmentation was 36% commercial, 44% meeting and group and 20% leisure.

According to the appraisal, the 2025 estimated population within a one-, three- and five-mile radius of The Westin Westminster Property is 7,419, 111,106 and 290,037 respectively, and the average household income for the same radii is $136,562, $138,483 and $130,801 respectively.

According to a third-party report, The Westin Westminster Property is in the Denver North submarket, which is within the Denver - CO USA market. According to a third-party report, the Denver North submarket is comprised of 60 hotel properties and 6,870 rooms in total. As of June 2025, the Denver North submarket had a trailing-twelve-month occupancy, ADR and RevPAR of 64.3%, $117.02 and $75.25, respectively.

The following table presents competitive properties to The Westin Westminster Property:

Competitive Property Summary
Property Year Built Rooms Commercial Meeting and Group Leisure
The Westin Westminster 2000 370 36% 44% 20%
Denver Marriott Westminster 2014 215 55% 30% 15%
DoubleTree by Hilton Hotel Denver Thornton 1984 137 65% 15% 20%
DoubleTree by Hilton Hotel Denver Westminster 1985 186 70% 15% 15%
Drury Inn & Suites Denver Westminster 2012 180 65% 10% 25%
Omni Interlocken Hotel 1999 390 40% 40% 20%
Renaissance by Marriott Boulder Flatiron Hotel 2002 232 55% 30% 15%
Subtotal/Wtd. Avg.   1,710 51% 30% 19%

Source: Appraisal.

Appraisal. The appraisal concluded to an “As Complete” value for The Westin Westminster Property of $130,100,000 as of August 1, 2026, which assumes that there is $8,508,968 in an upfront PIP reserve for capital expenditures held in escrow. At origination, the borrower deposited $8,508,968 in an upfront PIP reserve for capital expenditures. The appraisal concluded to an “As Is” appraised value of $115,000,000 as of July 30, 2025.

Environmental Matters. According to the Phase I environmental site assessment dated July 22, 2025, there was no evidence of any recognized environmental conditions at The Westin Westminster Property.

 A-3-23 

 

Hospitality – Full Service Loan #3 Cut-off Date Balance:   $77,929,638
10600 Westminster Boulevard The Westin Westminster Cut-off Date LTV:   59.9%
Westminster, CO 80020   UW NCF DSCR:   1.68x
    UW NOI Debt Yield:   14.4%

Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at The Westin Westminster Property:

Cash Flow Analysis
  2022 2023 2024 7/31/2025 TTM UW UW per Room
Occupancy(1) 69.8% 74.6% 71.6% 67.2% 67.2%  
ADR(1) $158.45 $164.40 $174.64 $175.05 $175.05  
RevPAR(1) $110.65 $122.59 $125.12 $117.66 $117.66  
             
Rooms Revenue $14,943,390 $16,555,847 $16,943,990 $15,890,251 $15,890,251 $42,947
Food & Beverage Revenue $12,493,056 $15,136,559 $16,928,724 $14,769,624 $14,769,624 $39,918
Other Income

$881,938

$619,439

$479,788

$431,147

$431,147

$1,165

Total Revenue $28,318,384 $32,311,845 $34,352,502 $31,091,022 $31,091,022 $84,030
             
Room Expense $3,305,074 $3,844,807 $3,789,553 $3,655,530 $3,655,530 $9,880
Food & Beverage Expense $5,762,231 $7,137,811 $7,417,309 $6,728,990 $6,728,990 $18,186
Other Department Expense

$43,115

$44,163

$43,421

$47,894

$47,894

$129

Total Department Expenses $9,110,420 $11,026,781 $11,250,283 $10,432,414 $10,432,414 $28,196
Gross Operating Income $19,207,964 $21,285,064 $23,102,219 $20,658,608 $20,658,608 $55,834
             
Total Undistributed Expenses $7,755,634 $8,765,950 $8,581,410 $8,460,083 $8,471,172 $22,895
Gross Operating Profit $11,452,330 $12,519,114 $14,520,809 $12,198,525 $12,187,436 $32,939
             
Property Taxes $624,452 $820,271 $667,019 $683,628 $634,638 $1,715
Insurance $194,891 $314,684 $357,154 $343,806 $360,375 $974
Total Operating Expenses $17,685,397 $20,927,686 $20,855,866 $19,919,931 $19,898,599 $53,780
             
Net Operating Income   $10,632,987    $11,384,159      $13,496,636 $11,171,091 $11,192,423 $30,250
FF&E

$0

$0

$0

$0

$1,243,641

$3,361

Net Cash Flow $10,632,987 $11,384,159 $13,496,636 $11,171,091 $9,948,782 $26,889
             
NOI DSCR 1.80x 1.92x 2.28x 1.89x 1.89x  
NCF DSCR 1.80x 1.92x 2.28x 1.89x 1.68x  
NOI Debt Yield 13.6% 14.6% 17.3% 14.3% 14.4%  
NCF Debt Yield 13.6% 14.6% 17.3% 14.3% 12.8%  
(1)The variances between the underwriting, the appraisal, and the industry report data with respect to Occupancy, ADR and RevPAR at The Westin Westminster Property are attributable in part to variances in reporting methodologies and/or timing differences.
(2)The increase in Net Operating Income from 2023 to 2024 was primarily due to an approximately $1,792,165 increase in Food & Beverage Revenue due to 2024 being a record year for transient segmentation and associated decrease in Net Operating Income from 2024 to 7/31/2025 TTM representing more normalized performance.

 

 

Escrows and Reserves.

Tax Escrows – The Westin Westminster Mortgage Loan documents require an upfront deposit of $166,598 and ongoing monthly deposits of $55,532 for real estate taxes.

Insurance Escrows – The Westin Westminster Mortgage Loan documents require the borrower to deposit 1/12th of the estimated annual insurance premiums into an insurance reserve. However, the borrower will not be required to make the monthly insurance reserve deposit provided that (i) no event of default is continuing, (ii) there is a blanket policy in place that is satisfactory to the lender, and (iii) the borrower provides the lender evidence of renewal of such policy and paid receipts for the insurance premiums at least 30 days prior to the expiration date of such policy.

FF&E Reserve – The Westin Westminster Mortgage Loan documents require ongoing monthly deposits in an amount equal to $103,637. Based on the annual operating statements for The Westin Westminster Property, the lender may adjust the FF&E Reserve monthly deposit to the greater of (i) the then-existing FF&E Reserve monthly deposit for the prior period or (ii) the greater of (a) 1/12th of 4% of the underwritten revenue for the prior fiscal year and (b) the amount required by the franchise agreement.

Seasonality Reserve –The Westin Westminster Mortgage Loan documents require an upfront deposit of $1,422,000 (the “Seasonality Reserve Required Annual Balance”). These funds may be used for disbursements to or for the payment of any part of the monthly debt service payments occurring in January, February, March, and April to the extent that there is insufficient cash flow from The Westin Westminster Property to make the monthly debt service payment. The lender may adjust the Seasonality Reserve Required Annual Balance (and thus the Seasonality Reserve Deposit Amount (as defined below)), upon notice to the borrower, to an amount equal to the shortfall in revenue from The Westin Westminster Property to cover the debt service at a debt service coverage ratio (“DSCR”) of 1.30x, as calculated by the lender based on actual operations from the prior 12 months.

 A-3-24 

 

Hospitality – Full Service Loan #3 Cut-off Date Balance:   $77,929,638
10600 Westminster Boulevard The Westin Westminster Cut-off Date LTV:   59.9%
Westminster, CO 80020   UW NCF DSCR:   1.68x
    UW NOI Debt Yield:   14.4%

On each monthly payment date occurring in June, July, August, September, October, and November, the borrower is required to deposit with the lender an amount equal to 1/6th of the Seasonality Reserve Required Annual Balance, initially $237,000 (the “Seasonality Reserve Deposit Amount”), provided, however, that the borrower is only required to make these deposits if the funds on deposit in the Seasonality Reserve are less than the Seasonality Reserve Required Annual Balance.

Replacement Comfort Letter Reserve – The Westin Westminster Mortgage Loan documents require an upfront deposit of $2,500 for paying any costs and fees associated with obtaining one or more replacement or reissued franchisor comfort letters as determined by the lender to be necessary or appropriate in connection with any secondary market transaction.

Existing PIP Reserve – The Westin Westminster Mortgage Loan documents require an upfront deposit of $8,508,968 for the existing PIP work.

PIP Reserve – The Westin Westminster Mortgage Loan documents require that on the date that any new PIP is imposed by the franchisor, the borrower is required to deposit within 15 days after receipt of notice from the franchisor with respect to such PIP work, cash or a letter of credit in an amount equal to 100% of the sum required to pay for such new PIP into a PIP reserve.

Lockbox and Cash Management. The Westin Westminster Mortgage Loan is structured with a hard lockbox and springing cash management. The borrower is required to deliver direction letters to each of the credit card companies with which borrower has entered into a merchant’s or other credit card agreement directing them to pay to the lender-controlled lockbox account all payments which would otherwise be paid to borrower under the applicable credit card processing agreement. The borrower is required to (or cause the property manager to) deposit all revenue generated by The Westin Westminster Property into the lender-controlled lockbox account within three business days. All funds deposited into the lockbox are required to be transferred on each business day to the borrower unless a Cash Trap Event Period (as defined below) exists. Upon the occurrence and during the continuance of a Cash Trap Event Period, all funds in the lockbox account are required to be swept on each business day to a cash management account under the control of the lender to be applied and disbursed in accordance with The Westin Westminster Mortgage Loan documents, and all excess cash flow funds remaining in the cash management account after the application of such funds in accordance with The Westin Westminster Mortgage Loan documents may be held by the lender in an excess cash flow reserve account as additional collateral for The Westin Westminster Mortgage Loan.

A “Cash Trap Event Period” will commence upon the occurrence of the following:

(i)an event of default; or
(ii)the DSCR falling below 1.25x, tested quarterly.

 

A Cash Trap Event Period will end upon the occurrence of the following:

 

with regard to clause (i) above, upon the cure of such event of default; or
with regard to clause (ii) above, upon the DSCR has been equal to or greater than 1.25x for one calendar quarter.

Terrorism Insurance. The Westin Westminster Mortgage Loan documents require that the “all risk” insurance policy required to be maintained by the borrower provides coverage for terrorism in an amount equal to the full replacement cost of The Westin Westminster Property, as well as business interruption insurance covering no more than the 18-month period following the occurrence of a casualty event, together with an extended period of indemnity covering no more than a 12-months. See “Risk Factors-Risks Relating to the Mortgage Loans-Terrorism Insurance May Not Be Available for All Mortgaged Properties” in the prospectus.

 

 

 A-3-25 

 

Hospitality – Full Service Loan #4 Cut-off Date Balance:   $63,350,000
Various Yosemite Hospitality Portfolio Cut-off Date LTV:   62.7%
El Portal, CA 95318   UW NCF DSCR:   1.80x
    UW NOI Debt Yield:   14.7%

 

 A-3-26 

 

Hospitality – Full Service Loan #4 Cut-off Date Balance:   $63,350,000
Various Yosemite Hospitality Portfolio Cut-off Date LTV:   62.7%
El Portal, CA 95318   UW NCF DSCR:   1.80x
    UW NOI Debt Yield:   14.7%

 

 A-3-27 

 

Mortgage Loan No. 4 – Yosemite Hospitality Portfolio

 

Mortgage Loan Information   Property Information
Mortgage Loan Seller: WFB   Single Asset/Portfolio: Portfolio
  Location: El Portal, CA 95318
Original Balance(1): $63,350,000   General Property Type: Hospitality
Cut-off Date Balance(1): $63,350,000   Detailed Property Type: Full Service
% of Initial Pool Balance: 6.1%   Title Vesting: Fee
Loan Purpose: Refinance   Year Built/Renovated: Various / 2022-2024
Borrower Sponsor: Gerald D. Fischer   Size: 536 Rooms
Guarantors: Gerald D. Fischer and Karane Fischer Cut-off Date Balance per Room(1): $177,239
Mortgage Rate: 7.3000% Maturity Date Balance per Room(1): $177,239
Note Date: 9/5/2025   Property Manager: Yosemite Management Group,
Maturity Date: 9/11/2030     LLC (borrower-related)
Term to Maturity: 60 months   Underwriting and Financial Information
Amortization Term: 0 months   UW NOI: $13,940,077
IO Period: 60 months   UW NCF: $12,623,766
Seasoning: 1 month   UW NOI Debt Yield(1): 14.7%
Prepayment Provisions(2): L(25),D(28),O(7)   UW NCF Debt Yield(1): 13.3%
Lockbox/Cash Mgmt Status: Hard / Springing   UW NOI Debt Yield at Maturity(1): 14.7%
Additional Debt Type(1): Pari Passu   UW NCF DSCR(1): 1.80x
Additional Debt Balance(1): $31,650,000   Most Recent NOI: $15,600,664 (6/30/2025 TTM)
Future Debt Permitted (Type): No (NAP)   2nd Most Recent NOI: $14,256,218 (12/31/2024)
      3rd Most Recent NOI: $12,682,873 (12/31/2023)
Reserves(3)   Most Recent Occupancy: 57.6% (6/30/2025)
Type Initial Monthly Cap   2nd Most Recent Occupancy: 57.0% (12/31/2024)
Taxes: $267,876 $44,646 NAP   3rd Most Recent Occupancy: 54.2% (12/31/2023)
Insurance: $0 Springing NAP   Appraised Value (as of): $151,600,000 (6/25/2025)
Capital Expenditure Reserve: $6,500,000 $0 NAP   Appraised Value per Room: $282,836
Seasonality Reserve: $4,000,000 Springing NAP   Cut-off Date LTV Ratio(1): 62.7%
FF&E Reserve: $3,100,000 Springing NAP   Maturity Date LTV Ratio(1): 62.7%
FAIR Plan Reserve: $299,114 $0 NAP      
PIP Reserve: $0 Springing NAP      
               
Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Loan Amount(1): $95,000,000 100.0%   Loan Payoff: $70,713,395 74.4%
        Upfront Reserves: $14,166,990 14.9%
        Return of Equity: $6,026,276 6.3%
        Closing Costs: $4,093,338 4.3%
Total Sources $95,000,000 100.0%   Total Uses $95,000,000 100.0%

 

(1)The Yosemite Hospitality Portfolio Mortgage Loan (as defined below) is part of the Yosemite Hospitality Portfolio Whole Loan (as defined below), which is evidenced by two pari passu promissory notes with an aggregate original principal balance of $95,000,000. The information presented above is based on the Yosemite Hospitality Portfolio Whole Loan.
(2)Defeasance of the Yosemite Hospitality Portfolio Whole Loan is permitted any time after the earlier to occur of (i) October 11, 2029, or (ii) two years from the closing date of the securitization that includes the last pari passu note of the Yosemite Hospitality Portfolio Whole Loan to be securitized. The assumed lockout period is based on the expected BANK5 2025-5YR17 closing date in October 2025. The actual lockout period may be longer.
(3)See “Escrows and Reserves” below for further discussion of reserve information.

The Mortgage Loan. The fourth largest mortgage loan (the “Yosemite Hospitality Portfolio Mortgage Loan”) is part of a whole loan (the “Yosemite Hospitality Portfolio Whole Loan”) evidenced by two pari passu promissory notes with an aggregate original principal amount of $95,000,000. The Yosemite Hospitality Portfolio Whole Loan was co-originated by Wells Fargo Bank, National Association (“WFB”) and Citi Real Estate Funding Inc. (“CREFI”). The Yosemite Hospitality Portfolio Whole Loan is secured by the borrowers’ fee interest in two full service hospitality properties located in El Portal, California (the “Yosemite View Lodge Property,” and the “Yosemite Cedar Lodge Property”, collectively the “Yosemite Hospitality Portfolio Properties” or the “Yosemite Hospitality Portfolio”). The Yosemite Hospitality Portfolio Mortgage Loan is evidenced by the controlling Note A-1, with an original principal amount of $63,350,000.

The Yosemite Hospitality Portfolio Whole Loan will be serviced pursuant to the pooling and servicing agreement for the BANK5 2025-5YR17 securitization trust. The relationship between the holders of the Yosemite Hospitality Portfolio Whole Loan is governed by a co-lender agreement. See “Description of the Mortgage Pool—The Whole Loans—The Serviced Pari Passu Whole Loans” and “Pooling and Servicing Agreement” in the prospectus.

 

 

 

 A-3-28 

 

Hospitality – Full Service Loan #4 Cut-off Date Balance:   $63,350,000
Various Yosemite Hospitality Portfolio Cut-off Date LTV:   62.7%
El Portal, CA 95318   UW NCF DSCR:   1.80x
    UW NOI Debt Yield:   14.7%
The Yosemite Hospitality Portfolio Whole Loan Summary

 

Note

Original Balance Cut-off Date Balance Note Holder Controlling Piece
A-1        $63,350,000               $63,350,000 BANK5 2025-5YR17 Yes
A-2(1)        $31,650,000               $31,650,000 CREFI No
Whole Loan        $95,000,000               $95,000,000    

 

(1)Expected to be contributed to one or more future securitization transactions or may otherwise be transferred at any time.

The Borrowers and the Borrower Sponsor. The borrowers are Cedar Lodge SPE LLC and Yosemite View Lodge SPE LLC, each a single-purpose, Delaware limited liability company with one independent director. Legal counsel to the borrowers delivered a non-consolidation opinion in connection with the origination of the Yosemite Hospitality Portfolio Whole Loan.

The borrower sponsor is Gerald D. Fischer and the non-recourse carveout guarantors are Gerald D. Fischer and Karane Fischer. The guarantors have provided a completion guaranty guaranteeing the payment and performance of certain capital improvement work under the terms of the Yosemite Hospitality Portfolio Whole Loan documents. Gerald D. Fischer is the founder and chief executive office of Yosemite Resorts. Founded in 1977, Yosemite Resorts is a privately held, family owned and operated hospitality development and management company.

The Properties. The Yosemite Hospitality Portfolio Properties are comprised of two-full service hotels, totaling 536 rooms and located a few miles west of Yosemite National Park (the “Park”) western boundary and the Arch Rock Entrance to the Park along State Route 140, adjacent to the Merced River in El Portal, California, approximately 187.0 miles west of San Francisco. The Park encompasses 1,187 square miles of designated wilderness and received approximately 4.3 million visitors in 2024.

Between 2022 and 2024, the borrower sponsor has invested approximately $7.08 million (approximately $13.2k per key) in capital expenditures across the Yosemite Hospitality Portfolio Properties. The renovations included lobby refurbishments, guestroom renovations, meeting space upgrades, restaurant and amenity enhancements, and restoration of public spaces and exterior facades.

The following table presents certain information relating to the Yosemite Hospitality Portfolio Properties:

Yosemite Hospitality Portfolio Properties Summary
Property Name / Property Type / Property Sub-Type Allocated Whole Loan Cut-off Date Balance % of Portfolio Cut-off Date Balance Occupancy(1) Year Built / Renovated(2) Rooms(1) Appraised Value(2) Allocated Cut-off Date LTV UW NOI(1) % of UW NOI

Yosemite View Lodge

Hospitality / Full Service

$78,300,000 82.4% 63.4% 1950-2010 / 2022-2024 327 $119,900,000 65.3% $11,820,072 84.8%

Yosemite Cedar Lodge

Hospitality / Full Service

$16,700,000 17.6% 48.4% 1960-1993 / 2022-2024 209 $31,700,000 52.7% $2,120,005 15.2%
Total/Wtd. Avg. $95,000,000 100.0% 57.6%   536 $151,600,000 62.7% $13,940,077 100.0%

 

(1)Information based on the underwriting.
(2)Source: Appraisal.

 

Yosemite View Lodge

 

The Yosemite View Lodge Property is an eight building, 327-room full-service hotel located on an approximately 13.4-acre site, located adjacent to the Merced River and approximately 2.3 miles west of the Arch Rock Entrance to the Park. Built between 1950 and 2010, the Yosemite View Lodge Property’s guestroom configuration includes 84 king suites, 220 queen/queen suites, 15 one-bedroom suites, 6 three-bedroom suites, and two two-bedroom suites. The Yosemite View Lodge Property underwent various renovations and received a number of repairs and updates between 2022 and 2024. The borrower sponsor invested approximately $354,398 (approximately $1,084 per key) in 2022, approximately $363,751 (approximately 1,112 per key) in 2023 and approximately $856,672 (approximately $2,620 per key) in 2024. Amenities at the Yosemite View Lodge Property include a restaurant and lounge, pizzeria, 1,200 SF of meeting space, three outdoor swimming pools, an indoor pool, six outdoor whirlpools, an indoor whirlpool, lobby workstation, gift shop and convenience store, guest laundry room, and an ATM. As of June 30, 2025, the Yosemite View Lodge Property was 63.4% occupied and reported an ADR and RevPAR of $299.92 and $190.16, respectively.

 

The borrower sponsor has certain capital expenditures planned for the Yosemite View Lodge Property, with $6.5 million in capital expenditures reserve funds required up-front for project funding. The capital expenditures plan includes two components: (i) demolition of the existing Del Hart building and construction of a new three-story structure with meeting space and three upgraded guest rooms (the “Redbud Addition”), and (ii) development of a new fitness center and expanded pool deck adjacent to the Sequoia building (the “New Fitness Center”).

 

The applicable borrower will lease the portions of the Yosemite View Lodge Property that include the Redbud Addition and New Fitness Center to an affiliated single-purpose entity for nominal rent until the completion of construction. Upon lender’s acknowledgement of satisfactory completion, such borrower is required to exercise its right to terminate the lease. The Yosemite Hospitality Portfolio Whole Loan documents provide for release of the capital expenditure reserve funds upon satisfaction of certain completion-related requirements, including final certificates of occupancy. The applicable borrower is required to complete each of the Required Capital Expenditures (as defined below) on or before December 31, 2026, with extensions of the completion date up to 60 days for force majeure. Further, the guarantors have provided a completion guaranty with respect to the proposed improvements. See “Escrows and Reserves” below.

 

 A-3-29 

 

Hospitality – Full Service Loan #4 Cut-off Date Balance:   $63,350,000
Various Yosemite Hospitality Portfolio Cut-off Date LTV:   62.7%
El Portal, CA 95318   UW NCF DSCR:   1.80x
    UW NOI Debt Yield:   14.7%

The following table presents historical occupancy, ADR, and RevPAR penetration rates of the Yosemite View Lodge Property:

 

Historical Occupancy, ADR, RevPAR(1)
  Competitive Set(2) Yosemite View Lodge Property Penetration Factor
Year Occupancy ADR RevPAR Occupancy ADR RevPAR Occupancy ADR RevPAR
12/31/2022 57.1% $235.29 $134.46 66.1% $219.72 $145.17 115.7% 93.4% 108.0%
12/31/2023 60.3% $246.89 $148.87 61.7% $271.58 $167.69 102.4% 110.0% 112.6%
12/31/2024 57.9% $239.74 $138.83 63.1% $292.22 $184.44 109.0% 121.9% 132.9%

Source: Industry Report, unless otherwise indicated.

(1) The variances between the underwriting, the appraisal and industry report data with respect to Occupancy, ADR and RevPAR are attributable in part to variances in reporting methodologies and/or timing differences.
(2)The competitive set includes the Tenaya Lodge, Best Western Plus Yosemite Way Station, Quality Inn Yosemite Valley Gateway, Hampton by Hilton Oakhurst Yosemite, Fairfield Inn & Suites Oakhurst Yosemite, Holiday Inn Express & Suites Oakhurst-Yosemite Park Area, Best Western Plus Yosemite Gateway Inn, Pines Resort, AutoCamp Yosemite, and Inelle, Oakhurst Yosemite, a Tribute Portfolio Hotel.

 

Yosemite Cedar Lodge

 

The Yosemite Cedar Lodge Property is an eight building, 209-room full-service hotel located on an approximately 29.2-acre site, located adjacent to the Merced River and approximately 8.2 miles west of the Arch Rock Entrance to the Park. Built between 1960 and 1993, the Yosemite Cedar Lodge Property’s guestroom configuration includes 36 king suites, 151 queen/queen suites, 17 one-bedroom suites, three three-bedroom suites and two two-bedroom suites. The Yosemite Cedar Lodge Property underwent various renovations and received a number of repairs and updates between 2022 and 2024. The borrower sponsor invested approximately $144,878 (approximately $693 per key) in 2022, approximately $4,722,219 (approximately $22,594 per key) in 2023 and approximately $635,131 (approximately $3,039 per key) in 2024. Amenities at the Yosemite Cedar Lodge Property include a restaurant and a bar and grill, two outdoor swimming pools, an indoor swimming pool, an outdoor whirlpool, an indoor whirlpool, lobby workstation, conference room, picnic area, and a gift shop and convenience store. As of June 30, 2025, the Yosemite Cedar Lodge Property was 48.4% occupied and reported an ADR and RevPAR of $204.95 and $99.21, respectively.

 

The following table presents historical occupancy, ADR, and RevPAR penetration rates of the Yosemite Cedar Lodge Property:

 

Historical Occupancy, ADR, RevPAR(1)
  Competitive Set(2) Yosemite Cedar Lodge Property Penetration Factor
Year Occupancy ADR RevPAR Occupancy ADR RevPAR Occupancy ADR RevPAR
12/31/2022 57.1% $235.29 $134.46 42.8% $159.91 $68.44 75.0% 68.0% 50.9%
12/31/2023 60.3% $246.89 $148.87 42.4% $200.55 $85.10 70.4% 81.2% 57.2%
12/31/2024 57.9% $239.74 $138.83 47.4% $204.22 $96.77 81.8% 85.2% 69.7%

Source: Industry Report, unless otherwise indicated.

(1) The variances between the underwriting, the appraisal and industry report data with respect to Occupancy, ADR and RevPAR are attributable in part to variances in reporting methodologies and/or timing differences.
(2)The competitive set includes the Tenaya Lodge, Best Western Plus Yosemite Way Station, Quality Inn Yosemite Valley Gateway, Hampton by Hilton Oakhurst Yosemite, Fairfield Inn & Suites Oakhurst Yosemite, Holiday Inn Express & Suites Oakhurst-Yosemite Park Area, Best Western Plus Yosemite Gateway Inn, Pines Resort, AutoCamp Yosemite, and Inelle, Oakhurst Yosemite, a Tribute Portfolio Hotel.

 

The Market.

 

Yosemite View Lodge

 

The Yosemite View Lodge Property is bound by Merced River on the south, east and west side. The property is located 55.0 miles north of Fresno Yosemite National Airport, with vehicular access provided by State Route 140, the only year-round entrance to the Park. The Park is the largest economic driver for El Portal, California. Other leisure demand generators include California State Mining & Mineral Museum and the Mariposa Museum & History Center. The property’s 2024 demand segmentation was 90% transient and 10% meeting and group.

 

Yosemite Cedar Lodge

 

The Yosemite Cedar Lodge Property is bound by Merced River on the north and Sierra National Forest on the south. The property is located 55.0 miles north of Fresno Yosemite National Airport, with vehicular access provided by State Route 140, the only year-round entrance to the Park. The Park is the largest economic driver for El Portal, California. Other leisure demand generators include California State Mining & Mineral Museum and the Mariposa Museum & History Center. The Yosemite Cedar Lodge Property’s 2024 demand segmentation was 95% transient and 5% meeting and group.

 

 

 

 

 

 

 A-3-30 

 

Hospitality – Full Service Loan #4 Cut-off Date Balance:   $63,350,000
Various Yosemite Hospitality Portfolio Cut-off Date LTV:   62.7%
El Portal, CA 95318   UW NCF DSCR:   1.80x
    UW NOI Debt Yield:   14.7%

The following table presents competitive properties to the Yosemite Hospitality Portfolio Properties:

 

Competitive Property Summary
Property Year Built Rooms Commercial Group Leisure
Yosemite View Lodge 1950-2010 327 0.0% 10.0% 90.0%
Yosemite Cedar Lodge 1960-1993 209 0.0% 5.0% 95.0%
Tenaya Lodge 1990 352 NAV NAV NAV
Best Western Plus Yosemite Way Station 1985 78 NAV NAV NAV
Quality Inn Yosemite Valley Gateway 1989 59 NAV NAV NAV
Hampton by Hilton Oakhurst Yosemite 2022 111 NAV NAV NAV
Fairfield Inn & Suites Oakhurst Yosemite 2021 111 NAV NAV NAV
Holiday Inn Express & Suites Oakhurst-Yosemite Park Area 2020 113 NAV NAV NAV
Best Western Plus Yosemite Gateway Inn 1984 133 NAV NAV NAV
Pines Resort 1980 104 NAV NAV NAV
AutoCamp Yosemite 2019 103 NAV NAV NAV
Inelle, Oakhurst Yosemite, a Tribute Portfolio Hotel 1994 70 NAV NAV NAV
Total/Wtd. Avg.   1,770 NAV NAV NAV

 

Source: Appraisal.

Appraisal. According to the portfolio appraisal dated June 25, 2025, the Yosemite Hospitality Portfolio Properties had an aggregate “As Is” appraised value of $151,600,000.

Environmental Matters. According to the Phase I environmental assessments dated July 16, 2025, there was no evidence of any recognized environmental conditions at the Yosemite Hospitality Portfolio Properties.

 

 

 

 A-3-31 

 

Hospitality – Full Service Loan #4 Cut-off Date Balance:   $63,350,000
Various Yosemite Hospitality Portfolio Cut-off Date LTV:   62.7%
El Portal, CA 95318   UW NCF DSCR:   1.80x
    UW NOI Debt Yield:   14.7%

Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at the Yosemite Hospitality Portfolio Properties:

 

Cash Flow Analysis
  2022 2023 2024 6/30/2025 TTM UW UW per Room
Occupancy(1) 57.0% 54.2% 57.0% 57.6% 57.6%  
ADR(1) $202.20 $249.90 $263.68 $268.78 $268.78  
RevPar(1) $115.25 $135.49 $150.25 $154.70 $154.70  
             
Rooms Revenue $22,547,543 $26,506,449 $29,475,692 $30,265,075 $30,265,075 $56,465
Retail Revenue $2,053,938 $2,031,994 $2,128,045 $2,137,317 $2,137,317 $3,988
Restaurant Leases Revenue $228,698 $224,215 $238,041 $246,966 $246,966 $461
Other Income

$414,289

$410,595

$273,548

$258,414

$258,414

$482

Total Operating Revenue $25,244,467 $29,173,253 $32,115,327 $32,907,772 $32,907,772 $61,395
             
Rooms Expense $5,352,177 $5,267,801 $5,619,353 $5,608,013 $5,608,011 $10,463
Retail Expenses

$1,208,722

$1,033,768

$1,037,813

$930,226

$1,010,951

$1,886

Total Departmental Profit $18,683,568 $22,871,684 $25,458,160 $26,369,533 $26,288,810 $49,046
             
General and Administrative $1,189,178 $1,458,313 $1,743,578 $1,819,951 $1,850,942 $3,453
Utilities $1,023,297 $1,410,206 $1,457,793 $1,433,967  $1,496,514 $2,792
Advertising and Marketing $12,523 $20,193 $11,625 $9,825 $9,825 $18
Information and Technology $661,245 $680,127 $689,852 $358,962 $700,473 $1,307
Property Ops./ R&M

$1,251,109

$935,076

$1,638,939

$1,497,144

$1,648,506

$3,076

Gross Operating Profit $14,546,217 $18,367,769 $19,916,373 $21,249,684 $20,582,550 $38,400
             
Base Management Fee $823,615 $824,820 $824,820 $824,820 $987,233 $1,842
Property Taxes $460,253 $457,335 $473,667 $513,265 $550,299 $1,027
Insurance $3,876,060 $4,375,243 $4,300,657 $4,234,637 $5,104,941 $9,524
Other Expenses

$11,343

$27,498

$61,010

$76,298

$0

$0

Net Operating Income(2) $9,374,946 $12,682,873 $14,256,218 $15,600,664 $13,940,077 $26,008
             
FF&E

$0

$0

$0

$0

$1,316,311

$2,456

Net Cash Flow $9,374,946 $12,682,873 $14,256,218 $15,600,664 $12,623,766 $23,552
             
NOI DSCR 1.33x 1.80x 2.03x 2.22x 1.98x  
NCF DSCR 1.33x 1.80x 2.03x 2.22x 1.80x  
NOI Debt Yield 9.9% 13.4% 15.0% 16.4% 14.7%  
NCF Debt Yield 9.9% 13.4% 15.0% 16.4% 13.3%  
(1)The variances between the underwriting, the appraisal, and the industry report data with respect to Occupancy, ADR and RevPAR at the Yosemite Hospitality Portfolio Properties are attributable in part to variances in reporting methodologies and/or timing differences.
(2)The increase in NOI from 2022 to 2023 and 2024 was primarily due to the borrower sponsor increasing room rates. The room rates went from an ADR of $202.20 in 2022 to $263.68 in 2024, on a portfolio basis. The decrease in NOI from 6/30/2025 TTM to UW NOI is primarily due to the increase in insurance expense and UW management fee to 3% of EGI. In addition, there were some increases in Information and Technology fees and R&M which were based on the historical trends.

 

Escrows and Reserves.

 

Tax Escrows – The Yosemite Hospitality Portfolio Whole Loan documents require an upfront deposit of $267,876 and ongoing monthly deposits of $44,646 for real estate taxes.

 

Insurance Escrows – The Yosemite Hospitality Portfolio Whole Loan documents require the borrowers to deposit 1/12th of the estimated annual insurance premiums into an insurance reserve. However, the borrowers will not be required to make the monthly insurance reserve deposit provided that (i) no event of default is continuing, (ii) there is a blanket policy in place that is satisfactory to the lender, and (iii) the borrowers provides the lender evidence of renewal of such policy and paid receipts for the insurance premiums at least 10 days prior to the expiration date of such policy.

 

Capital Expenditure Reserve – The Yosemite Hospitality Portfolio Whole Loan documents require an upfront deposit of $6,500,000 for completion of the required capital expenditures (planned improvements at the Yosemite View Lodge Property, including demolition of the Del Hart building and construction of a new three-story structure with meeting space and upgraded guest rooms, as well as a new fitness center and expanded pool deck) (the ‘Required Capital Expenditures”) and other replacements. Provided no event of default has occurred and is continuing, the lender will disburse the Capital Expenditure Reserve funds to the borrowers upon substantial completion of the Required Capital Expenditures and within 15 business days after the delivery by the borrowers to the lender of a disbursement request form together with the lender’s then standard reserve disbursement schedule. For the avoidance of doubt, the borrowers may submit one disbursement request for all of the work relating to the Required Capital Expenditures, which disbursement request may not be submitted until substantial completion of the Required Capital Expenditures.

 

 A-3-32 

 

Hospitality – Full Service Loan #4 Cut-off Date Balance:   $63,350,000
Various Yosemite Hospitality Portfolio Cut-off Date LTV:   62.7%
El Portal, CA 95318   UW NCF DSCR:   1.80x
    UW NOI Debt Yield:   14.7%

Seasonality Reserve – The Yosemite Hospitality Portfolio Whole Loan documents require an upfront deposit of $4,000,000 (the “Seasonality Reserve Required Annual Balance”). These funds may be used for disbursements to or for the payment of any part of the monthly debt service payments occurring in October, November, December, January, February, March, April and May, to the extent that there is insufficient cash flow from the Yosemite Hospitality Portfolio Properties to make the monthly debt service payment. The lender may adjust the Seasonality Reserve Required Annual Balance (and thus the Seasonality Reserve Deposit Amount (as defined below)), upon notice to the borrowers, to an amount equal to the shortfall in revenue from the Yosemite Hospitality Portfolio Properties, less any remaining seasonality reserve funds which are no longer subject to disbursement, to cover the debt service at a debt service coverage ratio (“DSCR”) of 1.30x, based on a 30-year amortization period, as calculated by the lender based on actual operations from the prior 12 months. On each monthly payment date occurring in June, July, August, September and October, beginning in 2026, the borrowers are required to deposit with the lender an amount equal Seasonality Reserve Required Annual Balance multiplied by 15% with respect to June, 25% with respect to July, 25% with respect to August, 20% with respect to September, and 15% with respect to October (the “Seasonality Reserve Deposit Amount”).

 

FF&E Reserve – The Yosemite Hospitality Portfolio Whole Loan documents require an upfront deposit of $3,100,000 and ongoing monthly deposits of approximately $109,693; provided, however, that so long as no event of default is then continuing and the Yosemite Hospitality Portfolio Properties are being adequately maintained, the borrowers are not required to begin making the FF&E reserve monthly deposits until the monthly payment date occurring in October, 2027, unless the balance of FF&E reserve funds is (or, after giving effect to any pending disbursements thereof, would be) less than $1,550,000. Based on the annual operating statements for the Yosemite Hospitality Portfolio Properties, the lender may adjust the FF&E Reserve monthly deposit to the greater of (a) the then-existing FF&E Reserve monthly deposit for the prior period and 1/12th of 4% of the underwritten revenue for the prior fiscal year.

 

FAIR Plan Reserve – The Yosemite Hospitality Portfolio Whole Loan documents require an upfront deposit of $299,114 for the estimated annual insurance premiums related to policies under the FAIR Plan. If at any time the lender reasonably determines that the FAIR Plan reserve funds will not be sufficient to pay the insurance premiums related to the policies under the FAIR Plan, the borrowers are required to deposit with the lender within three business days of written request therefor additional FAIR Plan reserve funds in such amount as is necessary to increase the balance of FAIR Plan reserve funds to the amount of such insurance premiums.

 

PIP Reserve – The Yosemite Hospitality Portfolio Whole Loan documents require that on the date that any new PIP is imposed by a franchisor, the borrowers are required to deposit within 15 days after receipt of notice from the franchisor with respect to such PIP work, an amount equal to 125% of the sum required to pay for such new PIP into a PIP reserve.

 

Lockbox and Cash Management. The Yosemite Hospitality Portfolio Whole Loan is structured with a hard lockbox and springing cash management. The borrowers are required to deliver direction letters to each of the credit card companies with which borrowers have entered into a merchant’s or other credit card agreement directing them to pay to the lender-controlled lockbox account all payments which would otherwise be paid to borrowers under the applicable credit card processing agreement. The borrowers are required to (or cause the property manager to) deposit all revenue generated by the Yosemite Hospitality Portfolio Whole Properties into the lender-controlled lockbox account within one business day. All funds deposited into the lockbox are required to be transferred on each business day to the borrowers unless a Cash Trap Event Period (as defined below) exists. Upon the occurrence and during the continuance of a Cash Trap Event Period, all funds in the lockbox account are required to be swept on each business day to a cash management account under the control of the lender to be applied and disbursed in accordance with the Yosemite Hospitality Portfolio Whole Loan documents, and all excess cash flow funds remaining in the cash management account after the application of such funds in accordance with the Yosemite Hospitality Portfolio Whole Loan documents may be held by the lender in an excess cash flow reserve account as additional collateral for the Yosemite Hospitality Portfolio Whole Loan.

 

A “Cash Trap Event Period” will commence upon the occurrence of the following:

 

(i)an event of default;
(ii)the amortizing DSCR falling below 1.35x, tested quarterly; or
(iii)March 11, 2030

 

A Cash Trap Event Period will end upon the occurrence of the following:

 

with regard to clause (i) above, upon the cure of such event of default;
with regard to clause (ii) above, upon the amortizing DSCR has been equal to or greater than 1.40x for two calendar quarters; or
with regard to clause (iii) above, payment in full of the Yosemite Hospitality Portfolio Whole Loan

 

 

Terrorism Insurance. The Yosemite Hospitality Portfolio Whole Loan documents require that the “all risk” insurance policy required to be maintained by the borrowers provide coverage for terrorism in an amount equal to the full replacement cost of the Yosemite Hospitality Portfolio Properties, as well as business interruption insurance covering no more than the 18-month period following the occurrence of a casualty event, together with a 12-month extended period of indemnity. Certain buildings are insured under the State of California’s FAIR Plan. See “Risk Factors—Risks Relating to the Mortgage Loans—Terrorism Insurance May Not Be Available for All Mortgaged Properties” and “Risk Factors—Insurance May Not Be Available or Adequate” in the prospectus. 

 

 

 

 

 

 

 A-3-33 

 

Mixed Use – Lab/Office Loan #5 Cut-off Date Balance:   $48,000,000
201, 301, 303, 305, 307 and 400 College
Road East
Princeton R&D Portfolio Cut-off Date LTV:   46.8%
Princeton, NJ 08540   UW NCF DSCR:   1.84x
    UW NOI Debt Yield:   12.7%

 

 A-3-34 

 

Mixed Use – Lab/Office Loan #5 Cut-off Date Balance:   $48,000,000
201, 301, 303, 305, 307 and 400 College
Road East
Princeton R&D Portfolio Cut-off Date LTV:   46.8%
Princeton, NJ 08540   UW NCF DSCR:   1.84x
    UW NOI Debt Yield:   12.7%

 

 A-3-35 

 

Mortgage Loan No. 5 – Princeton R&D Portfolio

 

Mortgage Loan Information   Property Information
Mortgage Loan Seller: JPMCB   Single Asset/Portfolio(2): Single Asset
  Location: Princeton, NJ 08540
Original Balance: $48,000,000   General Property Type: Mixed Use
Cut-off Date Balance: $48,000,000   Detailed Property Type: Lab/Office
% of Initial Pool Balance: 4.7%   Title Vesting: Fee
Loan Purpose: Refinance   Year Built/Renovated: 1978-1980/NAP
Borrower Sponsors: Gregg Schenker and John Zirinsky   Size: 357,641 SF
Guarantors: Gregg Schenker and John Zirinsky   Cut-off Date Balance per SF: $134
Mortgage Rate: 6.4370%   Maturity Date Balance per SF: $134
Note Date: 8/5/2025   Property Manager: NBP Realty Management, LLC
Maturity Date: 8/5/2030     (borrower-related)
Original Term to Maturity: 60 months      
Original Amortization Term: 0 months   Underwriting and Financial Information(1)
IO Period: 60 months   UW NOI(3): $6,081,606
Seasoning: 2 months   UW NCF: $5,763,026
Prepayment Provisions: L(25),YM1(29),O(6)   UW NOI Debt Yield: 12.7%
Lockbox/Cash Mgmt Status: Hard/Springing   UW NCF Debt Yield: 12.0%
Additional Debt Type: NAP   UW NOI Debt Yield at Maturity: 12.7%
Additional Debt Balance: NAP   UW NCF DSCR: 1.84x
Future Debt Permitted (Type): No (NAP)   Most Recent NOI(3): $5,367,598 (4/30/2025 TTM)
      2nd Most Recent NOI: $5,250,264 (12/31/2024)
Reserves(1)   3rd Most Recent NOI: $4,962,324 (12/31/2023)
Type Initial Monthly Cap   Most Recent Occupancy(3): 86.6% (7/1/2025)
RE Taxes: $110,447 $110,447 NAP   2nd Most Recent Occupancy(3): 76.0% (12/31/2024)
Insurance: $0 Springing NAP   3rd Most Recent Occupancy: 76.4% (12/31/2023)
Replacement Reserve: $0 $5,964 $214,694   Appraised Value (as of)(4): $102,500,000 (6/30/2025)
TI/LC Reserve: $2,000,000 $37,273 $1,341,836   Appraised Value per SF(4): $287
Outstanding TI/LC Reserve: $5,381,880 $0 NAP   Cut-off Date LTV Ratio(4): 46.8%
          Maturity Date LTV Ratio(4): 46.8%

 

Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Loan Amount: $48,000,000 93.0%   Loan Payoff: $40,065,906 77.6%
Sponsor Equity: $3,622,391 7.0%   Upfront Reserves: $7,492,327 14.5%
        Closing Costs: $4,064,158 7.9%
Total Sources: $51,622,391  100.0%   Total Uses: $51,622,391 100.0%

 

(1)See “Escrows and Reserves” for further discussion of reserve requirements.
(2)The Princeton R&D Portfolio (as defined below) contains six buildings. None of the buildings can be released other than the 307 College Road East building. See “Partial Release” below for further details.
(3)The increase from TTM 4/30/2025 NOI to UW NOI and 2nd Most Recent Occupancy to Most Recent Occupancy, is primarily attributable to the execution of the BioCentriq lease, which took occupancy in July 2025.
(4)Appraised Value of $102,500,000 represents the appraisal’s concluded “As Is with Outstanding TI/LC Escrowed” value as of June 30, 2025, based on the extraordinary assumption that outstanding tenant improvements and leasing commissions have been escrowed. The borrower sponsors were required to reserve $5,381,880 at loan origination for all outstanding tenant improvements and leasing commissions. Based on the appraisal’s concluded “As Is” value as of April 1, 2025, of $93,800,000, the Princeton R&D Portfolio Mortgage Loan results in a Cut-off Date LTV Ratio and Maturity Date LTV Ratio of 51.2%.

 

The Mortgage Loan. The fifth largest mortgage loan (the “Princeton R&D Portfolio Mortgage Loan”) has an original principal amount as of the Cut-off Date of $48,000,000 and is secured by the borrowers’ fee interest in five mixed use lab/office properties and one office property totaling 357,641 SF located in Princeton, New Jersey (collectively, the “Princeton R&D Portfolio”, each individually, a “Princeton R&D Portfolio Property”). The Princeton R&D Portfolio Mortgage Loan has a term of five years, is interest-only for the full term and accrues interest at a fixed rate of 6.4370% per annum. The Princeton R&D Portfolio properties were previously securitized in the JPMBB 2015-C30 transaction.

 

The Borrowers and the Borrower Sponsors. The borrowers are 201 CR LLC, 300 CR LLC and 400 CR LLC, each a single-purpose, Delaware limited liability company with one independent director. The borrower sponsors and non-recourse carveout guarantors are Gregg Schenker, a principal of ABS Partners, and John Zirinsky, a principal of National Business Parks.

 

Founded in 1967 by the Zirinsky family, National Business Parks is a leading developer of office and lab space in New Jersey. National Business Parks operates the following New Jersey office communities: College Park at Princeton, Madison Avenue Corporate Center – Morristown and Bridgewater Associates – Bridgewater. National Business Parks purchased the Princeton R&D Portfolio in 1988, with the exception of the 201 College Road East property, which was acquired in 2012, and has demonstrated long term commitment to the portfolio over its 37 years of ownership.

 

Founded in 1999, ABS Partners Real Estate is a New York City based real estate investment firm that also provides services such as hands-on leasing, management, construction, management and investment sales, in addition to a full-service platform for hosting, servicing and advising multiple family offices. ABS Partners’ portfolio currently consists of over 14.0 million SF across 11 states.

 

 A-3-36 

 

Mixed Use – Lab/Office Loan #5 Cut-off Date Balance:   $48,000,000
201, 301, 303, 305, 307 and 400 College
Road East
Princeton R&D Portfolio Cut-off Date LTV:   46.8%
Princeton, NJ 08540   UW NCF DSCR:   1.84x
    UW NOI Debt Yield:   12.7%

The Properties. The Princeton R&D Portfolio is a 357,641 SF research and development campus comprised of five mixed use lab/office properties and one office property located in Princeton, New Jersey. The Princeton R&D Portfolio is situated on 38.3 acres, approximately 3.3 miles from Princeton University’s campus and proximate to Einstein Alley – one of the premier research and development areas in the United States. Due to its proximity to Princeton University, the Princeton R&D Portfolio is often associated with Princeton University’s 2,200 acre planned mixed use development which consists of 6.0 million SF of office and research and development (“R&D”) space. The development is home to 175 companies in industries across pharmaceuticals, education and others, thus attracting tenants to the area. The Princeton R&D Portfolio also benefits from access to highways, including Route 1, Interstate 295, the Garden State Parkway, the New Jersey Turnpike and Interstate 287, in addition to the Princeton Junction Station, which is approximately 4 miles away. The connectivity of the Princeton R&D Portfolio provides access to both, New York City and Philadelphia in under an hour.

Five of the six properties in the Princeton R&D Portfolio are 100.0% occupied, resulting in a portfolio occupancy rate of 86.6%, across eight unique, institutional quality tenants. Since 2015, the Princeton R&D Portfolio has maintained an average occupancy of 88.8%, demonstrating the borrower sponsors’ ability to successfully operate and backfill the Princeton R&D Portfolio through economic cycles. Over the past 12 months, the Princeton R&D Portfolio has exhibited strong leasing momentum, with nearly 250,000 SF of both new and renewal leases executed. Most recently, the borrower sponsors backfilled a large vacancy as a result of Thermofisher’s departure in 2023. The space was promptly backfilled by BioCentriq (15.9% of NRA), which executed a 15-year lease and named the property its headquarters thereafter. BioCentriq has invested approximately $12.0 million ($211 PSF) in addition to approximately $13.0 million ($229 PSF) that Thermofisher, the prior tenant, had invested since 2019. Overall, the Princeton R&D Portfolio has maintained strong historical occupancy with the exception of the 307 College Road East property, which is currently 16.0% occupied. The 307 College Road East property has nearly 50,000 SF available and is in shell condition while being marketed for single-tenant use.

The following table presents certain information relating to the Princeton R&D Portfolio properties:

Princeton R&D Portfolio Properties Summary(1)
Property Name(2) Property Type Year Built / Renovated Net Rentable Area (SF) Occupancy(3) Tenants Lab % / Office %(4) Parking Spaces Parking Ratio
201 College Road East Lab/Office 1980 / NAV 56,845 100.0% BioCentriq 60.0% / 40.0% 202 3.55
301 College Road East Lab/Office 1978 / NAV 57,523 100.0%

Syneos Health

Evotec

35.0% / 65.0%

0.0% / 100.0%

208 3.62
303 College Road East Lab/Office 1979 / NAV 61,543 100.0%

Princeton Bioscience

Evotec

70.0% / 30.0%

90.0% / 10.0%

212 3.44
305 College Road East Lab/Office 1980 / NAV 52,544 100.0%

Cytosorbents

AT&T

70.0% / 30.0%

0.0% / 100.0%

218(5) 4.15(5)
307 College Road East(6) Lab/Office 1978 / NAV 57,002 16.1% Ask Pharma 40.0% / 60.0% 218(5) 3.82(5)
400 College Road East Office 1978 / NAV 72,184 100.0% Abbott Point of Care 100.0% / 0.0% 271 3.75
Total/Weighted Average     357,641 86.6%     1,329(5) 3.72

 

(1)Source: Appraisal, unless otherwise noted.
(2)Given no allowance for individual property releases, other than with respect to the 307 College Road East property, no allocated loan amounts have been assigned to the Princeton R&D Portfolio.
(3)Based on the underwritten rent roll dated July 1, 2025.
(4)Reflects the breakdown between Lab and Office space for occupied tenants, based on the sponsors’ estimate.
(5)The 305 College Road East and 307 College Road East properties share a single combined parking lot, half of which is reflected for each property for demonstration purposes.
(6)With respect to the 307 College Road East property, the borrower sponsors have the right to ground lease the property to an affiliate or release such property, such release subject to payment of the release price ($6,885,000) and other customary conditions. See the “Partial Release” below.

Major Tenants.

Abbott Point of Care (72,184 SF; 20.2% of total net rentable area; 21.2% of total underwritten base rent). Abbott Laboratories, the parent company of Abbott Point of Care (“Abbott”), is a global medical device company that develops and sells healthcare products worldwide. Abbott’s product portfolio spans across four segments: pharmaceutical products, diagnostic products, nutritional products and medical devices. Abbott most recently generated $42.0 billion of revenue in 2024 and currently has 114,000 employees serving patients in over 160 countries. Abbott utilizes its space at the Princeton R&D Portfolio for its Abbott Point of Care division, which develops and sells rapid diagnostic testing systems. Abbott has occupied its space at the 400 College Road property since December 2008, most recently renewing in March 2024 through January 2028. Abbott’s lease is subject to two, one-year, extension options and no termination options.

BioCentriq (56,845 SF; 15.9% of total net rentable area; 18.9% of total underwritten base rent). Founded in 2019, BioCentriq is a contract development and manufacturing organization (CDMO) supporting the development and optimization of cell and gene therapy products for pharmaceutical and biotechnology companies. Since its inception, the company has evolved from cell therapy products in early- to mid-stage clinical trials to an end-to-end clinical-to-commercial service provider. Shortly after announcing its newly executed lease at the 201 College Road East property, BioCentriq announced its rebrand to Made Scientific. BioCentriq commenced its lease in January 2025, which contains a 30-month rent abatement period at 50% rent. BioCentriq built out its space at the 201 College Road East property after its lease commencement and took occupancy in July 2025. BioCentriq’s lease has an expiration date in June 2040 and is subject to two, five-year extension options and no renewal or termination options. Furthermore, BioCentriq has a right of first refusal in the event that the 201 College Road property is individually sold.

Cytosorbents (48,511 SF; 13.6% of total net rentable area; 16.5% of total underwritten base rent). Headquartered at the 305 College Road East property, Cytosorbents is a critical care immunotherapy firm specializing in blood purification to control deadly inflammation in critically-ill and cardiac surgery patients. The company’s flagship product, CytoSorb, is approved in the European Union and distributed in over 70 countries worldwide with more than a quarter million devices used cumulatively to date. Cytosorbents also has multiple active, clinical trials ongoing, including two pivotal randomized, controlled trials in the United States. Cytosorbents has occupied its leased space at the 305 College Road East property since April 2021 and currently has a lease expiration in March 2037. Cytosorbents’ lease has two, five-year extension options and no termination options. The lease also contains rights of first refusal to expand into space in the 305 and 307 College Road East properties – both containing spaces that are currently leased, although the 307 College Road East property has 83.9% of NRA vacant.

 A-3-37 

 

Mixed Use – Lab/Office Loan #5 Cut-off Date Balance:   $48,000,000
201, 301, 303, 305, 307 and 400 College
Road East
Princeton R&D Portfolio Cut-off Date LTV:   46.8%
Princeton, NJ 08540   UW NCF DSCR:   1.84x
    UW NOI Debt Yield:   12.7%

The following table presents certain information relating to the tenancy at the Princeton R&D Portfolio properties:

Tenant Summary(1)
Tenant Name Credit Rating (Fitch/Moody's/ S&P)(2) Tenant SF % of Total SF Annual UW Rent(1) % of Total Annual UW Rent(1) Annual UW Rent PSF(1) Lease Expiration Term. Option (Y/N) Renewal Options
Abbott Point of Care NR/Aa3/AA- 72,184 20.2% $1,912,876 21.2% $26.50 1/31/2028 N 2 x 1 Yr
BioCentriq NR/NR/NR 56,845 15.9% $1,705,350 18.9% $30.00 6/30/2040 N 2 x 5 Yr
Cytosorbents NR/NR/NR 48,511 13.6% $1,486,862 16.5% $30.65 3/31/2037 N 2 x 5 Yr
Evotec NR/NR/NR 44,416 12.4% $1,258,169 14.0% $28.33 12/31/2028 N 2 x 3 Yr
Syneos Health NR/NR/NR 43,865 12.3% $1,250,153 13.9% $28.50 2/28/2035 N 1 x 5 Yr
Princeton Bioscience(4) NR/Aaa/AAA 30,785 8.6% $1,010,662 11.2% $32.83 4/30/2030 N 2 x 5 Yr
Ask Pharma NR/NR/NR 9,150 2.6% $274,500 3.0% $30.00 8/31/2029 N 2 x 5 Yr
AT&T BBB+/Baa2/BBB 4,033 1.1% $115,505 1.3% $28.64 9/30/2030 N 2 x 5 Yr
Total Occupied Space   309,789 86.6% $9,014,077 100.0% $29.10      
                   
Vacant Space  

47,852

13.4%

           
Total/Wtd. Avg.   357,641 100.0%            

 

(1)Based on the underwritten rent roll dated July 1, 2025 inclusive of contractual rent steps through March 2026. BioCentriq’s annual UW base rent is based on a straight-line average of $30 PSF over the loan term. BioCentriq’s executed lease reflects a contractual base rent of $40 PSF.
(2)Credit Ratings are those of the parent company, whether or not the parent company guarantees the lease.
(3)Princeton Bioscience is an affiliate of Princeton University.

The following table presents certain information relating to the lease rollover schedule at the Princeton R&D Portfolio properties:

Lease Rollover Schedule(1)
Year # of Leases Rolling SF Rolling Approx. % of SF Rolling Approx. Cumulative % of SF Rolling Total UW Rent Rolling Approx. % of Total UW Rent Rolling Approx. Cumulative % of Total UW Rent Rolling UW Rent PSF Rolling
MTM/2025 0 0 0.0% 0.0% $0 0.0% 0.0% $0.00
2026 0 0 0.0% 0.0% $0 0.0% 0.0% $0.00
2027 0 0 0.0% 0.0% $0 0.0% 0.0% $0.00
2028 3 116,600 32.6% 32.6% $3,171,045 35.2% 35.2% $27.20
2029 1 9,150 2.6% 35.2% $274,500 3.0% 38.2% $30.00
2030 2 34,818 9.7% 44.9% $1,126,167 12.5% 50.7% $32.34
2031 0 0 0.0% 44.9% $0 0.0% 50.7% $0.00
2032 0 0 0.0% 44.9% $0 0.0% 50.7% $0.00
2033 0 0 0.0% 44.9% $0 0.0% 50.7% $0.00
2034 0 0 0.0% 44.9% $0 0.0% 50.7% $0.00
2035 & Beyond 3 149,221 41.7% 86.6% $4,442,365 49.3% 100.0% $29.77
Vacant 0 47,852 13.4% 100.0% $0 0.0% 100.0% $0.00
Total/Wtd. Avg.(2) 9 357,641 100.0%   $9,014,077 100.0%   $29.10

 

(1)Based on the underwritten rent roll dated July 1, 2025 inclusive of contractual rent steps through March 2026.
(2)Total/Wtd. Avg. UW Rent PSF Rolling excludes vacant space.

The Market. The Princeton R&D Portfolio is located in the Northern New Jersey life science market, within the Boston – New York City – Washington D.C. corridor, on the fringe of Einstein Alley, an area that is known for its cluster of life science companies. The Northern New Jersey life science market is home to top life science firms such as Johnson & Johnson, Pfizer, Bayer and Bristol-Myers Squibb, which firms benefit from proximity to top medical and technological universities such as Princeton University and Rutgers University New Brunswick. The Northern New Jersey life science market currently contains 14 of the top 20 pharma companies and 8 of the top 10 research and development companies in the world. According to the appraisal, current demand for space in the life science market exceeds 1.0 million SF as venture capital investment has yet to slow. According to a third-party market report, as of Q1 2025, the Princeton life science submarket maintained an average asking rent of $31.33. and a vacancy rate of 5.5%, with approximately 3.1 million SF of inventory. The Princeton R&D Portfolio is in the Northern New Jersey office market which has maintained a rather steady pace over the past couple years. As of Q4 2024, the Northern New Jersey office market posted an average asking rent of $28.42 and a vacancy rate of 11.4% with over 2.0 million SF in positive absorption. As of 2024, the total population within a 1-, 3- and 5-mile radius of the Princeton R&D Portfolio was 4,380, 39,010 and 117,147, respectively, and the average household income was $205,025, $211,983 and $207,679, respectively.

 

 

 A-3-38 

 

Mixed Use – Lab/Office Loan #5 Cut-off Date Balance:   $48,000,000
201, 301, 303, 305, 307 and 400 College
Road East
Princeton R&D Portfolio Cut-off Date LTV:   46.8%
Princeton, NJ 08540   UW NCF DSCR:   1.84x
    UW NOI Debt Yield:   12.7%

The following table presents certain information relating to comparable lab/office with respect to the Princeton R&D Portfolio properties:

Comparable Lab/Office Lease Summary(1)
Subject/Location Year Built Tenant Name Suite Size (SF) Lease Date Lease Term (Years) Rent PSF

201, 301, 303, 305, 307 and 400 College Road East(2)

Princeton, NJ

1978 - 1980   48,063(3)   15.4(3) $29.10(4)

2000 Galloping Hill Road

Kenilworth, NJ

1985 Revlon 62,436 Sep-25 10.0 $44.00

311 Pennington-Rocky Hill Road

Pennington, NJ

2001 GenScript ProBio 103,091 Jul-24 11.0 $43.30

685 Brunswick Pike

North Brunswick, NJ

2002 Doehler 11,522 Jul-23 2.8 $33.87

500 College Road East

Princeton, NJ

1984 Accurant Biotech, Inc. 26,566 May-23 10.7 $26.00

3000 Eastpark Boulevard

Cranbury, NJ

1995 Evergreen 6,300 Apr-23 5.0 $30.00

360 Milltown Road

Bridgewater, NJ

1965 Avnos 13,988 Feb-23 10.0 $32.00

 

(1)Source: Appraisal, unless otherwise noted.
(2)Based on the underwritten rent roll dated July 1, 2025.
(3)Represents the weighted average lease term for occupied lab/office tenants at the Princeton R&D Portfolio properties based on UW base rent.
(4)Represents the average of occupied lab/office tenants at the Princeton R&D Portfolio properties.

Appraisal. The Princeton R&D Portfolio had an “Outstanding TI/LC Escrowed” value of $102,500,000 as of June 30, 2025, reflecting the extraordinary assumption that the outstanding tenant improvements and leasing commissions have been escrowed. The borrower sponsors were required to reserve $5,381,880 at loan origination for all outstanding tenant improvements and leasing commissions. The Princeton R&D Portfolio had an “as-is” appraised value of $93,800,000 as of April 1, 2025.

Environmental Matters. The Phase I environmental assessment of the Princeton R&D Portfolio dated April 9, 2025 identified no recognized environmental conditions.

 

 

 

 A-3-39 

 

Mixed Use – Lab/Office Loan #5 Cut-off Date Balance:   $48,000,000
201, 301, 303, 305, 307 and 400 College
Road East
Princeton R&D Portfolio Cut-off Date LTV:   46.8%
Princeton, NJ 08540   UW NCF DSCR:   1.84x
    UW NOI Debt Yield:   12.7%

Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and underwritten net cash flow for the Princeton R&D Portfolio:

Cash Flow Analysis
  2023 2024 4/30/2025 TTM UW UW PSF
Rents In Place(1) $7,944,347 $8,371,762 $8,656,359 $9,014,077 $25.20
Vacant Income $0 $0 $0 $1,439,340 $4.02
Gross Potential Rent $7,944,347 $8,371,762 $8,656,359 $10,453,417 $29.23
CAM(2) $1,977,756 $1,840,123 $1,786,603 $2,417,737 $6.76
Other Income $293,554 $131,330 $177,425 $200,770 $0.56
Less Vacancy & Credit Loss

$0

$0

$0

($1,772,241)

($4.96)

Effective Gross Income $10,215,657 $10,343,215 $10,620,388 $11,299,683 $31.60
           
Management Fee $153,235 $176,858 $155,799 $169,495 $0.47
Real Estate Taxes $1,240,776 $1,271,431 $1,281,649 $1,261,586 $3.53
Insurance $87,226 $84,768 $89,991 $77,206 $0.22
Other Operating Expenses

$3,772,095

$3,559,894

$3,725,351

$3,709,790

$10.37

Total Expenses $5,253,333 $5,092,951 $5,252,790 $5,218,077 $14.59
           
Net Operating Income(2) $4,962,324 $5,250,264 $5,367,598 $6,081,606 $17.00
TI/LC(3) $0 $0 $0 $247,051 $0.69
Replacement Reserves

$0

$0

$0

$71,528

$0.20

Net Cash Flow $4,962,324 $5,250,264 $5,367,598 $5,763,026 $16.11
           
Occupancy % 76.4% 76.0% 86.6% 86.2%(4)  
NOI DSCR 1.58x 1.68x 1.71x 1.94x  
NCF DSCR 1.58x 1.68x 1.71x 1.84x  
NOI Debt Yield 10.3% 10.9% 11.2% 12.7%  
NCF Debt Yield 10.3% 10.9% 11.2% 12.0%  

 

(1)UW Rents In Place is based on the underwritten rent roll dated as of July 1, 2025, and includes rent steps through July 2026. BioCentriq’s annual UW base rent is based on a straight-line average of $30 PSF over the lease term. BioCentriq’s executed lease reflects a contractual base rent of $40 PSF.
(2) The CAM and NOI increase from 4/30/2025 TTM to UW is primarily attributable to the execution of BioCentriq’s NNN lease.
(3) TI/LC is presented net of $200,000 expense offset, representing the $2.0 million upfront reserve for future leasing costs allocated over the ensuing 10-year period.
(4) Underwritten economic vacancy is 13.8%. The Princeton R&D Portfolio was 86.6% physically occupied as of July 1, 2025.

 

Escrows and Reserves.

 

Real Estate Taxes – On the loan origination date, the borrowers were required to deposit $110,447 into a reserve for real estate taxes. In addition, the borrowers are required to deposit into a real estate tax reserve, on a monthly basis, an amount equal to 1/12 of the real estate taxes that the lender estimates will be payable during the ensuing 12 month period (initially estimated to be $110,447).

 

Insurance – The borrowers are required to deposit into an insurance reserve, on a monthly basis, an amount equal to 1/12 of the insurance premiums that the lender estimates will be payable during the ensuing 12 months; provided, however, the foregoing requirement will be waived so long as (i) no event of default is continuing, (ii) the borrowers maintain insurance coverage for the Princeton R&D Portfolio as part of blanket or umbrella coverage reasonably approved by the lender and (iii) the borrowers provide the lender with evidence of the renewal of a blanket insurance policy acceptable to the lender in its reasonable discretion.

 

Replacement Reserve – The borrowers are required to deposit into a replacement reserve, on a monthly basis, an amount equal to approximately $5,964 ($0.20 PSF annually), subject to a cap of approximately $214,694 ($0.60 PSF).

 

TI/LC Reserve – On the loan origination date, the borrowers were required to deposit $2,000,000 into a reserve for future TI/LCs. In addition, the borrowers are required to deposit into a TI/LC reserve, on a monthly basis, an amount equal to approximately $37,273 ($1.25 PSF annually), subject to a cap of $1,341,836 ($3.75 PSF).

 

Outstanding TI Reserve – On the loan origination date, the borrowers were required to make a deposit of approximately $5,381,880 into a reserve for outstanding TIs associated with BioCentriq, Syneos Health, Abbott and Princeton Bioscience.

 

Lockbox and Cash Management. The Princeton R&D Portfolio Mortgage Loan is structured with a hard lockbox and springing cash management. The borrowers and property manager are required to direct tenants to pay rent directly into the lockbox account and to deposit any rents otherwise received in such account within one business day after receipt. So long as no Cash Sweep Period (as defined below) is continuing, funds deposited into the lockbox account are required to be transferred to an account designated by the borrowers. During the continuance of a Cash Sweep Period, funds in the lockbox account are required to be swept to a lender-controlled cash management account and applied in accordance with the Princeton R&D Portfolio Mortgage Loan documents, with any excess funds to be reserved with the lender as additional collateral for the Princeton R&D Portfolio Mortgage Loan, except that,

 

 A-3-40 

 

Mixed Use – Lab/Office Loan #5 Cut-off Date Balance:   $48,000,000
201, 301, 303, 305, 307 and 400 College
Road East
Princeton R&D Portfolio Cut-off Date LTV:   46.8%
Princeton, NJ 08540   UW NCF DSCR:   1.84x
    UW NOI Debt Yield:   12.7%

if such Cash Sweep Period is due solely to the commencement of a Lease Sweep Period (as defined below), any excess funds are required to be swept into a separate lender-controlled lease sweep reserve account to be allocated toward the Princeton R&D Portfolio Mortgage Loan.

“Cash Sweep Period” means a period (a) beginning upon the occurrence of: (i) an event of default; (ii) any bankruptcy action of a borrower; (iii) any bankruptcy action of the property manager; (iv) the debt service coverage ratio being less than 1.15x (a “DSCR Trigger Event”); or (v) the commencement of a Lease Sweep Period; and (b) ending upon (1) with respect to clause (a)(i) above, the acceptance by the lender of a cure of such event of default, (2) with respect to clause (a)(ii) above, if such bankruptcy action of a borrower is bankruptcy action is discharged, stayed, or dismissed within 60 days of such filing without any adverse consequences, (3) with respect to clause (a)(iii) above, (x) if the borrowers replace the property manager with a “Qualified Manager” within 60 days after such bankruptcy action or (y) if such bankruptcy action is discharged, stayed or dismissed within 60 days of such filing without any adverse consequences; (4) with respect to clause (a)(iv) above, (x) the achievement of a debt service coverage ratio of 1.20x or greater for two consecutive quarters (a “DSCR Trigger Event Cure”) or (y) receipt by the lender of payment in an amount equal to that which would cause the debt service coverage ratio to be 1.20x or greater if applied toward reduction in outstanding principal; or (5) with respect to clause (a)(v) above, the Lease Sweep Period has ended in accordance with the Princeton R&D Portfolio Mortgage Loan documents; provided, however, (A) no event of default has occurred and is continuing, (B) a cure with respect to the foregoing clause (a)(i), (a))(ii), or (a)(iii) may occur no more than a total of four times in the aggregate during the term of the Princeton R&D Portfolio Mortgage Loan, (C) a cure following a DSCR Trigger Event or the commencement of a Lease Sweep Period may occur an unlimited number of times during the term of the Princeton R&D Portfolio Mortgage Loan, (D) the borrowers have paid all of the lender’s reasonable expenses incurred in connection with such cure, and (E) except as set forth in clause (b)(2) above, in no event may the borrowers be entitled to cure a Cash Sweep Period caused by a bankruptcy action of any of the borrowers.

“Lease Sweep Period” means a period (a) following the occurrence of: (i) 12 months prior to the Abbott Point of Care lease expiration date; (ii) the date that the Abbott Point of Care lease, the BioCentriq lease or any replacement lease thereof (each a “Lease Sweep Lease”) is terminated prior to its expiration date; (iii) the date that any tenant under a Lease Sweep Lease vacates or goes dark at the Princeton R&D Portfolio; or (iv) the occurrence of a lease sweep tenant party insolvency proceeding; and (b) ending upon (1) with respect to clause (a)(i), (x) the date upon which the borrowers deposit the lease sweep security payment, which is equal to $2,750,000 less the balance remaining in the TI/LC Reserve; or (y) for as long as the 400 College Road East property is at least 75% leased (excluding the space demised under the Abbott Point of Care lease) and the debt service coverage ratio is equal to or greater than 1.45x; or (2) with respect to clause (a)(i), the date upon which the tenant under a Lease Sweep Lease exercises a lease renewal; or (3) with respect to clause (a)(i), (a)(ii), (a)(iii) and (a)(iv), the entirety of the lease sweep space is leased pursuant to one or more qualified leases.

Partial Release. On and after September 6, 2027, the borrowers may obtain the release of the 307 College Road East property (but no other individual Princeton R&D Portfolio Property, from the related lien, upon the satisfaction of certain conditions set forth in the Princeton R&D Portfolio Mortgage Loan documents, including, without limitation, the following: (a) payment of the release amount of $6,885,000 together with the applicable yield maintenance premium; (b) delivery of a REMIC opinion, and (c) following the release, the debt service coverage ratio for the remaining portion of the Princeton R&D Portfolio Properties based on the trailing 12-month period immediately preceding the release must be equal to or greater than the greater of (i) 1.84x, and (ii) the debt service coverage ratio immediately preceding the release based on the trailing 12-month period.

Terrorism Insurance. The borrowers are required to obtain and maintain all risk property insurance for 100% of full replacement cost and business interruption insurance for 18 months plus a 12-month extended period of indemnity. Such insurance is required to cover perils of terrorism and acts of terrorism. See “Risk Factors—Risks Relating to the Mortgage Loans—Terrorism Insurance May Not Be Available for All Mortgaged Properties” in the prospectus.

 

 

 

 A-3-41 

 

Office – CBD Loan #6 Cut-off Date Balance:   $47,000,000
501 West Broadway 501 West Broadway Cut-off Date LTV:   61.8%
San Diego, CA 92101   UW NCF DSCR:   2.35x
    UW NOI Debt Yield:   17.4%

 

 A-3-42 

 

Office – CBD Loan #6 Cut-off Date Balance:   $47,000,000
501 West Broadway 501 West Broadway Cut-off Date LTV:   61.8%
San Diego, CA 92101   UW NCF DSCR:   2.35x
    UW NOI Debt Yield:   17.4%

 

 A-3-43 

 

Office – CBD Loan #6 Cut-off Date Balance:   $47,000,000
501 West Broadway 501 West Broadway Cut-off Date LTV:   61.8%
San Diego, CA 92101   UW NCF DSCR:   2.35x
    UW NOI Debt Yield:   17.4%

 

 A-3-44 

 

Mortgage Loan No. 6 – 501 West Broadway

 

Mortgage Loan Information   Property Information
Mortgage Loan Seller: JPMCB   Single Asset/Portfolio: Single Asset
  Location: San Diego, CA 92101
Original Balance: $47,000,000   General Property Type: Office
Cut-off Date Balance: $47,000,000   Detailed Property Type: CBD
% of Initial Pool Balance: 4.6%   Title Vesting: Fee
Loan Purpose: Acquisition   Year Built/Renovated: 1989/2019
Borrower Sponsor: Daniel Negari   Size: 413,592 SF
Guarantor: Daniel Negari   Cut-off Date Balance PSF: $114
Mortgage Rate: 6.3290%   Maturity Date Balance PSF: $114
Note Date: 8/29/2025   Property Manager(2): CM Management Services; XYZ.Rent LLC
Maturity Date: 9/1/2030     (borrower-related)
Term to Maturity: 60 months   Underwriting and Financial Information
Amortization Term: 0 months   UW NOI(3): $8,160,629
IO Period: 60 months   UW NCF: $7,081,351
Seasoning: 1 month   UW NOI Debt Yield: 17.4%
Prepayment Provisions: L(25),D(29),O(6)   UW NCF Debt Yield: 15.1%
Lockbox/Cash Mgmt Status: Hard/Springing   UW NOI Debt Yield at Maturity: 17.4%
Additional Debt Type: NAP   UW NCF DSCR: 2.35x
Additional Debt Balance: NAP   Most Recent NOI(3): $6,917,731 (4/30/2025 TTM)
Future Debt Permitted (Type): No (NAP)   2nd Most Recent NOI: $7,223,244 (12/31/2024)
Reserves(1)   3rd Most Recent NOI: $6,812,691 (12/31/2023)
Type Initial Monthly Cap   Most Recent Occupancy: 79.0% (8/1/2025)
RE Taxes: $0 Springing NAP   2nd Most Recent Occupancy: 82.0% (12/31/2024)
Insurance: $0 Springing NAP   3rd Most Recent Occupancy: 86.7% (12/31/2023)
Replacement Reserve: $0 Springing NAP   Appraised Value (as of): $76,000,000 (7/8/2025)
TI/LC Reserve: $0 $51,669 NAP   Appraised Value PSF: $184
Free Rent Reserve: $794,849 $0 NAP   Cut-off Date LTV Ratio: 61.8%
Outstanding TI Reserve: $1,217,293 $0 NAP   Maturity Date LTV Ratio: 61.8%
               
Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Mortgage Loan Amount: $47,000,000 66.1%   Purchase Price(4): $69,000,000 97.0%
Borrower Sponsor Equity: $24,153,681 33.9%   Upfront Reserves: $2,012,142 2.8%
        Closing Costs: $141,539 0.2%
Total Sources: $71,153,681 100.0%   Total Uses: $71,153,681 100.0%

 

(1)See “Escrows and Reserves”.
(2)The 501 West Broadway Property (as defined below) is primarily managed by CM Management Services, a third party property manager. XYZ.Rent LLC, an affiliate of the borrower, provides certain supplementary property management services.
(3)The increase from TTM 4/30/2025 NOI to UW NOI is primarily attributable to expected operating expense savings as a result of new management initiatives related to utility efficiencies along with staffing optimization.
(4)The 501 West Broadway Property was purchased in an all-cash transaction on July 2, 2025 for $69,000,000, plus approximately $2,200,000 of outstanding landlord obligations, resulting in a loan-to-cost ratio of 66.0% and opting to finance thereafter.

The Mortgage Loan. The sixth largest mortgage loan (the “501 West Broadway Mortgage Loan”) is evidenced by a promissory note in the original principal balance of $47,000,000. The 501 West Broadway Mortgage Loan is secured by the borrower’s fee interest in a 413,592 SF office property in San Diego, California (the “501 West Broadway Property”). The 501 West Broadway Mortgage Loan was originated by JPMorgan Chase Bank, National Association (“JPMCB”) on August 29, 2025.

The Borrower and the Borrower Sponsor. The borrower is 501.XYZ LLC, a California limited liability company and single purpose entity indirectly owned and controlled by Daniel Negari, the borrower sponsor and non-recourse carveout guarantor.

Daniel Negari is the founder and Chief Executive Officer of XYZ, a domain extension that helps businesses, organizations and individuals establish strong online identities, with adopters including Alphabet/Google. Under Mr. Negari’s leadership, XYZ has been globally adopted by businesses and individuals in over 230 countries and territories. Daniel Negari also maintains significant commercial real estate holdings. In 2024, Mr. Negari strategically acquired multiple high-value properties primarily concentrated on the West Coast, including the 225 Broadway property in San Diego, California, which was securitized in BANK5 2025-5YR15. Mr. Negari’s investments are primarily focused on prime locations with perceived long term development potential.

The Property. The 501 West Broadway Property is a 21-story, Class A office tower comprised of 413,592 SF of net rentable area and widely recognized as a premier asset in the market. Situated in the Broadway corridor of Downtown San Diego, the building was originally developed in 1989 and has undergone renovations and upgrades in recent years. Prior to its acquisition by the borrower sponsor in 2025, the previous owner (The Irvine Company) invested approximately $23.1 million ($56 PSF) in capital improvements since 2015, with the majority spent toward a comprehensive lobby renovation in 2019. The 501 West Broadway Property features on-site dining options (including Matisse Bistro), two conference rooms (50 person capacity in total) with access to rooftop patios, floor-to-ceiling glass windows that provide 360-degree views of San Diego and its waterfront, flexible floorplates and access to

 A-3-45 

 

Office – CBD Loan #6 Cut-off Date Balance:   $47,000,000
501 West Broadway 501 West Broadway Cut-off Date LTV:   61.8%
San Diego, CA 92101   UW NCF DSCR:   2.35x
    UW NOI Debt Yield:   17.4%

the Broadway Athletic & Swim Club, an approximately 27,000 SF gym located on the rooftop deck of the 501 West Broadway Property. The Broadway Athletic & Swim features indoor and outdoor gym space, saunas, a lap pool along with other gym-related amenities. The 501 West Broadway Property is also conveniently connected to a six-story parking garage with EV charging stations. The 501 West Broadway Property offers 736 parking spaces in total, through a two-level subterranean pedestal parking structure below the office tower and the six-story parking garage attached to the building, which is also where the rooftop for the Broadway Athletic & Swim Club is located. The 736 total parking spaces results in a parking ratio of 1.78 spaces per 1,000 SF at the 501 West Broadway Property. Prior to the borrower’s acquisition of the 501 West Broadway Property, the parking garage was staffed 24/7 and was contracted to the tenants at the 501 West Broadway Property while only allowing third parties to park in the garage on weekdays. Since the acquisition, the parking garage has been converted to a fully automated service and is now available for third party customers to also park overnight and on weekends.

Daniel Negari purchased the 501 West Broadway Property in a $69 million all-cash transaction in July 2025 from The Irvine Company along with agreeing to pay the approximately $2.2 million in outstanding landlord obligations. Along with sponsor equity in the amount of approximately $24.2 million, the 501 West Broadway Mortgage Loan is being provided in order to recapitalize the 501 West Broadway Property.

As of August 1, 2025, the 501 West Broadway Property had a physical occupancy rate of 79.0%, with a diverse array of 54 tenants spanning various industries including law, marketing and financial services. The 501 West Broadway Property has a granular rollover profile, with no individual tenant representing greater than 10.2% of NRA or 17.0% of UW Base Rent. The tenant roster is also considered sticky, with 14 tenants each having over 15 years of tenure at the 501 West Broadway Property. From 2020 to 2024, the 501 West Broadway Property had a 5-year average occupancy of 90.7%. Since the start of 2025, 94,938 SF in new, renewal and expansion leases have been executed with rents generally in line with market rates.

Major Tenants.

Sheppard, Mullin, Richter & Hampton LLP (42,243 SF; 10.2% of NRA; 17.0% of underwritten base rent) is a full-service, global law firm specializing in corporate and technology matters, litigation and financial transactions. Founded in 1927, Sheppard, Mullin, Richter & Hampton LLP is comprised of more than 1,200 attorneys across its 16 offices throughout North America, Europe and Asia. The law firm continues to grow with gross revenue increasing over 8% year-over-year in 2024 to approximately $1.2 billion, maintaining its AM Law ranking better than #50 for the third consecutive year. Sheppard, Mullin, Richter & Hampton LLP has been a tenant at the 501 West Broadway Property since 2007 and has expanded/renewed multiple times, most recently adding storage space in September 2022. Sheppard, Mullin, Richter & Hampton LLP’s lease is scheduled to expire in August 2032 and has no remaining renewal or termination options.

Klinedinst PC (20,979 SF; 5.1% of NRA; 7.9% of underwritten base rent) is a corporate litigation and transactional law firm focused on assisting clients on the West Coast of the United States. Established in 1983, Klinedinst PC employs nearly 100 litigators, trial lawyers and transactional attorneys across its offices in Los Angeles, Sacramento, Irvine, Las Vegas, Seattle and San Diego. Klinedinst has occupied its leased space at the 501 West Broadway Property since 1991. Most recently renewing in January 2009, the Klinedinst lease is scheduled to expire in September 2030, with one, 5-year renewal option remaining and no termination options.

RGN-San Diego III, LLC (20,465 SF; 4.9% of NRA; 4.8% of underwritten base rent) is also known as Regus, a global provider of flexible workspace solutions offering a variety of office spaces, coworking environments and virtual officer services. For over 30 years and with over 4,000 locations globally, Regus has tailored office space to flexible solutions for its diverse list of customers including Microsoft, PayPal, FedEx, HSBC, Blackrock and more. Regus operates as a subsidiary of International Workplace Group, with brands such as Spaces, No18 and Basepoint which allows for further penetration in the flexible workspace market. In 2024, International Workplace Group reached its record revenue of $4.2 billion, an approximate 2.0% increase year-over-year. Regus has leased space at the 501 West Broadway Property since the lease was assigned by the prior tenant in November 2012. Regus’ lease expires in April 2026, with no renewal or termination options.

 

 

 

 A-3-46 

 

Office – CBD Loan #6 Cut-off Date Balance:   $47,000,000
501 West Broadway 501 West Broadway Cut-off Date LTV:   61.8%
San Diego, CA 92101   UW NCF DSCR:   2.35x
    UW NOI Debt Yield:   17.4%

The following table presents certain information relating to the tenancy at the 501 West Broadway Property:

Tenant Summary(1)
Tenant Name Credit Rating (Moody’s/S&P/ Fitch)(2) Tenant SF Approx % of Total SF Annual UW Rent % of Total Annual UW Rent Annual UW Rent PSF Lease Expiration Renewal Options Term. Option (Y/N)
Major Tenants                  
Sheppard, Mullin, Richter & Hampton LLP NR/NR/NR 42,243 10.2% $1,842,789 17.0% $43.62 8/31/2032 None N
Klinedinst PC NR/NR/NR 20,979 5.1% $859,449 7.9% $40.97 9/30/2030 1 x 5 year N
RGN-San Diego III, LLC NR/NR/NR 20,465 4.9% $525,541 4.8% $25.68 4/30/2026 None N
Littler Mendelson PC NR/NR/NR 17,705 4.3% $633,131 5.8% $35.76 11/30/2030 1 x 5 year N
Bender Kurlander Hernandez & Campbell, APC(3) NR/NR/NR 12,621 3.1% $382,613 3.5% $30.32 9/30/2032 None N
Stoel Rives LLP NR/NR/NR 9,815 2.4% $431,075 4.0% $43.92 6/30/2029 1 x 5 years(4) N
Investment Placement Group NR/NR/NR 9,766 2.4% $418,541 3.9% $42.86 8/31/2031 1 x 5 year N
Cozen O'Connor NR/NR/NR 9,056 2.2% $359,922 3.3% $39.74 6/30/2030 1 x 5 year N
Wood Smith Henning & Berman LLP NR/NR/NR 7,685 1.9% $289,709 2.7% $37.70 9/30/2030 1 x 5 year N
U.S. Legal Support, Inc. NR/NR/NR

6,811

1.6%

$325,293

3.0%

$47.76

12/31/2026 1 x 5 year N
Subtotal/Wtd. Avg.   157,146 38.0% $6,068,062 55.9% $38.61      
                   
Other Occupied Tenants(5)  

169,696

41.0%

$4,793,388

44.1%

$28.25

     
Occupied Collateral Total   326,842 79.0% $10,861,450 100.0% $33.23      
                   
Vacant  

86,750

21.0%

           
Total/Wtd. Avg(6)   413,592 100.0%            

 

(1)Based on the underwritten rent roll as of August 1, 2025, inclusive of contractual rent steps through September 2026.
(2)Credit Ratings are those of the parent company, whether or not the parent company guarantees the lease.
(3)Bender Kurlander Hernandez & Campbell, APC is subleasing 4,243 SF of space to Butler Law, PC in suite 1400 at a sublease rate of $32.27 PSF. Annual UW Rent PSF represents the prime rent.
(4)Tenant’s right to extend the lease will be subordinate to Sheppard, Mullin, Richter & Hampton LLP’s right of first offer to lease the space currently occupied by Stoel Rives LLP upon expiration of the current lease term under the Stoel Rives LLP lease.
(5)Inclusive of 33,538 SF of amenity space,12,183 SF of retail space and 2,033 SF of storage space.
(6)The Total/Wtd. Avg. Tenant SF at the 501 West Broadway Property is inclusive of the amenity, retail and storage space noted above.

The following table presents certain information relating to the lease rollover schedule at the 501 West Broadway Property:

Lease Rollover Schedule(1)(2)
Year # of Leases Rolling SF Rolling(3) Approx. % of Total SF Rolling Approx. Cumulative % of SF Rolling Total UW Rent Rolling Approx. % of Total Rent Rolling Approx. Cumulative % of Total Rent Rolling UW Rent PSF Rolling
MTM/2025 4 9,653 2.3% 2.3% $370,521 3.4% 3.4% $38.38
2026 15 63,034 15.2% 17.6% $1,987,064 18.3% 21.7% $31.52
2027 11 31,363 7.6% 25.2% $1,241,084 11.4% 33.1% $39.57
2028 6 16,860 4.1% 29.2% $573,205 5.3% 38.4% $34.00
2029 3 17,873 4.3% 33.6% $734,526 6.8% 45.2% $41.10
2030 7 65,682 15.9% 49.4% $2,462,465 22.7% 67.8% $37.49
2031 2 13,019 3.1% 52.6% $532,916 4.9% 72.8% $40.93
2032 5 71,498 17.3% 69.9% $2,866,553 26.4% 99.1% $40.09
2033 0 0 0.0% 69.9% $0 0.0% 99.1% $0.00
2034 1 2,289 0.6% 70.4% $93,117 0.9% 100.0% $40.68
2035 0 0 0.0% 70.4% $0 0.0% 100.0% $0.00
2036 & Thereafter(3) 0 35,571 8.6% 79.0% $0 0.0% 100.0% $0.00
Vacant NAP 86,750 21.0% 100.0% NAP NAP NAP NAP
Total/Wtd. Avg. (4) 54 413,592 100.0%   $10,861,450 100.0%   $33.23

 

(1)Based on the underwritten rent roll as of August 1, 2025, inclusive of contractual rent steps through September 2026.
(2)Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the related lease that are not considered in the Lease Rollover Schedule.
(3)Inclusive of 33,538 SF attributable to amenities such as the Broadway Athletic & Swim Club, conference rooms and management office and 2,033 SF attributable to storage with no attributable UW Base Rent.
(4)Total/Wtd. Avg. UW Rent PSF Rolling excludes vacant space.

 

 A-3-47 

 

Office – CBD Loan #6 Cut-off Date Balance:   $47,000,000
501 West Broadway 501 West Broadway Cut-off Date LTV:   61.8%
San Diego, CA 92101   UW NCF DSCR:   2.35x
    UW NOI Debt Yield:   17.4%

The Market. The 501 West Broadway Property is situated in the Downtown San Diego office submarket, within the city of San Diego. Downtown San Diego, particularly the Centre City area, stands as one of the county's principal business centers, ranking among the largest office submarkets, and is widely acknowledged as the county's hub for government operations and the legal community. This submarket is transforming into a dynamic urban residential environment, enriched with amenities in the Gaslamp, Little Italy and Ballpark areas, enhancing its attractiveness to office space users. The downtown population has seen significant growth since 2010, driven by residential development. As of 2024, the total population within one-mile of the 501 West Broadway Property was 41,595, with an annual growth rate of 2.2% from 2010 to 2024, significantly above the state of California’s average growth rate of 0.4%. In the same area, the average household income is slightly below the San Diego county average, but the per capita income is significantly higher, indicating a high percentage of single households.

The Downtown San Diego office submarket has faced challenges as of late, mostly due to the effects of the COVID-19 pandemic, with high vacancy rates and downward trends in market rents over the past two years. Despite broader submarket challenges, the 501 West Broadway Property has been resilient, with an occupancy rate of in excess of 79.0%, above the average of 74.7% for comparable properties according to the appraisal. Furthermore, the Downtown San Diego submarket continues to be a desirable, vibrant and expanding destination for residential, retail and visitor/hotel activities. The appraisal indicates that the submarket currently has over 1.8 million SF proposed for construction, with 410,774 SF currently under construction. The Downtown San Diego office submarket comprises a total of 10.3 million SF, with a vacancy rate of 26.8% and an asking rental rate of $41.40 per square foot. The 501 West Broadway Property is also located in the West Broadway Corridor of the Downtown San Diego office submarket, which reflects favorable metrics compared to the broader market. According to a third-party market report, the West Broadway Corridor has a vacancy rate of 12.2% and asking rents of $41.88.

The following table presents certain information relating to the appraisal’s office market rent conclusions for the 501 West Broadway Property:

Market Rent Summary
  Market Rent (PSF) Average Lease Term Escalations
Office (1-15) $37.80 72 Months 3.50% per year
Office (16-20) $42.00 72 Months 3.50% per year
Retail Space $38.40 60 Months 3.50% per year
Bank Space $63.00 120 Months 3.50% per year

 

Source: Appraisal.

The following table presents information relating to comparable sales pertaining to the 501 West Broadway Property:

Sales Comparables(1)
Property Name/Location Year Built/Renovated Size (SF) Occupancy Sale Date Sale Price Sale Price (PSF)

501 West Broadway

San Diego, CA

1989/2019 413,592(2) 79.0%(2) Jul-25 $69,000,000(3) $166.83(3)

600 West Broadway

San Diego, CA

1992 658,762 86.4% TBD $131,000,000 $198.86

401 B Street

San Diego, CA

1984 487,934 46.0% Apr-25 $40,000,000 $81.98

225 West Broadway

San Diego, CA

1976 351,473 88.0% Dec-24 $48,000,000 $136.57

101 West Broadway

San Diego, CA

1983 420,356 80.9% Nov-24 $43,933,000 $104.51

530 B Street

San Diego, CA

1966 250,181 76.8% Oct-24 $27,500,000 $109.92

750 B Street

San Diego, CA

1990 536,368 70.3% Aug-24 $45,750,000 $85.30

 

(1)Source: Appraisal.
(2)Based on the underwritten rent roll as of August 1, 2025.
(3)Reflects the all-cash purchase price of $69,000,000 as of July 2, 2025, resulting in a Sale Price (PSF) of $166.83.

 

 

 

 

 

 

 A-3-48 

 

Office – CBD Loan #6 Cut-off Date Balance:   $47,000,000
501 West Broadway 501 West Broadway Cut-off Date LTV:   61.8%
San Diego, CA 92101   UW NCF DSCR:   2.35x
    UW NOI Debt Yield:   17.4%

The following table presents certain information relating to comparable office leases for the 501 West Broadway Property:

Comparable Office Leases(1)
Property Name/Location Year Built/Renovated Total NRA (SF) Tenant Name Tenant Size (SF) Lease Date Rent PSF

501 West Broadway

San Diego, CA(2)

1989/2019 413,592(2)   4,944(3)   $37.60(4) 

550 West C Street

San Diego, CA

1989/2023 362,822

Nukk-Freeman & Cerra PC

City of San Diego

4,523

43,460

Aug-25

Jan-25

$37.20

$43.80

225 West Broadway

San Diego, CA

1976/2001 351,473 GoFormz 4,283 Jul-25 $39.00

750 B Street

San Diego, CA

1990/2019 536,368 Ricci Law 1,864 Feb-25 $37.80

600 West Broadway

San Diego, CA

1992/2019 625,000 Lewis PR, Inc. 5,974 Dec-24 $36.00

655 West Broadway

San Diego, CA

2005/2021 409,871 MVE+Partners, Inc. 2,084 Nov-24 $49.20

101 West Broadway

San Diego, CA

1983/2019 420,356 The Law Offices of Robert Wallenstein 1,716 Oct-24 $36.00

401 West A Street

San Diego, CA

1982/2022 593,544 R.R. Donnelley & Sons Company

1,846

Jul-24

$36.60

 

(1)Source: Appraisal.
(2)Based on the underwritten rent roll as of August 1, 2025
(3)Represents the average SF of all occupied office tenants.
(4)Represents the average rent PSF of all occupied office tenants.

 

 

Appraisal. The appraisal concluded to an “As Is” value as of July 8, 2025 for the 501 West Broadway Property of $76,000,000.

 

Environmental Matters. The Phase I environmental site assessment dated May 1, 2025 did not identify any recognized environmental conditions at the 501 West Broadway Property.

 

 

 

 

 

 

 A-3-49 

 

Office – CBD Loan #6 Cut-off Date Balance:   $47,000,000
501 West Broadway 501 West Broadway Cut-off Date LTV:   61.8%
San Diego, CA 92101   UW NCF DSCR:   2.35x
    UW NOI Debt Yield:   17.4%

Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at the 501 West Broadway Property:

Cash Flow Analysis(1)
  2023 2024 TTM (4/30/2025) UW UW PSF
Rents in Place  $10,039,126  $10,662,335  $10,646,743  $10,861,450 $26.26
Vacant Income

$0

$0

$0

$3,160,055

$7.64

Gross Potential Rent  $ 10,039,126  $10,662,335  $10,646,743  $14,021,505 $33.90
CAM $436,045 $358,320 $294,707 $241,762 $0.58
Parking Income $2,393,202 $2,415,137 $2,433,538 $2,508,418 $6.06
Fitness Center Income $1,201,758 $1,038,287 $1,016,898 $1,016,898 $2.46
Other Income $172,168 $119,267 $113,430 $175,155 $0.42
Less Vacancy(2)

$0

$0

$0

($3,160,055)

($7.64)

Effective Gross Income  $14,242,300  $14,593,347  $14,505,315  $14,803,683 $35.79
           
Real Estate Taxes  $1,219,773  $1,048,126  $902,516  $865,740 $2.09
Insurance $279,750 $240,481  $238,128  $228,986 $0.55
Other Operating Expenses

$5,930,087

$6,081,495

$6,446,940

$5,548,328

$13.41

Total Expenses  $7,429,609  $7,370,103  $7,587,584  $6,643,054 $16.06
           
Net Operating Income(2)  $6,812,691  $7,223,244  $6,917,731  $8,160,629 $19.73
Replacement Reserves $0 $0 $0 $82,718 $0.20
TI/LC $0

$0

$0

$996,560

$2.41

Net Cash Flow  $6,812,691  $7,223,244  $6,917,731  $7,081,351 $17.12
           
Occupancy % 86.7% 82.0% 79.0% 77.8%(3)  
NOI DSCR 2.26x 2.40x 2.29x 2.71x  
NCF DSCR 2.26x 2.40x 2.29x 2.35x  
NOI Debt Yield 14.5% 15.4% 14.7% 17.4%  
NCF Debt Yield 14.5% 15.4% 14.7% 15.1%  

 

(1)Certain items such as interest expense, interest income, depreciation, amortization, debt service payments and any other non-recurring items were excluded from the historical presentation and are not considered for the underwritten cash flow.
(2)The NOI increase from TTM 4/30/2025 to UW is primarily attributable to expected operating expense savings as a result of new management initiatives related to utility efficiencies along with parking and staffing optimization.
(3)UW Occupancy % represents economic occupancy and historical occupancies represent physical occupancy. TTM occupancy is based on the underwritten rent roll dated August 1, 2025.

Escrows and Reserves.

Real Estate Taxes – During a Cash Sweep Period (as defined below), the borrower is required to make monthly deposits equal to 1/12th of the taxes that the lender reasonably estimates will be payable during the next 12 months. However, if no Cash Sweep Period is in effect and the borrower provides evidence that taxes have been paid at least 30 days prior to the due date, the requirement to make monthly deposits for taxes will be waived.

Insurance – The borrower is required to make monthly deposits equal to 1/12th of the annual estimated insurance payments. However, if no event of default is continuing and the 501 West Broadway Property is insured under a blanket policy meeting the requirements set forth in the related loan agreement, the requirement to make monthly deposits for insurance will be waived.

Replacement Reserve – During a Cash Sweep Period, the borrower is required to make monthly deposits into a replacement reserve, in an amount equal to approximately $8,617 ($0.25 PSF annually), or a sufficient amount, as reasonably determined by the lender after consulting the borrower, to pay for the replacements necessary to maintain proper operation of the 512 West Broadway Property.

TI/LC Reserve – The borrower is required to make monthly deposits of approximately $51,669 ($1.50 PSF annually), along with any lease termination fees or payments received by the borrower, to be used for future tenant improvements and leasing commissions.

Free Rent Reserve – At origination, the borrower was required to make an upfront deposit of approximately $794,849 into a free rent reserve for free rent, gap rent or rent abatements outstanding associated with 11 tenants.

Outstanding TI Reserve – At origination, the borrower was required to make an upfront deposit of $1,217,293 for tenant improvements and leasing commissions outstanding associated with 14 tenants.

Lockbox and Cash Management. The 501 West Broadway Mortgage Loan is structured with a hard lockbox and springing cash management. The borrower and property manager are required to direct tenants to pay rent directly into the lockbox account and to deposit any rents otherwise received into such lockbox account within one business day after receipt. All amounts deposited into the lockbox account will be held as additional security for the debt and, if no Cash Sweep Period has occurred, disbursed to the borrower. During a Cash Sweep Period, all funds in the lockbox account are required to be swept once every business day into a lender-controlled cash management account. Funds in the cash management account are required to be applied to

 A-3-50 

 

Office – CBD Loan #6 Cut-off Date Balance:   $47,000,000
501 West Broadway 501 West Broadway Cut-off Date LTV:   61.8%
San Diego, CA 92101   UW NCF DSCR:   2.35x
    UW NOI Debt Yield:   17.4%

debt service and the reserves and escrows described above, with any excess funds to be deposited into an excess cash flow reserve account held by the lenders as cash collateral for the 501 West Broadway Mortgage Loan.

A “Cash Sweep Period” will commence on the occurrence of any of the following: (a) an event of default, (b) any bankruptcy action of (I) the borrower or (II) property manager, or (c) the debt service coverage ratio being less than 1.50x.

A Cash Sweep Period will no longer be continuing with respect to clause (a) above, upon the lender’s acceptance of a cure of such event of default, provided that if (x) the lender has applied for the appointment of a receiver, (y) the lender has declared the entire unpaid debt to be immediately due and payable, or (z) the lender has commenced a foreclosure action, then the lender is not required to accept such cure; with respect to clause (b) above, upon the borrower’s replacement of the manager with a qualified manager under a replacement management agreement within 60 days after such bankruptcy action; or with respect to clause (c) above, upon the achievement of a debt service coverage ratio greater than 1.50x for two calendar quarters. In addition, a Cash Sweep Period with respect to clauses (a) and (b)(II) above may be cured no more than four times in the aggregate and a Cash Sweep Period with respect to clause (b)(I) above may not be cured.

Terrorism Insurance The 501 West Broadway Mortgage Loan documents require that the borrower maintain comprehensive “all risk” or “special form” insurance in an amount equal to 100% of full replacement cost and 12 months of business income/loss of rents insurance with an extended period of indemnity of up to 6 months, which includes coverage for acts of terrorism. See “Risk Factors—Risks Relating to the Mortgage Loans—Terrorism Insurance May Not Be Available for All Mortgaged Properties” in the prospectus.

 

 

 

 A-3-51 

 

Multifamily – Garden Loan #7 Cut-off Date Balance:   $46,000,000
1405 Veterans Highway Bristol Gardens Cut-off Date LTV:   64.8%
Bristol, PA 19007   UW NCF DSCR:   1.30x
    UW NOI Debt Yield:   8.6%

 

 A-3-52 

 

Multifamily – Garden Loan #7 Cut-off Date Balance:   $46,000,000
1405 Veterans Highway Bristol Gardens Cut-off Date LTV:   64.8%
Bristol, PA 19007   UW NCF DSCR:   1.30x
    UW NOI Debt Yield:   8.6%

 

 A-3-53 

 

 

Mortgage Loan No. 7 – Bristol Gardens

 

Mortgage Loan Information   Property Information
Mortgage Loan Seller: MSMCH   Single Asset/Portfolio: Single Asset
  Location: Bristol, PA 19007
Original Balance: $46,000,000   General Property Type: Multifamily
Cut-off Date Balance: $46,000,000   Detailed Property Type: Garden
% of Initial Pool Balance: 4.5%   Title Vesting: Fee
Loan Purpose: Refinance   Year Built/Renovated: 1969/2024
Borrower Sponsors: Hillel Hertz and Moishe Hirsch   Size: 392 Units
Guarantors: Hillel Hertz and Moishe Hirsch   Cut-off Date Balance Per Unit: $117,347
Mortgage Rate: 6.2500%   Maturity Date Balance Per Unit: $117,347
Note Date: 7/1/2025   Property Manager: Goldcrest Properties LLC
Maturity Date: 7/1/2030     (borrower-related)
Term to Maturity: 60 months   Underwriting and Financial Information
Amortization Term: 0 months   UW NOI(2): $3,948,128
IO Period: 60 months   UW NCF: $3,779,960
Seasoning: 3 months   UW NOI Debt Yield: 8.6%
Prepayment Provisions: L(27),D(26),O(7)   UW NCF Debt Yield: 8.2%
Lockbox/Cash Mgmt Status: Springing/Springing   UW NOI Debt Yield at Maturity: 8.6%
Additional Debt Type: NAP   UW NCF DSCR: 1.30x
Additional Debt Balance: NAP   Most Recent NOI(2): $3,327,159 (4/30/2025 TTM)
Future Debt Permitted (Type): No (NAP)   2nd Most Recent NOI: $3,009,348 (12/31/2024)
      3rd Most Recent NOI(3): NAV
Reserves(1)   Most Recent Occupancy: 94.1% (6/6/2025)
Type Initial Monthly Cap   2nd Most Recent Occupancy: 93.9% (12/31/2024)
RE Taxes: $309,830 $30,983 NAP   3rd Most Recent Occupancy(4): 93.1% (12/31/2023)
Insurance: $0 $16,193 NAP   Appraised Value (as of): $71,000,000 (4/9/2025)
Deferred Maintenance: $21,173 $0 NAP   Appraised Value Per Unit: $181,122
Replacement Reserve: $0 $14,014 NAP   Cut-off Date LTV Ratio: 64.8%
Leasing Office Funds: $20,000 $0 NAP   Maturity Date LTV Ratio: 64.8%

 

Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Loan Amount: $46,000,000 100.0%   Loan Payoff: $35,492,596 77.2%
        Return of Equity: $8,778,127 19.1%
        Closing Costs: $1,378,275 3.0%
        Reserves: $351,003 0.8%
Total Sources: $46,000,000 100.0%   Total Uses: $46,000,000 100.0%
 
(1)See “Escrows and Reserves” below.
(2)The increase from Most Recent NOI to UW NOI is due to higher in-place rents obtained from recently renovated units at the Bristol Gardens Property (as defined below).
(3)3rd Most Recent NOI is unavailable as the borrower sponsors acquired the Bristol Gardens Property in July 2023 for a purchase price of $40.75 million.
(4)Represents the average occupancy at the Bristol Gardens Property from June 2023 to December 2023. Occupancy information prior to June 2023 is unavailable as the borrower sponsors acquired the Bristol Gardens Property in July 2023.

The Mortgage Loan. The seventh largest mortgage loan (the “Bristol Gardens Mortgage Loan”) is evidenced by a promissory note in the original principal amount of $46,000,000 and secured by a first priority fee mortgage encumbering a 392-unit multifamily property located in Bristol, Pennsylvania (the “Bristol Gardens Property”).

The Borrower and the Borrower Sponsors. The borrower for the Bristol Gardens Mortgage Loan is Bristol Gardens Apartments LLC, a single-purpose Delaware limited liability company with one independent director in its organizational structure. The borrower is wholly owned by Bristol Gardens Owner LLC, which is wholly owned by Bristol Gardens Investors LLC. Bristol Gardens Investors LLC is owned by Hertz Family LLC (21.7%), Hillel Hertz (5.8%), Moishe Hirsch (4.4%), and various investors (68.1% of which none has a 20.0% or more interest in the borrower). The borrower sponsors and non-recourse carveout guarantors for the Bristol Gardens Mortgage Loan are Hillel Hertz and Moishe Hirsch. Mr. Hertz is the founder of Goldcrest Properties, LLC, of which Mr. Hirsch is the principal who oversees the operations of the company. Goldcrest Properties, LLC was founded in 2017 and currently has a portfolio of 36 suburban garden-style apartments and urban mid-rise communities located in New Jersey, Pennsylvania, Connecticut, and Delaware.

The Property. The Bristol Gardens Property is comprised of a 392-unit garden multifamily property located in Bristol, Pennsylvania. Built in 1969, the Bristol Gardens Property consists of 34 two-story apartment buildings and one management building, with 535 parking spaces (1.4 per unit). The borrower sponsors purchased the Bristol Gardens Property in July 2023 for $40.75 million, and since that time have invested approximately $2.9 million on property improvements, including the renovation of 141 units, common area and amenity space renovations, security camera installation and façade repairs and upgrades. Common amenities at the Bristol Gardens Property include a playground and common laundry rooms. Each unit is equipped with an electric oven/range combination and refrigerator/freezer. Appliances in the renovated units are stainless steel, while the classic units have standard appliances. As of June 6, 2025, the Bristol Gardens Property was 94.1% occupied.

 A-3-54 

 

Multifamily – Garden Loan #7 Cut-off Date Balance:   $46,000,000
1405 Veterans Highway Bristol Gardens Cut-off Date LTV:   64.8%
Bristol, PA 19007   UW NCF DSCR:   1.30x
    UW NOI Debt Yield:   8.6%

The following table presents detailed information with respect to the units at the Bristol Gardens Property:

Apartment Unit Mix(1)
Unit Mix / Type Total Units Leased Units % Leased Average SF per Unit Monthly Average Rent per Unit Monthly Wtd. Average Rent PSF
1 BR 139   139   100.0%     695 $1,183 $1.70
1 BR (Renovated) 85   72   84.7%   695 $1,432 $2.06
2 BR 112   110   98.2%   805 $1,490 $1.85
2 BR (Renovated) 56   48   85.7%   805 $1,695 $2.11
Total/ Wtd. Average 392   369   94.1%   742 $1,390 $1.87
 
(1)Based on the borrower rent roll dated June 6, 2025.

The Market. The Bristol Gardens Property is located in Bristol, Pennsylvania, within the Bucks County apartment submarket, within the Philadelphia-Camden-Wilmington, PA-NJ-DE-MD metropolitan statistical area. The Bristol Gardens Property is located in a suburban neighborhood within three miles of major arterials including Interstates 95, 295, and 276 along with the Burlington Bridge. These thoroughfares allow residents to have access to major cities like Philadelphia (approximately 20 miles from the Bristol Gardens Property) and Trenton (approximately 13 miles from the Bristol Gardens Property), providing shopping and employment opportunities for residents. Additionally, the Northern Philadelphia Airport is approximately 10 miles away from the Bristol Gardens Property. There is supporting retail within three miles of the Bristol Gardens Property including GIANT grocer, Dollar General, CVS, and a variety of fast dining options.

According to the appraisal, as of the fourth quarter of 2024, the vacancy rate in the Bucks County apartment submarket was approximately 2.6%, with average asking rents of $1,766 per unit, and inventory of approximately 34,006 units. According to the appraisal, the 2024 population within a one-, three- and five-mile radius of the Bristol Gardens Property is 8,952, 85,093 and 231,494, respectively. The 2024 average household income within the same one-, three-, and five-mile radius was $111,529, $107,967, and $112,903, respectively.

The following table presents certain information relating to multifamily rental properties comparable to the Bristol Gardens Property:

Comparable Rental Properties
Property Year Built / Renovated # Total Units Unit Mix Units Unit Size (SF) Average Monthly Rent per Unit

Bristol Gardens (subject)(1)

1405 Veterans Highway

Bristol, PA

1969 / 2024 392

1 BR

1 BR (Renovated)

2 BR

2 BR (Renovated)

139

85

112

56

695

695

805

805

$1,183

$1,432

$1,490

$1,695

Brittany Springs Apartments

3401 Bristol Oxford Valley Road

Levittown, PA

1968 / NAP 222

1 BR

2 BR

111

111

725

850

$1,505

$1,698

Racquet Club South Apartments

1970 Veterans Highway

Levittown, PA

1964 / NAP 103

1 BR

2 BR

68

35

790

997

$1,526

$2,453

Delaview Apartments

1032 Radcliffe Street

Bristol, PA

1901 / NAP 60

1 BR

2 BR

22

38

800

950

$1,449

$1,649

Stonebridge Run Apartments

1717 Bath Road

Bristol, PA

1968 / NAP 295

1 BR

2 BR

233

62

680

840

$1,238

$1,525

Glen Hollow Apartments

1100 Newportville Road

Croydon, PA

1970 / 2000 615

1 BR

2 BR

242

225

717

925

$1,425

$1,705

Orangewood Park

24 Elizabeth Lane

Levittown, PA

1968 / NAP 320

1 BR

2 BR

160

160

900

1,090

$1,683

$1,762

 

Source: Appraisal, unless otherwise indicated.

(1)Based on the borrower rent roll dated June 6, 2025, other than Year Built / Renovated.

The following table presents certain information relating to the appraisal’s market rent conclusions for the Bristol Gardens Property:

Market Rent Summary
Unit Mix/Type Units(1) Average Size (SF) (1) Avg. Monthly Rent per Unit(1) Avg. Monthly Rent PSF(1) Avg. Monthly Market Rent per Unit(2) Avg. Monthly Market Rent PSF(2)
1 BR 139 695 $1,183 $1.70 $1,265 $1.82
1 BR (Renovated) 85 695 $1,432 $2.06 $1,500 $2.16
2 BR 112 805 $1,490 $1.85 $1,530 $1.90
2 BR (Renovated) 56 805 $1,695 $2.11 $1,780 $2.21
Total/ Wtd. Average 392 742 $1,390 $1.87 $1,446 $1.97
 
(1)Based on the borrower rent roll dated June 6, 2025.
(2)Based on the appraisal.
 A-3-55 

 

Multifamily – Garden Loan #7 Cut-off Date Balance:   $46,000,000
1405 Veterans Highway Bristol Gardens Cut-off Date LTV:   64.8%
Bristol, PA 19007   UW NCF DSCR:   1.30x
    UW NOI Debt Yield:   8.6%

Appraisal. The appraisal concluded to an “as-is” value for the Bristol Gardens Property of $71,000,000 as of April 9, 2025.

Environmental Matters. According to the Phase I environmental site assessment dated May 1, 2025, there was no evidence of any recognized environmental conditions at the Bristol Gardens Property.

Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and the Underwritten Net Cash Flow at the Bristol Gardens Property:

Cash Flow Analysis(1)
  2024 TTM 4/30/2025   UW   UW per Unit
Gross Potential Rent(2) $5,133,856 $5,494,511 (3) $6,595,320 (3) $16,825
Other Income $372,063 $380,035 $380,035 $969
Vacancy & Credit Loss

$0

$0

 

($441,600)

 

($1,127)

Effective Gross Income $5,505,919 $5,874,545   $6,533,755   $16,668
         
Real Estate Taxes $359,659 $360,101 $368,330 $940
Insurance $173,483 $179,582 $187,275 $478
Other Expenses

$1,963,430

$2,007,704

 

$2,030,021

 

$5,179

Total Expenses $2,496,572 $2,547,387 $2,585,626   $6,596
         
Net Operating Income $3,009,348 $3,327,159 (3) $3,948,128 (3) $10,072
Capital Expenditures

$0

$0

 

$168,168

 

$429

Net Cash Flow $3,009,348 $3,327,159 $3,779,960 $9,643
         
Occupancy %(4) 93.9% 94.1%   93.3%    
NOI DSCR 1.03x 1.14x   1.35x    
NCF DSCR 1.03x 1.14x   1.30x    
NOI Debt Yield 6.5% 7.2%   8.6%    
NCF Debt Yield 6.5% 7.2%   8.2%    
 
(1)Financial information prior to 2024 is unavailable due to the borrower sponsor’s acquisition of the Bristol Gardens Property in July 2023.
(2)UW Gross Potential Rent has been underwritten based on the contractual rent in place based on the borrower rent roll dated June 6, 2025.
(3)The increase from TTM 4/30/2025 Gross Potential Rent and NOI to UW Gross Potential Rent and NOI is due to the higher in-place rents obtained from recently renovated units at the Bristol Gardens Property.
(4)TTM 4/30/2025 Occupancy represents current in-place occupancy based off the borrower rent roll dated June 6, 2025. UW Occupancy represents economic occupancy.

Escrows and Reserves.

Real Estate Tax Escrows – On the loan origination date, the borrower was required to make an upfront deposit of $309,830 into a reserve for real estate taxes. In addition, the borrower is required to deposit into a real estate tax reserve, on a monthly basis, an amount equal to 1/12th of the annual estimated tax payments (which currently equates to approximately $30,983 monthly).

Insurance Escrows – On a monthly basis, the borrower is required to deposit 1/12th of the estimated annual insurance premiums (which currently equates to approximately $16,193 monthly). However, the borrower will not be required to make the monthly insurance reserve deposit provided that (i) no event of default is continuing, (ii) the liability and casualty policies maintained by the borrower are part of a blanket or umbrella policy approved by the lender, and (iii) the borrower provides the lender evidence of renewal of such policies and paid receipts for the insurance premiums at least 10 days prior to the expiration date of such policies.

Replacement Reserve – On a monthly basis, the borrower is required to deposit $14,014 into a reserve for capital expenditures.

Deferred Maintenance Reserve – On the loan origination date, the borrower was required to make an upfront deposit of $21,173 into a reserve for required repairs at the Bristol Gardens Property.

Leasing Office Funds – On the loan origination date, the borrower was required to make an upfront deposit of $20,000 into a reserve for the cost to convert space at one building into a leasing office (the “Leasing Office Work”).

Lockbox / Cash Management. The Bristol Gardens Mortgage Loan is structured with a springing lockbox and springing cash management. Upon the first occurrence of a Cash Sweep Event Period (as defined below), the borrower is required to establish and maintain a lockbox account for the benefit of the lender, and, from and after the first occurrence of a Cash Sweep Event Period, to deposit all rents received by the borrower or manager into the lockbox account within two business days of receipt. In addition, upon the first occurrence of a Cash Sweep Event Period, the lender is required to establish, at the borrower’s sole cost and expense, and the borrower is required to cooperate with the cash management bank to establish, a lender-controlled cash management account. Upon the occurrence and during the continuance of a Cash Sweep Event Period, the lender will have the right, at its option, to direct the lockbox account bank to disburse all available funds then and thereafter on deposit in the lockbox account to the cash management account and, provided no event of default is continuing under the Bristol Gardens Mortgage Loan documents, all funds on deposit in the cash management account on each monthly payment date are required to be applied in the following order of priority: (i) to make the monthly deposits into the real estate tax reserve and insurance reserve, if any, as described above under “Escrows and Reserves,” (ii) to pay debt service on the Bristol Gardens Mortgage Loan, (iii) to make the monthly deposits into the replacement reserve, if any, as described above under “Escrows and Reserves,” (iv) to pay operating expenses set

 A-3-56 

 

Multifamily – Garden Loan #7 Cut-off Date Balance:   $46,000,000
1405 Veterans Highway Bristol Gardens Cut-off Date LTV:   64.8%
Bristol, PA 19007   UW NCF DSCR:   1.30x
    UW NOI Debt Yield:   8.6%

forth in the annual budget (which must be approved by the lender during a Cash Sweep Event Period) and lender approved extraordinary expenses and (v) to the extent that a Cash Sweep Event Period exists, to deposit all remaining amounts into an excess cash flow reserve, to be held as additional security for the Bristol Gardens Mortgage Loan during such Cash Sweep Event Period or to the extent that no Cash Sweep Event Period exists, to be disbursed to the borrower.

“Cash Sweep Event Period” means a period: (i) commencing upon an event of default under the Bristol Gardens Mortgage Loan documents, and ending upon the cure (if applicable) of such event of default; or (ii) commencing upon the debt service coverage ratio of the Bristol Gardens Mortgage Loan being less than 1.10x at the end of any calendar quarter and ending upon the date such debt service coverage ratio is equal to or greater than 1.10x for two consecutive calendar quarters.

Partial Release. On any business day following the completion of the Leasing Office Work, the borrower is permitted to obtain the free release of a parcel on which the current leasing office is located (the “Leasing Office Parcel”), without prepayment or defeasance of any release price, provided that the following conditions, among others, are satisfied: (i) the Leasing Office Parcel and the remaining Bristol Gardens Property (the “Remaining Property”) have been subdivided into separate legal parcels and are on separate tax lots, (ii) following the release, both the Remaining Property and the Leasing Office Parcel must comply with applicable legal requirements, and the Remaining Property must be in compliance with all leases, (iii) the Remaining Property must have all necessary utility and other services and free and unimpeded access for ingress and egress onto all adjacent public roads, (iv) compliance with REMIC related conditions and (v) anti-poaching covenants must be recorded against the Leasing Office Parcel.

Terrorism InsuranceThe Bristol Gardens Mortgage Loan documents require that the borrower obtain and maintain an “all risk” or “special form” insurance policy that provides coverage for loss caused by acts of terrorism in an amount not less than 100% of the full replacement cost of the Bristol Gardens Property, as well as business interruption insurance covering no less than the 18-month period following the occurrence of a casualty event, together with an extended period of indemnity of up to six months. For so long as the Terrorism Risk Insurance Act of 2002, as extended and modified by the Terrorism Risk Insurance Program Reauthorization Act of 2015 (“TRIPRA”) (including any extensions thereof or if another federal governmental program is in effect relating to “acts of terrorism” which provides substantially similar protections) is in effect, the lender is required to accept terrorism insurance which covers against “covered acts” as defined by TRIPRA (or such other program), so long as TRIPRA (or such other program) continues to cover both domestic and foreign acts of terrorism. See “Risk Factors—Risks Relating to the Mortgage Loans—Terrorism Insurance May Not Be Available for All Mortgaged Properties” in the prospectus.

 

 

 

 

 A-3-57 

 

Hospitality – Full Service Loan #8 Cut-off Date Balance:   $40,000,000
730 5th Avenue Aman Hotel New York Cut-off Date LTV:   28.6%
New York, NY 10019   UW NCF DSCR:   2.07x
    UW NOI Debt Yield:   18.1%

 

 A-3-58 

 

Hospitality – Full Service Loan #8 Cut-off Date Balance:   $40,000,000
730 5th Avenue Aman Hotel New York Cut-off Date LTV:   28.6%
New York, NY 10019   UW NCF DSCR:   2.07x
    UW NOI Debt Yield:   18.1%

 

 A-3-59 

 

Hospitality – Full Service Loan #8 Cut-off Date Balance:   $40,000,000
730 5th Avenue Aman Hotel New York Cut-off Date LTV:   28.6%
New York, NY 10019   UW NCF DSCR:   2.07x
    UW NOI Debt Yield:   18.1%

 

 A-3-60 

 

 

Mortgage Loan No. 8 – Aman Hotel New York

 

Mortgage Loan Information   Property Information
Mortgage Loan Seller: JPMCB   Single Asset/Portfolio: Single Asset
  Location: New York, NY 10019
Original Balance(1): $40,000,000   General Property Type: Hospitality
Cut-off Date Balance(1): $40,000,000   Detailed Property Type: Full Service
% of Initial Pool Balance: 3.9 %   Title Vesting: Fee
Loan Purpose: Refinance   Year Built/Renovated: 1921/2022
Borrower Sponsor: OKO Group   Size: 83 Rooms
Guarantor: Rock Investment U.S. Realty   Cut-off Date Balance Per Room(1): $1,385,542
  Holdings LLC   Maturity Date Balance Per Room(1): $1,385,542
Mortgage Rate: 6.9600%   Property Manager: Aman Group S.A.R.L.
Note Date: 7/7/2025     (borrower-related)
Maturity Date: 8/6/2030   Underwriting and Financial Information(1)
Term to Maturity: 60 months   UW NOI: $20,831,730
Amortization Term: 0 months   UW NCF: $16,781,625
IO Period: 60 months   UW NOI Debt Yield: 18.1%
Seasoning: 2 months   UW NCF Debt Yield: 14.6%
Prepayment Provisions(2): L(24),YM1(2),DorYM1(27),O(7)   UW NOI Debt Yield at Maturity: 18.1%
Lockbox/Cash Mgmt Status(3): Soft/Springing   UW NCF DSCR: 2.07x
Additional Debt Type(1): Pari Passu   Most Recent NOI(7): $20,930,479 (4/30/2025 TTM)
Additional Debt Balance(1): $75,000,000   2nd Most Recent NOI(7): $19,745,669 (12/31/2024)
Future Debt Permitted (Type):  No (NAP)   3rd Most Recent NOI(7): $7,357,035 (12/31/2023)
Reserves(4)   Most Recent Occupancy(7): 72.2% (4/30/2025)
Type Initial Monthly Cap   2nd Most Recent Occupancy(7): 70.3% (12/31/2024)
RE Taxes: $0 $544,368 NAP   3rd Most Recent Occupancy(7): 53.1% (12/31/2023)
Insurance: $0 Springing NAP   Appraised Value (as of)(8): $402,000,000 (12/18/2024)
FF&E Reserve: $172,283 (5) NAP   Appraised Value Per Room(8): $4,843,373
Condominium Reserve: $330,774 Springing NAP   Cut-off Date LTV Ratio(8): 28.6%
Other Reserve(6): $18,251,757 Springing NAP   Maturity Date LTV Ratio(8): 28.6%
               

Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Whole Loan Amount(1): $115,000,000 86.4%   Loan Payoff: $108,243,157 81.3%
Sponsor Equity: $18,163,993 13.6%   Upfront Reserves: $18,754,814 14.1%
        Closing Costs: $6,166,022 4.6%
             
Total Sources: $133,163,993 100.0%   Total Uses: $133,163,993 100.0%
 
(1)The Aman Hotel New York Mortgage Loan (as defined below) is part of the Aman Hotel New York Whole Loan (as defined below). Underwriting and Financial Information presented in the chart above is based on the Aman Hotel New York Whole Loan.
(2)In the event the ICAP (as defined below) is not approved and implemented within the required 12-month period, the borrower sponsor (with such obligation guaranteed by the non-recourse carveout guarantor) is required to prepay a portion of the Aman Hotel New York Whole Loan in the amount of $47,562,441 plus any required yield maintenance.
(3)To the extent the Hotel Manager CM Conditions (as defined below) are satisfied, the borrower is required to or cause the hotel manager to (i) first collect all revenue derived from the Aman Hotel New York Property (as defined below) and hold the same in the hotel manager’s operating account established at loan origination and pledged to the lender as additional security for the Aman Hotel New York Whole Loan, (ii) apply such revenue solely to the payment of management fees and reimbursement of expenses relating to the operation of the hotel as expressly contemplated by the related hotel management agreement and (iii) deposit any excess revenue after the payment of the costs contemplated by the foregoing clause (ii) into the lockbox account (the foregoing clauses (i), (ii) and (iii), collectively, the “Hotel Management Cash Flow Provision”). To the extent the Hotel Manager CM Conditions at any time fail to be satisfied, the borrower is required to cause all revenue from the Aman Hotel New York Property to be deposited directly into the lockbox account.
(4)See “Escrows and Reserves” below.
(5)The borrower is required to deposit into an FF&E reserve, on a monthly basis, an amount equal to (i) on or prior to the monthly payment date in July 2026 (the “First Anniversary”), 2% of the gross rents per annum, (ii) after the First Anniversary and on or prior to the monthly payment date in July 2027 (the “Second Anniversary”), 3% of the gross rents per annum, and (iii) after the Second Anniversary, 4% of gross rents per annum.
(6)Other reserves include Real Estate Installment Tax Reserve, ICAP Reserve, Remaining ICAP Reserve, Custodial Funds Reserve, Membership Dues reserve. See “Escrows and Reserves” below for further details.
(7)The increase from 3rd Most Recent NOI and 3rd Most Recent Occupancy through Most Recent NOI and Most Recent Occupancy is primarily attributable to the Aman Hotel New York Property opening in August 2022 and subsequent ramp up in operations.
(8)Appraised Value reflects the “As-is” value, inclusive of the Industrial and Commercial Abatement Program (“ICAP”), which the borrower sponsor has applied for and expects to be implemented, accounting for a $33.3 million add to value. Excluding value attributed to the ICAP, the Aman Hotel New York Whole Loan results in a 31.2% Cut-off Date LTV Ratio and Maturity Date LTV Ratio. We can provide no assurance the ICAP will be approved and implemented as expected. See “The Property” herein for additional information.

The Mortgage Loan. The eighth largest mortgage loan (the “Aman Hotel New York Mortgage Loan”) is part of a whole loan (the “Aman Hotel New York Whole Loan”) evidenced by four pari passu promissory notes with an aggregate original principal amount of $115,000,000. The Aman Hotel New York Whole Loan was originated by JPMorgan Chase Bank, National Association (“JPMCB”) on July 7, 2025. The Aman Hotel New York Whole Loan is secured by a first priority fee mortgage encumbering an 83-room, full service, non-union hospitality property located in New York, New York (the “Aman Hotel New York Property”). The Aman Hotel New York Mortgage Loan is evidenced by the non-controlling A-1-2 and A-2 notes, with an aggregate original principal balance of $40,000,000. The Aman Hotel New York Whole Loan will be serviced pursuant to the pooling and servicing agreement for the WFCM 2025-5C6 transaction. See “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans” in the prospectus.

 A-3-61 

 

Hospitality – Full Service Loan #8 Cut-off Date Balance:   $40,000,000
730 5th Avenue Aman Hotel New York Cut-off Date LTV:   28.6%
New York, NY 10019   UW NCF DSCR:   2.07x
    UW NOI Debt Yield:   18.1%
Aman Hotel New York Whole Loan Summary
Note Original Balance Cut-off Date Balance Note Holder  Controlling Note
A-1 $55,000,000 $55,000,000 WFCM 2025-5C6(1) Yes
A-1-2 $10,000,000 $10,000,000 BANK5 2025-5YR17 No
A-2 $30,000,000 $30,000,000 BANK5 2025-5YR17 No
A-3 $20,000,000 $20,000,000 BANK5 2025-5YR16 No
Whole Loan $115,000,000 $115,000,000    
 
(1)The WFCM 2025-5C6 securitization is expected to close on or about October 8, 2025.

The Borrower and the Borrower Sponsor. The borrower for the Aman Hotel New York Whole Loan is 730 Fifth Upper, LLC, a Delaware limited liability company, structured as a single-purpose entity with two independent directors. The borrower sponsor for the Aman Hotel New York Whole Loan is OKO Group, an upper-level affiliate of the borrower created and owned by Vlad Doronin who, together with his descendants, indirectly owns the borrower. The non-recourse carveout guarantor is Rock Investment U.S. Realty Holdings LLC (the “Guarantor”), which is the primary United States based holding company of Vlad Doronin and his descendants and has an indirect interest in the borrower. The Aman Hotel New York Whole Loan documents require the borrower and guarantor to remain under common control.

Founded in 2015 by Russian-born international developer Vlad Doronin, OKO Group (“OKO”) is a vertically integrated real estate firm delivering design-driven projects across the residential, hospitality and commercial sectors. In addition to the Aman Hotel New York Property, OKO owns various Aman branded hotels, including the Aman Beverly Hills and the Aman Miami Beach and is affiliated with the Aman Group S.A.R.L., the property manager. OKO is currently headquartered in Miami, Florida and has invested in and developed over $10 billion of real estate projects spanning various asset classes. Notable holdings include 830 Brickell, the first class A freestanding office building in Miami’s financial center in over a decade, as well as the Palm Beach Residences, which is located on the oceanfront site of the former Ambassador Hotel.

The Property. The Aman Hotel New York Property is an 83-key, non-union, ultra-luxury hotel and private members club located in Manhattan’s Midtown neighborhood. The Aman Hotel New York Property features high-end amenities, and the related private members club is considered to be among the most exclusive private membership clubs in New York City, requiring annual dues of $20,000 and achieving an average daily rate (“ADR”) of approximately $3,056 as of the trailing twelve months ending April 2025. The Aman Hotel New York Property, which opened in August 2022, is located in the historic Crown Building on the corner of 57th Street and 5th Avenue, which is subject to a condominium structure. In 2015, the borrower acquired the upper condominium portion of the building (floors 7 through 30) and repositioned the asset to consist of the ultra-luxury hotel, an exclusive private members club, 22 luxury Aman-branded residential condominium units (non-collateral) and a spa, among other hospitality features. The Aman Hotel New York Property’s guest rooms span floors 7 through 12. According to the borrower sponsor, as of June 12, 2025, the private members club had 533 active current members each paying $20,000 in annual dues and approximately 102 potential members currently in the screening process. Club members have access to all of the Aman amenities including the food and beverage offerings, the spa and the fitness facility, among other offerings. Only club members, hotel guests and residential condominium residents have access to the Aman Hotel New York Property’s various amenities and food and beverage offerings (except for the jazz club which is open to the public). The bottom three floors of the Crown building consist of luxury retail condominium units (non-collateral). Owners of residential condominium units (non-collateral) may choose to participate in the condominium rental program through the Aman hotel management, subject to a 15% service fee and a 50/50 profit sharing agreement. There are currently four units participating in the program out of 22 units, which produced 253 nights booked for the trailing twelve months ending April 2025. Rental revenues from the residential condominiums only flow to the hotel to the extent the residential condominium owners choose to participate in the condominium rental program, which accounts for less than 2% of underwritten revenues. The Aman Hotel New York Property generates revenue from various sources, including rooms (58.7% of UW revenues), food and beverage (22.7% of UW revenues), club memberships (9.2% of UW revenues), spa (5.2% of UW revenues), laundry/parking/other (2.4% of UW revenues) and condominium rental participation (1.9% of UW revenues).

The Aman Hotel New York Property features high-end food, beverage and nightlife venues including 7,000 square feet of outdoor dining space. The Aman Hotel New York Property’s amenities include two restaurants by a three-star Michelin chef, the 25,000 SF Aman Spa, a 65+ foot indoor swimming pool, a garden terrace with city views and an exclusive subterranean jazz club. Underneath the Aman Hotel New York Property, the separate retail condominium features luxury brands such as Chanel, Bulgari, Mikimoto and Zegna. The Aman Hotel New York Property serves as a “one stop shop” for entertaining and socializing, attracting hotel guests, club members and residents. The Aman Hotel New York Property benefits from widespread brand recognition after signing a 30-year management agreement with Aman Group S.A.R.L., the affiliated property manager, in 2019 that commenced upon the hotel’s opening in 2022 and extends through 2052 and has an automatic, 20-year renewal, unless the manager provides a notice of non-renewal at least one year prior to expiration. The Aman brand has 36 resorts across 20 countries. Membership in the private members club allows for global access to Aman clubs/properties.

The borrower has applied for a 10-year ICAP tax abatement, which, if and when formally approved, will be applied effective as of the July 1, 2023 tax payment date through the 2032/2033 tax year. Until the ICAP is formally approved, the Aman Hotel New York Whole Loan is partially recourse to the Guarantor in an amount equal to $47,562,441 (the “ICAP Prepayment Obligation”). Prior to the ICAP Completion Date (as defined below), subsequent to a prepayment in an amount equal to the ICAP Prepayment Obligation, in the event the Remaining ICAP Items (as defined below) are not complete, the Aman Hotel New York Whole Loan results in an UW NCF Debt Yield of 15.0%. The borrower was required at loan origination to deposit $422,978 to satisfy certain municipal violations that must be cleared or waived by the applicable governing authority (the “Remaining ICAP Items”) into a violations repair reserve, which the lender is required to disburse to the borrower on the ICAP Effective Date. As used herein, “ICAP Effective Date” means the date upon which the lender has been provided with satisfactory written evidence that (i) the ICAP has been granted and the related ICAP benefits are effective with respect to the Aman Hotel New York Property and (ii) all accrued and unpaid taxes with respect to the Aman Hotel New York Property which are then due and payable have been paid in full. See “ICAP Tax Abatement” below for additional information.

 

 

 A-3-62 

 

Hospitality – Full Service Loan #8 Cut-off Date Balance:   $40,000,000
730 5th Avenue Aman Hotel New York Cut-off Date LTV:   28.6%
New York, NY 10019   UW NCF DSCR:   2.07x
    UW NOI Debt Yield:   18.1%

The following table presents certain information relating to the Occupancy, ADR and RevPAR of the Aman Hotel New York Property and its competitive set:

Historical Occupancy, ADR, RevPAR
  Competitive Set(1) Aman Hotel New York Property(2)(3) Penetration Factor
Year Occupancy ADR RevPAR Occupancy ADR RevPAR Occupancy ADR RevPAR
2023 71.9% $1,172.29 $843.17 53.1% $3,060.21 $1,625.36 73.8% 261.0% 192.8%
2024 70.6% $1,251.65 $884.22 70.3% $3,057.58 $2,148.40 99.5% 244.3% 243.0%
TTM 4/30/2025 67.7% $1,290.22 $874.08 72.2% $3,056.12 $2,206.21 106.6% 236.9% 252.4%
 

Source: Industry Report.

(1)Competitive set includes Four Seasons Hotel New York, St. Regis New York, The Peninsula New York, Mandarin Oriental New York, Baccarat Hotel New York and The Plaza, A Fairmont Managed Hotel.
(2)Occupancy, ADR and RevPAR figures for the Aman Hotel New York Property are based on historical operating statements provided by the borrower sponsor.
(3)Variances between the underwriting, the appraisal and the industry report with respect to occupancy, ADR and RevPAR are attributable in part to variances in reporting methodologies and/or timing.

The Market. The Aman Hotel New York Property is located in the Midtown Manhattan submarket. The Midtown submarket is known for its concentration of luxury hotels, corporate offices and major attractions, making it a prime location for both business and leisure travelers. Demand for lodging accommodations in Manhattan is influenced by seasonal factors generally resulting in an uptick in demand during spring and fall, driven by major events such as Fashion Week and the United Nations General Assembly. As of October 2024, the Midtown Manhattan submarket occupancy reached 70.1%, a 4.1% increase versus the prior year, with midweek business improving and steady growth in corporate, group and international leisure travel. The Midtown Manhattan submarket has shown strong operating fundamentals for the competitive set, recording an ADR of $1,231.32 as of October 31, 2024, yielding a RevPAR of $862.64, an increase of 9.5% versus the prior year, significantly exceeding pre-COVID-19 pandemic levels. According to the appraisal, there is one competitive new proposed hotel anticipated to enter the market in March 2031, the Six Senses hotel, comprising 144 rooms.

The Midtown neighborhood benefits from a wide array of uses, with its office space commanding some of the highest rental rates in the city, as well as pockets of residential communities such as Tudor City, Sutton Place, Turtle Bay, Clinton and Lower Park Avenue. Many subway lines run through Eighth Avenue, Fifth Avenue, 57th Street or Central Park South; bus service is also provided along the major north/south avenues. The various transportation lines also provide for access into larger transit hubs such as Pennsylvania Station, the Port Authority Bus Terminal and Grand Central Station. There are also several prominent retail areas, particularly between 51st Street and 59th Street. Some of the more well known stores include Cartier, Saks Fifth Avenue, Tiffany & Co., Versace and Gucci. Further complementing the area are several different tourist attractions including the Empire State Building, Rockefeller Center, Carnegie Hall and Central Park. According to the appraisal, Midtown benefits from several neighborhood attractions, eclectic nightlife and ease of travel.

Appraisal. The appraisal concluded to an “As-Is” value for the Aman Hotel New York Property of $402,000,000 as of December 18, 2024, inclusive of $33.3 million in value attributable to the ICAP, which has not yet been obtained. Excluding value attributed to the ICAP, the Aman Hotel New York Whole Loan results in 31.2% Cut-off Date LTV Ratio and Maturity Date LTV Ratio.

Environmental Matters. According to the Phase I environmental site assessment dated January 2, 2025 (the “ESA”), there was no evidence of any recognized environmental conditions at the Aman Hotel New York Property. The ESA did identify a “business environmental condition” related to two above-ground storage tanks (“ASTs”) located at the Aman Hotel New York Property for emergency power generators, but noted that the ASTs were contained and did not recommend any further action.

 

 

 

 A-3-63 

 

Hospitality – Full Service Loan #8 Cut-off Date Balance:   $40,000,000
730 5th Avenue Aman Hotel New York Cut-off Date LTV:   28.6%
New York, NY 10019   UW NCF DSCR:   2.07x
    UW NOI Debt Yield:   18.1%

Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and the underwritten net cash flow at the Aman Hotel New York Property:

Cash Flow Analysis(1)(2)(3)
  2023 2024 4/30/2025 TTM UW UW per Room
Occupancy(6) 53.1% 70.3% 72.2% 72.2%  
ADR $3,060.21 $3,057.58 $3,056.12 $3,056.12  
RevPAR $1,625.36 $2,148.40 $2,206.21 $2,206.21  
           
Room Revenue $45,713,357 $65,242,544 $66,837,261 $66,837,261 $805,268
Food & Beverage $23,973,290 $26,069,655 $25,847,407 $25,847,407 $311,415
Club Membership $7,482,000 $9,935,000 $10,475,000 $10,475,000 $126,205
Other Departmental Income(4)

$8,748,989

$11,003,962

$10,685,284

$10,685,284

$128,738

Total Revenue $85,917,636 $112,251,161 $113,844,952 $113,844,952 $1,371,626
           
Room Expense $17,298,787 $21,100,510 $21,642,622 $21,642,622 $260,754
Food & Beverage Expenses $26,225,061 $26,005,753 $25,582,429 $25,582,429 $308,222
Club Membership Expense $3,307,251 $2,813,543 $2,816,156 $2,816,156 $33,930
Other Departmental Expense $6,718,121 $7,179,489 $6,599,653 $6,599,653 $79,514
Management Fee $2,262,009 $3,191,808 $3,284,956 $3,284,956 $39,578
Real Estate Taxes(5) $210,013 $6,268,131 $6,376,753 $6,532,420 $78,704
Insurance $1,723,574 $679,185 $1,086,429 $1,029,513 $12,404
Other Expense

$20,815,785

$25,267,072

$25,525,474

$25,525,474

$307,536

Total Expenses $78,560,601 $92,505,492 $92,914,473 $93,013,223 $1,120,641
           
Net Operating Income(6) $7,357,035 $19,745,669 $20,930,479 $20,831,730 $250,985
FF&E

$3,130,651

$4,014,800

$4,050,105

$4,050,105

$48,796

Net Cash Flow $4,226,385 $15,730,869 $16,880,375 $16,781,625 $202,188
           
NOI DSCR(7) 0.91x 2.43x 2.58x 2.57x  
NCF DSCR(7) 0.52x 1.94x 2.08x 2.07x  
NOI Debt Yield(7) 6.4% 17.2% 18.2% 18.1%  
NCF Debt Yield(7) 3.7% 13.7% 14.7% 14.6%  
 
(1)Variances between the underwriting, the appraisal and the third-party market research report with respect to occupancy, ADR and RevPAR are attributable in part to variances in reporting methodologies and/or timing.
(2)Certain items such as interest expense, interest income, depreciation, amortization, debt service payments and any other non-recurring items were excluded from the historical presentation and are not considered for the underwritten cash flow.
(3)Historical financial information prior to 2023 is not available due to the Aman Hotel New York Property opening in August 2022.
(4)Other Departmental Income is comprised of spa, residences, laundry, parking and miscellaneous income.
(5)Historical and UW Real Estate Taxes are based on the anticipated ICAP benefit, which would be applied retroactively effective as of the July 1, 2023 tax payment date. UW Real Estate taxes are based on the 2025/2026 assessed value and the in-place tax rate of 10.762%, net of the anticipated ICAP benefit. Per the actual 2025/2026 tax bill, without giving consideration to the ICAP, the taxes for the 2025/2026 fiscal year are approximately $13.1 million. We can provide no assurance the ICAP will be approved and implemented as expected.
(6)The increase from 2023 Net Operating Income and Occupancy through 4/30/2025 (TTM) Net Operating Income and Occupancy is primarily attributable to the Aman Hotel New York Property opening in August 2022 and subsequent ramp up in operations.
(7)Debt service coverage ratios and debt yields are based on the Aman New York Hotel Whole Loan.

Escrows and Reserves.

Real Estate Taxes – The borrower is required to deposit into a real estate tax reserve, on a monthly basis, an amount equal to 1/12 of the real estate taxes that the lender estimates will be payable during the next 12 months (initially estimated to be approximately $544,368).

Insurance – The borrower is required to deposit into an insurance reserve, on a monthly basis, an amount equal to 1/12 of the insurance premiums that the lender estimates will be payable during the ensuing 12 months; provided, however, the foregoing requirement will be waived so long as (i) no event of default is continuing, (ii) the borrower maintains insurance coverage for the Aman Hotel New York Property as part of blanket or umbrella coverage reasonably approved by the lender and (iii) the borrower provides the lender with evidence of the renewals of the insurance policies and paid receipts for the payment of the insurance premiums no later than 30 days prior to the expiration dates of the policies.

FF&E – On the loan origination date, the borrower was required to make a deposit of $172,283 into a reserve for furniture, fixtures and equipment (“FF&E”). In addition, the borrower is required to deposit into an FF&E reserve, on a monthly basis, an amount equal to (i) on or prior to the First Anniversary, 2% of the gross rents per annum, (ii) after the First Anniversary and on or prior to the Second Anniversary, 3% of the gross rents per annum, and (iii) after the Second Anniversary, 4% of gross rents per annum.

 

 A-3-64 

 

Hospitality – Full Service Loan #8 Cut-off Date Balance:   $40,000,000
730 5th Avenue Aman Hotel New York Cut-off Date LTV:   28.6%
New York, NY 10019   UW NCF DSCR:   2.07x
    UW NOI Debt Yield:   18.1%

Custodial Funds and Hotel Tax – On each monthly payment date during the continuance of a Cash Sweep Period (as defined below), the borrower is required to deposit an amount reasonably budgeted by the borrower and approved by the lender, in its reasonable discretion, to provide for tips, gratuities, or service charges owed to staff and charges collected from guests payable to a third-party service provider, as well as any sales and occupancy taxes owed to a governmental authority.

Condominium Reserve Fund – On the loan origination date, the borrower was required to deposit approximately $330,774, which may be applied, at the lender’s discretion, to pay any delinquent condominium assessments. In addition, on each monthly payment date during the continuance of a Cash Sweep Period, the borrower is required to make a deposit into a condominium reserve in an amount equal to 1/12 of the monthly condominium assessments payable during the next 12 months, assuming that such condominium assessments are to be paid in full on the required payment date.

Remaining ICAP Items – On the loan origination date, the borrower was required to deposit $422,978 to satisfy the Remaining ICAP Items, including, without limitation, to clear all municipal violations.

ICAP Reserve Funds – On the loan origination date, the borrower was required to deposit $6,675,006 (the “ICAP Reserve Funds”), which may be disbursed back to the borrower if the borrower delivers a letter of credit equal to the same amount (the “ICAP Letter of Credit”) and represents the estimated gap between abated and unabated real estate taxes in the 12-month period prior to the ICAP Effective Date. Upon the occurrence of the ICAP Effective Date, the lender is required to, as applicable, disburse the ICAP Reserve Funds or return the ICAP Letter of Credit to the borrower. If the ICAP Effective Date does not occur prior to the ICAP Completion Date, the lender is required to (a) deposit the remaining ICAP Reserve Funds into the tax and insurance account or (b) to the extent the borrower has delivered a letter of credit (“LoC”), liquidate the LoC and deposit the proceeds into the tax and insurance account.

Rental Program FF&E – On an ongoing basis and immediately upon receipt, the borrower is required to deposit all amounts paid by the residential unit owners to satisfy the obligation of the applicable residential unit owner to deposit such amounts pursuant to the related rental program documents under which the residential unit owners make their respective units available for short term rental purposes for hotel guests.

RE Tax Installment Reserve Funds – On the loan origination date, the borrower was required to deposit approximately $11,153,773 (the “RE Tax Installment Reserve Funds”), which may be disbursed back to the borrower if the borrower delivers a letter of credit equal to the same amount (the “Installment Letter of Credit”) and represents (a) the total unabated past due taxes that have accrued as the result of the borrower sponsor’s tax payment based on assumption of the ICAP benefits (such total past due tax amount, the “Installment Taxes”) less (b) $5,000,000, which is the aggregate amount that is recourse to the borrower (the “RE Tax Installment Recourse”) and is required to be reduced on a dollar-for-dollar basis by the amount of installment taxes actually paid by the borrower following loan origination. If the lender determines that the sum of (i) the RE Tax Installment Recourse amount and (ii) amounts on deposit in the RE Tax Installment Reserve Account or, after the borrower has delivered an Installment Letter of Credit, such Installment Letter of Credit will be insufficient to pay all Installment Taxes in full, the borrower is required to make, as applicable, a true up payment in cash or LoC with respect to such insufficiency into the RE Tax Installment Reserve Account. Upon the occurrence of the ICAP Effective Date, the lender is required to, as applicable, disburse the RE Tax Installment Reserve Funds or return the Installment Letter of Credit to the borrower.

Membership Dues Reserve Funds – The borrower is required to (x) at such time as no Cash Sweep Period is ongoing, deposit 25% of all collected club dues with the lender and (y) during such time as a Cash Sweep Period is ongoing, deposit all collected club dues with the lender. If, as of the payment date in August of each year during the term of the loan, the borrower has not deposited $1,750,000 or more into the reserve during the prior twelve month period (or in the case of the August 2025 payment date, during the period from the loan origination date through the payment date), the borrower must deposit the difference between $1,750,000 and the amount deposited.

Lockbox and Cash Management. The Aman Hotel New York Whole Loan is structured with a soft lockbox and springing cash management. The hotel manager is required to deposit (a) to the extent the Hotel Manager CM Conditions (as defined below) are satisfied, all revenue derived from the Aman Hotel New York Property to be deposited thereto pursuant to the terms of the related hotel management agreement (the “Hotel Management Agreement”) into a hotel operating account pledged to the lender as additional security (the “Hotel Operating Account”), and (b) (i) any excess revenue after the payment of management fees and reimbursement of expenses relating to the operation of the hotel pursuant to the Hotel Management Agreement and (ii) any revenue which is not required pursuant to the terms of the Hotel Management Agreement to be deposited into the Hotel Operating Account into a lockbox account that the borrower is required to simultaneously establish and maintain during the loan term. Notwithstanding the foregoing, to the extent any other revenue is derived from tenants pursuant to leases or if, at any time, the Hotel Manager CM Conditions fail to be satisfied, the borrower is required to direct the tenants to pay rents and credit card companies or credit card clearing banks with which the borrower or the hotel manager has entered into merchant's agreements to deliver all receipts payable directly into the lockbox account and to deposit any rents otherwise received in such account within one business day after receipt. If no Cash Sweep Period is continuing, all funds in the lockbox account are required to be swept into the borrower’s operating account. During the continuance of a Cash Sweep Period, all funds in the lockbox account are required to be swept each business day into a lender-controlled cash management account. Funds in the cash management account are required to be applied to debt service and the reserves and escrows described above, with any excess funds to be deposited into an excess cash flow reserve account held by the lender as additional cash collateral for the Aman Hotel New York Whole Loan.

A “Cash Sweep Period” means the period commencing upon the occurrence of (i) an event of default, (ii) a bankruptcy action of the borrower or the hotel manager or (iii) the debt service coverage ratio based on the trailing 3-month period being less than 1.30x (a “DSCR Trigger Event”).

A Cash Sweep Period will end (a) with respect to clause (i) above, if the cure of the event of default has been accepted by the lender, (b) with respect to clause (ii) above solely with respect to the hotel manager, if the hotel manager is replaced within 60 days with a qualified manager under a replacement management agreement, or (c) with respect to clause (iii) above, the debt service coverage ratio is greater than or equal to 1.40x for six consecutive months based upon the trailing three-month period immediately preceding the date of determination; provided, however, that (A) no event of default is continuing, (B) the borrower may cure a DSCR Trigger Event by depositing additional cash or letter of credit in an amount that, if applied to repay the Aman Hotel New York Whole Loan, would be sufficient to cause the debt service coverage ratio to be equal to or greater than 1.40x no more than three times during the term of the Aman Hotel New York Whole Loan, (C) the borrower has paid all of the lender’s reasonable expenses incurred in connection with the cure of the Cash Sweep Period, including reasonable attorney’s fees and expenses, and (D) in no event may the borrower cure a Cash Sweep Period caused by a bankruptcy action of the borrower.

 A-3-65 

 

Hospitality – Full Service Loan #8 Cut-off Date Balance:   $40,000,000
730 5th Avenue Aman Hotel New York Cut-off Date LTV:   28.6%
New York, NY 10019   UW NCF DSCR:   2.07x
    UW NOI Debt Yield:   18.1%

“Hotel Manager CM Conditions” means that either (x) the hotel management agreement in place as of loan origination date remains unmodified and in full force and effect and all revenue from the Aman Hotel New York Property is being collected and applied by the hotel manager in all material respects with the Hotel Management Cash Flow Provision or (y) (i) a replacement hotel management agreement with a qualified hotel manager is in full force and effect, (ii) such replacement hotel management agreement includes a Hotel Management Cash Flow Provision, and (iii) all revenue from the Aman Hotel New York Property is being collected by such qualified hotel manager and applied in all material respects with the applicable Hotel Management Cash Flow Provision.

ICAP Tax Abatement. The borrower has applied for a 10-year ICAP tax abatement, which, if and when formally approved, will be applied effective as of the July 1, 2023 tax payment date through the 2032/2033 tax year. The borrower has represented that it has completed the renovations required for approval of the ICAP except the Remaining ICAP Items. To the extent that the ICAP Effective Date does not occur on or before July 2026 (the “ICAP Completion Date”), the borrower is required to prepay $47,562,441 plus the applicable yield maintenance premium (the “ICAP Prepayment Obligation”), which ICAP Prepayment Obligation is guaranteed by the Guarantor. The borrower was required at loan origination to deposit $422,978 to satisfy the Remaining ICAP Items into a violations repair reserve, which the lender is required to disburse to the borrower upon, among other conditions, delivery of the borrower’s officers’ certificate stating that all Remaining ICAP Items have been completed in good and workmanlike manner, cleared from the public record and in accordance with all applicable federal, state and local laws, rules and regulations. The Aman Hotel New York Whole Loan documents provide for (a) a loss carveout with respect to any loss, after the ICAP Effective Date, of the ICAP benefits as the result of the borrower’s failure to satisfy certain ongoing obligations required to maintain the ICAP benefits, and (b) (A) until the ICAP Effective Date, recourse in the amount equal to the ICAP Prepayment Obligation and (B) in the event the ICAP Effective Date does not occur on or prior to the ICAP Completion Date, recourse in the amount of the ICAP Prepayment Obligation until the ICAP Effective Date. Underwritten taxes in the amount of approximately $6.5 million reflect the applied-for ICAP tax abatement. According to the actual 2025/2026 tax bill, without giving consideration to the ICAP, the taxes for the 2025/2026 fiscal year are approximately $13.1 million. See “Escrows and Reserves” above and “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in the prospectus for additional information.

Condominium. The Aman Hotel New York Property is subject to a condominium structure. The borrower owns 47.7891% of the common elements and is entitled to elect three of the eight members to the board. Though the borrower does not have control of the condominium association, certain protections exist, including, among others, the following: (a) any amendment to the condominium documents adversely affecting the borrower or any lien on any individual unit must be approved by such unit owner, (b) the consent of a supermajority of unit owners is required for the condominium board to borrow an amount exceeding $1,000,000 and is required for certain actions, including, without limitation, annual operating budget, any special assessments and capital expenditures exceeding $500,000 and (c) as the master commercial unit owner, the borrower has the right to use any excess area to increase the available floor area of the hotel unit and/or the residential section. See “Description of the Mortgage Pool—Condominium and Other Shared Interests” in the prospectus for additional information.

Terrorism Insurance. The borrower is required to obtain and maintain all risk property insurance for 100% of full replacement cost and business interruption insurance for 18 months plus a 12-month extended period of indemnity. Such insurance is required to cover perils of terrorism and acts of terrorism. See “Risk Factors—Risks Relating to the Mortgage Loans—Terrorism Insurance May Not Be Available for All Mortgaged Properties” in the prospectus.

Sponsor Buy-Back Obligations. The borrower is subject to a pair of buy-back agreements dated October 2020 and June 2019, respectively (each, a “Sponsor Buy-Back Agreement”), entered into with the buyers of the respective residential condominium units (each, a “Sponsor Buy-Back Unit”). Under each Buy-Back Agreement, the borrower or the borrower sponsor is required to repurchase, or cause to repurchase, the Sponsor Buy-Back Unit if, within 10 years following the date of purchase of the applicable Sponsor Buy-Back Unit, Aman Group is no longer the operator of the hotel. Any costs associated with such buy-back obligations are guaranteed under the Aman Hotel New York Whole Loan documents.

 

 

 

 A-3-66 

 

Retail – Super Regional Mall Loan #9 Cut-off Date Balance:   $39,886,004
12401 Wayzata Boulevard Ridgedale Center Cut-off Date LTV:   52.9%
Minnetonka, MN 55305   UW NCF DSCR:   1.67x
    UW NOI Debt Yield:   14.5%

 

 A-3-67 

 

Retail – Super Regional Mall Loan #9 Cut-off Date Balance:   $39,886,004
12401 Wayzata Boulevard Ridgedale Center Cut-off Date LTV:   52.9%
Minnetonka, MN 55305   UW NCF DSCR:   1.67x
    UW NOI Debt Yield:   14.5%

 

 A-3-68 

 

Retail – Super Regional Mall Loan #9 Cut-off Date Balance:   $39,886,004
12401 Wayzata Boulevard Ridgedale Center Cut-off Date LTV:   52.9%
Minnetonka, MN 55305   UW NCF DSCR:   1.67x
    UW NOI Debt Yield:   14.5%

 

 A-3-69 

 

Retail – Super Regional Mall Loan #9 Cut-off Date Balance:   $39,886,004
12401 Wayzata Boulevard Ridgedale Center Cut-off Date LTV:   52.9%
Minnetonka, MN 55305   UW NCF DSCR:   1.67x
    UW NOI Debt Yield:   14.5%

 

 

 

 

 

 

 A-3-70 

 

Retail – Super Regional Mall Loan #9 Cut-off Date Balance:   $39,886,004
12401 Wayzata Boulevard Ridgedale Center Cut-off Date LTV:   52.9%
Minnetonka, MN 55305   UW NCF DSCR:   1.67x
    UW NOI Debt Yield:   14.5%

 

 A-3-71 

 

 

Mortgage Loan No. 9 – Ridgedale Center

 

Mortgage Loan Information   Property Information
Mortgage Loan Seller: MSMCH   Single Asset/Portfolio: Single Asset
  Location: Minnetonka, MN 55305
Original Balance(1): $40,000,000   General Property Type: Retail
Cut-off Date Balance(1): $39,886,004   Detailed Property Type: Super Regional Mall
% of Initial Pool Balance: 3.9%   Title Vesting: Fee
Loan Purpose: Refinance   Year Built/Renovated: 1974/2015, 2018
Borrower Sponsors: Brookfield Properties Retail Holding   Size(3): 562,474 SF
  LLC and CBRE   Cut-off Date Balance Per SF(1)(3): $213
Guarantor: BPR Nimbus LLC   Maturity Date Balance Per SF(1)(3): $203
Mortgage Rate: 7.0940%   Property Manager: Brookfield Properties Retail Inc.
Note Date: 5/7/2025     (borrower-related)
Maturity Date: 6/1/2030   Underwriting and Financial Information
Term to Maturity: 60 months   UW NOI: $17,310,034
Amortization Term: 360 months   UW NCF: $16,111,964
IO Period: 0 months   UW NOI Debt Yield(1): 14.5%
Seasoning: 4 months   UW NCF Debt Yield(1): 13.5%
Prepayment Provisions: L(28),D(25),O(7)   UW NOI Debt Yield at Maturity(1): 15.2%
Lockbox/Cash Mgmt Status: Hard/In Place   UW NCF DSCR(1): 1.67x
Additional Debt Type(1): Pari Passu   Most Recent NOI: $16,470,623 (12/31/2024)
Additional Debt Balance(1): $79,772,007   2nd Most Recent NOI: $15,289,358 (12/31/2023)
Future Debt Permitted (Type): No (NAP)   3rd Most Recent NOI: $14,165,913 (12/31/2022)
Reserves(2)   Most Recent Occupancy(4): 90.1% (3/31/2025)
Type Initial Monthly Cap   2nd Most Recent Occupancy(4): 84.2% (12/31/2024)
RE Taxes: $0 $307,619 NAP   3rd Most Recent Occupancy(4): 87.6% (12/25/2023)
Insurance: $0 Springing NAP   Appraised Value (as of): $226,000,000 (2/10/2025)
Replacement Reserve: $0 $11,718 $281,237   Appraised Value Per SF(3): $402
TI/LC Reserve: $2,782,540 $46,873 $1,124,948   Cut-off Date LTV Ratio(1): 52.9%
Gap Rent: $527,683 Springing NAP   Maturity Date LTV Ratio(1): 50.4%
               

Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Whole Loan Amount(1): $120,000,000 78.9%   Loan Payoff: $147,380,257 96.9%
Sponsor Equity: $32,125,969 21.1%   Upfront Reserves $3,310,223 2.2%
        Closing Costs: $1,435,489 0.9%
Total Sources: $152,125,969 100.0%   Total Uses: $152,125,969 100.0%
 
(1)The Ridgedale Center Mortgage Loan (as defined below) is part of a whole loan evidenced by five pari passu promissory notes with an aggregate original principal balance of $120,000,000. The financial information presented in the chart above is based on the Ridgedale Center Whole Loan (as defined below).
(2)See “Escrows and Reserves” below for further discussion of reserve requirements.
(3)Size is exclusive of 595,868 SF associated with Macy’s, JCPenney and Nordstrom, which are non-collateral anchor tenants.
(4)Occupancy does not include 595,868 SF associated with Macy’s, JCPenney and Nordstrom, which are non-collateral anchor tenants. Including non-collateral anchors, occupancy was 95.2%, 92.2% and 94.0% as of the 3/31/2025, 12/31/2024 and 12/25/2023 rent rolls, respectively.

The Mortgage Loan. The ninth largest mortgage loan (the “Ridgedale Center Mortgage Loan”) is part of a whole loan evidenced by five pari passu promissory notes with an aggregate outstanding principal balance as of the Cut-off Date of $119,658,011 (the “Ridgedale Center Whole Loan”). The Ridgedale Center Whole Loan is secured by the borrowers’ fee interest in a 562,474 SF portion of a super-regional mall located in Minnetonka, Minnesota (the “Ridgedale Center Property”). The Ridgedale Center Whole Loan was originated by Morgan Stanley Bank, N.A. (“MSBNA”) on May 7, 2025. The non-controlling Notes A-3, A-4, and A-5 with an aggregate original principal balance of $40,000,000 and Cut-off date balance of $39,886,004 represent the Ridgedale Center Mortgage Loan and will be included in the BANK5 2025-5YR17 securitization trust. The Ridgedale Center Whole Loan is serviced pursuant to the pooling and servicing agreement for the BANK5 2025-5YR15 securitization trust. See “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced Pari Passu Whole Loans” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans” in the prospectus.

 

 

 

 A-3-72 

 

Retail – Super Regional Mall Loan #9 Cut-off Date Balance:   $39,886,004
12401 Wayzata Boulevard Ridgedale Center Cut-off Date LTV:   52.9%
Minnetonka, MN 55305   UW NCF DSCR:   1.67x
    UW NOI Debt Yield:   14.5%

The table below summarizes the promissory notes that comprise the Ridgedale Center Whole Loan.

Ridgedale Center Whole Loan Summary
Note Original Balance Cut-off Date Balance Note Holder  Controlling Note
A-1 $55,000,000 $54,843,255 BANK5 2025-5YR15 Yes
A-2 $25,000,000 $24,928,752 BANK5 2025-5YR16 No
A-3 $15,000,000 $14,957,251 BANK5 2025-5YR17 No
A-4 $20,000,000 $19,943,002 BANK5 2025-5YR17 No
A-5 $5,000,000 $4,985,750 BANK5 2025-5YR17 No
Total $120,000,000 $119,658,011    
 

The Borrowers and Borrower Sponsors. The borrowers are Ridgedale Center, LLC, Ridgedale Anchor Acquisition, LLC, and Ridgedale TRS Sub LLC, each a Delaware limited liability company that is owned and controlled by affiliates of Brookfield Properties Retail Holding LLC (“Brookfield Properties”) and CBRE Investment Management. Each borrower is structured to be a single purpose bankruptcy-remote entity, having one independent director in its organizational structure. Legal counsel to the borrowers delivered a non-consolidation opinion in connection with the origination of the Ridgedale Center Whole Loan. The non-recourse carveout guarantor is BPR Nimbus LLC, an affiliate of Brookfield Properties. The borrower sponsors are Brookfield Properties Retail Holding LLC and CBRE.

Brookfield Properties develops and operates real estate investments on behalf of Brookfield Asset Management, which is one of the largest alternative asset managers in the world. Its portfolio spans the globe, encompassing over 1,100 properties and representing over 400 million SF. Brookfield Properties is focused on managing, leasing and redeveloping retail properties including a portfolio of over 160 retail properties across seven countries.

CBRE Investment Management is an investment management firm that delivers sustainable investment solutions across real asset categories, geographies, risk profiles and execution formats to clients, people and communities. CBRE is responsible for more than $149.1 billion of assets under management with over 1,000 team members and over 30 offices worldwide.

The Property. The Ridgedale Center Property is part of a 1,158,342 SF super regional shopping center built in 1974 and renovated in 2015 and 2018, and located in Minnetonka, Minnesota on an 81.53-acre parcel with 4,779 parking spaces (“Ridgedale Center”). Of the total 1,158,342 SF, 562,474 SF constitutes the collateral for the Ridgedale Center Whole Loan, with the remaining non-collateral areas of Ridgedale Center occupied by Macy’s, JCPenney and Nordstrom, owned by third parties. The non-collateral anchors are not subject to operating covenants. Ridgedale Center has a trade area of approximately 390,000 people. Ridgedale Center has benefited from high tenant demand with occupancy averaging 91.7% over the last three years. Further, the Ridgedale Center Property is currently 90.1% leased and features a mix of 95 national and regional tenants. The Ridgedale Center Property has capitalized on strong leasing momentum, increasing net operating income from $13.3 million in 2019 to $14.2 million in 2022, and $16.5 million in 2024. Recently, the borrower sponsors have leased or expanded popular retailers including Alo, Fabletics, Evereve, Lego, Nike, The North Face, Ticknor’s, TravisMathew, Verb Studios, Warby Parker, and Lululemon.

Between 2015 and 2018, Brookfield Properties invested approximately $135 million to redevelop and expand Ridgedale Center. The expansion featured the addition of 50,000 SF, the addition of a new flagship Nordstrom store (non-collateral), landscaping and pedestrian improvements, renovation of mall entries, and the addition of two full-service restaurants. Between 2019 and 2024, Brookfield Properties invested $27.3 million to re-lease the former Sears parcel to Dick’s House of Sport and Planet Fitness.

According to the appraisal, Ridgedale Center is a leading mall in Minneapolis, attracting significant foot traffic and generating over $166 million in annual in-line sales. As of the trailing twelve months ending December 2024, the non-collateral Macy’s and Nordstrom reported annual sales of $46,300,000 and $41,000,000, respectively, which outperforms their national averages.

The following table presents certain comparable sales history at the Ridgedale Center Property:

Comparable Sales(1)
  2019 2021 2022 2023 2024
Inline (<10,000 SF) Sales PSF $795 $742 $746 $709 $719
Inline (<10,000 SF excluding Apple) Sales PSF $555 $545 $541 $528 $547
Inline (<10,000 SF excluding Apple) Occ. Cost Ratio(2) 17.3% 17.3% 15.1% 13.4% 12.7%
Anchor Sales(3) $112,400,000 $95,200,000 $107,100,000 $95,500,000 $126,697,485
Total Ridgedale Center Sales(3) $267,403,672 $243,283,269 $275,502,192 $275,074,476 $315,968,095
 
(1)All sales information presented above is based upon information provided by the borrower sponsors. In certain instances, sales figures represent estimates because the tenants are not required to report, or otherwise may not have reported sales information on a timely basis. Further, because sales are self-reported, such information is not independently verified by the borrower sponsors.
(2)Occupancy Cost Ratio is a ratio calculated by the sum of (i) contractual rent and (ii) reimbursements, based on the underwritten rent roll dated March 31, 2025, divided by gross sales.
(3)Includes sales of Macy’s, JCPenney and Nordstrom, which are not part of the collateral. Dick’s Sporting Goods sales are only reported in 2024.

 

 

 A-3-73 

 

Retail – Super Regional Mall Loan #9 Cut-off Date Balance:   $39,886,004
12401 Wayzata Boulevard Ridgedale Center Cut-off Date LTV:   52.9%
Minnetonka, MN 55305   UW NCF DSCR:   1.67x
    UW NOI Debt Yield:   14.5%

Major Tenants.

Dick’s Sporting Goods (115,262 SF; 20.5% of NRA; 12.4% of underwritten base rent): Dick’s Sporting Goods (NYSE: DKS) (Moody’s/S&P/Fitch: Baa2/BBB/NR) is America’s largest sporting goods retailer. The company is based in Coraopolis, Pennsylvania and has approximately 854 stores and 50,100 employees. Dick’s Sporting Goods has been a tenant at the Ridgedale Center Property since April 2022 when it signed a 10-year lease. The location is home to Dick’s House of Sport, an innovative retail concept that blends traditional sports retail with hands-on experiences. The concept was launched by Dick’s Sporting Goods in 2022 and there are 75 to 100 locations expected to be open by 2027. The tenant reported sales of $31,197,485 ($271 per square foot) for the trailing twelve months ending December 31, 2024. Dick’s Sporting Goods has three, 5-year renewal options remaining and no termination options.

Lululemon Athletica (8,984 SF; 1.6% of NRA; 3.6% of underwritten base rent): Lululemon Athletica is a Canadian multinational athletic apparel retailer headquartered in Vancouver, British Columbia. Founded in 1998, the company began as a yoga-focused brand and has since expanded its product offerings to include a wide range of athletic wear. There are 767 retail locations across the globe. Lululemon Athletica reported net revenue of approximately $10.6 billion in fiscal year 2024, representing an approximately 10% increase compared to the previous year. Lululemon Athletica has been at the property since 2018 and has recently extended its lease expiration to July 2033. Lululemon Athletica has one, 5-year renewal option remaining and no termination options.

Old Navy (13,660 SF; 2.4% of NRA; 3.3% of underwritten base rent): Old Navy is a national apparel and accessories brand that is owned by Gap. Old Navy opened its first store in 1994. Today, there are over 1,100 Old Navy stores. Old Navy reported full year 2024 net sales of approximately $8.4 billion, which was a 2% increase compared to the previous year. Old Navy has been at the property since 2018 and has a lease expiration date of August 2026. Old Navy has two, 5-year renewal options remaining and no termination options.

The following table presents certain information relating to tenancy at the Ridgedale Center Property:

Tenant Summary(1)
Tenant Name

Credit Rating (Fitch/Moody’s/

S&P)(2)

Tenant SF Approx.% of
SF
Annual UW
Base Rent
% of Total Annual UW Base Rent

Annual UW

Base Rent PSF

Lease Expiration Renewal Options

Term. Option

(Y/N)

Anchor / Major Tenants                  
Dick’s Sporting Goods NR/Baa2/BBB 115,262 20.5% $1,704,725 12.4% $14.79 1/31/2033 3 x 5 yr N
Planet Fitness NR/NR/NR 22,316 4.0% $248,823 1.8% $11.15 11/30/2032 3 x 5 yr N
H&M(3) NR/NR/BBB 17,198 3.1% $0 0.0% $0.00 1/31/2026 N N
Victoria’s Secret NR/Ba3/BB- 15,540 2.8% $309,868 2.2% $19.94 1/31/2027 N Y(4)
GAP/GAPKIDS/BABYGAP NR/Ba3/BB 13,765 2.4% $275,025 2.0% $19.98 6/30/2026 N N
Old Navy NR/Ba3/BB 13,660 2.4% $454,332 3.3% $33.26 8/31/2026 2 x 5 yr N
Pottery Barn NR/NR/NR 12,530 2.2% $392,314 2.8% $31.31 1/31/2027 N N
Urban Outfitters(3) NR/NR/NR

10,249

1.8%

$0

0.0%

$0.00

1/31/2032 2 x 5 yr N
Subtotal/Wtd. Avg.   220,520 39.2% $3,385,087 24.6% $15.35      
                   
Select In-line < 10,000 SF                  
Lululemon Athletica NR/NR/NR 8,984 1.6% $494,120 3.6% $55.00 7/31/2033 1 x 5 yr N
The Cheesecake Factory(3) NR/NR/NR 8,428 1.5% $0 0.0% $0.00 1/31/2038 2 x 5 yr N
Apple NR/Aaa/AA+ 8,229 1.5% $458,108 3.3% $55.67 1/31/2037 N Y(5)
Cotton On NR/NR/NR   7,471 1.3% $234,963 1.7% $31.45 9/30/2032 N Y(6)
BATH & BODY WORKS/WHITE B NR/Ba2/BB+

5,961

1.1%

$208,993

1.5%

$35.06

1/31/2027 N N
Subtotal/Wtd. Avg.   39,073 6.9% $1,396,184 10.1% $35.73      
                   
Remaining Occupied  

247,413

44.0%

$9,002,908

       65.3%

          $36.39

     
Occupied Total   507,006 90.1%    $13,784,179 100.0% $27.19      
                   
Vacant  

55,468

9.9%

           
Total/Wtd. Avg.           562,474 100.0%            
 
(1)Based on the underwritten rent roll dated as of March 31, 2025 and exclusive of 595,868 SF associated with Macy’s, JCPenney and Nordstrom, all of which are non-collateral anchors.
(2)Certain ratings are those of the parent company whether or not the parent guarantees the lease.
(3)H&M, Urban Outfitters, and The Cheesecake Factory pay percentage rent in lieu of base rent. $377,969 was underwritten for H&M based on 10% of 2024 reported sales. $124,622 was underwritten for Urban Outfitters based on 8% of 2024 reported sales. $332,181 was underwritten for The Cheesecake Factory based on 3.5% of 2024 reported sales.
(4)If at any time, the shopping center is no longer under the ownership or management of Brookfield Properties, or an affiliate thereof, and Victoria’s Secret's change in annual net sales for any 12-month period after such management change is more than 10% less than the average percentage change in the tenant's "comp sales" for all other stores in the tenant's retail chain operating under the same trade name for the same 12-month period, then the tenant may terminate its lease on 90 days' notice, provided that such notice is given within 36 months of the management change.
(5)Apple has the right to terminate its lease effective January 31, 2032 upon advance written notice given at any time during the period commencing on February 1, 2031 and ending on the date that is 90 days thereafter. If exercised, the tenant is required to pay a termination fee in the amount of $600,000.
(6)If Cotton On's net sales fail to exceed $1,305,555 in the period October 1, 2026 through September 30, 2027, then the tenant may elect to terminate its lease by providing written notice to the landlord during the period of October 1, 2027 through November 30, 2027. The lease will terminate and be null and void 180 days after delivery of such notice. The tenant is required to pay a termination fee equal to the unamortized portion of the Construction Allowance. The Construction Allowance is equal to $1,120,650 based on $150 per square foot.
 A-3-74 

 

Retail – Super Regional Mall Loan #9 Cut-off Date Balance:   $39,886,004
12401 Wayzata Boulevard Ridgedale Center Cut-off Date LTV:   52.9%
Minnetonka, MN 55305   UW NCF DSCR:   1.67x
    UW NOI Debt Yield:   14.5%

The following table presents certain information relating to the lease rollover schedule at the Ridgedale Center Property:

Lease Rollover Schedule(1)(2)
Year # of Leases Rolling SF Rolling Approx. % of SF Rolling Approx. Cumulative % of SF Rolling Total UW Base Rent Rolling Approx. % of Total UW Base Rent Rolling Approx. Cumulative % of Total UW Base Rent Rolling UW Base Rent PSF Rolling
MTM/2025 10 21,646 3.8% 3.8% $619,639 4.5% 4.5% $28.63
2026 27 116,024 20.6% 24.5% $3,468,146 25.2% 29.7% $29.89
2027 15 76,740 13.6% 38.1% $2,348,315 17.0% 46.7% $30.60
2028 11 33,262 5.9% 44.0% $1,647,187 11.9% 58.6% $49.52
2029 4 9,733 1.7% 45.8% $535,040 3.9% 62.5% $54.97
2030(3) 4 11,602 2.1% 47.8% $369,106 2.7% 65.2% $31.81
2031 3 11,164 2.0% 49.8% $226,109 1.6% 66.8% $20.25
2032 6 45,479 8.1% 57.9% $722,987 5.2% 72.1% $15.90
2033 8 150,322 26.7% 84.6% $3,111,463 22.6% 94.7% $20.70
2034 1 2,644 0.5% 85.1% $108,933 0.8% 95.4% $41.20
2035 4 11,733 2.1% 87.2% $169,148 1.2% 96.7% $14.42
2036 & Thereafter 2 16,657 3.0% 90.1% $458,108 3.3% 100.0% $27.50
Vacant 0 55,468 9.9% 100.0% $0 0.0% 100.0% $0.00
Total/Wtd. Avg. 95 562,474 100.0%   $13,784,179 100.0%   $27.19(4)
 
(1)Based on the underwritten rent roll dated March 31, 2025.
(2)Certain tenants may have termination options that are exercisable prior to the originally stated expiration date of the subject lease and that are not considered in the Lease Rollover Schedule.
(3)The Ridgedale Center Whole Loan matures on June 1, 2030.
(4)Total/Wtd. Avg. UW Base Rent PSF Rolling excludes vacant space.

The Market. The Ridgedale Center Property is located in Minnetonka, Minnesota, in the western suburbs of Minneapolis. According to the appraisal, the Ridgedale Center Property’s local area is composed of predominantly commercial uses located along Interstate 394 and Plymouth Road, plus the addition of residential uses primarily to the south and west. There is an abundance of surrounding retail including two shopping centers: Ridgehaven and Ridgedale Festival Center. The average household income within a five-mile radius is $135,223, increasing to $143,299 within seven miles, and decreasing to $126,468 within ten miles. The population in these areas is 196,248, 389,819, and 923,470, respectively.

Ridgedale Center benefits from a strong tenant mix. Notably, Apple is a significant draw, with sales of approximately $44 million. According to the appraisal, the West Hennepin County submarket, as of the third quarter of 2024, has a total inventory of approximately 5.4 million SF with an 8.8% vacancy rate. The Ridgedale Center Property serves a trade area of approximately 390,000 people and approximately 169,000 households. The Ridgedale Center trade area has an average household income of approximately $143,000.

The following table presents certain information relating to the appraisal’s market rent conclusions for the Ridgedale Center Property:

Market Rent Summary
  Market Rent  (PSF) Lease Term (Yrs.) Rent Increase Projections New Tenant Improvements PSF Renewal Tenant Improvements PSF
Under 1,500 SF $70.00 7 2.5% per annum $80.00 $0.00
1,500 – 2,500 SF $65.00 7 2.5% per annum $80.00 $0.00
2,501 – 5,000 SF $38.50 7 2.5% per annum $80.00 $0.00
5,001 – 10,000 SF $37.50 7 2.5% per annum $80.00 $0.00
Major $27.50 10 10.0% mid-term $15.00 $0.00
Outparcel Small $50.00 7 2.5% per annum $75.00 $0.00
Anchor $12.50 10 10.0% mid-term $15.00 $0.00
 

Source: Appraisal.

 

 

 

 

 A-3-75 

 

Retail – Super Regional Mall Loan #9 Cut-off Date Balance:   $39,886,004
12401 Wayzata Boulevard Ridgedale Center Cut-off Date LTV:   52.9%
Minnetonka, MN 55305   UW NCF DSCR:   1.67x
    UW NOI Debt Yield:   14.5%

The table below presents certain information relating to retail centers comparable to the Ridgedale Center Property identified by the appraisal:

Competitive Set(1)
Property Name Year Built / Renovated Total NRA Occupancy Anchor Distance to Ridgedale Center
Ridgedale Center 1974 / 2015, 2018 1,158,342(2) 95%(2)

Macy’s, Nordstrom, JCPenney,

Dick’s Sporting Goods

NAP
The Shops at West End 2009 / NAP 380,001 83%

ShowPlace Icon Theaters, Cub Foods,

Punch Bowl

4.7 Miles East
The Shoppes at Knollwood 1955 / 2015 464,577 88% Cub Foods, Kohl’s, Old Navy, T.J. Maxx, Ulta Beauty 4.8 Miles Southwest
Eden Prairie Center 1976 / 2001 1,135,549 89% Scheels All Sports, Von Maur, Target, JCPenney, Kohl’s, AMC Theaters 9.8 Miles South
Galleria Edina 1959 / 2019 398,585 96%

Barnes & Noble, Crate & Barrel,

Rypen Furniture & Décor

12.2 Miles Southeast
Southdale Center 1956 / 2011 1,246,152 88%

Macy’s, Kowalski’s Market,

AMC 16 Theater, Life Time Sport

12.3 Miles Southwest
Rosedale Center 1968 / 2006 1,149,487 89%

Macy’s, JCPenney, Von Maur,

AMC 14 Theater, Dick’s Sporting Goods

16.4 Miles Northeast
Mall of America 1992 / 2002 2,900,000 85%

Macy’s, Nordstrom, Barnes & Noble,

SEA LIFE Aquarium, Nickelodeon Universe

18.2 Miles Southeast
 

Source: Appraisal.

(1)Information obtained from the appraisal, unless otherwise specified.
(2)Based on the underwritten rent roll dated as of March 31, 2025 and includes 595,868 SF associated with Macy’s, JCPenney and Nordstrom, which are non-collateral anchor tenants.

Appraisal. The appraiser concluded to an “as-is” value for the Ridgedale Center Property of $226,000,000 as of February 10, 2025.

Environmental Matters. According to the Phase I environmental site assessment dated February 19, 2025, there was no evidence of any recognized environmental conditions at the Ridgedale Center Property.

 

 

 

 

 A-3-76 

 

Retail – Super Regional Mall Loan #9 Cut-off Date Balance:   $39,886,004
12401 Wayzata Boulevard Ridgedale Center Cut-off Date LTV:   52.9%
Minnetonka, MN 55305   UW NCF DSCR:   1.67x
    UW NOI Debt Yield:   14.5%

Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and underwritten net cash flow at the Ridgedale Center Property:

Cash Flow Analysis
  2021 2022 2023 2024 UW UW PSF
Gross Potential Rent(1) $9,237,959 $10,899,610 $12,399,367 $13,334,013 $13,784,179 $24.51
Reimbursements $7,745,945 $8,360,289 $8,777,683 $8,083,862 $8,766,360 $15.59
Other Income(2) $4,444,583 $4,585,635 $4,192,508 $4,800,413 $5,282,158 $9.39
Less Vacancy & Credit Loss

$0

$0

$0

$0

$0

$0.00

Effective Gross Income $21,428,487 $23,845,534 $25,369,559 $26,218,288 $27,832,696 $49.48
             
Real Estate Taxes $4,304,684 $3,760,881 $3,615,932 $3,500,745 $3,691,433 $6.56
Insurance $159,607 $180,395 $179,106 $190,621 $179,786 $0.32
Other Expenses

$6,159,074

$5,738,345

$6,285,162

$6,056,298

$6,651,443

$11.83

Total Expenses $10,623,365 $9,679,621 $10,080,201 $9,747,665 $10,522,662 $18.71
             
Net Operating Income $10,805,122 $14,165,913 $15,289,358 $16,470,623 $17,310,034 $30.77
TI/LC $0 $0 $0 $0             $1,085,575 $1.93
Capital Expenditures $0 $0 $0 $0 $112,495 $0.20
Net Cash Flow $10,805,122 $14,165,913 $15,289,358 $16,470,623 $16,111,964 $28.64
             
Occupancy %(3) 78.7% 88.8% 94.0% 92.2% 95.2%  
NOI DSCR(4) 1.12x 1.46x 1.58x 1.70x 1.79x  
NCF DSCR(4) 1.12x 1.46x 1.58x 1.70x 1.67x  
NOI Debt Yield(4) 9.0% 11.8% 12.8% 13.8% 14.5%  
NCF Debt Yield(4) 9.0% 11.8% 12.8% 13.8% 13.5%  
 
(1)Based on the underwritten rent roll dated as of March 31, 2025 and includes rent steps and tenants that have leases that have not yet commenced but have been executed.
(2)Other Income is based on the borrower sponsor’s budget and includes income from business development, specialty leasing, overage rent and other miscellaneous income.
(3)Occupancy is inclusive of 595,868 SF associated with Macy’s, JCPenney and Nordstrom, which are non-collateral anchor tenants. The collateral occupancy was 90.1%, 84.2% and 87.6% as of the March 31, 2025, December 31, 2024 and December 25, 2023 rent rolls, respectively.
(4)Based on the Ridgedale Center Whole Loan.

Escrows and Reserves.

Real Estate Taxes – The Ridgedale Center Whole Loan documents provide for ongoing monthly reserves equal to 1/12th of the taxes that the lender reasonably estimates will be payable during the next twelve months.

Insurance – The Ridgedale Center Whole Loan documents provide for ongoing monthly reserves equal to 1/12th of the insurance premiums that the lender reasonably estimates will be payable for the renewal of the coverage afforded by the related insurance policies upon the expiration thereof. Notwithstanding the foregoing, the borrower will not be required to make such insurance-related monthly deposits if the borrower has delivered to the lender evidence satisfactory to the lender that blanket insurance policies providing the coverage required to be maintained under the Ridgedale Center Whole Loan documents are in effect and the insurance premiums payable in connection with such blanket policies have been prepaid for not less than one year in advance (or, for the period of coverage as to which certificates were delivered at closing, if less than one year).

Replacement Reserves – The Ridgedale Center Whole Loan documents provide for ongoing monthly reserves equal to 1/12th of the product of (i) $0.25 and (ii) the total owned leasable square feet of the Ridgedale Center Property (which product is initially approximately $11,718) for replacements required to be made to the Ridgedale Center Property during the calendar year; provided that the obligation to make deposits into such reserve is suspended at any time the funds in such reserve equal or exceed twenty-four times such monthly deposit (initially $281,237).

TI/LC Reserves – The Ridgedale Center Whole Loan documents provide for an upfront reserve of $2,782,540 for existing tenant improvement, leasing commission and related obligations, and ongoing monthly reserves equal to 1/12th of the product of (i) $1.00 and (ii) the total owned leasable square feet of the Ridgedale Center Property (which product is initially approximately $46,873) for future tenant improvement, leasing commission and related obligations; provided that the obligation to make deposits into such reserve is suspended at any time the funds in such reserve equal or exceed twenty-four times such monthly deposit (initially $1,124,948). The initial deposit is not considered toward the cap amount.

Anchor Tenant Reserves – During the continuance of an Anchor Tenant Trigger Event (as defined below), the Ridgedale Center Whole Loan documents provide for ongoing monthly deposits of all excess cash flow, which deposits are required to be made until such time as the aggregate amount deposited is greater than or equal to the Individual Anchor Tenant Threshold Amount (as defined below) for the related Anchor Tenant Trigger Event. After such time, no further deposits will be required in relation to such Anchor Tenant Trigger Event, even if the funds in the Anchor Tenant reserve allocable to such Anchor Tenant Trigger Event thereafter fall below the related Individual Anchor Tenant Threshold Amount.

“Anchor Tenant” means each tenant or operator under any lease which demises 75,000 SF or more (which space is either continuous or demised under a single lease), and any Anchor Tenant’s replacement under a lease that either (a) leases not less than 75% of the space previously occupied by such Anchor Tenant and provides for aggregate annual gross rent of not less than 75% of the annual gross rent previously paid by such Anchor Tenant or (b) leases not less than 50% of the space previously occupied by such Anchor Tenant and provides for aggregate annual gross rent of not less than 100% of the annual gross rent previously paid by such Anchor Tenant.

 A-3-77 

 

Retail – Super Regional Mall Loan #9 Cut-off Date Balance:   $39,886,004
12401 Wayzata Boulevard Ridgedale Center Cut-off Date LTV:   52.9%
Minnetonka, MN 55305   UW NCF DSCR:   1.67x
    UW NOI Debt Yield:   14.5%

“Anchor Tenant Trigger Event” means an event:

(A)commencing when any Anchor Tenant:
(i)has ceased to be in occupancy or otherwise ceased to utilize the demised premises for business purposes (except for temporary closures (a) in connection with restoration, repair or renovation, (b) of under 60 days, (c) in compliance with applicable law, regulation or governmental mandate, or (d) by reason of civil unrest);
(ii)is the subject of a bankruptcy proceeding;
(iii)has vacated its premises, or given written notice or publicly stated its intention to vacate its premises and has not withdrawn such notice within 60 days;
(iv)has terminated, canceled or surrendered its lease or delivered written notice of its intent to do so; or
(v)fails to renew its lease within the applicable renewal option period provided for in such lease; and

 

(B)continuing until such time as:
(i)if commenced in connection with clause (A)(i) above, such Anchor Tenant operates its business at the Ridgedale Center Property for no less than 30 consecutive days during normal business hours;
(ii)if commenced in connection with clause (A)(ii) above, such bankruptcy is dismissed, such Anchor Tenant emerges from bankruptcy, or, if the related premises are leased from the borrower, such lease is either (x) accepted and affirmed by such Anchor Tenant in the applicable bankruptcy proceeding or (y) assumed by a replacement Anchor Tenant;
(iii)if commenced in connection with clause (A)(iii) above, such Anchor Tenant has reoccupied its premises or rescinded its notice of intent to vacate, as applicable;
(iv)if commenced in connection with clause (A)(iv) above, such Anchor Tenant has rescinded notice of intent to terminate, cancel or surrender its lease;
(v)if commenced in connection with clause (A)(v) above, such Anchor Tenant renews or extends its lease pursuant to the terms of such lease;
(vi)if the related anchor parcel is owned by the borrower, a replacement tenant is in occupancy under a lease that either (a) leases not less than 75% of the space previously occupied by such Anchor Tenant and provides for aggregate annual gross rent of not less than 75% of the annual gross rent previously paid by such Anchor Tenant or (b) leases not less than 50% of the space previously occupied by such Anchor Tenant and provides for aggregate annual gross rent of not less than 100% of the annual gross rent previously paid by such Anchor Tenant, in each case among other related conditions; or
(vii)if the related anchor parcel is not owned by the borrower, an officer’s certificate of the borrower in form and substance reasonably satisfactory to the lender is delivered stating that the related Anchor Tenant Trigger Event does not result in the violation of co-tenancy requirements in leases representing more than 15% of the aggregate rent payable under non-anchor leases at the Ridgedale Center Property.

 

“Individual Anchor Tenant Threshold Amount” means, with respect to any Anchor Tenant, an amount equal to the product of (x) $50.00 and (y) the aggregate amount of gross leasable square footage of the applicable Anchor Tenant’s space as of the origination date.

Gap Rent – The Ridgedale Center Whole Loan documents provide for an upfront reserve of approximately $527,683 for free rent, gap rent and rent abatements relating to leases with various tenants.

Lockbox and Cash Management. The Ridgedale Center Whole Loan is structured with a hard lockbox and in-place cash management. At origination, the borrower was required to establish a lender-controlled lockbox account, and to direct each tenant under each lease (other than Seasonal Leases (as defined below)) to deposit all rents (other than Non-Core Income (as defined below)) due with respect to the Ridgedale Center Property into such lockbox account. If, notwithstanding the foregoing direction, the borrower receives any such rents or revenues from the Ridgedale Center Property, it is required to deposit such amounts into the lockbox account within two business days of receipt. Funds on deposit in the lockbox account are required to be transferred to the lender’s cash management account every business day. Funds in the cash management account are required to be applied monthly (i) to fund the required tax and insurance reserve deposits, if any, as described above under “Escrows and Reserves”, (ii) to fund the payment of debt service on the Ridgedale Center Whole Loan, (iii) provided that no event of default is continuing as to which the lender has initiated an Enforcement Action (as defined below), to pay the greater of (x) operating and capital expenses set forth in the annual budget (which is required to be approved by the lender during a Cash Sweep Period (as defined below)) and (y) actual operating expenses for such month; provided that such expenses may not exceed 115% of the amount in clause (x) without the lender’s reasonable consent, (iv) provided that no event of default is continuing as to which the lender has initiated an Enforcement Action, to pay extraordinary expenses, subject to the lender’s reasonable approval, (v) subject to clause (vi) below, to fund the required monthly deposits into the TI/LC reserve and the replacement reserve, if any, as described above under “Escrows and Reserves”, (vi) if an Anchor Tenant Trigger Event is continuing, to fund the required monthly deposits into the anchor tenant reserve, if any, as described above under “Escrows and Reserves”, and (vii) if a Cash Sweep Period is continuing, to an excess cash flow account to be held as additional collateral for the Ridgedale Center Whole Loan during such Cash Sweep Period (provided that if no event of default is continuing as to which the lender has initiated an Enforcement Action, the lender is required to disburse funds in such account to pay operating expenses pursuant to the lender-approved budget, extraordinary expenses, capital expenditures, re-tenanting expenses and REIT distributions, among other things), and if no Cash Sweep Period is continuing, to be disbursed to the borrower.

“Cash Sweep Period” means a period:

(A)commencing upon:
(i)the occurrence of an event of default under the Ridgedale Center Whole Loan; or
(ii)the debt yield being less than 11.25% as of the end of any two consecutive calendar quarters; and

 

(B)expiring upon:
(i)if commenced in connection with clause (A)(i) above, the cure or waiver of such event of default; or
(ii)if commenced in connection with clause (A)(ii) above, the date that the debt yield is greater than or equal to 11.25% as of the end of two consecutive calendar quarters.

Solely for purposes of determining whether a Cash Sweep Period has been cured, in the case of a Cash Sweep Period due to a decline in debt yield, the denominator in the calculation of debt yield will equal the then aggregate outstanding principal balance of the Ridgedale Center Whole Loan as of such date, less any funds then on deposit in the excess cash flow account, provided that, following any such calculation, such amounts cannot be withdrawn or released from such account until a Cash Sweep Period no longer exists without giving credit to amounts in the excess cash flow account.

 A-3-78 

 

Retail – Super Regional Mall Loan #9 Cut-off Date Balance:   $39,886,004
12401 Wayzata Boulevard Ridgedale Center Cut-off Date LTV:   52.9%
Minnetonka, MN 55305   UW NCF DSCR:   1.67x
    UW NOI Debt Yield:   14.5%

“Non-Core Income” means certain de minimis amounts of rents received directly by the borrower from miscellaneous revenue items such as holiday photos and change retrieved from fountains (but excluding rent from Seasonal Leases) and certain rents generated pursuant to multi-property sponsorship and advertising programs which are directly attributable to the Ridgedale Center Property.

“Seasonal Leases” means leases and/or license agreements having a maximum term of one year or less.

“Enforcement Action” means any initiation by the lender of foreclosure proceedings or proceedings for the appointment of a receiver following the occurrence of an event of default under the Ridgedale Center Whole Loan. In addition, an “Enforcement Action” will be deemed to have occurred immediately upon a voluntary bankruptcy filing by (or involuntary filing, which is not dismissed within 60 days, against) the borrower or guarantor (unless, in the case of the guarantor, a replacement guarantor is provided in accordance with the Ridgedale Center Whole Loan documents).

Releases and Substitutions. The borrower may obtain the release of (A) one or more parcels (including “air rights” parcels, but excluding certain anchor tenant premises identified in the Ridgedale Center Whole Loan documents, including the parcels owned or leased by JCPenney, Macy’s, Nordstrom and Dick’s Sporting Goods (each, an “Anchor Parcel”)) or outlots, or (B) one or more Acquired Parcels or Acquired Expansion Parcels (each as defined below), including, if applicable, any Anchor Parcel that is an Acquired Expansion Parcel (each, a “Release Parcel”), upon satisfaction of specified conditions, including among other things that:

(i)the borrower delivers evidence that the Release Parcel is not necessary for the borrower’s operation or use of the remaining Ridgedale Center Property (the “Remaining Property”) and may be readily separated from the remainder of the Ridgedale Center Property without a material diminution in value;
(ii)no event of default is continuing;
(iii)the borrower delivers satisfactory evidence that (a) the Release Parcel has been legally subdivided from the Remaining Property, (b) after giving effect to such transfer, the Release Parcel and the Remaining Property conform in all material respects to legal requirements and constitute separate tax lots (or all action has been taken to effectuate the same), and (c) the Release Parcel is not necessary for the Remaining Property to comply with zoning or other legal requirements;
(iv)the Release Parcel (unless it is an Acquired Expansion Parcel) is vacant, non-income producing and unimproved or non-income producing and improved only by landscaping, utility facilities that are either not required for the use of the Remaining Property, are readily re-locatable or will continue to service the Remaining Property, or non-income producing surface parking areas;
(v)rating agency confirmation has been received from the applicable rating agencies (provided that such confirmation will not be required for release of an Acquired Expansion Parcel or if the rating agency has waived review or failed to respond within 30 days to a request for such confirmation); and
(vi)the release will not result in a loan-to-value ratio that does not comply with REMIC guidelines provided that the borrower may prepay the Ridgedale Center Whole Loan to meet such condition (without payment of a yield maintenance premium), unless the lender receives an opinion of counsel that the issuing entity will not fail to maintain its status as a REMIC trust as a result of the release of the release parcel.

 

The borrower is also permitted to obtain the release of collateral parcels (each, an “Exchange Parcel”) from the lien of the mortgage in exchange for the substitution of new parcels in which the borrower acquires a fee or leasehold interest (each, an “Acquired Parcel”) as collateral for the Ridgedale Center Whole Loan, subject to the satisfaction of certain conditions, including among other things that:

(i)no event of default is continuing;
(ii)the Exchange Parcel (unless it is an Acquired Expansion Parcel) is vacant, non-income producing and unimproved or non-income producing and improved only by landscaping, utility facilities that are either not required for the use of the remaining property, are readily re-locatable or will continue to service the Remaining Property, or non-income producing surface parking areas;
(iii)the Acquired Parcel is reasonably equivalent in value to the Exchange Parcel, as established by a letter of value from the appraiser which appraised the Ridgedale Center Property or an appraiser of comparable experience selected by the borrower and is at or adjacent to the shopping center of which the Exchange Parcel is a part; and
(iv)with respect to the Acquired Parcel, the borrower has delivered, among other things, (a) unless the Acquired Parcel is already covered by the environmental report delivered at origination, an environmental report indicating no hazardous substances except for nominal amounts (except as permitted under clause (d) below), (b) security documents creating a mortgage lien on the Acquired Parcel, and title insurance, (c) if the Acquired Parcel is improved, subject to certain exceptions, a property condition report indicating that the Acquired Parcel is in good condition, and (d) if repairs are recommended by the property condition report or if the environmental report discloses the presence of hazardous materials at the Acquired Parcel, and the cost of such repairs or remediation is estimated to exceed $8,000,000, cash or an indemnity from the guarantor, certain of its affiliates, or an entity otherwise meeting ratings or financial tests set forth in the related Whole Loan documents, in an amount equal to 125% of any estimated repairs or remediation costs, as applicable, (e) the loan-to-value ratio of the remaining property (after giving effect to such substitution) is equal to or less than 125% (in compliance with REMIC guidelines), provided that the borrower may prepay the Ridgedale Center Whole Loan in order to meet such condition (without payment of a yield maintenance premium), unless the lender receives an opinion of counsel that the issuing entity will not fail to maintain its status as a REMIC trust as a result of the substitution, and (f) the borrower has received a rating agency confirmation from the applicable rating agencies, unless a rating agency waives, declines or refuses to review or engage any request for such confirmation.

 

In addition, the borrower has the right, at its own expense, to acquire one or more parcels of land that constitutes an integral part of, or adjoins or is proximately located near, the shopping center of which the Ridgedale Center Property is a part, which land was not owned by the borrower on the origination date (such acquired land, an “Acquired Expansion Parcel”), to become additional collateral for the Ridgedale Center Whole Loan, upon satisfaction of specified conditions, including among other things that:

(i)no event of default is continuing;
(ii)the borrower acquires a fee simple or leasehold interest in the applicable Acquired Expansion Parcel; and
(iii)the borrower delivers, among other things, (a) unless the Acquired Expansion Parcel is already covered by the environmental report delivered at origination, an environmental report indicating no hazardous substances except for nominal amounts (except as permitted under clause (d) below), (b) security documents creating a mortgage lien on the Acquired Expansion Parcel, and title insurance, (c) if the Acquired Expansion Parcel is improved, subject to certain exceptions, a property condition report indicating that the Acquired Expansion Parcel is in good condition and (d) if repairs are recommended by the property condition report or if the environmental report discloses the presence of hazardous materials at the Acquired Expansion Parcel, and the cost of such repairs or remediation is reasonably likely to exceed $8,000,000, cash or an indemnity from the guarantor, certain of its affiliates, or an entity otherwise meeting ratings or financial tests set forth in the loan documents, in an amount equal to 125% of any estimated repairs or remediation costs, as applicable.
 A-3-79 

 

Retail – Super Regional Mall Loan #9 Cut-off Date Balance:   $39,886,004
12401 Wayzata Boulevard Ridgedale Center Cut-off Date LTV:   52.9%
Minnetonka, MN 55305   UW NCF DSCR:   1.67x
    UW NOI Debt Yield:   14.5%

Terrorism Insurance. The Ridgedale Center Whole Loan documents require that the borrower maintain comprehensive “all risk” or “special form” insurance in an amount equal to 100% of full replacement cost and 24 months of business income/loss of rents insurance with an extended period of indemnity of up to 12 months, which includes coverage for acts of terrorism. If “acts of terrorism” or other similar acts or events or “fire following” such acts or events are excluded from such policies, the borrower is required to obtain an endorsement to such policy or policies, or a separate policy, insuring against all such excluded acts or events and “fire following” in an amount no less than the sum of 100% of full replacement cost and 18 months of business interruption insurance. Notwithstanding the foregoing, for so long as the Terrorism Risk Insurance Act of 2002, as extended and modified by the Terrorism Risk Insurance Program Reauthorization Acts of 2007 and 2019 (including any extensions thereof or if another federal governmental program is in effect relating to “acts of terrorism” which provides substantially similar protections as such act, “TRIPRA”) is in effect, and continues to cover both domestic and foreign acts of terrorism, the lender is required to accept terrorism insurance which covers against “covered acts” as defined by TRIPRA (or such other program). In addition, the borrower is permitted to obtain terrorism insurance from Liberty IC Casualty LLC, a licensed captive insurance company owned by an affiliate of the borrower, so long as certain conditions are satisfied, including without limitation (i) such insurance may have a deductible of no greater than $1,000,000, plus that as calculated pursuant to TRIPRA, and (ii) except with respect to the permitted $1,000,000 deductible, those covered losses which are not reinsured by the federal government under TRIPRA must be reinsured with cut-through endorsements acceptable to the lender and the rating agencies by insurance companies that meet the ratings requirements set forth in the loan documents or have ratings otherwise acceptable to the rating agencies. In addition, if TRIPRA is no longer in effect, the borrower is not required to spend on annual terrorism coverage more than two times the annual allocable amount of the total insurance premium that is then payable with respect to the property and business interruption insurance required under the Ridgedale Center Whole Loan documents (excluding the cost of terrorism and earthquake components of such policies). See “Risk Factors—Risks Relating to the Mortgage Loans—Terrorism Insurance May Not Be Available for All Mortgaged Properties” in the prospectus.

 

 

 

 

 A-3-80 

 

Multifamily – High Rise Loan #10 Cut-off Date Balance:   $36,000,000
2455-2457 Third Avenue The Motto Cut-off Date LTV:   61.9%
Bronx, NY 10451   U/W NCF DSCR:   1.34x
    U/W NOI Debt Yield:   7.6%

 

 A-3-81 

 

Multifamily – High Rise Loan #10 Cut-off Date Balance:   $36,000,000
2455-2457 Third Avenue The Motto Cut-off Date LTV:   61.9%
Bronx, NY 10451   U/W NCF DSCR:   1.34x
    U/W NOI Debt Yield:   7.6%

 

 A-3-82 

 

Mortgage Loan No. 10 – The Motto

 

Mortgage Loan Information   Property Information
Mortgage Loan Seller: MSMCH   Single Asset/Portfolio: Single Asset
  Location: Bronx, NY 10451
Original Balance(1): $36,000,000   General Property Type: Multifamily
Cut-off Date Balance(1): $36,000,000   Detailed Property Type: High Rise
% of Initial Pool Balance: 3.5%   Title Vesting: Fee
Loan Purpose: Refinance   Year Built/Renovated: 2023/NAP
Borrower Sponsors: Altmark Realty Trust, Aileen Altmark   Size: 264 Units
  F/B/O Moshe Altmark 2020 Trust and   Cut-off Date Balance per Unit(1): $363,636
  Altmark Capital LLC   Maturity Date Balance per Unit(1): $363,636
Guarantors: Altmark Realty Trust, Aileen Altmark   Property Manager: K&R Realty Management, Inc.
  F/B/O Moshe Altmark 2020 Trust and     (borrower-related)
  Altmark Capital LLC      
Mortgage Rate: 5.5400%      
Note Date: 7/29/2025      
Maturity Date: 8/1/2030   Underwriting and Financial Information
Term to Maturity: 60 months   UW NOI(2): $7,271,681
Amortization Term: 0 months   UW NCF: $7,205,681
IO Period: 60 months   UW NOI Debt Yield(1): 7.6%
Seasoning: 2 months   UW NCF Debt Yield(1): 7.5%
Prepayment Provisions: L(24),YM1(29),O(7)   UW NOI Debt Yield at Maturity(1): 7.6%
Lockbox/Cash Mgmt Status: Soft/Springing   UW NCF DSCR(1): 1.34x
Additional Debt Type(1): Pari Passu   Most Recent NOI(2): $4,645,918 (5/31/2025 TTM)
Additional Debt Balance(1): $60,000,000   2nd Most Recent NOI(3): NAV
Future Debt Permitted (Type): No (NAP)   3rd Most Recent NOI(3): NAV
Reserves   Most Recent Occupancy: 97.3% (7/23/2025)
Type Initial      Monthly   Cap     2nd Most Recent Occupancy(3): NAV
RE Taxes: $13,544 $6,772 NAP   3rd Most Recent Occupancy(3): NAV
Insurance: $257,035 $28,559 NAP   Appraised Value (as of): $155,000,000 (3/20/2025)
Replacement Reserve: $0 $5,500 NAP   Appraised Value per Unit: $587,121
Parking Reserve: $62,500 $0 NAP   Cut-off Date LTV Ratio(1): 61.9%
Rent Concession Reserve: $287,009 $0 NAP   Maturity Date LTV Ratio(1): 61.9%
               

Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Whole Loan Amount(1): $96,000,000 100.0%   Loan Payoff: $90,477,169 94.2%
        Closing Costs: $4,215,857 4.4%
        Return of Equity: $686,886 0.7%
        Upfront Reserves: $620,088 0.6%
Total Sources: $96,000,000 100.0%   Total Uses: $96,000,000 100.0%
 
(1)The Motto Mortgage Loan (as defined below) is part of a whole loan evidenced by four pari passu promissory notes with an aggregate original principal balance of $96,000,000. The financial information presented in the chart above is based on The Motto Whole Loan (as defined below).
(2)The increase in Most Recent NOI to UW NOI is primarily due to recent leasing activity at The Motto Property (as defined below). The Motto Property achieved a stabilized occupancy of approximately 95% in March 2025.
(3)2nd Most Recent NOI, 3rd Most Recent NOI, 2nd Most Recent Occupancy, and 3rd Most Recent Occupancy are not available as The Motto Property was constructed in 2023.

The Mortgage Loan. The tenth largest mortgage loan (“The Motto Mortgage Loan”) is part of a whole loan (“The Motto Whole Loan”) evidenced by four pari passu promissory notes with an aggregate original principal amount of $96,000,000. The Motto Whole Loan is secured by a first priority fee mortgage encumbering a 264-unit multifamily property located in the Bronx, New York (“The Motto Property”). The Motto Whole Loan was originated by Morgan Stanley Bank, N.A. (“MSBNA”) on July 29, 2025. The non-controlling Notes A-2, A-3, and A-4, with an aggregate principal balance of $36,000,000 represent The Motto Mortgage Loan and will be included in the BANK5 2025-5YR17 securitization trust. The Motto Whole Loan will be serviced pursuant to the pooling and servicing agreement for the BANK5 2025-5YR16 trust. See “Description of the Mortgage Pool—The Whole Loans— The Non-Serviced Pari Passu Whole Loans” and “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans” in the prospectus.

 

 

 

 A-3-83 

 

Multifamily – High Rise Loan #10 Cut-off Date Balance:   $36,000,000
2455-2457 Third Avenue The Motto Cut-off Date LTV:   61.9%
Bronx, NY 10451   U/W NCF DSCR:   1.34x
    U/W NOI Debt Yield:   7.6%

The table below summarizes the promissory notes that comprise The Motto Whole Loan.

The Motto Whole Loan Summary
Note Original Balance Cut-off Date Balance Note Holder  Controlling Note
A-1 $60,000,000 $60,000,000 BANK5 2025-5YR16 Yes
A-2 $16,000,000 $16,000,000 BANK5 2025-5YR17 No
A-3 $10,000,000 $10,000,000 BANK5 2025-5YR17 No
A-4 $10,000,000 $10,000,000 BANK5 2025-5YR17 No
Whole Loan $96,000,000 $96,000,000    
 

The Borrower and the Borrower Sponsors. The borrower for The Motto Whole Loan is E 135 and 3rd Ave Owner LLC, a single-purpose Delaware limited liability company, with one independent director in its organizational structure. The borrower sponsors and non-recourse carveout guarantors for The Motto Whole Loan are Altmark Realty Trust, Aileen Altmark F/B/O Moshe Altmark 2020 Trust, and Altmark Capital LLC. Moshe Altmark is the chairman and founder of The Altmark Group, a family-owned real estate development, investment, and management firm that currently owns and manages commercial, residential, industrial, and retail real estate located throughout the tri-state area. The Altmark Group began investing in the Bronx in the late 1970’s and has since expanded to include properties in multiple other counties and states. The Altmark Group currently oversees a portfolio exceeding 3 million SF.

The Property. The Motto Property consists of two 24-story inter-connected luxury high-rise apartment buildings located on a 0.6-acre site in the Bronx, New York. The Motto Property contains 264 residential units, a ground floor commercial unit (which is vacant), and both a parking garage (122 spaces) and surface parking (15 spaces). The parking garage is operated by a third-party parking vendor. The borrower sponsors originally acquired The Motto Property in 1994 and built a single-story warehouse on the site, obtaining entitlements in 2020 to redevelop the site for multifamily and commercial use. Construction of The Motto Property concluded in 2023 with a total cost of approximately $123.9 million. Leasing at The Motto Property commenced in September 2023 and achieved a stabilized occupancy of approximately 95% in March 2025.

The residential units at The Motto Property consist of 55 non-income restricted studio units averaging 394 SF and leased at rents between $2,239 and $3,100 per month, with an average of $2,458 per month, 22 non-income restricted studio units with alcoves averaging 435 SF and leased at rents between $2,380 and $2,664 per month, with an average of $2,459 per month, 33 affordable studio units averaging 404 SF and leased at rents between $2,350 and $2,949 per month, with an average of $2,424 per month, 24 non-income restricted one-bedroom units averaging 493 SF and leased at rents between $2,547 and $3,552 per month, with an average of $3,110 per month, 10 affordable one-bedroom units averaging 471 SF and leased at rents between $2,550 and $2,684 per month with an average of $2,625 per month, 69 non-income restricted two-bedroom units averaging 878 SF and leased at rents between $3,075 and $4,900 per month with an average of $3,744 per month, 14 non-income restricted two-bedroom units with alcoves averaging 1,057 SF and leased at rents between $3,477 and $4,400 per month with an average of $3,875 per month, and 37 affordable two-bedroom units averaging 842 SF and leased at rents between $3,200 and $3,368 per month with an average of $3,228 per month. Of the 264 residential units, 80 units are deemed income-restricted (“affordable”) units. There are currently 88 units that are leased to tenants participating in various voucher programs. 67 units (31 affordable units) are leased to tenants with standard CityFHEPS vouchers, 22 units (all of which are affordable units) are leased to tenants with Augmented CityFHEPS vouchers, and one unit (an affordable unit) is leased to a tenant with a Section 8 voucher. The Motto Property was 97.3% leased as of July 23, 2025.

The Motto Property benefits from two separate 35-year 421-a(16) tax exemptions that were recently implemented by the New York City Department of Finance. In conjunction with the 421-a(16) tax exemption applications for The Motto Property, the borrower is required to designate at least 30% of the units as affordable housing reserved for tenants earning up to 130% of Area Median Income (“AMI”). There are 80 units (30.3% of the total units) that are designated as affordable at The Motto Property, with the remaining 184 units having no income restrictions. All of the affordable units are required to be rent stabilized for the duration of the tax exemptions. The non-income restricted units are also required to be rent stabilized if their rents fall below the market rent threshold, which was set at $3,123.69 in 2025. Units not designated as affordable may be deregulated if, upon a vacancy during the 421-a(16) benefit period, their rents exceed this threshold.

Amenities at The Motto Property include a 24/7 attended lobby, state of the art fitness center with peloton equipment and a yoga studio, game room, media lounge, co-working suites, extra storage lockers, penthouse lounge, and wraparound roof deck with barbecue grills and fire pits. All units are equipped with condominium quality finishes including stainless steel, over-sized windows, quartz countertops, tiled backsplash, eco-friendly electric cooktops, in-unit washers and dryers, LED lighting, and hardwood floors. Select units include private outdoor terraces and/or panoramic views of the Manhattan skyline.

The borrower has entered into a master lease with the non-recourse carveout guarantors for 13 units at The Motto Property that were recently leased to tenants with CityFHEPS vouchers whose leases have commenced but whose vouchers have not yet been issued. The monthly rent due under the master lease will be $31,678.40 ($380,140.80 annually). Pursuant to the master lease and The Motto Whole Loan documents, the amount due under the master lease will be reduced on a per unit basis upon receipt of the following by the lender from the borrower or master tenant with respect to a unit, provided that no event of default is continuing: (a) an executed copy of the final residential lease for the applicable unit together with a City FHEPs voucher for the applicable tenant, (b) a CityFHEPS Approval Notice to Landlord from the applicable governmental authority, (c) all prepaid rents for the applicable unit have been received from the applicable governmental authority, such free rent period has expired and all such prepaid rent received by the borrower or master tenant has been reserved with the lender and (d) the first full monthly rental payment due by the applicable tenant after the expiration of the prepaid rent period set forth in subclause (c) above has been paid in full. A termination or amendment of the master lease without the lender’s consent constitutes an event of default under The Motto Whole Loan.

Concessions currently offered at The Motto Property include one to three months of free rent either taken upfront or amortized over the term of the lease resulting in a reduced monthly based rent. Several tenants that signed two-year leases for two-bedroom units received 4.5 months of free rent.

The Motto Property retail component contains 2,700 SF of vacant commercial space that has frontage along Third Avenue and East 135th Street.

 A-3-84 

 

Multifamily – High Rise Loan #10 Cut-off Date Balance:   $36,000,000
2455-2457 Third Avenue The Motto Cut-off Date LTV:   61.9%
Bronx, NY 10451   U/W NCF DSCR:   1.34x
    U/W NOI Debt Yield:   7.6%

The following table presents detailed information with respect to the units at The Motto Property:

Apartment Unit Mix(1)
Unit Mix / Type Total Units Leased Units % Leased   Average SF per Unit Monthly Average Rent per Unit Monthly Average Rent PSF
Studio (Affordable) 33   33   100.0%      404 $2,424 $6.00
Studio 55   53   96.4%      394 $2,458 $6.24
Studio (With Alcove) 22   22   100.0%      435 $2,459 $5.65
1 BR (Affordable) 10   10   100.0%      471 $2,625 $5.57
1 BR 24   21   87.5%      493 $3,110 $6.26
2 BR (Affordable) 37   37   100.0%      842 $3,228 $3.83
2 BR 69   67   97.1%      878 $3,744 $4.27
2 BR (with Alcove) 14   14   100.0%   1,057 $3,875 $3.67
Total/ Wtd. Average 264   257   97.3%      635 $3,037 $5.13
 
(1)Information is based on the borrower rent roll dated July 23, 2025.

The Market. The Motto Property is located in the Bronx, New York, in the New York multifamily market and the South Bronx submarket. Within Mott Haven, the southernmost neighborhood of the Bronx, The Motto Property offers its residents vistas that encompass the silhouette of Manhattan’s iconic skyline as it sits only a few blocks inward from the Harlem River, which connects the Bronx and Manhattan boroughs. The Motto Property is also located across the street from the Major Deegan Expressway (Interstate-87), which is a major north-south route that connects the Triboro Bridge to the New York Thruway. The Mott Haven neighborhood offers its residents a variety of public transportation options as it is serviced by both the Metropolitan Transit Authority (“MTA”) and the Metro-North Railroad. The MTA operates several subway lines that traverse the neighborhood including the 2, 4, 5, and 6 trains. The 2 line provides access to the west side of Manhattan, while the 4, 5, and 6 lines provide access to the east side of Manhattan. The 6 train can be accessed at the 3rd Avenue-138th Street station (approximately 0.2 miles from The Motto Property) and the 2, 4, and 5 trains can be accessed at the 3rd Avenue 149th Street and the 149th Street-Grand Concourse stations (approximately 0.9 miles from The Motto Property). Along with the subway lines, the MTA offers bus routes for Mott Haven residents to travel around New York City. Approximately one mile north of The Motto Property is the Bronx Terminal Market, an indoor shopping mall comprised of almost one million SF of retail space. The Bronx Terminal Market tenant list includes Target, Home Depot, Food Bazaar, Raymour & Flanigan, Burlington, Best Buy, and BJ’s Wholesale Club. The Mott Haven neighborhood has seen interest from developers due to its waterfront view and vicinity to Manhattan which is easily accessible with an abundance of transportation options. Multiple Class A luxury residential buildings are currently being developed within the immediate area of The Motto Property, including Lincoln at Bankside, Third at Bankside, the Estela, ONE38, and the Bruckner House. The borrower sponsor is developing a 56 unit residential property adjacent to The Motto Property.

According to the appraisal, as of the fourth quarter of 2024, the vacancy rate in the New York multifamily market was 2.8%, with average monthly asking rents of $3,224 per unit and an inventory of approximately 1,581,424 units. According to the appraisal, as of the fourth quarter of 2024, the vacancy rate in the South Bronx multifamily submarket was 3.4%, with average monthly asking rents of $2,120 per unit and an inventory of approximately 66,263 units. According to the appraisal, the estimated 2025 population within a one-, three-, and five-mile radius of The Motto Property was 152,429, 1,192,489 and 2,697,660, respectively. According to the appraisal, the estimated 2025 average household income within the same radii was $66,450, $110,086 and $119,915, respectively.

 

 

 

 A-3-85 

 

Multifamily – High Rise Loan #10 Cut-off Date Balance:   $36,000,000
2455-2457 Third Avenue The Motto Cut-off Date LTV:   61.9%
Bronx, NY 10451   U/W NCF DSCR:   1.34x
    U/W NOI Debt Yield:   7.6%

The following table presents certain information relating to comparable multifamily rental properties to The Motto Property:

Comparable Rental Properties
Property Year Built # Total Units Unit Mix Unit Size (SF) Average Monthly Rent per Unit

The Motto Property(subject)(1)

2455-2457 Third Avenue

Bronx, NY

2023 264

Studio (Affordable)

Studio

Studio (With Alcove)

1 BR (Affordable)

1 BR

2 BR (Affordable)

2 BR

2 BR (With Alcove)

404

394

435

471

493

842

878

1,057

$2,424

$2,458

$2,459

$2,625

$3,110

$3,228

$3,744

$3,875

The Arches

228 East 135th Street

Bronx, NY

2018 459

Studio

1 BR

2 BR

330

420

680

$2,665

$2,925

$4,150

Bruckner House

40 Bruckner Boulevard

Bronx, NY

2022 350

Studio

1 BR

2 BR

432

578

890

$3,124

$3,425

$4,100

Lincoln at Bankside

101 Lincoln Avenue

Bronx, NY

2020 921

Studio

1 BR

2 BR

394

642

850

$3,130

$3,365

$4,199

Third at Bankside

2401 Third Avenue

Bronx, NY

2022 370

Studio

1 BR

2 BR

429

667

957

$3,130

$3,410

$4,121

Maven

2413 Third Avenue

Bronx, NY

2021 199

1 BR

2 BR

618

975

$3,185

$4,100

ONE38

138 Bruckner Boulevard

Bronx, NY

2023 448

Studio

1 BR

2 BR(2)

436

538

754

$3,120

$3,500

$4,250

 

Source: Appraisal, unless otherwise indicated.

(1)Based on the underwritten rent roll dated July 23, 2025, other than Year Built.
(2)The 2 BR units at ONE38 have one-bathroom, all remaining properties’ 2 BR units have two bathrooms.

The following table presents certain information relating to the appraisal’s market rent conclusion for The Motto Property:

Market Rent Summary
Unit Mix/Type Units(1) Average Size (SF)(1) Avg. Monthly Rent per Unit(1) Avg. Monthly Rent PSF(1) Avg. Monthly Market Rent per Unit(2) Avg. Monthly Market Rent PSF(2)
Studio(3) 88 398 $2,445 $6.15 $3,000 $7.54
Studio (With Alcove) 22 435 $2,459 $5.65 $3,125 $7.18
1 BR(3) 34 486 $2,953 $6.04 $3,300 $6.79
2 BR 106 865 $3,560 $4.11 $4,100 $4.74
2 BR (With Alcove)(3) 14 1,057 $3,875 $3.67 $4,300 $4.07
Total/ Wtd. Average 264 635 $3,037 $5.13 $3,560 $6.10
 
(1)Based on the underwritten rent roll dated July 23, 2025.
(2)Based on the appraisal.
(3)Includes both affordable and non-income restricted units.

Appraisal. The appraisal concluded to an “as-is” value for The Motto Property of $155,000,000 as of March 20, 2025.

Environmental Matters. According to the Phase I environmental site assessment dated March 28, 2025, there was no evidence of any recognized environmental conditions at The Motto Property. However, the Phase I environmental site assessment identified a controlled recognized environmental condition relating to the prior use of the property as an iron foundry and rail yard. See “Description of the Mortgage Pool—Environmental Considerations” in the prospectus.

 

 

 

 A-3-86 

 

Multifamily – High Rise Loan #10 Cut-off Date Balance:   $36,000,000
2455-2457 Third Avenue The Motto Cut-off Date LTV:   61.9%
Bronx, NY 10451   U/W NCF DSCR:   1.34x
    U/W NOI Debt Yield:   7.6%

Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow for The Motto Property:

Cash Flow Analysis(1)
  5/31/2025 TTM UW UW per Unit
Gross Potential Rent(2) $6,631,493 $9,649,163 $36,549.86
Other Income(3) ($25,288) $220,060 $833.56
Discounts Concessions $0 $0 $0.00
(Vacancy / Credit Loss)

$0

($838,309)

($3,175.41)

Effective Gross Income $6,606,205 $9,030,914 $34,208.01
       
Real Estate Taxes(4) $111,163 $74,180 $280.99
Insurance $285,419 $332,730 $1,260.34
Other Expenses

$1,563,705

$1,352,322

$5,122.43

Total Expenses $1,960,287 $1,759,233 $6,663.76
       
Net Operating Income $4,645,918 $7,271,681 $27,544.25
Capital Expenditures $0 $66,000 $250.00
TI/LC

$0

$0

$0.00

Net Cash Flow $4,645,918 $7,205,681 $27,294.25
       
Occupancy %(5) 77.5% 91.3%  
NOI DSCR(6) 0.86x 1.35x  
NCF DSCR(6) 0.86x 1.34x  
NOI Debt Yield(6) 4.8% 7.6%  
NCF Debt Yield(6) 4.8% 7.5%  
 
(1)Financial Information prior to 5/31/2025 TTM is not available as The Motto Property was built 2023 and achieved a stabilized occupancy of approximately 95% in March 2025. 5/31/2025 TTM does not represent stabilization as The Motto Property was still undergoing leaseup during that period.
(2)UW Gross Potential Rent has been underwritten based on the contractual rent in place based on the rent roll dated July 23, 2025. The increase in 5/31/2025 TTM Gross Potential Rent to UW Gross Potential Rent is primarily due to leasing activity at The Motto Property.
(3)5/31/2025 TTM Other Income includes a key fee of ($95,847). UW Other Income includes parking income which was underwritten at $150,000 based on a parking agreement with a third party parking operator.
(4)UW Real Estate Taxes are net of the recently implemented 421-a(16) tax exemptions at The Motto Property and based on the 2025-2026 estimated taxes. The 2025-2026 estimated unabated property taxes for The Motto Property are $2,393,332.
(5)5/31/2025 TTM Occupancy % represents the occupancy based on the May 2025 T-12 operating statement for The Motto Property. The Motto Property was 97.3% physically occupied as of July 23, 2025. UW Occupancy % represents economic occupancy.
(6)Based on The Motto Whole Loan.

 

Escrows and Reserves.

Real Estate Taxes – On the loan origination date, the borrower was required to make an upfront deposit of $13,544 into a reserve for real estate taxes. In addition, the borrower is required to deposit into a real estate tax reserve, on a monthly basis, an amount equal to 1/12th of the annual estimated tax payments (which currently equates to $6,772 monthly).

Insurance – On the loan origination date, the borrower was required to make an upfront deposit of $257,035 into a reserve for insurance premiums. In addition, the borrower is required to deposit into an insurance reserve, on a monthly basis, an amount equal to 1/12th of the estimated annual insurance premiums (which currently equates to $28,559 monthly). However, the borrower will not be required to make the monthly insurance reserve deposit provided that (i) no event of default is continuing, (ii) the liability and casualty policies maintained by the borrower are part of a blanket or umbrella policy approved by the lender, and (iii) the borrower provides the lender evidence of renewal of such policies and paid receipts for the insurance premiums at least 10 days prior to the expiration date of such policies.

Replacement Reserve – On a monthly basis, the borrower is required to deposit $5,500 into a reserve for capital expenditures.

Rent Concession Reserve – On the loan origination date, the borrower was required to make an upfront deposit of approximately $287,009 into a reserve for free rent, rent concessions or abatements and prepaid rents for residential tenants at The Motto Property.

Parking Escrow – On the loan origination date, the borrower was required to make an upfront deposit of $62,500 into the rent concession reserve for free rent relating to the parking lease at The Motto Property.

Lockbox / Cash Management. The Motto Whole Loan is structured with a soft lockbox and springing cash management. On the origination date, the borrower established and thereafter is required to maintain a lockbox account for the benefit of the lender, and the borrower and property manager are required to deposit, or cause the master tenant to deposit, all rents and other revenue from The Motto Property into such lockbox account within two business days of receipt (or in the case of rents paid in advance of their due dates pursuant to the CityFHEPs program, within two business days of the

 A-3-87 

 

Multifamily – High Rise Loan #10 Cut-off Date Balance:   $36,000,000
2455-2457 Third Avenue The Motto Cut-off Date LTV:   61.9%
Bronx, NY 10451   U/W NCF DSCR:   1.34x
    U/W NOI Debt Yield:   7.6%

date that such rents become due and payable under the applicable lease). If no Cash Sweep Event Period (as defined below) exists, all funds in the lockbox account are required to be disbursed to the borrower on each business day. Upon the first occurrence of a Cash Sweep Event Period, the lender is required to establish, at the borrower’s sole cost and expense, and the borrower is required to cooperate with the cash management bank to establish, a lender-controlled cash management account. Upon the occurrence and during the continuance of a Cash Sweep Event Period, the lender will have the right to require that all funds on deposit in the lockbox account be disbursed into the cash management account and, provided no event of default is continuing under The Motto Whole Loan documents, all funds on deposit in the cash management account on each monthly payment date are required to be applied in the following order of priority: (i) to make the monthly deposits into the real estate tax reserve and insurance reserve, if any, as described above under “Escrows and Reserves,” (ii) to pay debt service on The Motto Whole Loan, (iii) to make the monthly deposits into the replacement reserve, if any, as described above under “Escrows and Reserves,” (iv) to pay operating expenses set forth in the lender-approved annual budget and lender-approved extraordinary expenses and (v) to the extent that a Cash Sweep Event Period exists, to deposit all remaining amounts into an excess cash flow reserve, to be held as additional security for The Motto Whole Loan during such Cash Sweep Event Period, or to the extent that no Cash Sweep Event Period exists, to be disbursed to the borrower.

“Cash Sweep Event Period” means a period: (i) commencing upon an event of default under The Motto Whole Loan documents, and ending upon the cure (if applicable) of such event of default; or (ii) commencing upon the debt service coverage ratio of The Motto Whole Loan being less than 1.05x at the end of any calendar quarter and ending upon either (A) the date such debt service coverage ratio is equal to or greater than 1.20x for two consecutive calendar quarters or (B) the borrower delivers to the lender cash or a letter of credit in an amount which, if applied to repay the then outstanding principal balance of The Motto Whole Loan, would cause the debt service coverage ratio to be at least equal to 1.20x for two consecutive calendar quarters.

Terrorism Insurance.  The Motto Whole Loan documents require that the borrower obtains and maintains an “all risk” or “special form” insurance policy that provides coverage for loss caused by acts of terrorism in an amount not less than 100% of the full replacement cost of The Motto Property, as well as business interruption insurance covering no less than the 18-month period following the occurrence of a casualty event, together with an extended period of indemnity of up to 12 months. For so long as the Terrorism Risk Insurance Act of 2002, as extended and modified by the Terrorism Risk Insurance Program Reauthorization Act of 2015 (“TRIPRA”) is in effect (including any extensions thereof or if another federal governmental program is in effect relating to “acts of terrorism” which provides substantially similar protections), the lender is required to accept terrorism insurance which covers against “covered acts” as defined by TRIPRA (or such other program), so long as TRIPRA (or such other program) continues to cover both domestic and foreign acts of terrorism. See “Risk Factors—Risks Relating to the Mortgage Loans—Terrorism Insurance May Not Be Available for All Mortgaged Properties” in the prospectus.

 

 

 

 

 A-3-88 

 

Mortgage Loan No. 11 – Simmons Tower

 

Mortgage Loan Information   Property Information
Mortgage Loan Seller: WFB   Single Asset/Portfolio: Single Asset
  Location: Little Rock, AR 72201
Original Balance: $33,000,000   General Property Type: Office
Cut-off Date Balance: $32,958,227   Detailed Property Type: CBD
% of Initial Pool Balance: 3.2%   Title Vesting: Fee
Loan Purpose: Refinance   Year Built/Renovated: 1985/NAP
Borrower Sponsor: Henry C. Kelley, Jr.   Size: 620,895 SF
Guarantor: Henry C. Kelley, Jr.   Cut-off Date Balance PSF(2): $53
Mortgage Rate: 6.8410%   Maturity Balance PSF(2): $49
Note Date: 9/9/2025   Property Manager: Kelley Commercial Partners, Inc.
Maturity Date: 9/11/2030     (borrower-related)
Term to Maturity: 60 months   Underwriting and Financial Information
Amortization Term: 300 months   UW NOI: $5,836,391
IO Period: 0 months   UW NCF $5,368,817
Seasoning: 1 month   UW NOI Debt Yield(2): 17.7%
Prepayment Provisions: L(25),D(28),O(7)   UW NCF Debt Yield(2): 16.3%
Lockbox/Cash Mgmt Status: Hard/Springing   UW NOI Debt Yield at Maturity(2): 19.3%
Additional Debt Type: Mezzanine   UW NCF DSCR(2): 1.95x
Additional Debt Balance: $26,936,065   Most Recent NOI: $6,040,944 (5/31/2025 TTM)
Future Debt Permitted (Type): No (NAP)   2nd Most Recent NOI: $5,843,243 (12/31/2024)
      3rd Most Recent NOI: $6,105,000 (12/31/2023)
Reserves   Most Recent Occupancy: 79.4% (6/9/2025)
Type Initial Monthly Cap   2nd Most Recent Occupancy: 81.0% (5/31/2025)
RE Taxes: $0 $46,691 NAP   3rd Most Recent Occupancy: 83.7% (5/31/2024)
Insurance: $0 Springing(1) NAP   Appraised Value (as of): $62,800,000 (6/5/2025)
Replacement Reserve: $0 $10,348 NAP   Appraised Value PSF: $101
Leasing Reserve Fund: $2,775,000 $51,741 NAP   Cut-off Date LTV Ratio(2): 52.5%
Existing TI/LC Reserves: $289,601 $0 NAP   Maturity Date LTV Ratio(2): 48.2%
             

 

Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Mortgage Loan Amount: $33,000,000 97.6%   Loan Payoff: $29,978,925 88.6%
Borrower Sponsor Equity: $819,881 2.4%   Upfront Reserves: $3,064,601 9.1%
        Closing Costs: $776,355 2.3%
Total Sources: $33,819,881 100.0%   Total Uses: $33,819,881 100.0%

 

(1)Monthly deposits into the insurance reserve are waived so long as (i) no event of default is continuing, (ii) the policies maintained by the borrower are covered under a blanket or umbrella policy, (iii) the borrower provides the lender with evidence of the renewal of such policies and (iv) the borrower provides the lender paid receipts for the payment of the policy premiums by no later than 10 business days prior to the expiration of the policies.
(2)The Cut-off Date Balance PSF, Maturity Date Balance PSF, UW NOI Debt Yield, UW NCF Debt Yield, UW NOI Debt Yield at Maturity, UW NCF DSCR, Cut-off Date LTV Ratio and Maturity Date LTV Ratio numbers presented above are based on the principal balance of the Simmons Tower Mortgage Loan (as defined below). The Cut-off Date Balance PSF, Maturity Date Balance PSF, UW NOI Debt Yield, UW NCF Debt Yield, UW NOI Debt Yield at Maturity, UW NCF DSCR, Cut-off Date LTV Ratio and Maturity Date LTV Ratio numbers based on the combined balance of the Simmons Tower Mortgage Loan and the Simmons Tower mezzanine loan are $96, $90, 9.7%, 9.0%, 10.5%, 1.36x, 95.4% and 88.7%, respectively.

 

The Mortgage Loan. The eleventh largest mortgage loan (the “Simmons Tower Mortgage Loan”) is evidenced by a single promissory note in the original principal balance of $33,000,000 and secured by the borrower’s first priority fee interest in a 620,895 SF office building located in Little Rock, Arkansas (the “Simmons Tower Property”).

The Borrower and the Borrower Sponsor. The borrower for the Simmons Tower Mortgage Loan is CADC-1, LLC, a special purpose, bankruptcy-remote entity and a Delaware limited liability company with one independent director. Legal counsel to the borrower delivered a non-consolidation opinion in connection with the origination of the Simmons Tower Mortgage Loan. The largest tenant at the Simmons Tower Property, Entergy (as defined below), is an affiliate of and holds a 90.0% ownership interest in the borrower.

The borrower sponsor and non-recourse carveout guarantor is Henry C. Kelley, Jr. Henry C Kelley, Jr. is the CEO of Kelley Commercial Partners, Inc., an Arkansas based real estate company that offers services including brokerage and leasing, property management and tenant and landlord representations as well as consulting services for both individual investors and institutional owners.

 

 A-3-89 

 

Office – CBD Loan #11 Cut-off Date Balance: $32,958,227
301 West 6th Street and 425 West Simmons Tower Cut-off Date LTV: 52.5%
Capitol Avenue   UW NCF DSCR: 1.95x
Little Rock, AR 72201   UW NOI Debt Yield: 17.7%

The Property. The Simmons Tower Property is a Class A, 40-story office property totaling 620,895 SF and 952 parking spaces located on a 1.81-acre site in Little Rock, Arkansas. The Simmons Tower Property was built in 1985 and is currently leased to a diverse roster of 136 unique tenants. Major tenants of the Simmons Tower Property include Entergy Arkansas, LLC (“Entergy”), Central Arkansas Water, GSA-US Attorney, GS-07B – 15604 (“GSA-US Attorney”), Mitchell Williams Selig Gates Woodyard and Bassanic, LLC. As of June 9, 2025, the Simmons Tower Property was 79.4% occupied, with a weighted average remaining lease term of approximately 5.1 years.

Major Tenants.

Entergy Arkansas, LLC (166,800 SF, 26.9% of NRA; 33.5% of underwritten base rent). Entergy is an electric power company that has served Arkansas customers for more than 100 years. Entergy serves approximately 735,000 electric customers in 63 counties. Entergy companies have approximately 2,700 employees in Arkansas, and approximately 2,600 Entergy retirees live in the state. The Simmons Tower Property serves as Entergy’s headquarters location in Arkansas. Entergy uses the space for executive offices, operations for their nuclear plants, telecom, and engineering. Entergy has been in occupancy at the Simmons Tower Property since 1986, has a lease expiration in October 2033, with renewal and termination options as detailed in “Tenant Summary” below.

Central Arkansas Water (38,256 SF, 6.2% of NRA; 7.4% of underwritten base rent). Central Arkansas Water is a metropolitan water system that serves almost 500,000 Arkansans in eight counties. They have 125,000 residential, commercial, industrial, and master-metered customers in Pulaski, Saline, and Grant counties. Central Arkansas Water currently is a core partner in a regional initiative to secure a future water source for Central Arkansas, an urban area with a population of more than 750,000 people. Central Arkansas Water provides treated water supply for the cities of Shannon Hills and Bryant in Saline County and the Ridgefield Estates Public Facilities Board. Central Arkansas Water also provides supplemental water supply to the city of Jacksonville, whose service area includes Little Rock Air Force Base in Pulaski County, the city of Cabot in Lonoke County, the community of Salem in Saline County, the Sardis Water Association Public Water Authority, the North Pulaski Water Works Association and Woodland Hills. Central Arkansas Water has been in occupancy since 2024, has a lease expiration in September 2026 and has no extension or termination options.

GSA-US Attorney, GS-07B -15604 (38,170 SF, 6.1% OF NRA, 7.2% of underwritten base rent). GSA-US Attorney refers to the General Services Administration (“GSA”), the agency that supports the United States Attorney's Office by providing legal services, contracting, and procurement support. While the United States Attorney General is the head of the Department of Justice, and the United States Attorneys are the chief federal law enforcement officers in their districts, the GSA is a separate agency that provides administrative and operational services to many government entities, including the Department of Justice. The 93 United States Attorneys work to enforce federal laws throughout the country. The President appoints a United States Attorney to each of the 94 federal districts (Guam and the Northern Mariana Islands are separate districts but share a United States Attorney). The United States Attorney is the chief federal law enforcement officer in their district and is also involved in civil litigation where the United States is a party. GSA-US Attorney, GS-07B -15604 has been in occupancy at the Simmons Tower Property since 1991, has a lease expiration in March 2039 and has no extension or termination options.

The following table presents certain information relating to the tenancy at the Simmons Tower Property:

Tenant Summary(1)
Tenant Name Credit Rating (Fitch/Moody's/S&P)(2) Tenant SF Approx % of Total SF Annual UW Rent % of Total Annual UW Rent Annual UW Rent PSF Lease Expiration Term. Option (Y/N) Renewal Options
Entergy Arkansas, LLC NR/A2/A- 166,800 26.9% $3,187,548        33.5% $19.11 Various(3) Y(4) 2 x 5 yr
Central Arkansas Water NR/NR/NR 38,256 6.2% $707,736 7.4%      $18.50 9/30/2026 N None
GSA-US Attorney, GS-07B -15604 AA+/Aa1/AA+ 38,170 6.1% $683,530 7.2% $17.91 3/31/2039 N None
Mitchell Williams Selig Gates Woodyard NR/NR/NR 32,866 5.3% $548,205 5.8% $16.68 3/31/2033 N 2 x 5 yr
Bassanic, LLC NR/NR/NR 30,276 4.9% $539,821 5.7% $17.83 5/31/2027 N 2 x 3 yr
Subtotal/Wtd. Avg.   306,368 49.3% $5,666,840 59.6% $18.50      
                   
Other Tenants  

   186,890

      30.1%

  $3,845,491

   40.4%

   $20.58

     
Occupied Collateral Total   493,258 79.4% $9,512,331 100.0% $19.28      
Vacant Space  

127,637

20.6%

           
Total/Wtd. Avg.   620,895 100.0%            

 

(1)Based on the underwritten rent roll dated as of June 9, 2025.
(2)Certain ratings may be those of the parent company whether or not the parent guarantees the lease.
(3)Entergy Arkansas, LLC is on two leases expiring on October 31, 2027 (26,528 SF) and October 31, 2033 (140,272 SF).
(4)Entergy Arkansas, LLC has a one-time right to down-size its leased space by no more than one floor beginning November 1, 2027 with written notice prior to November 28, 2026. Energy Arkansas, LLC currently occupies 11 floors at the Simmons Tower Property.

 

 

 

 A-3-90 

 

Office – CBD Loan #11 Cut-off Date Balance: $32,958,227
301 West 6th Street and 425 West Simmons Tower Cut-off Date LTV: 52.5%
Capitol Avenue   UW NCF DSCR: 1.95x
Little Rock, AR 72201   UW NOI Debt Yield: 17.7%

The following table presents certain information relating to the lease rollover schedule at the Simmons Tower Property:

 

Lease Rollover Schedule(1)(2)
                 
Year # of Leases Rolling SF Rolling Approx. % of Total SF Rolling Approx. Cumulative % of SF Rolling Total UW Rent Rolling Approx. % of Total Rent Rolling Approx. Cumulative % of Total Rent Rolling UW Rent PSF Rolling
MTM/2025 97 50,176 8.1% 8.1% $1,057,107 11.1% 11.1% $21.07
2026 8 60,380 9.7% 17.8% $1,119,892 11.8% 22.9% $18.55
2027 19 119,535 19.3% 37.1% $2,344,625 24.6% 47.5% $19.61
2028 3 11,401 1.8% 38.9% $214,278 2.3% 49.8% $18.79
2029 5 26,953 4.3% 43.2% $635,488 6.7% 56.5% $23.58
2030 1 2,768 0.4% 43.7% $60,758 0.6% 57.1% $21.95
2031 0 0 0.0% 43.7% $0 0.0% 57.1% $0.00
2032 0 0 0.0% 43.7% $0 0.0% 57.1% $0.00
2033 2 173,138 27.9% 71.6% $3,228,803 33.9% 91.0% $18.65
2034 0 0 0.0% 71.6% $0 0.0% 91.0% $0.00
2035 0 0 0.0% 71.6% $0 0.0% 91.0% $0.00
2036 & Thereafter 3 48,907 7.9% 79.4% $851,380 9.0% 100.0% $17.41
Vacant 0 127,637 20.6% 100.0% $0 0.0% 100.0% $0.00
Total/Wtd. Avg.(3) 138 620,895 100.0% 100.0% $9,512,331 100.0%   $19.28

 

(1)Based on the underwritten rent roll dated as of June 9, 2025.
(2)Certain tenants may have lease termination options that are exercisable prior to the stated expiration date of the subject lease or leases which are not considered in the Lease Rollover Schedule.
(3)Total/Wtd. Avg. UW Rent PSF Rolling excludes vacant space.

 

 

The Market. The Simmons Tower Property is located in Little Rock, the capital of and largest city in Arkansas. The Simmons Tower Property benefits from its proximity to major transportation arteries, including Interstates 30, 630 and 530. The Simmons Tower Property is situated within 2 miles of Interstate 30, 1 mile of Interstate 630, and 3 miles of Interstate 530, enhancing regional connectivity. Bill and Hillary Clinton National Airport, the largest commercial airport in the state, is approximately 5 miles from the Simmons Tower Property. Major employers in the locality include the University of Arkansas for Medical Sciences, Little Rock Air Force Base, Baptist Health, Arkansas Children's Hospital, and the Little Rock School District, all employing over 2,500 people.

According to the appraisal, the estimated 2024 population within one-, three- and five-miles radius of the Simmons Tower Property was approximately 6,534, 46,008 and 118,126, respectively, and the estimated 2024 average household income within the same radii was approximately $87,925, $72,675, and $79,082 respectively.

According to the appraisal, the Simmons Tower Property is located within Downtown Little Rock Office Submarket. As of the first quarter of 2025, the Downtown Little Rock office submarket reported a total inventory of approximately 12.14 million SF with a 11.4% vacancy rate and an average asking rent of $16.13 PSF, net. The appraiser identified six full service comparable buildings located within Little Rock/North Little Rock market, with average rents ranging from $16.17 to $20.83 PSF. The appraiser concluded to a market rent of $18.00 PSF for full floor and $23.00 PSF for executive suites.

 

 

 

 A-3-91 

 

Office – CBD Loan #11 Cut-off Date Balance: $32,958,227
301 West 6th Street and 425 West Simmons Tower Cut-off Date LTV: 52.5%
Capitol Avenue   UW NCF DSCR: 1.95x
Little Rock, AR 72201   UW NOI Debt Yield: 17.7%

The following table presents certain information relating to the appraisal’s market rent conclusions for the Simmons Tower Property:

Market Rent Summary
  Executive Suites Retail-Ground Floor Retail-Ground Floor - First Multi-Tenant Floors Full Floor
Market Rent (PSF) $23 $20 $20 $19 $18
Lease Term (Years) 6 3 3 3 5
Lease Type NAV NAV NAV NAV NAV
Escalations 2.5% annual increase 2.5% annual increase 2.5% annual increase None None
Tenant Improvements (New/Renewal) $0 / $0 $10 / $5 $10 / $5 $10 / $5 $10 / $5
Leasing Commissions (New/Renewal) 4.0% / 2.0% 4.0% / 2.0% 4.0% / 2.0% 4.0% / 2.0% 4.0% / 2.0%
Free Rent (Months) (New/Renewal) 0 / 0 0 / 0 0 / 0 0 / 0 0 / 0
Source: Appraisal.

 

The following table presents certain information relating to the appraiser’s market rent conclusions for the Simmons Tower Property:

 

Comparable Office Leases(1)
Property Name/Location Year Built/ Renovated Total NRA (SF) Tenant Name Tenant Size (SF) Lease Start Date Lease Term (months) Annual Base Rent PSF Lease Type

Simmons Tower

301 West 6th Street and 425

West Capitol Avenue

Little Rock, Arkansas

1985/NAP 620,895 Entergy
Arkansas, LLC(2)
166,800(2) Various(3) Various(3) 19.11(2)(4)     Gross(2)

Kirkpatrick Plaza

10800 Financial Centre Parkway Little Rock, AR, 72211

1985/NAP 123,336

Echelon Insurance

Group

3,030 7/1/2024 12 $21.20 Gross

DT Little Rock Office

217 West 2nd Street

Little Rock, AR, 72201

1902/NAP 11,600 She Studios, LLC 414 1/13/2025 24 $18.98 Gross

Downtown Office

325 West Capitol Avenue

Little Rock, AR, 72201

1968/NAP 69,448

Winrock

International

10,203 1/1/2024 60 $16.59 Gross

The Victory Building

1401 West Capitol Ave

Little Rock, AR, 72201

2001/NAP 263,420

Sarah for

Governor, Inc.

2,938 4/9/2025 21 $20.55 Gross

Downtown Office

525 West Capitol Avenue

Little Rock, AR, 7220

1960/NAP 40,920

General Services

Administration

18,390 9/1/2023 24 $19.76 Gross

Little Rock Office

1501 North University Avenue

Little Rock, AR, 72207

1973/NAP 119,585 Madison Slinkard 558 5/14/2024 24 $23.00 Gross
(1)Information obtained from the appraisal.
(2)Information obtained from the underwritten rent roll dated as of June 9, 2025.
(3)Entergy Arkansas, LLC has executed multiple lease expansions and renewals since its original Lease Start Date of November 1, 1986.
(4)Represents the weighted average UW Annual Base Rent PSF of all occupied suites. Per Entergy Arkansas, LLC’s twelfth amended and restated lease effective May 28, 2025, the lease expiration date for nine of the 11 currently occupied floors was extended to October 2033 at an Annual Base Rent PSF of $18.55, subject to 1.5% annual increases commencing on November 1, 2027.

 

 

 

 

 

 A-3-92 

 

Office – CBD Loan #11 Cut-off Date Balance: $32,958,227
301 West 6th Street and 425 West Simmons Tower Cut-off Date LTV: 52.5%
Capitol Avenue   UW NCF DSCR: 1.95x
Little Rock, AR 72201   UW NOI Debt Yield: 17.7%

Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at the Simmons Tower Property:

 

Cash Flow Analysis
  2021 2022 2023 2024 5/31/2025 TTM UW   UW PSF
Base Rent(1) $9,331,831 $9,786,069 $10,040,799 $9,486,053 $9,560,405 $9,512,331   $15.32
Grossed Up Vacant Space

$0

$0

$0

$0

$0

$2,410,403

 

$3.88

Gross Potential Rent $9,331,831 $9,786,069 $10,040,799 $9,486,053 $9,560,405 $11,922,734   $19.20
Other Income $222,828 $201,322 $220,495 $198,322  $214,484 $214,484   $0.35
Parking/Garage/Other $428,546 $558,274 $605,543 $731,135 $762,124 $762,124   $1.23
Total Recoveries

$58,346

$53,714

$49,696

$54,015

$55,543

$44,171

 

$0.07

Net Rental Income $10,041,551 $10,599,378 $10,916,534 $10,469,525 $10,592,556 $12,943,514   $20.85
(Vacancy & Credit Loss)

$0

$0

$0

$0

$0

($2,410,403)

 

($3.88)

Effective Gross Income $10,041,551 $10,599,378 $10,916,534 $10,469,525 $10,592,556 $10,533,111   $16.96
               
Real Estate Taxes $619,518 $660,834 $664,183 $559,153 $559,153 $533,614   $0.86
Insurance $158,989 $171,613 $225,406 $251,415 $251,415 $251,415   $0.40
Management Fee $397,914 $412,267 $430,092 $414,040 $418,663 $315,993   $0.51
Other Operating Expenses

$3,396,840

$3,524,238

$3,491,852

$3,401,673

$3,322,381

$3,595,697

 

$5.79

Total Expenses $4,573,261 $4,768,952 $4,811,534 $4,626,282 $4,551,612 $4,696,719   $7.56
               
Net Operating Income $5,468,290 $5,830,426 $6,105,000 $5,843,243 $6,040,944 $5,836,391   $9.40
Replacement Reserves $0 $0 $0 $0 $0 $124,179   $0.20
TI/LC $0 $0 $0 $0 $0 $620,895   $1.00
Non-Recurring Items

$0

$0

$0

$0

$0

($277,500)

 

($0.45)

Net Cash Flow $5,468,290 $5,830,426 $6,105,000 $5,843,243 $6,040,944 $5,368,817   $8.65
               
Occupancy % 78.1%(2) 81.7%(2) 86.0%(2) 83.7%(2) 81.0% 79.8% (3)  
NOI DSCR 1.98x 2.11x 2.21x 2.12x 2.19x 2.12x    
NCF DSCR 1.98x 2.11x 2.21x 2.12x 2.19x 1.95x    
NOI Debt Yield 16.6% 17.7% 18.5% 17.7% 18.3% 17.7%    
NCF Debt Yield 16.6% 17.7% 18.5% 17.7% 18.3% 16.3%    

 

(1)UW Base Rent is based on the underwritten rent roll dated as of June 9, 2025.
(2)Occupancy shown for 2021, 2022, 2023 and 2024 are as of May 31 in each year.
(3)UW Occupancy represents the economic occupancy. The Simmons Tower Property was 79.4% physically occupied as of June 9, 2025.

 

 

 

 

 

 A-3-93 

 

 

Mortgage Loan No. 12 – The Pruneyard

 

Mortgage Loan Information   Property Information
Mortgage Loan Seller: WFB   Single Asset/Portfolio: Single Asset
  Location: Campbell, CA 95008
Original Balance: $27,000,000   General Property Type: Office
Cut-off Date Balance: $27,000,000   Detailed Property Type: Suburban
% of Initial Pool Balance: 2.6%   Title Vesting: Fee
Loan Purpose: Acquisition   Year Built/Renovated: 1972-1998/2020
Borrower Sponsor: SFF Realty Fund IV, L.P.   Size: 364,917 SF
Guarantor: SFF Realty Fund IV, L.P.   Cut-off Date Balance PSF: $74
Mortgage Rate: 5.8890%   Maturity Balance PSF: $74
Note Date: 8/21/2025   Property Manager: Jones Lang Lasalle Americas, Inc.
Maturity Date: 9/11/2030      
Term to Maturity: 60 months      
Amortization Term: 0 months   Underwriting and Financial Information
IO Period: 60 months   UW NOI: $8,141,633
Seasoning: 1 month   UW NCF $7,338,815
Prepayment Provisions: L(25),D(28),O(7)   UW NOI Debt Yield: 30.2%
Lockbox/Cash Mgmt Status: Soft/Springing   UW NCF Debt Yield: 27.2%
Additional Debt Type: NAP   UW NOI Debt Yield at Maturity: 30.2%
Additional Debt Balance: NAP   UW NCF DSCR: 4.55x
Future Debt Permitted (Type): No (NAP)   Most Recent NOI: $6,536,070 (6/30/2025 TTM)
      2nd Most Recent NOI: $6,839,063 (12/31/2024)
      3rd Most Recent NOI: $6,768,534 (12/31/2023)
Reserves   Most Recent Occupancy: 74.4% (7/15/2025)
Type Initial Monthly Cap   2nd Most Recent Occupancy: 68.9% (9/30/2024)
RE Taxes: $995,322 $165,887 NAP   3rd Most Recent Occupancy: 67.4% (12/31/2023)
Insurance: $0 Springing(1) NAP   Appraised Value (as of): $56,800,000 (7/9/2025)
Replacement Reserve: $0 $6,082 $145,966   Appraised Value PSF: $156
Leasing Reserve Fund: $0 Springing(2) NAP   Cut-off Date LTV Ratio: 47.5%
          Maturity Date LTV Ratio: 47.5%
               
Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Borrower Sponsor Equity: $28,453,354 51.3%   Purchase Price(3): $54,000,000 97.4%
Mortgage Loan Amount: $27,000,000 48.7%   Upfront Reserves: $995,322 1.8%
        Closing Costs: $458,032 0.8%
Total Sources: $55,453,354 100.0%   Total Uses: $55,453,354 100.0%

 

(1)Springing monthly deposits into the insurance reserve will be required if evidence of an acceptable blanket umbrella policy is not provided to the lender.
(2)Springing monthly deposits of $60,820 into the leasing reserve fund will be required upon the occurrence of (i) an event of default or (ii) a debt service coverage ratio less than 3.50x.
(3)The borrower sponsor acquired The Pruneyard Property (as defined below) for $54.0 million in an all cash transaction in February 2025.

 

The Mortgage Loan. The twelfth largest mortgage loan (“The Pruneyard Mortgage Loan”) is evidenced by a single promissory note in the original principal balance of $27,000,000 and secured by the borrower’s first priority fee interest in a portfolio of three, multi-tenant Class “A” office buildings consisting of Tower I, Tower II and Pruneyard Place totaling 364,917 SF located in Campbell, California (collectively, “The Pruneyard Property”).

The Borrower and the Borrower Sponsor. The borrower is SFF Pruneyard, LLC, a special purpose, bankruptcy-remote entity and a Delaware limited liability company with one independent director. The borrower sponsor is SFF Realty Fund IV, L.P., a San Francisco, California based private real estate investment firm focused on the purchase and management of office and industrial properties and has been an active buyer of San Francisco office and industrial properties since 1993. PSAI Realty Partners IV, LLC serves as general partner of SFF Realty Fund IV, L.P. Since 2006, there have been four funds totaling approximately $865.0 million that have acquired 24 properties totaling just over approximately 2.8 million SF of office, R&D, and industrial properties. The non-recourse carveout guarantor is SFF Realty Fund IV, L.P., whose ownership is comprised of PSAI Realty Partners IV, LLC and various university endowments, foundations and family trusts comprising the limited partner ownership base. PSAI Realty Partners IV, LLC is led by key principals, Peter Sullivan, H. Michael Feldman and Erik A. Foraker. Legal counsel to the borrower delivered a non-consolidation opinion in connection with the origination of The Pruneyard Mortgage Loan.

 

 

 

 A-3-94 

 

Office – Suburban Loan #12 Cut-off Date Balance:   $27,000,000
1901, 1909, 1919 and 1999 The Pruneyard Cut-off Date LTV:   47.5%
South Bascom Avenue   UW NCF DSCR:   4.55x
Campbell, CA 95008   UW NOI Debt Yield:   30.2%

The Property. The Pruneyard Property consists of three, multi-tenant office buildings located at 1901, 1909, 1919 and 1999 South Bascom Avenue in Campbell, California. Situated within the larger Pruneyard mixed-use master planned development which, in addition to The Pruneyard Property, is comprised of an upscale open-air shopping center and a 169-room DoubleTree by Hilton, both of which are non-collateral. The Pruneyard Property spans 8.61 acres, with an NRA of 364,917 SF. The buildings range from six to 18 stories and were constructed between 1972 and 1998, with renovations completed in 2020. The Pruneyard Property includes 1,271 parking spaces, offering a parking ratio of 3.48 spaces per 1,000 SF of rentable area. Major tenants of The Pruneyard Property include the United States of America (FBI), Qolsys and Abbott Stringham and Lynch, among others. As of July 15, 2025, The Pruneyard Property was 74.4% occupied by 65 unique tenants, with a weighted average remaining lease term of approximately 3.5 years. Historical occupancy at The Pruneyard Property has averaged approximately 70% from 2021-2024, in-line with overall office submarket trend.

Since 2019, capital improvements have been invested in the three office buildings in the approximate amount of $10.8 million, including enhancements to building lobbies, restrooms, corridors and major systems, as well as modernization of over half of the tenant suites, including LED lighting, full height glass doors, sidelights, and updated ceiling tiles. The borrower sponsor has planned further improvements to The Pruneyard Property to reposition the asset, including building upgrades, a new fitness center and tenant improvements that are deemed essential to their lease up strategy to drive tenant demand. The Pruneyard Property has experienced strong leasing activity over the past 18 months, with 30 new and renewal leases commencing since February 2024. Over 32% of NRA has been in occupancy at The Pruneyard Property for over 10 years alongside of The Pruneyard Property’s history of positive tenant retention is demonstrated by 29 tenants having renewed leases at least once.

Major Tenants.

United States of America (FBI) (44,038 SF, 12.1% of NRA; 18.7% of underwritten base rent). United States of America (FBI) (the “FBI”) is an independent agency of the United States federal government established in 1908. The FBI is the United States' national security and law enforcement agency. The FBI has been in occupancy at The Pruneyard Property since 2006, has a lease expiration in January 2027 and has no extension options. The FBI has a termination option that it can exercise after February 2025 by providing a notice 180 days.

Qolsys (22,147 SF, 6.1% of NRA; 9.7% of underwritten base rent). Qolsys manufactures advanced security and home control products designed for security and home automation dealers. Its offerings include touch screen panels with integrated cameras, wireless radios, image and smoke sensors, live cameras, and Android-based control panels. On August 4, 2020, Qolsys was acquired by Johnson Controls, which continues to distribute Qolsys products across global markets. Qolsys has been in occupancy at The Pruneyard Property since 2022, has a lease expiration in December 2031 and has no extension options. Qolsys has a one-time termination option that it can exercise on August 31, 2029, by providing a notice of 12 months.

Abbott Stringham and Lynch (16,170 SF, 4.4% of NRA, 6.8% of underwritten base rent). Abbott Stringham and Lynch is a full-service accounting firm based in Silicon Valley, and provides business advisory, accounting and tax services. Founded in 1977 and headquartered at The Pruneyard Property, Abbott Stringham and Lynch offers services including corporate and individual tax planning and compliance, assurance and accounting, estate and gift tax planning, litigation support, succession planning, and valuation, having over 100 employees. Abbott Stringham and Lynch has consistently ranked among the top 30 accounting firms in the San Jose Business Journal’s annual Book of Lists. Abbott Stringham and Lynch has been in occupancy at The Pruneyard Property since 2022, has a lease expiration in June 2032 and has no extension options.  Abbott Stringham and Lynch has a one-time termination option that it can exercise after October 2028 by providing a notice of 12 months. 

The following table presents certain information relating to the tenancy at The Pruneyard Property:

Tenant Summary(1)
Tenant Name Credit Rating (Fitch/Moody's/ S&P)(2) Tenant SF Approx % of Total SF Annual UW Rent % of Total Annual UW Rent Annual UW Rent PSF Lease Expiration Term. Option (Y/N) Renewal Options
United States of America (FBI) AA+/Aa1/AA+ 44,038 12.1% $2,734,319 18.7% $62.09 1/31/2027 Y None
Qolsys(3) NR/Baa1/BBB+ 22,147 6.1% $1,422,997 9.7% $64.25 12/31/2031 Y None
Abbott Stringham and Lynch NR/NR/NR 16,170 4.4% $996,554 6.8% $61.63 6/30/2032 Y None
Keyence Corporation of America NR/NR/NR 12,625 3.5% $763,560 5.2% $60.48 7/31/2029 N 1 x 5
RGN-Campbell (REGUS co-working) NR/NR/NR

12,625

3.5%

$738,941

5.1%

$58.53

6/30/2032 Y(4) None
Subtotal/Wtd. Avg.   107,605 29.5% $6,656,371 45.6% $61.86      
                   
Other Tenants  

   132,250

    36.2%

    $7,943,111

     54.4%

     $60.06

     
Occupied Collateral Total   239,855 65.7% $14,599,483 100.0% $60.87      
Vacant Space  

125,062

34.3%

           
Total/Wtd. Avg.   364,917 100.0%            
(1)Based on the underwritten rent roll dated as of July 15, 2025 and excludes certain tenants physically in occupancy which were underwritten as vacant.
(2)Certain ratings may be those of the parent company whether or not the parent guarantees the lease.
(3)Qolsys is currently utilizing approximately 50% of its space and is marketing the remaining portion of the space for sublease.
(4)The RGN-Campbell (REGUS co-working) lease is subject to a right of first refusal in the event the landlord constructs and operates a new office building at The Pruneyard Property, before leasing space in the new building to any tenant other than RGN Campbell for the operation of an executive suite or executive suite business center. In the event the aforementioned space is offered, RGN Campbell has the right to terminate its existing lease but in no event less than four of more than 12 months following the landlord’s offer.

 

 

 

 A-3-95 

 

Office – Suburban Loan #12 Cut-off Date Balance:   $27,000,000
1901, 1909, 1919 and 1999 The Pruneyard Cut-off Date LTV:   47.5%
South Bascom Avenue   UW NCF DSCR:   4.55x
Campbell, CA 95008   UW NOI Debt Yield:   30.2%

The following table presents certain information relating to the lease rollover schedule at The Pruneyard Property:

 

Lease Rollover Schedule(1)(2)
                 
Year # of Leases Rolling SF Rolling   Approx. % of Total SF Rolling Approx. Cumulative % of SF Rolling Total UW Rent Rolling Approx. % of Total Rent Rolling Approx. Cumulative % of Total Rent Rolling UW Rent PSF Rolling
MTM/2025 4 11,618 3.2% 3.2% $538,317 3.7% 3.7% $46.33
2026 8 10,260 2.8% 6.0% $609,324 4.2% 7.9% $59.39
2027 14 58,989 16.2% 22.2% $3,531,865 24.2% 32.1% $59.87
2028 14 27,050 7.4% 29.6% $1,690,006 11.6% 43.6% $62.48
2029 8 39,322 10.8% 40.3% $2,451,663 16.8% 60.4% $62.35
2030 6 18,606 5.1% 45.4% $1,178,387 8.1% 68.5% $63.33
2031 2 31,678 8.7% 54.1% $2,015,444 13.8% 82.3% $63.62
2032 2 28,795 7.9% 62.0% $1,735,495 11.9% 94.2% $60.27
2033 1 3,208 0.9% 62.9% $198,254 1.4% 95.5% $61.80
2034 0 0 0.0% 62.9% $0 0.0% 95.5% $0.00
2035 1 10,329 2.8% 65.7% $650,727 4.5% 100.0% $63.00
2036 & Thereafter 0 0 0.0% 65.7% $0 0.0% 100.0% $0.00
Vacant 0 125,062 34.3% 100.0% $0 0.0% 100.0% $0.00
Total/Wtd. Avg.(3) 60 364,917 100.0% 100.0% $14,599,483 100.0%   $60.87
(1)Based on the underwritten rent roll dated as of July 15, 2025 and excludes certain tenants physically in occupancy which were underwritten as vacant.
(2)Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease and that are not considered in the Lease Rollover Schedule.
(3)Total/Wtd. Avg. UW Rent PSF excludes vacant space.

 

The Market. The Pruneyard Property is located in Campbell, within the Santa Clara County, California. The Pruneyard Property benefits from its proximity to the Silicon Valley commercial corridor and has good visibility along State Highway 17, a regional freeway adjacent to The Pruneyard Property’s west lot line. The Pruneyard master development, of which The Pruneyard Property is a part, has excellent access and exposure with 957 feet of direct street frontage along South Bascom Avenue, just east of State Highway 17. The Pruneyard Property is located in downtown Campbell along East Campbell Avenue and is approximately five miles south of the Mineta San Jose International Airport. Major employers in the locality include the County of Santa Clara, City of San Jose, Cisco Systems, Adobe Systems, Inc, and San Jose State University, all employing over 4,000 people.

According to the appraisal, the estimated 2024 population within one, three and five-miles radius was approximately 25,283, 239,421 and 585,207, respectively, and the estimated 2024 average household income within the same radius was approximately $187,479, $217,327 and $219,868 respectively.

According to the appraisal, The Pruneyard Property is located within the Campbell office submarket. As of June 2025, the Campbell office submarket reported a total inventory of approximately 3.15 million SF, with a 29.3% vacancy rate and an average rent of $48.34 PSF, net. The appraiser identified six comparable buildings located within the Silicon Valley market with average rents ranging from $40.8 to $68.04 PSF, full service. The appraiser concluded to a market rent of $57.00 PSF for Tower 1 and Tower 2 and $59.40 PSF for Pruneyard Place.

The following table presents certain information relating to the appraisal’s market rental conclusions for The Pruneyard Property:

Market Rent Summary(1)
  Tower 1 and Tower 2 Pruneyard Place
Market Rent per Year (PSF) $57.00 $59.4
Lease Term (Years) 5 5
Lease Type Fully Serviced Fully Serviced
Escalations 3.0% annual increase 3.0% annual increase
Tenant Improvements (New/Renewal) $40 / $10 $40 / $10
Leasing Commissions (New/Renewal) 9.0% / 4.5% 9.0% / 4.5%
Free Rent (Months) 3 3
(1)Based on the appraisal.

 

 

 

 

 A-3-96 

 

Office – Suburban Loan #12 Cut-off Date Balance:   $27,000,000
1901, 1909, 1919 and 1999 The Pruneyard Cut-off Date LTV:   47.5%
South Bascom Avenue   UW NCF DSCR:   4.55x
Campbell, CA 95008   UW NOI Debt Yield:   30.2%

The following table presents certain information relating to the appraiser’s market rent conclusions for The Pruneyard Property:

 

Comparable Office Leases(1)
Property Name/Location Year Built/ Renovated Total GLA (SF) Tenant Name Tenant Size (SF) Lease Start Date Lease Term (years) Annual Base Rent PSF Lease Type

The Pruneyard

1901, 1909, 1919 and 1999

South Bascom Avenue

Campbell, CA, 95008

1972-1998/2020 364,917(2) FBI(2) 44,038(2) 2/1/2017 10.0 $62.09(2) Gross(2)

NAV

2910 Stevens Creek Boulevard

San Jose, CA, 95128

1990/NAP 13,476 HITT Contracting 7,608 7/23/2024 5.0 $54.60 Gross

NAV

1700 South Winchester Boulevard

Campbell, CA, 95008

1985/NAP 18,360 Tender Loving Care Health Care Services 748 8/8/2024 5.0 $40.80 Gross

Hamilton Plaza

900 and 910 East Hamilton Avenue

Campbell, CA, 95008

1989/NAP 354,478 Centric Software,
Inc
18,509 10/24/2024 7.8 $57.36 Gross

Century Plaza I

550 South Winchester Boulevard

San Jose, CA, 95128

1986/NAP 105,673 Karra Canum 2,811 11/22/2024 7.5 $60.00 Gross

One Santana West

3155 Olsen Drive

San Jose, CA, 95117

2022/NAP 365,968 Etched AI 49,526 3/19/2025 5.0 $68.04 Gross

Lincoln Court

2105 South Bascom Avenue

Campbell, CA, 95008

1986/NAP 121,702

Preferred Community

Management

1,321 4/6/2025 5.5 $52.20 Gross
(1)Information obtained from the appraisal.
(2)Information obtained from the underwritten rent roll dated as of July 15, 2025.

 

 

 

 

 

 A-3-97 

 

Office – Suburban Loan #12 Cut-off Date Balance:   $27,000,000
1901, 1909, 1919 and 1999 The Pruneyard Cut-off Date LTV:   47.5%
South Bascom Avenue   UW NCF DSCR:   4.55x
Campbell, CA 95008   UW NOI Debt Yield:   30.2%

Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at The Pruneyard Property:

Cash Flow Analysis
  2021 2022 2023 2024 6/30/2025 TTM UW   UW PSF
Base Rent(1) $13,308,416 $13,780,205 $15,181,995 $14,876,191 $15,160,067 $14,599,483 $40.01
Grossed Up Vacant Space

$0

$0

$0

$0

$0

$7,351,928

 

$20.15

Gross Potential Rent $13,308,416 $13,780,205 $15,181,995 $14,876,191 $15,160,067 $21,951,410 $60.15
Parking/Garage/Other $0 $0 $0 $0 $0 $0 $0.00
Other Income(2) $1,294,282 $170,067 $382,229 $89,509  $70,241 $70,241 $0.19
Total Recoveries

$1,022,778

$909,828

$1,159,739

$1,203,269

$1,202,355

$909,503

 

$2.49

Net Rental Income $15,625,476 $14,860,100 $16,723,964 $16,168,969 $16,432,663 $22,931,155   $62.84
(Free Rent Adjustment) ($545,531) ($2,639,631) ($930,745) ($738,512) ($1,059,923) $0   $0.00
(Collection Loss) ($304,254) ($11,354) ($511,046) ($203,279) ($203,279) $0   $0.00
(Vacancy & Credit Loss)

$0

$0

$0

$0

$0

($7,351,928)

 

($20.15)

Effective Gross Income $14,775,691 $12,209,114 $15,282,173 $15,227,178 $15,169,462 $15,579,227   $42.69
               
Real Estate Taxes $2,171,881 $1,144,065 $1,745,766 $1,734,202 $1,557,702 $685,434   $1.88
Insurance $244,516 $285,283 $343,656 $430,807 $426,108 $140,067 $0.38
Management Fee $352,271 $302,976 $754,789 $732,047 $660,658 $623,169 $1.71
Other Operating Expenses $3,975,638 $4,276,618 $4,519,715 $4,277,902 $4,721,260 $4,721,260 $12.94
Other Fixed Expense

$1,063,530

$1,138,971

$1,149,713

$1,213,157

$1,267,664

$1,267,664

 

$3.47

Total Expenses $7,807,836 $7,147,914 $8,513,639 $8,388,115 $8,633,392 $7,437,594 $20.38
               
Net Operating Income(3)(4) $6,967,855 $5,061,201 $6,768,534 $6,839,063 $6,536,070 $8,141,633   $22.31
Replacement Reserves $0 $0 $0 $0 $0 $72,983   $0.20
TI/LC $0 $0 $0 $0 $0 $729,834   $2.00
Non-Recurring Items

$0

$0

$0

$0

$0

$0

 

$0.00

Net Cash Flow $6,967,855 $5,061,201 $6,768,534 $6,839,063 $6,536,070 $7,338,815 $20.11
               
Occupancy % 73.3% 72.1% 67.4% 68.9%(5) 65.7%(6) 66.5% (6)  
NOI DSCR 4.32x 3.14x 4.20x 4.24x 4.05x 5.05x    
NCF DSCR 4.32x 3.14x 4.20x 4.24x 4.05x 4.55x    
NOI Debt Yield 25.8% 18.7% 25.1% 25.3% 24.2% 30.2%    
NCF Debt Yield 25.8% 18.7% 25.1% 25.3% 24.2% 27.2%    
(1)UW Base Rent is based on the underwritten rent roll dated as of July 15, 2025, inclusive of contractual rent steps through August 2026.
(2)Other Income is inclusive of antenna revenue and miscellaneous income.
(3)The decrease in Net Operating Income from 2021 to 2022 was primarily attributable to an additional approximately $2.1 million in free rent booked in 2022 compared to 2021. The subsequent increase in Net Operating Income from 2022 to 2023 is primarily attributable to a $1.7 million decrease in free rent booked in 2023.
(4)The increase in Net Operating Income from 6/30/2025 TTM to UW was primarily attributable to lower UW fixed expenses driven by (i) an approximately $872k decrease from 6/30/2025 TTM to UW Real Estate Taxes due to California Proposition 13 analysis and (ii) an approximately $286k decrease from 6/30/2025 to UW Insurance due to historical insurance premiums being inclusive of earthquake coverage that was not required under The Pruneyard Mortgage Loan documents.
(5)Represents occupancy as of September 30, 2024.
(6)Occupancy % represents the economic occupancy. The Pruneyard Property was 74.4% physically occupied as of July 15, 2025.

 

 

 

 

 

 A-3-98 

 

Mortgage Loan No. 13 – JaxBay and Stone Cove Portfolio

 

Mortgage Loan Information   Property Information
Mortgage Loan Seller: MSMCH   Single Asset/Portfolio: Portfolio
  Location(4): Various, FL Various
Original Balance: $22,890,000   General Property Type: Multifamily
Cut-off Date Balance: $22,890,000   Detailed Property Type: Garden
% of Initial Pool Balance: 2.2%   Title Vesting: Fee
Loan Purpose: Refinance   Year Built/Renovated(4): Various/NAP
Borrower Sponsor: The Styles Group   Size(4): 240 Units
Guarantors: Marcia Fordyce and Paul R. Steinfurth   Cut-off Date Balance per Unit: $95,375
Mortgage Rate: 6.2500%   Maturity Date Balance per Unit: $95,375
Note Date: 9/16/2025   Property Manager: Styles Property Management, LLC
Maturity Date: 10/1/2030     (borrower-related)
Term to Maturity: 60 months   Underwriting and Financial Information
Amortization Term: 0 months   UW NOI: $2,030,615
IO Period: 60 months   UW NCF: $1,970,615
Seasoning: 0 months   UW NOI Debt Yield: 8.9%
Prepayment Provisions: L(11),YM1(42),O(7)   UW NCF Debt Yield: 8.6%
Lockbox/Cash Mgmt Status: Springing/Springing   UW NOI Debt Yield at Maturity: 8.9%
Additional Debt Type: NAP   UW NCF DSCR: 1.36x
Additional Debt Balance: NAP   Most Recent NOI: $2,013,390 (5/30/2025 TTM)
Future Debt Permitted (Type): No (NAP)   2nd Most Recent NOI: $1,983,605 (12/31/2024)
Reserves   3rd Most Recent NOI: $2,005,412 (12/31/2023)
Type Initial Monthly Cap   Most Recent Occupancy: 93.3% (8/15/2025)
RE Taxes: $115,476 $16,497 NAP   2nd Most Recent Occupancy: 96.2% (12/31/2024)
Insurance(1): $0 Springing NAP   3rd Most Recent Occupancy: 96.0% (12/31/2023)
Deferred Maintenance: $382,719 $0 NAP   Appraised Value (as of)(4): $33,200,000 (Various)
Replacement Reserve: $0 $5,000 NAP   Appraised Value per Unit: $138,333
Deductible Reserve(2) $25,000 $0 NAP   Cut-off Date LTV Ratio: 68.9%
Environmental Reserve(3) $12,500 $0 NAP   Maturity Date LTV Ratio: 68.9%
               

Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Mortgage Loan Amount: $22,890,000 100.00%   Loan Payoff: $19,945,655 87.1%
        Borrower Equity: $1,438,227 6.3%
        Closing Costs: $970,422 4.2%
        Reserves: $535,695 2.3%
Total Sources: $22,890,000 100.00%   Total Uses: $22,890,000 100.00%

 

(1)Insurance reserves spring if the following conditions are not satisfied; (i) no event of default exists, (ii) the liability and casualty insurance policies are part of a blanket or umbrella policy reasonably approved by the lender and (iii) the borrower provides the lender evidence of renewal and paid receipts for insurance premiums no later than 10 days prior to the expiration dates of the policies.
(2)Deductible Reserve covers the amount of the deductible for the liability insurance policy covering litigation involving a negligence claim relating to the JaxBay Apartments Property (as defined below). See “Description of the Mortgage Pool—Litigation and Other Considerations” in the prospectus.
(3)Environmental Reserve is for closure of unused underground storage tanks located at the JaxBay Apartments Property.
(4)See “Portfolio Summary” below.

 

The Mortgage Loan. The thirteenth largest mortgage loan (the “JaxBay and Stone Cove Portfolio Mortgage Loan”) is evidenced by a promissory note in the original principal amount of $22,890,000 and is secured by a first priority fee mortgage encumbering two multifamily properties located in Jacksonville, Florida (the “JaxBay Apartments Property”) and St. Augustine, Florida (the “Stone Cove Apartments Property and together with the JaxBay Apartments Property, the “JaxBay and Stone Cove Portfolio Properties”).

 

The Borrowers and the Borrower Sponsor. The borrowers for the JaxBay and Stone Cove Portfolio Mortgage Loan are Stone Cove, LLC and Sunbeam Apartments, LLC, each a single-purpose Delaware limited liability company with at least one independent director in its organizational structure. The borrowers are wholly owned by Southeast Residential Recovery Fund XXV. Southeast Residential Recovery Fund XXX, LLC is partially owned by the non-recourse carveout guarantors, Paul R. Steinfurth (18.75%) and Marcia Fordyce (18.75%). The borrower sponsor is The Styles Group, a multifamily real estate investment firm that specializes in acquiring and managing value-add multifamily properties in Florida and Texas. The properties acquired by The Styles Group are managed by their affiliate, Styles Property Management, LLC. Paul R. Steinfurth is the manager of The Styles Group, and he has been involved in transactions relating to more than 200 properties containing over 20,000 multifamily rental units. Marcia Fordyce is the wife of Paul R. Steinfurth.

 

 

 A-3-99 

 

Multifamily – Garden Loan #13 Cut-off Date Balance:   $22,890,000
Various JaxBay and Stone Cove Portfolio Cut-off Date LTV:   68.9%
Various, FL Various   UW NCF DSCR:   1.36x
    UW NOI Debt Yield:   8.9%

The Properties. The JaxBay and Stone Cove Portfolio Properties are comprised of two garden style multifamily properties totaling 240 units located in Jacksonville and St. Augustine, Florida. The JaxBay and Stone Cove Portfolio Properties were built between 1978 and 1982 and were acquired by the borrower sponsors in 2020 for an aggregate purchase price of $20.3 million. Since acquiring the JaxBay and Stone Cove Portfolio Properties in 2020, the borrower sponsor has invested approximately $3.1 million in capital expenditures on interior unit upgrades and overall property upgrades which results in a total cost basis of approximately $23.4 million. The JaxBay and Stone Cove Portfolio Properties had a total portfolio occupancy of 93.3% as of August, 2025.

JaxBay Apartments Property

Built between 1978 and 1980, the JaxBay Apartments Property is a multifamily garden-style property located in Jacksonville, Florida. The JaxBay Apartments Property consists of 154 units in 19 single-story apartment buildings. There are also 215 total parking spaces at the JaxBay Apartments Property (1.4 spaces per unit). The JaxBay Apartments Property’s unit mix consists of 44 standard studio units averaging 288 SF and average monthly rents of $859, 3 deluxe studio units averaging 500 SF and average monthly rents of $882, 78 one-bedroom one-bathroom units averaging 600 SF and average monthly rents of $980, and 29 two-bedroom one-bathroom units averaging 900 square feet and average monthly rents of $1,164. In-unit appliances consist of an electric oven/range combination, garbage disposal, dishwasher (except in studio units), and a refrigerator/freezer. Since acquisition of the JaxBay Apartments Property in 2020 for a purchase price of $11.6 million, the borrower sponsor has invested approximately $2.2 million ($14,406 per unit) in capital expenditures including exterior upgrades, roofing, flooring and various appliance upgrades, along with other unit renovations. As of August 15, 2025, the JaxBay Apartments Property had an in-place monthly average rent per unit of $976 and an occupancy rate of 91.6%.

Stone Cove Apartments Property

Built in 1982, the Stone Cove Apartments Property is a multifamily garden-style property located in St. Augustine, Florida. The Stone Cove Apartments Property consists of 86 units in 12 single-story apartment buildings. There are also 135 total parking spaces at the Stone Cove Apartments Property (1.6 spaces per unit). The Stone Cove Apartments Property’s unit mix consists of 17 studio units averaging 288 SF and average monthly rents of $958, 63 one-bedroom one-bathroom units averaging 576 SF and average monthly rents of $1,182, and 6 two-bedroom one-bathroom units averaging 864 SF and average monthly rents of $1,284. In-unit appliances consist of an electric oven/range combination, garbage disposal, dishwasher (except in studio units), and a refrigerator/freezer. Since acquisition of the Stone Cove Apartments Property in 2020 for a purchase price of $8.7 million, the borrower sponsor has invested approximately $910,000 ($10,577 per unit) in capital expenditures including floor replacements, exterior upgrades, major landscaping, electrical and plumbing updates and various appliance upgrades along with other unit renovations. As of August 15, 2025, the Stone Cove Apartments Property had an in-place monthly average rent per unit of $1,146 and an occupancy rate of 96.5%. 

The following table presents detailed information with respect to the JaxBay and Stone Cove Portfolio Properties:

Portfolio Summary
Property Name City, State(1) Units(2) Year Built / Renovated(1) Occupancy(2) Allocated Loan Cut-off Date Balance % of Allocated Loan Cut-off Date Balance Appraised Value(1)
JaxBay Apartments Jacksonville, FL 154 1978, 1980 / NAP 91.6% $14,000,000 61.2% $20,300,000
Stone Cove Apartments St. Augustine, FL 86 1982 / NAP 96.5% $8,890,000 38.8% $12,900,000
Total/Wtd. Avg. 240   93.3% $22,890,000 100.0% $33,200,000

 

(1)Information obtained from the appraisal.
(2)Information is based on the borrower rent rolls dated August 15, 2025.

 

The following table presents detailed information with respect to the units at the JaxBay Apartments Property:

 

Apartment Unit Mix(1)
Unit Mix / Type Total Units Leased Units % Leased   Average SF per Unit Monthly Average Rent per Unit Monthly Average Rent PSF
Studio   44   40 90.9% 288 $859 $2.98
Studio Deluxe     3     3 100.0% 500 $882 $1.76
1 BR / 1 BA   78   73 93.6% 600 $980 $1.63
2 BR / 1 BA   29   25 86.2% 900 $1,164 $1.29
Total/ Wtd. Average 154 141 91.6% 565 $976 $1.96

 

(1)Information is based on the borrower rent roll dated August 15, 2025.

 

 

 

 A-3-100 

 

Multifamily – Garden Loan #13 Cut-off Date Balance:   $22,890,000
Various JaxBay and Stone Cove Portfolio Cut-off Date LTV:   68.9%
Various, FL Various   UW NCF DSCR:   1.36x
    UW NOI Debt Yield:   8.9%

The following table presents detailed information with respect to the units at the Stone Cove Apartments Property:

 

Apartment Unit Mix(1)
Unit Mix / Type Total Units Leased Units % Leased   Average SF per Unit Monthly Average Rent per Unit Monthly Average Rent PSF
Studio 17 16 94.1% 288 $958 $3.33
1 BR / 1 BA 63 61 96.8% 576 $1,182 $2.05
2 BR / 1 BA   6   6 100.0% 864 $1,284 $1.49
Total/ Wtd. Average 86 83 96.5% 539 $1,146 $2.26

 

(1)Information is based on the borrower rent roll dated August 15, 2025.

 

The Market. The JaxBay Apartments Property is located in Jacksonville, Florida within a suburban neighborhood that is two miles away from Interstate-295 and five miles from Interstate-95, which are two major throughfares that bypass downtown Jacksonville. The Stone Cove Apartments Property is located in St. Augustine, Florida within a suburban neighborhood right by St. Augustine Beach and proximate to State Road A1A and within two miles of US Highway 1. There is supporting retail including CVS Pharmacy, Whole Foods, Aldi, Publix, Target, and Walmart within the vicinity of both the JaxBay Apartments Property (three miles) and the Stone Cove Apartments Property (four miles). The Jacksonville metropolitan area has a diverse set of industries making up its economy, including military/defense, international trade, finance, manufacturing, and tourism. Major employers in the area include Naval Air Station Jacksonville, Amazon, Baptist Health, Naval Station Mayport, Mayo Clinic, and Bank of America. The JaxBay and Stone Cove Portfolio Properties are located within the Jacksonville, Florida apartment market. As of the first quarter of 2025, the Jacksonville, Florida apartment market had an existing inventory of 149,485 units, a vacancy rate of approximately 6.3%, and average asking rents of $1,491 per unit. The Jacksonville, Florida apartment market includes the Mandarin and St. Augustine apartment submarkets. The JaxBay Apartments Property is located within the Mandarin apartment submarket, which as of the first quarter of 2025, had a total inventory of 15,426 units, a vacancy rate of 6.0%, and average asking rents of $1,491 per unit. The Stone Cove Apartments Property is located within the St. Augustine apartment submarket, which as of the first quarter of 2025, had a total inventory of 11,583 units, a vacancy rate of 4.6%, and average asking rents of $1,708 per unit.

 

According to the appraisal, the 2024 population within a one-, three- and five-mile radius of the JaxBay Apartments Property was 12,138, 65,088 and 154,373, respectively. According to the appraisal, the 2024 average household income within the same radii was $106,085, $107,712 and $107,870, respectively. According to the appraisal, the 2024 population within a one-, three- and five-mile radius of the Stone Cove Apartments Property is 7,290, 27,831 and 67,091, respectively. According to the appraisal, the 2024 average household income within the same radii was $124,016, $123,722 and $110,661, respectively.

 

The following table presents certain information relating to comparable multifamily rental properties to the JaxBay Apartments Property:

 

Comparable Rental Properties
Property Year Built # Total Units Occupancy Average Unit Size (SF) Average Monthly Rent per Unit Average Monthly Rent PSF

JaxBay Apartments Property(1)

3857 Pritmore Road

Jacksonville, FL

1978, 1980 154 91.6% 565 $976 $1.96

Shadow Bay Apartments

8833 Old Kings Road South

Jacksonville, FL

1982 112 95.0% 603 $1,109 $1.84

Summer Glen Apartments

6090 Terry Road

Jacksonville, FL

1987 135 97.8% 506 $1,203 $2.38

Villas at Kings Crossing

7241 Old Kings Road South

Jacksonville, FL

1984 133 94.7% 595 $998 $1.68

Manchester (Cardinal)

2900 Coronet Lane

Jacksonville, FL

1985 78 94.9% 510 $1,036 $2.03

Stonewoood Apartments

8300 Old Kings Road South

Jacksonville, FL

1981 117 94.0% 603 $1,041 $1.73

 

Source: Appraisal, unless otherwise indicated.

(1)Based on the borrower rent rolls dated August 15, 2025 other than Year Built.

 

 

 

 A-3-101 

 

Multifamily – Garden Loan #13 Cut-off Date Balance:   $22,890,000
Various JaxBay and Stone Cove Portfolio Cut-off Date LTV:   68.9%
Various, FL Various   UW NCF DSCR:   1.36x
    UW NOI Debt Yield:   8.9%

The following table presents certain information relating to comparable multifamily rental properties to the Stone Cove Apartments Property:

 

Comparable Rental Properties
Property Year Built # Total Units Occupancy Average Unit Size (SF) Average Monthly Rent per Unit Average Monthly Rent PSF

Stone Cove Apartments Property(1)

630 West Pope Road

St. Augustine, FL

1982 86 96.5% 539 $1,146 $2.26

Moultrie Apartments

2250 Old Moultrie Road

St. Augustine, FL

1984 79 98.0% 554 $1,273 $2.30

Heron Pointe

2553 State A1A Road

Atlantic Beach, FL

1986 98 94.9% 505 $1,045 $2.07

Driftwood

91 West 11th Street

Atlantic Beach, FL

1985 62 98.4% 637 $1,108 $1.74

The Dunes Apartment Complex

1555 A1A South

St. Augustine, FL

1979 54 97.0% 738 $1,470 $1.99

 

Source: Appraisal, unless otherwise indicated.

(1)Based on the borrower rent rolls dated August 15, 2025 other than Year Built.

 

The following table presents certain information relating to the appraisals’ market rent conclusions for the JaxBay and Stone Cove Portfolio Properties:

 

Market Rent Summary
Property Name Unit Mix/Type Units(1) Average Size (SF) (1) Avg. Monthly Rent per Unit(1) Avg. Monthly Rent PSF(1) Avg. Monthly Market Rent per Unit(2) Avg. Monthly Market Rent PSF(2)
JaxBay Apartments

Studio

Studio Deluxe

1 BR / 1 BA

2 BR / 1 BA

44

3

78

29

288

500

600

900

$859

$882

$980

$1,164

$2.98

$1.76

$1.63

$1.29

$875

$925

$1,025

$1,250

$3.04

$2.27

$1.75

$1.45

Stone Cove Apartments

Studio

1 BR / 1 BA

2 BR / 1 BA

17

63

6

288   

576   

864   

$958

$1,182

$1,284

$3.33

$2.05

$1.49

$980

$1,200

$1,320

$3.40

$2.08

$1.53

 

(1)Based on the borrower rent rolls dated August 15, 2025.
(2)Based on the appraisals.

 

 

Appraisal. The appraisal concluded to an “as-is” value for the JaxBay Apartments Property of $20,300,000 as of June 17, 2025. The appraisal concluded to an “as-is” value for the Stone Cove Apartments Property of $12,900,000 as of July 1, 2025.

 

Environmental Matters. According to the Phase I environmental site assessments dated June 26, 2025 and July 9, 2025, there was no evidence of any recognized environmental conditions at the JaxBay and Stone Cove Portfolio Properties.

 

 

 

 

 A-3-102 

 

Multifamily – Garden Loan #13 Cut-off Date Balance:   $22,890,000
Various JaxBay and Stone Cove Portfolio Cut-off Date LTV:   68.9%
Various, FL Various   UW NCF DSCR:   1.36x
    UW NOI Debt Yield:   8.9%

Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow for the JaxBay and Stone Cove Portfolio Properties:

 

Cash Flow Analysis
  2021 2022 2023 2024 5/30/2025 TTM UW UW per Unit
Gross Potential Rent(1) $2,310,992 $2,531,938 $2,713,762 $2,830,188 $2,875,152 $3,026,904 $12,612
Reimbursements $0 $0 $0 $0 $0 $0 $0
Other Income(2) $424,493 $495,159 $494,385 $448,941 $450,676 $450,676 $1,878
Discounts Concessions ($4,194) ($1,100) ($1,690) ($2,892) ($1,698) $0 $0
Vacancy & Credit Loss

($193,485)

($112,094)

($142,318)

($122,382)

($135,699)

($283,642)

($1,182)

Effective Gross Income $2,537,807 $2,913,902 $3,064,138 $3,153,855 $3,188,431 $3,193,938 $13,308
               
Real Estate Taxes $138,288 $148,360 $171,513 $192,194 $192,194 $194,501 $810
Insurance $113,312 $126,840 $227,830 $316,388 $334,652 $308,379 $1,285
Other Expenses

$714,777

$697,704

$659,383

$661,669

$648,195

$660,443

$2,752

Total Expenses $966,377 $972,904 $1,058,727 $1,170,250 $1,175,041 $1,163,323 $4,847
               
Net Operating Income $1,571,430 $1,940,999 $2,005,412 $1,983,605 $2,013,390 $2,030,615 $8,461
Capital Expenditures

$0

$0

$0

$0

$0

$60,000

$250

Net Cash Flow $1,571,430 $1,940,999 $2,005,412 $1,983,605 $2,013,390 $1,970,615 $8,211
               
Occupancy %(3) 92.1% 95.9% 96.0% 96.2% 93.3% 90.6%  
NOI DSCR 1.08x 1.34x 1.38x 1.37x 1.39x 1.40x  
NCF DSCR 1.08x 1.34x 1.38x 1.37x 1.39x 1.36x  
NOI Debt Yield 6.9% 8.5% 8.8% 8.7% 8.8% 8.9%  
NCF Debt Yield 6.9% 8.5% 8.8% 8.7% 8.8% 8.6%  

 

(1)Based on the borrower rent rolls dated August 15, 2025.
(2)Other Income is comprised of tenant utility reimbursements, pet fees, application fees, late fees, and termination fees among other charges.
(3)5/30/2025 TTM Occupancy % is based on the borrower rent rolls dated August 15, 2025 for the JaxBay and Stone Cove Portfolio Properties. UW Occupancy % represents the economic occupancy.

 

 

 

 A-3-103 

 

 

Mortgage Loan No. 14 – AMC Theatres Highlands Ranch

 

Mortgage Loan Information   Property Information
Mortgage Loan Seller: WFB   Single Asset/Portfolio: Single Asset
  Location: Highlands Ranch, CO 80129
Original Balance: $21,200,000   General Property Type: Retail
Cut-off Date Balance: $21,200,000   Detailed Property Type: Single Tenant
% of Initial Pool Balance: 2.1%   Title Vesting: Fee
Loan Purpose: Refinance   Year Built/Renovated: 1998/2016
Borrower Sponsors: Hugh M. Boss, James S. Taylor, and   Size: 109,260 SF
  Mark A. Dunn   Cut-off Date Balance PSF: $194
Guarantors: Hugh M. Boss, James S. Taylor, and   Maturity Balance PSF: $185
  Mark A. Dunn   Property Manager: Self-Managed
Mortgage Rate: 7.6000%      
Note Date: 9/12/2025    
Maturity Date: 10/11/2030   Underwriting and Financial Information
Term to Maturity: 60 months   UW NOI: $3,042,515
Amortization Term: 360 months   UW NCF: $2,889,551
IO Period: 0 months   UW NOI Debt Yield: 14.4%
Seasoning: 0 months   UW NCF Debt Yield: 13.6%
Prepayment Provisions: L(24),D(32),O(4)   UW NOI Debt Yield at Maturity: 15.0%
Lockbox/Cash Mgmt Status: Hard/Springing   UW NCF DSCR: 1.61x
Additional Debt Type: NAP   Most Recent NOI: $2,970,000 (6/30/2025 TTM)
Additional Debt Balance: NAP   2nd Most Recent NOI: $2,970,000 (12/31/2024)
Future Debt Permitted (Type): No (NAP)   3rd Most Recent NOI: $2,970,000 (12/31/2023)
      Most Recent Occupancy: 100.0% (10/11/2025)
Reserves   2nd Most Recent Occupancy: 100.0% (12/31/2024)
Type Initial Monthly Cap   3rd Most Recent Occupancy: 100.0% (12/31/2023)
RE Taxes(1): $0 Springing NAP   Appraised Value (as of): $35,700,000 (8/1/2025)
Insurance(2): $0 Springing NAP   Appraised Value PSF: $327
Leasing Reserve: $0 $9,298 NAP   Cut-off Date LTV Ratio: 59.4%
          Maturity Date LTV Ratio: 56.7%
               

Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Mortgage Loan Amount: $21,200,000 97.6%   Loan Payoff: $21,271,054 97.9%
Borrower Sponsor Equity $529,058 2.4%   Closing Costs: $458,004 2.1%
             
Total Sources: $21,729,058 100.0%   Total Uses: $21,729,058 100.0%

 

(1)RE Taxes reserves spring if the following conditions are not satisfied; (i) no event of default is continuing, (ii) a major tenant is obligated to pay, and is actually paying, all of the taxes directly to the appropriate public office pursuant to the lease for the applicable major tenant space (iii) the borrower on or before fifteen (15) days after to the delinquency date of such taxes, delivers to the lender evidence in form and substance reasonably satisfactory to the lender that all taxes have been paid (prior to the delinquency date of such taxes) for the corresponding period and (iv) the tenants lease remains in full force and effect.
(2)Insurance reserves spring if the following conditions are not satisfied; (i) no event of default is continuing, (ii) the liability and casualty insurance policies are part of a blanket or umbrella policy reasonably approved by the lender and (iii) the borrower provides the lender evidence of renewal and paid receipts for insurance premiums no later than 10 days prior to the expiration dates of the policies.

 

The Mortgage Loan. The fourteenth largest mortgage loan (the “AMC Theatres Highlands Ranch Mortgage Loan”) is evidenced by a promissory note in the original principal amount of $21,200,000 and secured by a first priority fee mortgage encumbering a 109,260 SF retail freestanding movie theater property located in Highlands Ranch, Colorado (the “AMC Theatres Highlands Ranch Property”).

 

The Borrower and the Borrower Sponsors. The borrower is AMC-Florida Sherwood Forest, LLC, a Delaware limited liability company with one independent director. The non-recourse carveout guarantors and borrower sponsors of the AMC Theatres Highlands Ranch Mortgage Loan are Hugh M. Boss, James S. Taylor and Mark A. Dunn.

The Property. The AMC Theatres Highlands Ranch Property is a free standing movie theater retail building totaling 109,260 SF and is situated on approximately 15.02-acres in Highlands Ranch, Colorado. The AMC Theatres Highlands Ranch Property was built in 1998, renovated in 2016 and is 100.0% leased to AMC Theatres. The AMC Theatres Highlands Ranch Property has 1,122 parking spaces on site, resulting in a parking ratio of approximately 10.27 spaces per 1,000 SF.

 

 

 

 A-3-104 

 

Retail – Single Tenant Loan #14 Cut-off Date Balance:   $21,200,000
103 Centennial Boulevard AMC Theatres Highlands Ranch Cut-off Date LTV:   59.4%
Highlands Ranch, CO 80129   UW NCF DSCR:   1.61x
    UW NOI Debt Yield:   14.4%

Sole Tenant.

 

American Multi-Cinema, Inc. (109,260 SF; 100.0% of NRA; 100.0% of underwritten base rent) – Founded in 1920 and headquartered in Leawood, Kansas, American Multi-Cinema, Inc. (“AMC Theatres”) is the largest movie theater chain in the U.S. AMC is the largest movie exhibition company in the United States and the largest throughout the world, with approximately 900 theatres and 10,000 screens across the globe and with over 33,600 employees. American Multi-Cinema, Inc. has occupied the AMC Theatres Highlands Ranch Property since 1997. The AMC Theatres Highlands Ranch Property recently had its three highest grossing years, with reported sales of $14,191,461 ($591,311 per screen) in 2023, $14,571,055 ($607,127 per screen) and $15,583,129 ($649,297 per screen) in 6/30/2025 TTM. AMC has been in occupancy since December 2015, has a lease expiration in December 2031 and has no termination options and three, five-year renewal options.

 

The following table presents certain information relating to the tenancy at the AMC Theatres Highlands Ranch Property:

 

Tenant Summary(1)
Tenant Name Credit Rating (Fitch/Moody’s/S&P)(2) Tenant SF % of Total SF Annual UW Rent % of Total Annual UW Rent Annual UW Rent PSF Lease Expiration Term. Option (Y/N) Renewal Option
American Multi-Cinema, Inc. NR/NR/NR

109,260

100.0%

$3,207,600

100.0%

$29.36

12/31/2031 N 3 x 5-yr
Subtotal/Wtd. Avg.   109,260 100.0% $3,207,600 100.0% $29.36      
                   
Vacant Space  

0

0.0%

 

 

 

     
Total/Wtd. Avg.   109,260 100.0% $3,207,600 100.0% $29.36      
(1)Information is based on the underwritten rent roll dated as of August 11, 2025.
(2)Certain ratings may be those of the parent company whether or not the parent guarantees the lease.

 

The following table presents certain information relating to the lease rollover schedule at the AMC Theatres Highlands Ranch Property:

 

  Lease Rollover Schedule(1)
Year # of Leases Rolling SF Rolling Approx. % of Total SF Rolling Approx. Cumulative % of SF Rolling Total UW Rent Rolling Approx. % of Total Rent Rolling Approx. Cumulative % of Total Rent Rolling UW Rent PSF Rolling
MTM/2025 0 0 0.0% 0.0% $0 0.0% 0.0% $0.00
2026 0 0 0.0% 0.0% $0 0.0% 0.0% $0.00
2027 0 0 0.0% 0.0% $0 0.0% 0.0% $0.00
2028 0 0 0.0% 0.0% $0 0.0% 0.0% $0.00
2029 0 0 0.0% 0.0% $0 0.0% 0.0% $0.00
2030 0 0 0.0% 0.0% $0 0.0% 0.0% $0.00
2031 1 109,260 100.0% 100.0% $3,207,600 100.0% 100.0% $29.36
2032 0 0 0.0% 100.0% $0 0.0% 100.0% $0.00
2033 0 0 0.0% 100.0% $0 0.0% 100.0% $0.00
2034 0 0 0.0% 100.0% $0 0.0% 100.0% $0.00
2035 0 0 0.0% 100.0% $0 0.0% 100.0% $0.00
2036 & Thereafter 0 0 0.0% 100.0% $0 0.0% 100.0% $0.00
Vacant 0 0 0.0% 100.0% $0 0.0% 100.0% $0.00
Total/Wtd. Avg. 1 109,260 100.0% 100.0% $3,207,600 100.0%   $29.36
(1)Information is based on the underwritten rent roll dated as of August 11, 2025.

 

The Market. The AMC Theatres Highlands Ranch Property is located in the northwest quadrant of Centennial Boulevard and Plaza Drive. Highway 85 provides direct access to downtown Denver and borders the AMC Theatres Highlands Ranch Property to the west. The surrounding area offers a mix of residential, retail and office uses, with retail and office spaces concentrated along South Broadway and Town Center Drive. Demand generators in the vicinity include the Highland Ranch Central Park, various retail and dining options, and the Highlands Ranch Golf Club. Arrow Electronics, Echostar, Ball Corporation and Liberty Media are a few of the major employers in the area.

 

According to a third party market research report, AMC Theatres Highlands Ranch Property is located in the South retail submarket of the Denver market. As of June 2025, the submarket had an inventory of approximately 19.8 million SF and a vacancy rate of 3.8%. The appraiser concluded a market rent of $27.00 PSF per month for the AMC Theatres Highlands Ranch Property.

 

According to the appraisal, the estimated 2025 population and average household income within a one-, three- and five-mile radius of the AMC Theatres Highlands Ranch Property was 7,087, 103,369 and 233,682 and $167,796, $174,298 and $175,682, respectively.

 

 

 

 A-3-105 

 

Retail – Single Tenant Loan #14 Cut-off Date Balance:   $21,200,000
103 Centennial Boulevard AMC Theatres Highlands Ranch Cut-off Date LTV:   59.4%
Highlands Ranch, CO 80129   UW NCF DSCR:   1.61x
    UW NOI Debt Yield:   14.4%

The following table presents certain information relating to the appraisal’s market rent conclusions for the AMC Theatres Highlands Ranch Property:

 

Market Rent Summary
  Theater
Market Rent (PSF) $27.00
Lease Term (Years) 10
Lease Type NNN
Rent Increase Projection 10% Year. 6 years
Tenant Improvements 2nd Gen. (New/Renewal) $50 / $25
Leasing Commissions (New/Renewal) 0.0% / 0.0%
Free Rent (Months) None
   Source: Appraisal.

 

 

The following table presents certain information relating to comparable sales pertaining to the AMC Theatres Highlands Ranch Property identified by the appraiser:

 

Comparable Sales

 

Property Name/Location

Location

Year Built/

Renovated

Rentable Area (SF) Occupancy Sale Date Sale Price (PSF)

AMC Theatres Highlands Ranch Property

103 Centennial Boulevard

Highlands Ranch, CO 1998 / 2016 109,260 100%    

AMC Theater Chapel Hills Mall

1710 Briargate Boulevard

Colorado Springs, CO 1983 / 1998 54,853 100% Current $189

AMC Theater

12625 N Interstate 35

Austin, TX 2019 / NAP 54,570 86% Current $200

Alamo Drafthouse Laredo

11210 East Point Drive

Laredo, TX 2015 / NAP 33,800 100% Current $206

AMC Springfield

2945 S Dirksen Parkway

Springfield, IL 2010 / NAP 41,810 100% Oct-22 $62

Alamo Drafthouse Cinema

4255 W Colfax Avenue

Denver, CO 2018 / NAP 32,310 100% Sep-19 $501
Source: Appraisal.

 

The following table presents certain information relating to comparable retail leases for the AMC Theatres Highlands Ranch Property:

 

Comparable Retail Leases
Property Name/Location Year Built/ Renovated Total SF Tenant Lease Start Date Term (years)(1) Annual Base Rent PSF

Lease

Type

AMC Theatres Highlands Ranch Property

103 Centennial Boulevard

Highlands Ranch, CO

1998 / 2016 109,260 American Multi-Cinema, Inc.(1) Dec-15(1) 16.1(1)(2) $29.36(1)      NNN

DC Bryant Street

Washington, DC

NAV / NAV 45,540 Alamo Draft House Oct-20 15.00 $30.00 NNN

Brandywine Crossing

Brandywine, MD

NAV / NAV 56,300 Xscape Theaters Mar-19 15.00 $22.08 NNN

Roosevelt Collection

Chicago, IL

NAV / NAV 90,000 AMC Theater Apr-25 10.00 $25.00 Gross

Confidential

Mission, KS

NAV / NAV 90,000 Cinergy Cinemas Jun-23 15.00 $22.00 NNN

Confidential

Lancaster, PA

NAV / NAV 75,941 Regal Cinemas Jun-19 15.00 $18.50 NNN

Valley Fair

San Jose, CA

NAV / NAV 87,198 Alamo Draft House Apr-25 15.00 $17.20 Gross

Confidential

Santa Clarita, CA

NAV / NAV 68,781 Edwards Theater Jun-23 11.00 $29.40 NNN

Confidential

Phoenix, AZ

NAV / NAV 78,000 AMC Theater Jun-22 10.00 $24.33 NNN

Confidential

Peoria, AZ

NAV / NAV 64,129 Harkins Theater Jun-22 15.00 $20.00 NNN
Source: Appraisal.
(1)Information obtained from the underwritten rent roll dated as of August 11, 2025.
(2)Per the underwritten rent roll dated as of August 11, 2025 and considering December 4, 2015 as the Lease Start Date and December 31, 2031 as the lease expiration date.

 

 

 

 A-3-106 

 

Retail – Single Tenant Loan #14 Cut-off Date Balance:   $21,200,000
103 Centennial Boulevard AMC Theatres Highlands Ranch Cut-off Date LTV:   59.4%
Highlands Ranch, CO 80129   UW NCF DSCR:   1.61x
    UW NOI Debt Yield:   14.4%

Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at the AMC Theatres Highlands Ranch Property:

 

Cash Flow Analysis
  2023 2024 6/30/2025 TTM UW UW PSF
Gross Potential Rent(1) $2,970,000 $2,970,000 $2,970,000 $3,207,600 $29.36
Total Recoveries $0 $0 $0 $89,393 $0.82
(Vacancy & Credit Loss)

$0

$0

$0

($160,380)

($1.47)

Effective Gross Income $2,970,000 $2,970,000 $2,970,000 $3,136,613 $28.71
           
Real Estate Taxes $0 $0 $0 $0 $0.00
Insurance $0 $0 $0 $0 $0.00
Management Fee $0 $0 $0 $94,098 $0.86
Other Operating Expenses

$0

$0

$0

$0

$0.00

Total Expenses $0 $0 $0 $94,098 $0.86
           
Net Operating Income $2,970,000 $2,970,000 $2,970,000 $3,042,515 $27.85
Replacement Reserves $0 $0 $0 $16,389 $0.15
TI/LC

$0

$0

$0

$136,575

$1.25

Net Cash Flow $2,970,000 $2,970,000 $2,970,000 $2,889,551 $26.45
           
Occupancy % 100.0% 100.0% 100.0% 95.0%(2)  
NOI DSCR 1.65x 1.65x 1.65x 1.69x  
NCF DSCR 1.65x 1.65x 1.65x 1.61x  
NOI Debt Yield 14.0% 14.0% 14.0% 14.4%  
NCF Debt Yield 14.0% 14.0% 14.0% 13.6%  
(1)UW Gross Potential Rent is based on the underwritten rent roll dated as of August 11, 2025.
(2)UW Occupancy represents the economic occupancy. The AMC Highlands Ranch Property was 100.0% physically occupied as of October 11, 2025.

 

 

 

 

 A-3-107 

 

 

Mortgage Loan No. 15 – Extra Space Storage – Santa Rosa, CA

 

Mortgage Loan Information   Property Information
Mortgage Loan Seller: BANA   Single Asset/Portfolio: Single Asset
  Location: Santa Rosa, CA 95409
Original Balance: $20,400,000   General Property Type: Self Storage
Cut-off Date Balance: $20,400,000   Detailed Property Type: Self Storage
% of Initial Pool Balance:  2.0%   Title Vesting: Fee
Loan Purpose: Refinance   Year Built/Renovated: 2021/NAP
Borrower Sponsor: American Recess   Size: 90,868 SF
Guarantor: Reid Hamilton   Cut-off Date Balance per SF: $225
Mortgage Rate: 5.6720%   Maturity Date Balance per SF: $225
Note Date: 9/12/2025   Property Manager: Extra Space Management, Inc.
Maturity Date: 10/1/2030   Underwriting and Financial Information
Term to Maturity: 60 months   UW NOI: $1,714,061
Amortization Term: 0 months   UW NCF: $1,704,972
IO Period: 60 months   UW NOI Debt Yield: 8.4%
Seasoning: 0 months   UW NCF Debt Yield: 8.4%
Prepayment Provisions: L(24),D(32),O(4)   UW NOI Debt Yield at Maturity: 8.4%
Lockbox/Cash Mgmt Status: Springing/Springing   UW NCF DSCR: 1.45x
Additional Debt Type: NAP   Most Recent NOI: $1,866,275 (7/31/2025 TTM)
Additional Debt Balance: NAP   2nd Most Recent NOI: $1,696,971 (12/31/2024)
Future Debt Permitted (Type): No (NAP)   3rd Most Recent NOI: $1,075,955 (12/31/2023)
      Most Recent Occupancy: 93.3% (7/31/2025)
    2nd Most Recent Occupancy: 95.1% (12/31/2024)
Reserves   3rd Most Recent Occupancy: 79.6% (12/31/2023)
Type Initial Monthly Cap   Appraised Value (as of): $29,000,000 (7/25/2025)
RE Taxes: $131,423 $16,727 NAP   Appraised Value per SF: $319
Insurance: $26,603 $2,979 NAP   Cut-off Date LTV Ratio: 70.3%
Replacement Reserve: $0 $757 NAP   Maturity Date LTV Ratio: 70.3%
               

Sources and Uses
Sources Proceeds % of Total   Uses Proceeds % of Total
Loan Amount: $20,400,000 100.0%   Loan Payoff: $18,368,122 90.0%
        Return of Equity: $980,948 4.8%
        Closing Costs: $892,903 4.4%
        Reserves: $158,026 0.8%
Total Sources: $20,400,000 100.0%   Total Uses: $20,400,000 100.0%

The Mortgage Loan. The fifteenth largest mortgage loan (the “Extra Space Storage – Santa Rosa, CA Mortgage Loan”) is evidenced by a promissory note in the original principal amount of $20,400,000 and secured by a first priority fee mortgage encumbering a 90,868 SF self storage property located in Santa Rosa, California (the “Extra Space Storage – Santa Rosa, CA Property”).

The Borrower and the Borrower Sponsor. The borrower is Bonfire Aloha SPE, LLC, a California limited liability company and single purpose entity. The borrower sponsor is American Recess and the non-recourse carveout guarantor is Reid Hamilton.

Reid Hamilton is the founder of American Recess, a privately held, self storage development and acquisition company based in Reno, Nevada. Founded in 2014, American Recess has developed over 700,000 SF of class A self storage facilities across the West Coast of the United States. The company’s portfolio includes six self storage projects spanning 638,982 SF and 5,604 units, with two additional projects under construction or entitlement. The two additional properties will add an additional 163,183 SF and 1,616 storage units with 114 wine storage units. Prior to self storage ownership and development, Mr. Hamilton founded Hamilton Solar, developing both residential and commercial divisions within the company. Hamilton Solar installed more than $64 million worth of solar projects, including the largest net-metered commercial installation in the state of Nevada.

The Property. The Extra Space Storage – Santa Rosa, CA Property is a 90,868 SF, 944-unit self storage facility located in Santa Rosa, California. The Extra Space Storage – Santa Rosa, CA Property was developed by the borrower sponsor in 2021 and is comprised of one four-story building situated on a 1.52-acre site. The Extra Space Storage – Santa Rosa, CA Property has a unit mix consisting of 549 climate-controlled units (58.2% of total units) across 44,134 SF, and 395 non-climate controlled units (41.8% of total units) across 46,734 SF. 

The Extra Space Storage – Santa Rosa, CA Property offers a variety of unit types, including indoor, first-floor, elevator or drive-up access. Amenities at the Extra Space Storage – Santa Rosa, CA Property include an on-site leasing office and manager, locked entrance doors with electronic access, security cameras and lighting. As of July 31, 2025, the Extra Space Storage – Santa Rosa, CA Property was 93.3% occupied (by SF).

 

 

 

 A-3-108 

 

Self Storage – Self Storage Loan #15 Cut-off Date Balance:   $20,400,000
4495 Streamside Drive Extra Space Storage – Santa Rosa, CA Cut-off Date LTV:   70.3%
Santa Rosa, CA 95409   U/W NCF DSCR:   1.45x
    U/W NOI Debt Yield:   8.4%

The following table presents certain information relating to the unit mix at the Extra Space Storage – Santa Rosa, CA Property:

 

Unit Mix(1)
Unit Type Net Rentable Area (SF) % of Net Rentable Area (SF) Occupied SF Occupancy % (SF) # of Units % of Total Units Occupied Units Avg. Unit Size (SF)

 

Avg. Actual Rent Per Unit(2)

 

Avg. Market Rent Per Unit(3)

Non-Climate Controlled 46,734 51.4% 44,669 95.6% 395 41.8% 368 118 $277 $279
Climate Controlled

44,134

48.6%

40,104

90.9%

549

58.2%

493

80

$204

$204

Total/Wtd. Avg. 90,868 100.0% 84,773 93.3% 944 100.0% 861 96 $235 $235

 

(1)Based on the borrower rent roll dated July 31, 2025.
(2)Avg. Actual Rent Per Unit is calculated using actual rent for occupied units and market rent for vacant units.
(3)Based on the appraisal.

 

The Market. The Extra Space Storage – Santa Rosa, CA Property is located in Santa Rosa, California, within Sonoma County. Santa Rosa is the county seat of Sonoma County and is in the North Bay region of the San Francisco Bay Area. The city is located approximately 55 miles north of San Francisco and is the largest city in California’s Wine Country and Redwood Coast, and the fifth most populous city in the Bay Area after San Jose, San Francisco, Oakland and Fremont. The Extra Space Storage – Santa Rosa, CA Property offers regional access via Highway 12 and U.S. Highway 101, which are both within four miles of the Extra Space Storage – Santa Rosa, CA Property. Additionally, the Extra Space Storage – Santa Rosa, CA Property is positioned near arterial roadways including 4th Street, Mission Boulevard and Montgomery Drive, which are all located within one mile of the Extra Space Storage – Santa Rosa, CA Property. The local area is primarily residential. Development in the immediate area consists of commercial uses along major arterials, such as Highway 12 and Mission Boulevard, that are interspersed with multifamily complexes and single-family residential development.

 

According to the appraisal, as of July 2025, there was 1,521,627 SF of self storage space located within a five-mile radius of the Extra Space Storage – Santa Rosa, CA Property, which indicates a supply ratio of 8.3. Within a three-mile radius of the Extra Space Storage – Santa Rosa, CA Property, there was 354,243 SF of self storage space, which indicates a supply ratio of 4.0.

 

According to the appraisal, the 2024 population within a one-, three- and five-mile radius of the Extra Space Storage – Santa Rosa, CA Property was 14,621, 88,414 and 184,133, respectively. The 2024 average household income within the same radii was $141,515, $144,338 and $131,973, respectively.

 

The following table presents information regarding certain competitive properties to the Extra Space Storage – Santa Rosa, CA Property:

 

Competitive Properties Summary(1)
Property Name/Location

Year Built /

Renovated

Net Rentable Area (SF) Occupancy Number of Units Distance to Subject Amenities

Extra Space Storage – Santa Rosa, CA

4495 Streamside Drive

Santa Rosa, CA

2021 / NAP 90,868(2) 93.3%(2) 944(2) - Exterior Lighting, Keypad Entry, On-Site Manager, Individual Door Alarm, Video Cameras

Storage Pro

4420 Sonoma Highway

Santa Rosa, CA

2014 / NAP 154,945 41.0%  1,820 0.1 miles Exterior Lighting, Keypad Entry, On-Site Manager, Perimeter Fence, Individual Door Alarm, Video Cameras, Electronic Gate

US Storage Centers

1235 Lotus Court

Santa Rosa, CA

2024 / NAP 73,025 42.1%  604 2.8 miles Exterior Lighting, Keypad Entry, On-Site Manager, Perimeter Fence, Video Cameras, Electronic Gate, Individual Door Alarm

West Coast Self Storage

970 Piner Road

Santa Rosa, CA

2024 / NAP 48,713 60.1%  609 3.4 miles Exterior Lighting, Keypad Entry, On-Site Manager, Parking, Video Cameras, Electronic Gate, Loading Bay

Extra Space Self Storage

2053 W Steele Ln

Santa Rosa, CA

1985 / NAP 97,000 94.6%  1,030 3.5 miles Electronic Gate, Exterior Lighting, On-Site Manager, Parking, Perimeter Fence, Video Cameras, Keypad Entry

Lock-It-Up Self Storage

3570 Airway Dr

Santa Rosa, CA

1995 / NAP 65,554 83.1%  619 3.6 miles Electronic Gate, Exterior Lighting, On-Site Manager, Parking, Perimeter Fence, Video Cameras, Keypad Entry

Extra Space Storage

496 Hearn Avenue

Santa Rosa, CA

2001 / NAP 98,390 96.9%  910 3.7 miles Exterior Lighting, Keypad Entry, On-Site Manager, Parking, Perimeter Fence, Video Cameras, Electronic Gate
 
 
(1)Information is based on the appraisal.
(2)Based on the borrower rent roll dated July 31, 2025.

 

 

 A-3-109 

 

Self Storage – Self Storage Loan #15 Cut-off Date Balance:   $20,400,000
4495 Streamside Drive Extra Space Storage – Santa Rosa, CA Cut-off Date LTV:   70.3%
Santa Rosa, CA 95409   U/W NCF DSCR:   1.45x
    U/W NOI Debt Yield:   8.4%

Appraisal. The appraiser concluded to an “as-is” value for the Extra Space Storage – Santa Rosa, CA Property of $29,000,000 as of July 25, 2025.

 

Environmental Matters. According to the Phase I environmental site assessment dated August 1, 2025, there was no evidence of any recognized environmental conditions at the Extra Space Storage – Santa Rosa, CA Property.

 

Operating History and Underwritten Net Cash Flow. The following table presents certain information relating to the historical operating performance and Underwritten Net Cash Flow at the Extra Space Storage – Santa Rosa, CA Property:

 

Cash Flow Analysis
  2023 2024 7/31/2025 TTM UW UW Per SF
Gross Potential Rent(1)  $1,436,952  $2,113,690  $2,300,233  $2,665,320 $29.33
Vacancy/Credit Loss  ($18,326)  ($26,251)  ($24,046)  ($325,390) ($3.58)
Other Income(2)

$49,711

$46,243

$46,353

$50,748

$0.56

Effective Gross Income  $1,468,337  $2,133,682  $2,322,540  $2,390,678 $26.31
           
Real Estate Taxes(3)  $3,625  $17,034  $21,982  $236,683 $2.60
Insurance  $19,952  $22,029  $21,598  $23,500 $0.26
Other Operating Expenses

$368,805

$397,648

$412,685

$416,434

$4.58

Total Operating Expenses  $392,382  $436,711  $456,265  $676,617 $7.45
           
Net Operating Income  $1,075,955  $1,696,971  $1,866,275  $1,714,061 $18.86
Replacement Reserves

$0

$0

$0

$9,089

$0.10

Net Cash Flow  $1,075,955  $1,696,971  $1,866,275  $1,704,972 $18.76
           
Occupancy 79.6% 95.1% 93.3%(4) 88.6%(5)  
NOI DSCR 0.92x 1.45x 1.59x 1.46x  
NCF DSCR 0.92x 1.45x 1.59x 1.45x  
NOI Debt Yield 5.3% 8.3% 9.1% 8.4%  
NCF Debt Yield 5.3% 8.3% 9.1% 8.4%  
 
 
(1)UW Gross Potential Rent is based on the borrower rent roll dated July 31, 2025.
(2)Other Income includes administrative fees, late fees, merchandise sales and other miscellaneous income.
(3)Real Estate Taxes are based on the loan amount times actual millage rates and special assessments from actual 2024/2025 real estate tax bills.
(4)Represents occupancy based on the borrower rent roll dated July 31, 2025.
(5)Based on an economic vacancy of 11.4%.

 

 

 

 

 A-3-110 

 

ANNEX B

FORM OF DISTRIBUTION DATE STATEMENT

 

 

 

 B-1 

 

 

 

 

[THIS PAGE INTENTIONALLY LEFT BLANK]

 

 

 

   

 

Distribution Date: 11/18/25 BANK5 2025-5YR17
Determination Date: 11/12/25
Record Date: 10/31/25

Commercial Mortgage Pass-Through Certificates
Series 2025-5YR17

Table of Contents
Section Pages
Certificate Distribution Detail 2
Certificate Factor Detail 3
Certificate Interest Reconciliation Detail 4
Exchangeable Certificate Detail 5
Exchangeable Certificate Factor Detail 6
Additional Information 7
Bond / Collateral Reconciliation - Cash Flows 8
Bond / Collateral Reconciliation - Balances 9
Current Mortgage Loan and Property Stratification 10-14
Mortgage Loan Detail (Part 1) 15
Mortgage Loan Detail (Part 2) 16
Principal Prepayment Detail 17
Historical Detail 18
Delinquency Loan Detail 19
Collateral Stratification and Historical Detail 20
Specially Serviced Loan Detail - Part 1 21
Specially Serviced Loan Detail - Part 2 22
Modified Loan Detail 23
Historical Liquidated Loan Detail 24
Historical Bond / Collateral Loss Reconciliation Detail 25
Interest Shortfall Detail - Collateral Level 26
Supplemental Notes 27
   
   
   
   
   
Contacts
  Role Party and Contact Information
Depositor J.P. Morgan Chase Commercial Mortgage Securities Corp.    
  Attention: Kunal K. Singh   US_CMBS_Notice@jpmorgan.com
  383 Madison Avenue, 8th Floor | New York, NY 10179 | United States
Certificate Administrator Computershare Trust Company, N.A.    
  Corporate Trust Services (CMBS)   cctcmbsbondadmin@computershare.com; trustadministrationgroup@computershare.com
  9062 Old Annapolis Road | Columbia, MD 21045 | United States
Master Servicer Trimont LLC    
  Attention: CMBS Servicing   trimont.commercial.servicing@cms.trimont.com
  550 S. Tryon Street, Suite 2400 | Charlotte, NC 28202 | United States
Special Servicer Torchlight Loan Services, LLC    
  Attention: Brian Sedwitz   bsedwitz@torchlightinvestors.com
  90 Park Avenue, 20th floor | New York, NY 10016 | United States
Operating Advisor & Asset Representations Reviewer Pentalpha Surveillance LLC    
  Attention: Surveillance Manager   notices@pentalphasurveilllance.com
  501 John James Audubon Parkway, Suite 401 | Amherst, NY 14228 | United States
Trustee Deutsche Bank National Trust Company    
  Attention: Trust Administration   cmbsadmin@list.db.com
  1761 East St. Andrew Place | Santa Ana, CA 92705 | United States
  This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.
  Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.

 

© 2021 Computershare. All rights reserved. Confidential.Page 1 of 27

 

Distribution Date: 11/18/25 BANK5 2025-5YR17
Determination Date: 11/12/25
Record Date: 10/31/25

Commercial Mortgage Pass-Through Certificates
Series 2025-5YR17

Certificate Distribution Detail
Class CUSIP Pass-Through Rate (2)   Original Balance Beginning Balance Principal Distribution Interest Distribution Prepayment Penalties Realized Losses Total Distribution Ending Balance Current Credit Support¹ Original Credit Support¹
Regular Certificates
A-1   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
A-2   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
A-3   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
A-S   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
B   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
C   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
D   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
F   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
G   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
H   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
RR   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
RR Interest   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
R   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00%
Regular SubTotal     0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00    
                           
Notional Certificates
X-A   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00    
X-B   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00    
X-D   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00    
X-F   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00    
X-G   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00    
X-H   0.000000%   0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00    
Notional SubTotal     0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00    
                           
Deal Distribution Total       0.00 0.00 0.00 0.00 0.00      
*   Denotes the Controlling Class (if required)
(1) Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).
(2) Pass-Through Rates with respect to any Class of Certificates on next month's Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in the underlying index (if and as applicable), and any other matters provided in the governing documents.

© 2021 Computershare. All rights reserved. Confidential.Page 2 of 27

 

Distribution Date: 11/18/25 BANK5 2025-5YR17
Determination Date: 11/12/25
Record Date: 10/31/25

Commercial Mortgage Pass-Through Certificates
Series 2025-5YR17

Certificate Factor Detail
Class CUSIP Beginning Balance Principal Distribution Interest Distribution Interest Shortfalls / (Paybacks) Cumulative Interest Shortfalls Prepayment Penalties Losses Total Distribution Ending Balance
Regular Certificates
A-1                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-2                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-3                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-S                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
C                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
D                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
F                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
G                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
H                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
RR                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
RR Interest                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
                     
Notional Certificates
X-A                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
X-B                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
X-D                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
X-F                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
X-G                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
X-H                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
                     

 

  

© 2021 Computershare. All rights reserved. Confidential.Page 3 of 27

 

Distribution Date: 11/18/25 BANK5 2025-5YR17
Determination Date: 11/12/25
Record Date: 10/31/25

Commercial Mortgage Pass-Through Certificates
Series 2025-5YR17

Certificate Interest Reconciliation Detail
  Class Accrual Period Accrual Days Prior Cumulative Interest Shortfalls Accrued Certificate Interest Net Aggregate Prepayment Interest Shortfall Distributable Certificate Interest Interest Shortfalls / (Paybacks) Payback of Prior Realized Losses Additional Interest Distribution Amount Interest Distribution Cumulative Interest Shortfalls  
  A-1 MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  A-2 MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  A-3 MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  X-A MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  X-B MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  A-S MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  B MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  C MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  X-D MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  X-F MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  X-G MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  X-H MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  D MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  F MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  G MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  H MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  RR MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
  RR Interest MM/DD/YY-MM/DD/YY 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
Totals     0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  
   

 

 

 

© 2021 Computershare. All rights reserved. Confidential.Page 4 of 27

 

Distribution Date: 11/18/25 BANK5 2025-5YR17
Determination Date: 11/12/25
Record Date: 10/31/25

Commercial Mortgage Pass-Through Certificates
Series 2025-5YR17

Exchangeable Certificate Detail
Class CUSIP Pass-Through Rate Maximum Initial Balance Beginning Balance Principal Distribution Interest Distribution Prepayment Penalties Realized Losses Total Distribution Ending Balance
Exchangeable Certificate Details
A-2 (Exch)   N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-2-1   N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-2-2   N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-2-X1   N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-2-X2   N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-3 (Exch)   N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-3-1   N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-3-2   N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-3-X1   N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-3-X2   N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-S (Exch)   N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-S-1   N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-S-2   N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-S-X1   N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-S-X2   N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
B (Exch)   N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
B-1   N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
B-2   N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
B-X1   N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
B-X2   N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
C (Exch)   N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
C-1   N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
C-2   N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
C-X1   N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
C-X2   N/A 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exchangeable Certificates Total 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.Page 5 of 27

 

Distribution Date: 11/18/25 BANK5 2025-5YR17
Determination Date: 11/12/25
Record Date: 10/31/25

Commercial Mortgage Pass-Through Certificates
Series 2025-5YR17

Exchangeable Certificate Factor Detail
Class CUSIP Beginning Balance Principal Distribution Interest Distribution Interest Shortfalls / (Paybacks) Cumulative Interest Shortfalls Prepayment Penalties Losses Total Distribution Ending Balance
Regular Certificates                              
A-2-1                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-2-2                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-3-1                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-3-2                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-S-1                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-S-2                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-1                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-2                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
C-1                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
C-2                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
                     
Notional Certificates                             
A-2-X1                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-2-X2                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-3-X1                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-3-X2                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-S-X1                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-S-X2                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-X1                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-X2                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
C-X1                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
C-X2                0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
                     

 

 

 

© 2021 Computershare. All rights reserved. Confidential.Page 6 of 27

 

Distribution Date: 11/18/25 BANK5 2025-5YR17
Determination Date: 11/12/25
Record Date: 10/31/25

Commercial Mortgage Pass-Through Certificates
Series 2025-5YR17

Additional Information
 
Total Available Distribution Amount (1) 0.00
(1) The Available Distribution Amount includes any Prepayment Premiums.

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.Page 7 of 27

 

Distribution Date: 11/18/25 BANK5 2025-5YR17
Determination Date: 11/12/25
Record Date: 10/31/25

Commercial Mortgage Pass-Through Certificates
Series 2025-5YR17

Bond / Collateral Reconciliation - Cash Flows 

Total Funds Collected

 

  Interest
    Interest Paid or Advanced 0.00
    Interest Reductions due to Nonrecoverability Determination 0.00
    Interest Adjustments 0.00
    Deferred Interest 0.00
    ARD Interest 0.00
    Net Prepayment Interest Excess / (Shortfall) 0.00
    Extension Interest 0.00
    Interest Reserve Withdrawal 0.00
    Total Interest Collected 0.00

 

  Principal
    Scheduled Principal 0.00
    Unscheduled Principal Collections  
    Principal Prepayments 0.00
    Collection of Principal after Maturity Date 0.00
    Recoveries From Liquidations and Insurance Proceeds 0.00
    Excess of Prior Principal Amounts Paid 0.00
    Curtailments 0.00
    Negative Amortization 0.00
    Principal Adjustments 0.00
       
       
    Total Principal Collected 0.00

 

 

 

  Other
    Prepayment Penalties / Yield Maintenance 0.00
    Gain on Sale / Excess Liquidation Proceeds 0.00
    Borrower Option Extension Fees 0.00
    Total Other Collected 0.00

 

  Total Funds Collected 0.00
Total Funds Distributed

 

  Fees
    Master Servicing Fee 0.00
    Certificate Administrator Fee 0.00
    Trustee Fee 0.00
    CREFC® Intellectual Property Royalty License Fee 0.00
    Operating Advisor Fee 0.00
    Asset Representations Reviewer Fee 0.00
       
       
    Total Fees 0.00

 

  Expenses/Reimbursements
    Reimbursement for Interest on Advances 0.00
    ASER Amount 0.00
    Special Servicing Fees (Monthly) 0.00
    Special Servicing Fees (Liquidation) 0.00
    Special Servicing Fees (Work Out) 0.00
    Legal Fees 0.00
    Rating Agency Expenses 0.00
    Taxes Imposed on Trust Fund 0.00
    Non-Recoverable Advances 0.00
    Workout Delayed Reimbursement Amounts 0.00
    Other Expenses 0.00
    Total Expenses/Reimbursements 0.00

 

  Interest Reserve Deposit 0.00

 

  Payments to Certificateholders and Others
    Interest Distribution 0.00
    Principal Distribution 0.00
    Prepayment Penalties / Yield Maintenance 0.00
    Total Payments to Certificateholders and Others 0.00

 

  Total Funds Distributed 0.00


 

© 2021 Computershare. All rights reserved. Confidential.Page 8 of 27

 

Distribution Date: 11/18/25 BANK5 2025-5YR17
Determination Date: 11/12/25
Record Date: 10/31/25

Commercial Mortgage Pass-Through Certificates
Series 2025-5YR17

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation
        Total
Beginning Scheduled Collateral Balance 0.00     0.00
(-) Scheduled Principal Collections 0.00     0.00
(-) Unscheduled Principal Collections 0.00     0.00
(-) Principal Adjustments (Cash) 0.00     0.00
(-) Principal Adjustments (Non-Cash) 0.00     0.00
(-) Realized Losses from Collateral 0.00     0.00
(-) Other Adjustments² 0.00     0.00
         
 Ending Scheduled Collateral Balance 0.00     0.00
 Beginning Actual Collateral Balance 0.00     0.00
 Ending Actual Collateral Balance 0.00     0.00
         
         
Certificate Reconciliation
  Total
Beginning Certificate Balance 0.00
(-) Principal Distributions 0.00
(-) Realized Losses 0.00
  Realized Loss and Realized Loss Adjustments on Collateral 0.00
  Current Period NRA¹ 0.00
  Current Period WODRA¹ 0.00
  Principal Used to Pay Interest 0.00
  Non-Cash Principal Adjustments 0.00
  Certificate Other Adjustments** 0.00
Ending Certificate Balance 0.00
   
   


NRA/WODRA Reconciliation
  Non-Recoverable Advances (NRA) from Principal Workout Delayed Reimbursement of Advances (WODRA) from Principal
Beginning Cumulative Advances 0.00 0.00
Current Period Advances 0.00 0.00
Ending Cumulative Advances 0.00 0.00
     
Under / Over Collateralization Reconciliation
Beginning UC / (OC) 0.00
UC / (OC) Change 0.00
Ending UC / (OC) 0.00
Net WAC Rate 0.00%
UC / (OC) Interest 0.00


(1) Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2) Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
** A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.

 

© 2021 Computershare. All rights reserved. Confidential.Page 9 of 27

 

Distribution Date: 11/18/25 BANK5 2025-5YR17
Determination Date: 11/12/25
Record Date: 10/31/25

Commercial Mortgage Pass-Through Certificates
Series 2025-5YR17

Current Mortgage Loan and Property Stratification

 

Aggregate Pool 

Scheduled Balance

Scheduled

Balance

# Of

Loans

Scheduled

Balance

% Of

Agg. Bal.

WAM² WAC Weighted Avg DSCR¹
             
             
             
             
             
             
             
             
Totals            
Debt Service Coverage Ratio¹

Debt Service Coverage

Ratio

# Of

Loans

Scheduled

Balance

% Of

Agg. Bal.

WAM² WAC Weighted Avg DSCR¹
             
             
             
             
             
             
             
             
Totals            


(1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

© 2021 Computershare. All rights reserved. Confidential.Page 10 of 27

 

Distribution Date: 11/18/25 BANK5 2025-5YR17
Determination Date: 11/12/25
Record Date: 10/31/25

Commercial Mortgage Pass-Through Certificates
Series 2025-5YR17

Current Mortgage Loan and Property Stratification

 

Aggregate Pool

State³
State

# Of

Properties

Scheduled

Balance

% Of

Agg. Bal.

WAM² WAC Weighted Avg DSCR¹
             
             
             
             
             
             
             
             
Totals            
Property Type³
Property Type

# Of

Properties

Scheduled

Balance

% Of

Agg. Bal.

WAM² WAC Weighted Avg DSCR¹
             
             
             
             
             
             
             
             
Totals            


Note: Please refer to footnotes on the next page of the report.

 

© 2021 Computershare. All rights reserved. Confidential.Page 11 of 27

 

Distribution Date: 11/18/25 BANK5 2025-5YR17
Determination Date: 11/12/25
Record Date: 10/31/25

Commercial Mortgage Pass-Through Certificates
Series 2025-5YR17

Current Mortgage Loan and Property Stratification

 

Aggregate Pool 

Note Rate
Note Rate

# Of

Loans

Scheduled

Balance

% Of

Agg. Bal.

WAM² WAC Weighted Avg DSCR¹
             
             
             
             
             
             
             
             
Totals            
Seasoning
Seasoning

# Of

Loans

Scheduled

Balance

% Of

Agg. Bal.

WAM² WAC Weighted Avg DSCR¹
             
             
             
             
             
             
             
             
Totals            


(1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

© 2021 Computershare. All rights reserved. Confidential.Page 12 of 27

 

Distribution Date: 11/18/25 BANK5 2025-5YR17
Determination Date: 11/12/25
Record Date: 10/31/25

Commercial Mortgage Pass-Through Certificates
Series 2025-5YR17

Current Mortgage Loan and Property Stratification

 

Aggregate Pool 

Anticipated Remaining Term (ARD and Balloon Loans)

Anticipated

Remaining Term

# Of

Loans

Scheduled

Balance

% Of

Agg. Bal.

WAM² WAC Weighted Avg DSCR¹
             
             
             
             
             
             
             
             
Totals            
Remaining Amortization Term (ARD and Balloon Loans)

Remaining

Amortization Term

# Of

Loans

Scheduled

Balance

% Of

Agg. Bal.

WAM² WAC Weighted Avg DSCR¹
             
             
             
             
             
             
             
             
Totals            


(1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

© 2021 Computershare. All rights reserved. Confidential.Page 13 of 27

 

Distribution Date: 11/18/25 BANK5 2025-5YR17
Determination Date: 11/12/25
Record Date: 10/31/25

Commercial Mortgage Pass-Through Certificates
Series 2025-5YR17

Current Mortgage Loan and Property Stratification

 

Aggregate Pool 

Age of Most Recent NOI

Age of Most

Recent NOI

# Of

Loans

Scheduled

Balance

% Of

Agg. Bal.

WAM² WAC Weighted Avg DSCR¹
             
             
             
             
             
             
             
             
Totals            
Remaining Stated Term (Fully Amortizing Loans)

Age of Most

Recent NOI

# Of

Loans

Scheduled

Balance

% Of

Agg. Bal.

WAM² WAC Weighted Avg DSCR¹
             
             
             
             
             
             
             
             
Totals            


(1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

 

© 2021 Computershare. All rights reserved. Confidential.Page 14 of 27

 

Distribution Date: 11/18/25 BANK5 2025-5YR17
Determination Date: 11/12/25
Record Date: 10/31/25

Commercial Mortgage Pass-Through Certificates
Series 2025-5YR17

Mortgage Loan Detail (Part 1)
Pros ID Loan ID Loan Group Prop Type City State Interest Accrual Type Gross Rate Scheduled Interest Scheduled Principal Principal Adjustments Anticipated Repay Date Original Maturity Date Adjusted Maturity Date Beginning Scheduled Balance Ending Scheduled Balance Paid Through Date
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
                                 
Totals                                
  1 Property Type Codes
    HC - Health Care MU - Mixed Use WH - Warehouse MF - Multi-Family
    SS - Self Storage LO - Lodging RT - Retail SF - Single Family Rental
    98 - Other IN - Industrial OF - Office MH - Mobile Home Park
    SE - Securities CH - Cooperative Housing   ZZ - Missing Information/Undefined  

 

© 2021 Computershare. All rights reserved. Confidential.Page 15 of 27

 

Distribution Date: 11/18/25 BANK5 2025-5YR17
Determination Date: 11/12/25
Record Date: 10/31/25

Commercial Mortgage Pass-Through Certificates
Series 2025-5YR17

Mortgage Loan Detail (Part 2)
Pros ID Loan Group Most Recent Fiscal NOI Most Recent NOI Most Recent NOI Start Date Most Recent NOI End Date Appraisal Reduction Date Appraisal Reduction Amount Cumulative ASER Current P&I Advances Cumulative P&I Advances Cumulative Servicer Advances Current NRA/WODRA from Principal Defease Status
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
Totals                          
 

 

© 2021 Computershare. All rights reserved. Confidential.Page 16 of 27

 

Distribution Date: 11/18/25 BANK5 2025-5YR17
Determination Date: 11/12/25
Record Date: 10/31/25

Commercial Mortgage Pass-Through Certificates
Series 2025-5YR17

Principal Prepayment Detail
      Unscheduled Principal Prepayment Penalties
Pros ID Loan Number Loan
Group
Amount   Prepayment / Liquidation Code Prepayment Premium Amount Yield Maintenance Amount
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
               
Totals              
 
  Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.

 

© 2021 Computershare. All rights reserved. Confidential.Page 17 of 27

 

Distribution Date: 11/18/25 BANK5 2025-5YR17
Determination Date: 11/12/25
Record Date: 10/31/25

Commercial Mortgage Pass-Through Certificates
Series 2025-5YR17

Historical Detail
  Delinquencies¹ Prepayments Rate and Maturities
  30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications Curtailments Payoff Next Weighted Avg.  
Distribution Date # Balance # Balance # Balance # Balance # Balance # Balance # Amount # Amount Coupon Remit WAM¹
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
                                       
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.

 

© 2021 Computershare. All rights reserved. Confidential.Page 18 of 27

 

Distribution Date: 11/18/25 BANK5 2025-5YR17
Determination Date: 11/12/25
Record Date: 10/31/25

Commercial Mortgage Pass-Through Certificates
Series 2025-5YR17

Delinquency Loan Detail
Pros ID Loan ID Paid Through Date Months Delinquent Mortgage
Loan
Status¹
Current P&I Advances Outstanding P&I Advances

Outstanding

Servicer

Advances

Actual Principal Balance

Servicing

Transfer

Date

Resolution
Strategy
Code²
Bankruptcy Date Foreclosure Date REO Date
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
Totals                          
  1 Mortgage Loan Status
    A - Payment Not Received But Still in Grace Period 0 - Current 4 - Performing Matured Balloon
    B - Late Payment But Less Than 30 days  Delinquent 1 - 30-59 Days Delinquent 5 - Non Performing Matured Balloon
      2 - 60-89 Days Delinquent 6 - 121+ Days Delinquent
      3 - 90-120 Days Delinquent  
         
  2 Resolution Strategy Code
    1 - Modification 6 - DPO 10 - Deed in Lieu of Foreclosures
    2 - Foreclosure 7 - REO 11- Full Payoff
    3 - Bankruptcy 8 - Resolved 12 - Reps and Warranties
    4 - Extension 9 - Pending Return to Master Servicer 13 -  TBD
    5 - Note Sale 98 - Other  


          Note: Outstanding P & I Advances include the current period advance.

 

© 2021 Computershare. All rights reserved. Confidential.Page 19 of 27

 

Distribution Date: 11/18/25 BANK5 2025-5YR17
Determination Date: 11/12/25
Record Date: 10/31/25

Commercial Mortgage Pass-Through Certificates
Series 2025-5YR17

Collateral Stratification and Historical Detail 

Maturity Dates and Loan Status¹
  Total Performing Non-Performing REO/Foreclosure
 
Past Maturity 0 0 0 0
0 - 6 Months 0 0 0 0
7 - 12 Months 0 0 0 0
13 - 24 Months 0 0 0 0
25 - 36 Months 0 0 0 0
37 - 48 Months 0 0 0 0
49 - 60 Months 0 0 0 0
> 60 Months 0 0 0 0



 

Historical Delinquency Information
  Total Current 30-59 Days 60-89 Days 90+ Days REO/Foreclosure
 
Nov-25 0 0 0 0 0 0
Oct-25 0 0 0 0 0 0
Sep-25 0 0 0 0 0 0
Aug-25 0 0 0 0 0 0
Jul-25 0 0 0 0 0 0
Jun-25 0 0 0 0 0 0
May-25 0 0 0 0 0 0
Apr-25 0 0 0 0 0 0
Mar-25 0 0 0 0 0 0
Feb-24 0 0 0 0 0 0
Jan-25 0 0 0 0 0 0
Dec-24 0 0 0 0 0 0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.

 

  


© 2021 Computershare. All rights reserved. Confidential.Page 20 of 27

 

Distribution Date: 11/18/25 BANK5 2025-5YR17
Determination Date: 11/12/25
Record Date: 10/31/25

Commercial Mortgage Pass-Through Certificates
Series 2025-5YR17

Specially Serviced Loan Detail - Part 1
Pros ID Loan ID Ending Scheduled Balance Actual Balance Appraisal Value Appraisal Date Net Operating Income DSCR DSCR Date Maturity Date

Remaining

Amort Term

                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
                     
Totals                    
 

 

© 2021 Computershare. All rights reserved. Confidential.Page 21 of 27

 

Distribution Date: 11/18/25 BANK5 2025-5YR17
Determination Date: 11/12/25
Record Date: 10/31/25

Commercial Mortgage Pass-Through Certificates
Series 2025-5YR17

Specially Serviced Loan Detail - Part 2
Pros ID Loan ID Property Type¹ State

Servicing

Transfer

Date

Resolution Strategy Code² Special Servicing Comments
             
             
             
   
             
 

 

 

 

  1 Property Type Codes
       HC - Health Care MU - Mixed Use WH - Warehouse
    MF - Multi-Family SS - Self Storage LO - Lodging
    RT - Retail SF - Single Family Rental 98 - Other
    IN - Industrial OF - Office MH - Mobile Home Park
    SE - Securities CH - Cooperative Housing ZZ - Missing Information/Undefined

 

  2 Resolution Strategy Code
       1 - Modification 6 - DPO 10 - Deed in Lieu of Foreclosures
    2 - Foreclosure 7 - REO 11- Full Payoff
    3 - Bankruptcy 8 - Resolved 12 - Reps and Warranties
    4 - Extension 9 - Pending Return to Master Servicer 13 -  TBD
    5 - Note Sale 98 - Other  

 

© 2021 Computershare. All rights reserved. Confidential.Page 22 of 27

 

Distribution Date: 11/18/25 BANK5 2025-5YR17
Determination Date: 11/12/25
Record Date: 10/31/25

Commercial Mortgage Pass-Through Certificates
Series 2025-5YR17

Modified Loan Detail

      Pre-Modification Post-Modification   Modification Modification
Pros ID Loan Number   Balance Rate Balance Rate

Modification

Code¹

Modification Booking

Date

Closing

Date

Effective

Date

                     
                     
                     
                     
                     
                     
Totals                    
1 Modification Codes
  1 - Maturity Date Extension      5 - Temporary Rate Reduction 8 - Other  
  2 - Amortization Change 6 - Capitalization on Interest 9 - Combination  
  3 - Principal Write-Off 7 - Capitalization on Taxes 10 - Forbearance  
         
  Note: Please refer to Servicer Reports for modification comments.

 

© 2021 Computershare. All rights reserved. Confidential.Page 23 of 27

 

Distribution Date: 11/18/25 BANK5 2025-5YR17
Determination Date: 11/12/25
Record Date: 10/31/25

Commercial Mortgage Pass-Through Certificates
Series 2025-5YR17

Historical Liquidated Loan Detail
Pros ID¹

Loan

Number

Dist.Date

Loan

Beginning

Scheduled

Balance

Most Recent

Appraised

Value or BPO

Gross Sales

Proceeds or

Other

Proceeds

Fees,

Advances,

and Expenses

Net Proceeds

Received on

Liquidation

Net Proceeds

Available for

Distribution

Realized Loss

to Loan

Current

Period

Adjustment to

Loan

Cumulative

Adjustment to

Loan

Loss to Loan

with

Cumulative

Adjustment

Percent of

Original

Loan

Balance

                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
                           
Current Period Totals                      
Cumulative Totals                      

 

  Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).

 

© 2021 Computershare. All rights reserved. Confidential.Page 24 of 27

 

Distribution Date: 11/18/25 BANK5 2025-5YR17
Determination Date: 11/12/25
Record Date: 10/31/25

Commercial Mortgage Pass-Through Certificates
Series 2025-5YR17

Historical Bond / Collateral Loss Reconciliation Detail
Pros ID

Loan

Number

Distribution Date

Certificate

Interest Paid

from Collateral

Principal

Collections

Reimb of Prior

Realized Losses

from Collateral

Interest

Collections

Aggregate

Realized Loss to

Loan

Loss Covered by

Credit

Support/Deal

Structure

Loss Applied to

Certificate

Interest Payment

Loss Applied to

Certificate

Balance

Non-Cash

Principal

Adjustment

Realized Losses

from

NRA/WODRA

Total Loss

Applied to

Certificate

Balance

                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
                       
Current Period Totals                    
Cumulative Totals                    
   

 

© 2021 Computershare. All rights reserved. Confidential.Page 25 of 27

 

Distribution Date: 11/18/25 BANK5 2025-5YR17
Determination Date: 11/12/25
Record Date: 10/31/25

Commercial Mortgage Pass-Through Certificates
Series 2025-5YR17

Interest Shortfall Detail - Collateral Level

Pros ID

Interest

Adjustments

Deferred

Interest

Collected

Special Servicing Fees ASER PPIS /  (PPIE)

Non-

Recoverable

Interest

Interest on

Advances

Reimbursement of

Advances from

Interest

Other

Shortfalls /

(Refunds)

Modified

Interest

Reduction /

(Excess)

Monthly Liquidation Work Out
                         
                         
                         
                         
                         
                         
                         
                         
                         
                         
                         
                         
                         
                         
                         
                         
                         
                         
                         
                         
                         
                         
                         
                         
                         
Total                        
                         
Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans. Collateral Shortfall Total 0.00

 

© 2021 Computershare. All rights reserved. Confidential.Page 26 of 27

 

Distribution Date: 11/18/25 BANK5 2025-5YR17
Determination Date: 11/12/25
Record Date: 10/31/25

Commercial Mortgage Pass-Through Certificates
Series 2025-5YR17

Supplemental Notes

None

 

 

 

 

 

© 2021 Computershare. All rights reserved. Confidential.Page 27 of 27

 

 

 

 

[THIS PAGE INTENTIONALLY LEFT BLANK]

 

 

 

   

 

ANNEX C

FORM OF OPERATING ADVISOR ANNUAL REPORT1

Report Date: This report will be delivered no later than [INSERT DATE], pursuant to the terms and conditions of the Pooling and Servicing Agreement, dated as of October 1, 2025 (the “Pooling and Servicing Agreement”).

Transaction: BANK5 2025-5YR17,

Commercial Mortgage Pass-Through Certificates, Series 2025-5YR17

Operating Advisor: Pentalpha Surveillance LLC

Special Servicer: Torchlight Loan Services, LLC

Directing Certificateholder: Torchlight Debt Fund VIII Holdings (US), LLC

I.Population of Mortgage Loans that Were Considered in Compiling this Report
1.The Special Servicer has notified the Operating Advisor that [●] Specially Serviced Loans were transferred to special servicing in the prior calendar year [INSERT YEAR].
(a)[●] of those Specially Serviced Loans are still being analyzed by the Special Servicer as part of the development of a Final Asset Status Report.
(b)Final Asset Status Reports were issued with respect to [●] of such Specially Serviced Loans. This report is based only on the Specially Serviced Loans in respect of which a Final Asset Status Report has been issued. The Final Asset Status Reports may not yet be implemented.
2.The Special Servicer has notified the Operating Advisor that it has completed a Major Decision with respect to [●] Specially Serviced Loans, and provided to the Operating Advisor the Major Decision Reporting Package or Final Asset Status Report with respect to [●] Specially Serviced Loans to the operating advisor.
II.Executive Summary

Based on the requirements and qualifications set forth in the Pooling and Servicing Agreement, as well as the items listed below, the Operating Advisor (in accordance with the Operating Advisor’s analysis requirements outlined in the Pooling and Servicing Agreement) has undertaken a limited review of the Special Servicer’s reported actions on the loans identified in this report. Based solely on such limited review and subject to the assumptions, limitations and qualifications set forth herein, the Operating Advisor believes, in its sole discretion exercised in good faith, that the Special Servicer [is/is not] operating in compliance with the Servicing Standard with respect to its performance of its duties under the Pooling and Servicing Agreement during the prior calendar year. [The Operating Advisor believes, in its sole discretion exercised in good faith, that the Special Servicer has failed to materially comply with the Servicing Standard as a result of the following material deviations.]

 

1 This report is an indicative report and does not reflect the final form of annual report to be used in any particular year. The Operating Advisor will have the ability to modify or alter the organization and content of any particular report, subject to the compliance with the terms of the Pooling and Servicing Agreement, including, without limitation, provisions relating to Privileged Information.

 C-1 

 

[LIST OF MATERIAL DEVIATION ITEMS]

In addition, the Operating Advisor notes the following: [PROVIDE SUMMARY OF ANY ADDITIONAL MATERIAL INFORMATION].

[ADD RECOMMENDATION OF REPLACEMENT OF SPECIAL SERVICER, IF APPLICABLE]

III.List of Items that Were Considered in Compiling this Report

In rendering our assessment herein, we examined and relied upon the accuracy and completeness of the items listed below:

1.Any Major Decision Reporting Packages received from the Special Servicer.
2.Reports by the Special Servicer made available to Privileged Persons that are posted on the certificate administrator’s website that are relevant to the operating advisor’s obligations under the Pooling and Servicing Agreement and certain information it has reasonably requested from the special servicer and each Asset Status Report.
3.The Special Servicer’s assessment of compliance report, attestation report by a third party regarding the Special Servicer’s compliance with its obligations, and non-discretionary portions of net present value calculations.
4.[LIST OTHER REVIEWED INFORMATION]
5.During the prior year, the Operating Advisor consulted with the Special Servicer regarding its strategy plan for a limited number of issues related to the following Specially Serviced Loans: [LIST]. The Operating Advisor participated in discussions and made strategic observations and recommended alternative courses of action to the extent it deemed such observations and recommendations appropriate.

NOTE: The Operating Advisor’s review of the above materials should be considered a limited review and not be considered a full or limited audit, legal review or legal conclusion. For instance, we did not review underlying lease agreements or similar underlying documents, re-engineer the quantitative aspects of their net present value calculation, visit any related property, visit the Special Servicer, visit the Directing Certificateholder or interact with any borrower. In addition, our review of the net present value calculations and the corresponding application of the non-discretionary portions of the applicable formulas, and as such, does not take into account the reasonableness of the discretionary portions of such formulas. In the course of such review, the following calculations of the special servicer were initially disputed by the Operating Advisor and [DISCUSS RESOLUTION].

IV.Qualifications and Disclaimers Related to the Work Product Undertaken and Opinions Related to this Report
1.As provided in the Pooling and Servicing Agreement, the Operating Advisor (i) is not required to report on instances of non-compliance with, or deviations from, the Servicing Standard or the special servicer’s obligations under the Pooling and Servicing Agreement that the Operating Advisor determines, in its sole discretion exercised in good faith, to be immaterial and (ii) will not be required to provide or obtain a legal opinion, legal review or legal conclusion.
 C-2 

 

2.In rendering our assessment herein, we have assumed that all executed factual statements, instruments, and other documents that we have relied upon in rendering this assessment have been executed by persons with legal capacity to execute such documents.
3.Except as may have been reflected in any Major Decision Reporting Package or Asset Status Report, the Operating Advisor did not participate in, or have access to, the Special Servicer’s and Directing Certificateholder’s discussion(s) regarding any Specially Serviced Loan. The Operating Advisor does not have authority to speak with the Directing Certificateholder or borrower directly. As such, the Operating Advisor relied upon the information delivered to it by the Special Servicer as well as its interaction with the Special Servicer, if any, in gathering the relevant information to generate this report. The services that we perform are not designed and cannot be relied upon to detect fraud or illegal acts should any exist.
4.The Special Servicer has the legal authority and responsibility to service any Specially Serviced Loans pursuant to the Pooling and Servicing Agreement. The Operating Advisor has no responsibility or authority to alter the standards set forth therein or the actions of the Special Servicer.
5.Confidentiality and other contractual limitations limit the Operating Advisor’s ability to outline the details or substance of any communication held between it and the Special Servicer regarding any Specially Serviced Loans and certain information it reviewed in connection with its duties under the Pooling and Servicing Agreement. As a result, this report may not reflect all the relevant information that the Operating Advisor is given access to by the Special Servicer.
6.The Operating Advisor is not empowered to speak with any investors directly. If the investors have questions regarding this report, they should address such questions to the certificate administrator through the certificate administrator’s website.
7.This report does not constitute recommendations to buy, sell or hold any security, nor does the Operating Advisor take into account market prices of securities or financial markets generally when performing its limited review of the Special Servicer as described above. The Operating Advisor does not have a fiduciary relationship with any Certificateholder or any other party or individual. Nothing is intended to or should be construed as creating a fiduciary relationship between the Operating Advisor and any Certificateholder, party or individual.

Terms used but not defined herein have the meaning set forth in the Pooling and Servicing Agreement.

 

 

 

 C-3 

 

 

 

 

[THIS PAGE INTENTIONALLY LEFT BLANK]

 

 

 

   

 

ANNEX D-1

MORTGAGE LOAN REPRESENTATIONS AND WARRANTIES

Each sponsor will make, as of the date specified in the MLPA or such other date as set forth below, with respect to each Mortgage Loan sold by it that we include in the issuing entity, representations and warranties generally to the effect set forth below. The exceptions to the representations and warranties set forth below are identified on Annex D-2 to this prospectus. Solely for purposes of this Annex D-1 and Annex D-2, the term “Mortgage Loans” will refer to such mortgage loans (or portions thereof) sold by the applicable mortgage loan seller. Capitalized terms used but not otherwise defined in this Annex D-1 will have the meanings set forth in this prospectus or, if not defined in this prospectus, in the related MLPA.

Each MLPA, together with the related representations and warranties, serves to contractually allocate risk between the related sponsor, on the one hand, and the issuing entity, on the other. We present the related representations and warranties set forth below for the sole purpose of describing some of the terms and conditions of that risk allocation. The presentation of representations and warranties below is not intended as statements regarding the actual characteristics of the Mortgage Loans, the Mortgaged Properties or other matters. We cannot assure you that the Mortgage Loans actually conform to the statements made in the representations and warranties that we present below. The representations, warranties and exceptions have been provided to you for informational purposes only and prospective investors should not rely on the representations, warranties and exceptions as a basis for any investment decision. For disclosure regarding the characteristics, risks and other information regarding the Mortgage Loans, Mortgaged Properties and the certificates, you should read and rely solely on the prospectus. None of the depositor or the underwriters or their respective affiliates makes any representation regarding the accuracy or completeness of the representations, warranties and exceptions.

1.    Intentionally Omitted.

2.    Whole Loan; Ownership of Mortgage Loans. Except with respect to a Mortgage Loan that is part of a Whole Loan, each Mortgage Loan is a whole loan and not a participation interest in a mortgage loan. At the time of the sale, transfer and assignment to the Depositor, no mortgage note or mortgage was subject to any assignment (other than assignments to the Mortgage Loan Seller or (with respect to any Non-Serviced Mortgage Loan) to the related Non-Serviced Trustee for the related Non-Serviced Securitization Trust), participation (it being understood that a Mortgage Loan that is part of a Whole Loan does not constitute a participation) or pledge, and the Mortgage Loan Seller had good title to, and was the sole owner of, each Mortgage Loan free and clear of any and all liens, charges, pledges, encumbrances, participations (other than with respect to agreements among noteholders with respect to a Whole Loan), any other ownership interests and other interests on, in or to such Mortgage Loan other than any servicing rights appointment, subservicing or similar agreement. The Mortgage Loan Seller has full right and authority to sell, assign and transfer each Mortgage Loan, and the assignment to the depositor constitutes a legal, valid and binding assignment of such Mortgage Loan free and clear of any and all liens, pledges, charges or security interests of any nature encumbering such Mortgage Loan.

3.    Loan Document Status. Each related mortgage note, mortgage, Assignment of Leases (if a separate instrument), guaranty and other agreement executed by or on behalf of the related Mortgagor, guarantor or other obligor in connection with such Mortgage Loan is the legal, valid and binding obligation of the related Mortgagor, guarantor or other obligor (subject to any non-recourse provisions contained in any of the foregoing agreements and any applicable state anti-deficiency or market value limit deficiency legislation), as applicable, and is enforceable in accordance with its terms, except as such enforcement may be limited by (i) bankruptcy, insolvency, fraudulent transfer, reorganization, moratorium or other similar laws affecting the enforcement of creditors’ rights

 D-1-1 

 

in a proceeding in equity or at law) and except that certain provisions in such Mortgage Loan documents (including, without limitation, provisions requiring the payment of default interest, late fees or prepayment premium/yield maintenance charge) may be further limited or rendered unenforceable by applicable law, but (subject to the limitations set forth above) such limitations or unenforceability will not render such Mortgage Loan documents invalid as a whole or materially interfere with the mortgagee’s realization of the principal benefits and/or security provided thereby (clauses (i) and (ii) collectively, the “Standard Qualifications”).

Except as set forth in the immediately preceding sentence, there is no valid offset, defense, counterclaim or right of rescission available to the related Mortgagor with respect to any of the related mortgage notes, mortgages or other Mortgage Loan documents, including, without limitation, any such valid offset, defense, counterclaim or right based on intentional fraud by Mortgage Loan Seller in connection with the origination of the Mortgage Loan, that would deny the mortgagee the principal benefits intended to be provided by the mortgage note, mortgage or other Mortgage Loan documents.

4.    Mortgage Provisions. The Mortgage Loan documents for each Mortgage Loan, together with applicable state law, contain provisions that render the rights and remedies of the holder thereof adequate for the practical realization against the Mortgaged Property of the principal benefits of the security intended to be provided thereby, including realization by judicial or, if applicable, non-judicial foreclosure subject to the limitations set forth in the Standard Qualifications.

5.    Intentionally Omitted.

6.    Mortgage Status; Waivers and Modifications. Since origination and except by written instruments set forth in the related mortgage file or as otherwise provided in the related Mortgage Loan documents (a) the material terms of such mortgage, mortgage note, Mortgage Loan guaranty and related Mortgage Loan documents have not been waived, impaired, modified, altered, satisfied, canceled, subordinated or rescinded in any respect which materially interferes with the security intended to be provided by such mortgage; (b) no related Mortgaged Property or any portion thereof has been released from the lien of the related mortgage in any manner which materially interferes with the security intended to be provided by such mortgage or the use or operation of the remaining portion of such Mortgaged Property; and (c) neither the Mortgagor nor the guarantor has been released from its material obligations under the Mortgage Loan. With respect to each Mortgage Loan, except as contained in a written document included in the mortgage file, there have been no modifications, amendments or waivers, that could be reasonably expected to have a material adverse effect on such Mortgage Loan consented to by the Mortgage Loan Seller on or after the Cut-off Date.

7.    Lien; Valid Assignment. Subject to the Standard Qualifications, each endorsement or assignment of mortgage and assignment of Assignment of Leases from the Mortgage Loan Seller or its affiliate is in recordable form (but for the insertion of the name of the assignee and any related recording information which is not yet available to the Mortgage Loan Seller) and constitutes a legal, valid and binding endorsement or assignment from the Mortgage Loan Seller, or its affiliate, as applicable. Each related mortgage and Assignment of Leases is freely assignable without the consent of the related Mortgagor. Each related mortgage is a legal, valid and enforceable first lien on the related Mortgagor’s fee (or if identified on the Mortgage Loan Schedule, leasehold) interest in the Mortgaged Property in the principal amount of such Mortgage Loan or allocated loan amount (subject only to Permitted Encumbrances (as defined below) and the exceptions to paragraph 8 below (each such exception, a “Title Exception”)), except as the enforcement thereof may be limited by the Standard Qualifications. Such Mortgaged Property (subject to Permitted Encumbrances and Title Exceptions) as of origination and, to the Mortgage Loan Seller’s knowledge, as of the Cut-off Date, is free and clear of any recorded mechanics’ or materialmen’s liens and other recorded encumbrances that would be prior to or equal with the lien of the related Mortgage (which lien secures the related Whole Loan, in the case of a Mortgage Loan that is part of a Whole Loan), except those which are bonded over, escrowed for or insured against by the applicable Title Policy (as described below), and as of origination and, to the Mortgage Loan Seller’s knowledge, as of the Cut-off Date, no rights exist which under law could give rise to any such lien or encumbrance that would be prior to or equal with

 D-1-2 

 

the lien of the related mortgage, except those which are bonded over, escrowed for or insured against by the applicable Title Policy. Notwithstanding anything herein to the contrary, no representation is made as to the perfection of any security interest in rents or other personal property to the extent that possession or control of such items or actions other than the filing of Uniform Commercial Code financing statements is required to effect such perfection.

8.    Permitted Liens; Title Insurance. Each Mortgaged Property securing a Mortgage Loan is covered by an American Land Title Association loan title insurance policy or a comparable form of loan title insurance policy approved for use in the applicable jurisdiction (or, if such policy is yet to be issued, by a pro forma policy, a preliminary title policy or a “marked up” commitment, in each case with escrow instructions and binding on the title insurer) (the “Title Policy”) in the original principal amount of such Mortgage Loan (or with respect to a Mortgage Loan secured by multiple properties, an amount equal to at least the allocated loan amount with respect to the Title Policy for each such property) after all advances of principal (including any advances held in escrow or reserves), that insures for the benefit of the owner of the indebtedness secured by the mortgage, the first priority lien of the mortgage (which lien secures the related Whole Loan, in the case of a Mortgage Loan that is part of a Whole Loan), which lien is subject only to (a) the lien of current real property taxes, water charges, sewer rents and assessments not yet due and payable; (b) covenants, conditions and restrictions, rights of way, easements and other matters of public record specifically identified in the Title Policy; (c) the exceptions (general and specific) and exclusions set forth in such Title Policy; (d) other matters to which like properties are commonly subject; (e) the rights of tenants (as tenants only) under leases (including subleases) pertaining to the related Mortgaged Property; (f) if the related Mortgage Loan constitutes a Crossed Underlying Loan, the lien of the mortgage for another Mortgage Loan contained in the same Crossed Mortgage Loan Group, and (g) condominium declarations of record and identified in such Title Policy, provided that none of clauses (a) through (g), individually or in the aggregate, materially and adversely interferes with the value or principal use of the Mortgaged Property, the security intended to be provided by such mortgage, or the current ability of the related Mortgaged Property to generate net cash flow sufficient to service the related Mortgage Loan or the Mortgagor’s ability to pay its obligations when they become due (collectively, the “Permitted Encumbrances”). For purposes of clause (a) of the immediately preceding sentence, any such taxes, assessments and other charges shall not be considered due and payable until the date on which interest and/or penalties would be payable thereon. Except as contemplated by clause (f) of the second preceding sentence none of the Permitted Encumbrances are mortgage liens that are senior to or coordinate and co-equal with the lien of the related mortgage. Such Title Policy (or, if it has yet to be issued, the coverage to be provided thereby) is in full force and effect, all premiums thereon have been paid and no claims have been made by the Mortgage Loan Seller thereunder and no claims have been paid thereunder. Neither the Mortgage Loan Seller, nor to the Mortgage Loan Seller’s knowledge, any other holder of the Mortgage Loan, has done, by act or omission, anything that would materially impair the coverage under such Title Policy. Each Title Policy contains no exclusion for, or affirmatively insures (except for any Mortgaged Property located in a jurisdiction where such affirmative insurance is not available in which case such exclusion may exist), (a) that the Mortgaged Property shown on the survey is the same as the property legally described in the mortgage and (b) to the extent that the Mortgaged Property consists of two or more adjoining parcels, such parcels are contiguous.

9.    Junior Liens. It being understood that B notes secured by the same mortgage as a Mortgage Loan are not subordinate mortgages or junior liens, except for any Mortgage Loan that is cross-collateralized and cross-defaulted with another Mortgage Loan, as of the Cut-off Date there are no subordinate mortgages or junior mortgage liens encumbering the related Mortgaged Property other than Permitted Encumbrances, mechanics’ or materialmen’s liens (which are the subject of the representation in paragraph (7) above), and equipment and other personal property financing. The Mortgage Loan Seller has no knowledge of any mezzanine debt secured directly by interests in the related Mortgagor other than as set forth on Schedule D-1 to this Annex D-1.

10. Assignment of Leases and Rents. There exists as part of the related mortgage file an Assignment of Leases (either as a separate instrument or incorporated into the related mortgage).

 D-1-3 

 

Subject to the Permitted Encumbrances and Title Exceptions (and, in the case of a Mortgage Loan that is part of a Whole Loan, subject to the related assignment of leases constituting security for the entire Whole Loan), each related Assignment of Leases creates a valid first-priority collateral assignment of, or a valid first-priority lien or security interest in, rents and certain rights under the related lease or leases, subject only to a license granted to the related Mortgagor to exercise certain rights and to perform certain obligations of the lessor under such lease or leases, including the right to operate the related leased property, except as the enforcement thereof may be limited by the Standard Qualifications. The related mortgage or related Assignment of Leases, subject to applicable law and the Standard Qualifications, provides that, upon an event of default under the Mortgage Loan, a receiver may be appointed for the collection of rents or for the related mortgagee to enter into possession to collect the rents or for rents to be paid directly to the mortgagee.

11. Financing Statements. Subject to the Standard Qualifications, each Mortgage Loan or related security agreement establishes a valid security interest in, and a UCC-1 financing statement has been filed and/or recorded (or, in the case of fixtures, the mortgage constitutes a fixture filing) in all places necessary at the time of the origination of the Mortgage Loan (or, if not filed and/or recorded, has submitted or caused to be submitted in proper form for filing and/or recording) to perfect a valid security interest in, the personal property (creation and perfection of which is governed by the UCC) owned by the Mortgagor and necessary to operate such Mortgaged Property in its current use other than (1) non-material personal property, (2) personal property subject to purchase money security interests and (3) personal property that is leased equipment. Each UCC-1 financing statement, if any, filed with respect to personal property constituting a part of the related Mortgaged Property and each UCC-3 assignment, if any, filed with respect to such financing statement was in suitable form for filing in the filing office in which such financing statement was filed. Notwithstanding anything herein to the contrary, no representation is made as to the perfection of any security interest in rents or other personal property to the extent that possession or control of such items or actions other than the filing of Uniform Commercial Code financing statements is required to effect such perfection.

12. Condition of Property. The Mortgage Loan Seller or the originator of the Mortgage Loan inspected or caused to be inspected each related Mortgaged Property within six months of origination of the Mortgage Loan and within twelve months of the Cut-off Date.

An engineering report or property condition assessment was prepared in connection with the origination of each Mortgage Loan no more than twelve months prior to the Cut-off Date. To the Mortgage Loan Seller’s knowledge, based solely upon due diligence customarily performed in connection with the origination of comparable mortgage loans, as of the Closing Date, each related Mortgaged Property was free and clear of any material damage (other than (i) deferred maintenance for which escrows were established at origination and (ii) any damage fully covered by insurance) that would affect materially and adversely the use or value of such Mortgaged Property as security for the Mortgage Loan.

13. Taxes and Assessments. As of the date of origination and, to the Mortgage Loan Seller’s knowledge, as of the Cut-off Date, all taxes, governmental assessments and other outstanding governmental charges (including, without limitation, water and sewage charges) due with respect to the Mortgaged Property (excluding any related personal property) securing a Mortgage Loan that is or could become a lien on the related Mortgaged Property that became due and owing prior to the Cut-off Date with respect to each related Mortgaged Property have been paid, or, if the appropriate amount of such taxes or charges is being appealed or is otherwise in dispute, the unpaid taxes or charges are covered by an escrow of funds or other security sufficient to pay such tax or charge and reasonably estimated interest and penalties, if any, thereon. For purposes of this representation and warranty, any such taxes, assessments and other charges shall not be considered due and payable until the date on which interest and/or penalties would be payable thereon.

14. Condemnation. As of the date of origination and to the Mortgage Loan Seller’s knowledge as of the Cut-off Date, there is no proceeding pending and, to the Mortgage Loan Seller’s knowledge as of the date of origination and as of the Cut-off Date, there is no proceeding threatened for the total

 D-1-4 

 

or partial condemnation of such Mortgaged Property that would have a material adverse effect on the value, use or operation of the Mortgaged Property.

15. Actions Concerning Mortgage Loan. To the Mortgage Loan Seller’s knowledge, based on evaluation of the Title Policy (as defined in paragraph 8), an engineering report or property condition assessment as described in paragraph 12, applicable local law compliance materials as described in paragraph 26, and the ESA (as defined in paragraph 43), as of origination there was no pending or filed action, suit or proceeding, arbitration or governmental investigation involving any Mortgagor, guarantor, or Mortgagor’s interest in the Mortgaged Property, an adverse outcome of which would reasonably be expected to materially and adversely affect (a) such Mortgagor’s title to the Mortgaged Property, (b) the validity or enforceability of the mortgage, (c) such Mortgagor’s ability to perform under the related Mortgage Loan, (d) such guarantor’s ability to perform under the related guaranty, (e) the principal benefit of the security intended to be provided by the Mortgage Loan documents, or (f) the current principal use of the Mortgaged Property.

16. Escrow Deposits. All escrow deposits and escrow payments currently required to be escrowed with the Mortgagee pursuant to each Mortgage Loan (including capital improvements and environmental remediation reserves) are in the possession, or under the control, of the Mortgage Loan Seller or its servicer, and there are no delinquencies (subject to any applicable grace or cure periods) in connection therewith, and all such escrows and deposits (or the right thereto) that are required under the related Mortgage Loan documents are being conveyed by the Mortgage Loan Seller to the depositor or its servicer (or, in the case of a Non-Serviced Mortgage Loan, to the related depositor under the Non-Serviced PSA or Non-Serviced Master Servicer for the related Non-Serviced Securitization Trust).

17. No Holdbacks. The principal amount of the Mortgage Loan stated on the Mortgage Loan Schedule has been fully disbursed as of the Closing Date and there is no requirement for future advances thereunder (except in those cases where the full amount of the Mortgage Loan has been disbursed but a portion thereof is being held in escrow or reserve accounts pending the satisfaction of certain conditions relating to leasing, repairs, occupancy, performance or other matters with respect to the related Mortgaged Property, the Mortgagor or other considerations determined by the Mortgage Loan Seller to merit such holdback).

18. Insurance. Each related Mortgaged Property is, and is required pursuant to the related mortgage to be, insured by a property insurance policy providing coverage for loss in accordance with coverage found under a “special cause of loss form” or “all risk form” that includes replacement cost valuation issued by an insurer or insurers meeting the requirements of the related Mortgage Loan documents and having a claims-paying or financial strength rating meeting the Insurance Ratings Requirements (as defined below), in an amount (subject to customary deductibles) not less than the lesser of (1) the original principal balance of the Mortgage Loan and (2) the full insurable value on a replacement cost basis of the improvements, furniture, furnishings, fixtures and equipment owned by the Mortgagor included in the Mortgaged Property (with no deduction for physical depreciation), but, in any event, not less than the amount necessary or containing such endorsements as are necessary to avoid the operation of any coinsurance provisions with respect to the related Mortgaged Property.

Insurance Ratings Requirements” means either (1) a claims paying or financial strength rating of at least “A-:VIII” from A.M. Best Company (“A.M. Best”) or “A3” (or the equivalent) from Moody’s Investors Service, Inc. (“Moody’s”) or “A-” from S&P Global Ratings (“S&P”) or (2) the Syndicate Insurance Ratings Requirements. “Syndicate Insurance Ratings Requirements” means insurance provided by a syndicate of insurers, as to which (i) if such syndicate consists of 5 or more members, at least 60% of the coverage is provided by insurers that meet the Insurance Ratings Requirements (under clause (1) of the definition of such term) and up to 40% of the coverage is provided by insurers that have a claims paying or financial strength rating of at least “BBB-” by S&P or at least “Baa3” by Moody’s, and (ii) if such syndicate consists of 4 or fewer members, at least 75% of the coverage is provided by insurers that meet the Insurance Ratings Requirements (under clause (1) of the definition of such term) and up to 25% of the coverage is

 D-1-5 

 

provided by insurers that have a claims paying or financial strength rating of at least “BBB-” by S&P or at least “Baa3” by Moody’s.

Each related Mortgaged Property is also covered, and required to be covered pursuant to the related Mortgage Loan documents, by business interruption or rental loss insurance which (subject to a customary deductible) covers a period of not less than 12 months (or with respect to each Mortgage Loan on a single asset with a principal balance of $50 million or more, 18 months).

If any material part of the improvements, exclusive of a parking lot, located on a Mortgaged Property is in an area identified in the Federal Register by the Federal Emergency Management Agency as having special flood hazards, the related Mortgagor is required to maintain insurance in an amount equal to the least of (A) the maximum amount available under the National Flood Insurance Program, plus such additional excess flood coverage in an amount as is generally required by prudent institutional commercial mortgage lenders originating mortgage loans for securitization, (B) the outstanding principal amount of the Mortgage Loan and (C) the insurable value of the Mortgaged Property.

If the Mortgaged Property is located within 25 miles of the coast of the Gulf of Mexico or the Atlantic coast of Florida, Georgia, South Carolina or North Carolina, the related Mortgagor is required to maintain coverage for windstorm and/or windstorm related perils and/or “named storms” issued by an insurer or insurers meeting the Insurance Ratings Requirements or endorsement covering damage from windstorm and/or windstorm related perils and/or named storms, in an amount not less than the lesser of (1) the original principal balance of the Mortgage Loan and (2) the full insurable value on a replacement cost basis of the improvements, furniture, furnishings, fixtures and equipment owned by the Mortgagor and included in the Mortgaged Property (with no deduction for physical depreciation), but, in any event, not less than the amount necessary or containing such endorsements as are necessary to avoid the operation of any coinsurance provisions with respect to the related Mortgaged Property by an insurer or insurers meeting the Insurance Ratings Requirements.

The Mortgaged Property is covered, and required to be covered pursuant to the related Mortgage Loan documents, by a commercial general liability insurance policy issued by an insurer or insurers meeting the Insurance Ratings Requirements including coverage for property damage, contractual damage and personal injury (including bodily injury and death) in amounts as are generally required by the Mortgage Loan Seller for similar commercial and multifamily loans intended for securitization, and in any event not less than $1 million per occurrence and $2 million in the aggregate.

An architectural or engineering consultant has performed an analysis of each of the Mortgaged Properties located in seismic zones 3 or 4 in order to evaluate the seismic condition of such property, for the sole purpose of assessing the probable maximum loss or scenario expected loss (“PML”) for the Mortgaged Property in the event of an earthquake. In such instance, the PML was based on a 475-year return period, an exposure period of 50 years and a 10% probability of exceedance. If the resulting report concluded that the PML would exceed 20% of the amount of the replacement costs of the improvements, earthquake insurance on such Mortgaged Property was obtained from an insurer or insurers meeting the Insurance Ratings Requirements (provided that for this purpose (only), the A.M. Best Company minimum rating referred to in the definition of Insurance Ratings Requirements will be deemed to be at least “A:VIII”) in an amount not less than 100% of the PML.

The Mortgage Loan documents require insurance proceeds (or an amount equal to such insurance proceeds) in respect of a property loss to be applied either (a) to the repair or restoration of all or part of the related Mortgaged Property, with respect to all property losses in excess of 5% of the then-outstanding principal amount of the related Mortgage Loan or Whole Loan, as applicable, the Mortgagee (or a trustee appointed by it) having the right to hold and disburse such proceeds as the repair or restoration progresses, or (b) to the payment of the outstanding principal balance of such Mortgage Loan together with any accrued interest thereon.

 D-1-6 

 

All premiums on all insurance policies referred to in this section that are required by the Mortgage Loan documents to be paid as of the Cut-off Date have been paid, and such insurance policies name the Mortgagee under the Mortgage Loan and its successors and assigns as a loss payee under a mortgagee endorsement clause or, in the case of the general liability insurance policy, as named or additional insured. Such insurance policies will inure to the benefit of the trustee (or, in the case of a Non-Serviced Mortgage Loan, the applicable Non-Serviced Trustee). Each related Mortgage Loan obligates the related Mortgagor to maintain all such insurance and, at such Mortgagor’s failure to do so, authorizes the Mortgagee to maintain such insurance at the Mortgagor’s cost and expense and to charge such Mortgagor for related premiums. All such insurance policies (other than commercial liability policies) require at least 10 days’ prior notice to the Mortgagee of termination or cancellation arising because of nonpayment of a premium and at least 30 days’ prior notice to the Mortgagee of termination or cancellation (or such lesser period, not less than 10 days, as may be required by applicable law) arising for any reason other than non-payment of a premium and no such notice has been received by the Mortgage Loan Seller.

19. Access; Utilities; Separate Tax Parcels. Based solely on evaluation of the Title Policy (as defined in paragraph 8) and survey, if any, an engineering report or property condition assessment as described in paragraph 12, applicable local law compliance materials as described in paragraph 26, and the ESA (as defined in paragraph 43), each Mortgaged Property (a) is located on or adjacent to a public road and has direct legal access to such road, or has permanent access from a recorded easement or right of way permitting ingress and egress to/from a public road, (b) is served by or has access rights to public or private water and sewer (or well and septic) and other utilities necessary for the current use of the Mortgaged Property, all of which are adequate for the current use of the Mortgaged Property, and (c) constitutes one or more separate tax parcels which do not include any property which is not part of the Mortgaged Property or is subject to an endorsement under the related Title Policy insuring the Mortgaged Property, or in certain cases, an application has been made or is required to be made to the applicable governing authority for creation of separate tax parcels (or the Mortgage Loan documents so require such application in the future), in which case the Mortgage Loan requires the Mortgagor to escrow an amount sufficient to pay taxes for the existing tax parcel of which the Mortgaged Property is a part until the separate tax parcels are created.

20. No Encroachments. To the Mortgage Loan Seller’s knowledge based solely on surveys obtained in connection with origination and the Title Policy obtained in connection with the origination of each Mortgage Loan, and except for encroachments that do not materially and adversely affect the current marketability or principal use of the Mortgaged Property: (a) all material improvements that were included for the purpose of determining the appraised value of the related Mortgaged Property at the time of the origination of such Mortgage Loan are within the boundaries of the related Mortgaged Property, except for encroachments that are insured against by the applicable Title Policy; (b) no material improvements on adjoining parcels encroach onto the related Mortgaged Property except for encroachments that are insured against by the applicable Title Policy; and (c) no material improvements encroach upon any easements except for encroachments that are insured against by the applicable Title Policy.

21. No Contingent Interest or Equity Participation. No Mortgage Loan has a shared appreciation feature, any other contingent interest feature or a negative amortization feature or an equity participation by the Mortgage Loan Seller.

22. REMIC. Each Mortgage Loan is a “qualified mortgage” within the meaning of Section 860G(a)(3) of the Code (but determined without regard to the rule in Treasury Regulations Section 1.860G-2(f)(2) that treats certain defective mortgage loans as qualified mortgages), and, accordingly, (A) the issue price of the Mortgage Loan to the related Mortgagor at origination did not exceed the non-contingent principal amount of the Mortgage Loan and (B) either: (a) such Mortgage Loan is secured by an interest in real property (including permanently affixed buildings and distinct structural components, such as wiring, plumbing systems and central heating and air conditioning systems, that are integrated into such buildings, serve such buildings in their passive functions and do not produce or contribute to the production of income other than consideration for the use or

 D-1-7 

 

occupancy of space, but excluding personal property) having a fair market value (i) at the date the Mortgage Loan was originated at least equal to 80% of the adjusted issue price of the Mortgage Loan (together with any related Pari Passu Companion Loans) on such date or (ii) at the Closing Date at least equal to 80% of the adjusted issue price of the Mortgage Loan (together with any related Pari Passu Companion Loans) on such date, provided that for purposes hereof, the fair market value of the real property interest must first be reduced by (A) the amount of any lien on the real property interest that is senior to the Mortgage Loan and (B) a proportionate amount of any lien that is in parity with the Mortgage Loan; or (b) substantially all of the proceeds of such Mortgage Loan were used to acquire, improve or protect the real property which served as the only security for such Mortgage Loan (other than a recourse feature or other third-party credit enhancement within the meaning of Treasury Regulations Section 1.860G-2(a)(1)(ii)). If the Mortgage Loan was “significantly modified” prior to the Closing Date so as to result in a taxable exchange under Section 1001 of the Code, it either (x) was modified as a result of the default or reasonably foreseeable default of such Mortgage Loan or (y) satisfies the provisions of either sub-clause (B)(a)(i) above (substituting the date of the last such modification for the date the Mortgage Loan was originated) or sub-clause (B)(a)(ii), including the proviso thereto. Any prepayment premiums and yield maintenance charges applicable to the Mortgage Loan constitute “customary prepayment penalties” within the meaning of Treasury Regulations Section 1.860G-1(b)(2). All terms used in this paragraph shall have the same meanings as set forth in the related Treasury Regulations.

23. Compliance with Usury Laws. The mortgage rate (exclusive of any default interest, late charges, yield maintenance charge or prepayment premium) of such Mortgage Loan complied as of the date of origination with, or was exempt from, applicable state or federal laws, regulations and other requirements pertaining to usury.

24. Authorized to do Business. To the extent required under applicable law, as of the Cut-off Date or as of the date that such entity held the mortgage note, each holder of the mortgage note was authorized to transact and do business in the jurisdiction in which each related Mortgaged Property is located, or the failure to be so authorized does not materially and adversely affect the enforceability of such Mortgage Loan by the Trust.

25. Trustee under Deed of Trust. With respect to each mortgage which is a deed of trust, as of the date of origination and, to the Mortgage Loan Seller’s knowledge, as of the Closing Date, a trustee, duly qualified under applicable law to serve as such, currently so serves and is named in the deed of trust or has been substituted in accordance with the mortgage and applicable law or may be substituted in accordance with the mortgage and applicable law by the related mortgagee.

26. Local Law Compliance. To the Mortgage Loan Seller’s knowledge, based upon any of a letter from any governmental authorities, a legal opinion, an architect’s letter, a zoning consultant’s report, an endorsement to the related Title Policy, a survey, or other affirmative investigation of local law compliance consistent with the investigation conducted by the Mortgage Loan Seller for similar commercial and multifamily mortgage loans intended for securitization, the improvements located on or forming part of each Mortgaged Property securing a Mortgage Loan are in material compliance with applicable laws, zoning ordinances, rules, covenants, and restrictions (collectively “Zoning Regulations”) governing the occupancy, use, and operation of such Mortgaged Property or constitute a legal non-conforming use or structure and any non-conformity with zoning laws constitutes a legal non-conforming use or structure which does not materially and adversely affect the use, operation or value of such Mortgaged Property. In the event of casualty or destruction, (a) the Mortgaged Property may be restored or repaired to the full extent necessary to maintain the use of the structure immediately prior to such casualty or destruction, (b) law and ordinance insurance coverage has been obtained for the Mortgaged Property in amounts customarily required by the Mortgage Loan Seller for similar commercial and multifamily loans intended for securitization, (c) title insurance policy coverage has been obtained with respect to any non-conforming use or structure, or (d) the inability to restore the Mortgaged Property to the full extent of the use or structure immediately prior to the casualty would not materially and adversely affect the use or operation of such Mortgaged

 D-1-8 

 

Property. The Mortgage Loan documents require the related Mortgagor to be qualified to do business in the jurisdiction in which the related Mortgaged Property is located.

27. Licenses and Permits. Each Mortgagor covenants in the Mortgage Loan documents that it shall keep all material licenses, permits, franchises, certificates of occupancy and applicable governmental approvals necessary for the operation of the Mortgaged Property in full force and effect, and to the Mortgage Loan Seller’s knowledge based upon any of a letter from any government authorities, zoning consultant’s report or other affirmative investigation of local law compliance consistent with the investigation conducted by the Mortgage Loan Seller for similar commercial and multifamily mortgage loans intended for securitization; all such material licenses, permits, franchises, certificates of occupancy and applicable governmental approvals are in effect or the failure to obtain or maintain such material licenses, permits, franchises or certificates of occupancy and applicable governmental approvals does not materially and adversely affect the use and/or operation of the Mortgaged Property as it was used and operated as of the date of origination of the Mortgage Loan or the rights of a holder of the related Mortgage Loan. The Mortgage Loan documents require the related Mortgagor to comply in all material respects with all applicable regulations, zoning and building laws.

28. Recourse Obligations. The Mortgage Loan documents for each Mortgage Loan (a) provide that such Mortgage Loan becomes full recourse to the Mortgagor and guarantor (which is a natural person or persons, or an entity or entities distinct from the Mortgagor (but may be affiliated with the Mortgagor) that collectively, as of the date of origination of the related Mortgage Loan, have assets other than equity in the related Mortgaged Property that are not de minimis) in any of the following events (or negotiated provisions of substantially similar effect): (i) if any petition for bankruptcy, insolvency, dissolution or liquidation pursuant to federal bankruptcy law, or any similar federal or state law, shall be filed by, consented to, or acquiesced in by, the Mortgagor; (ii) the Mortgagor or guarantor shall have solicited or caused to be solicited petitioning creditors to cause an involuntary bankruptcy filing with respect to the Mortgagor or (iii) voluntary transfers of either the Mortgaged Property or controlling equity interests in the Mortgagor made in violation of the Mortgage Loan documents; and (b) contains provisions for recourse against the Mortgagor and guarantor (which is a natural person or persons, or an entity or entities distinct from the Mortgagor (but may be affiliated with the Mortgagor) that collectively, as of the date of origination of the related Mortgage Loan, have assets other than equity in the related Mortgaged Property that are not de minimis), for losses and damages resulting from the following (or negotiated provisions of substantially similar effect): (i) the Mortgagor’s misappropriation of rents after an event of default, security deposits, insurance proceeds, or condemnation awards; (ii) the Mortgagor’s fraud or intentional material misrepresentation; (iii) breaches of the environmental covenants in the Mortgage Loan documents; or (iv) the Mortgagor’s commission of intentional material physical waste at the Mortgaged Property (but, in some cases, only to the extent there is sufficient cash flow generated by the related Mortgaged Property to prevent such waste).

29. Mortgage Releases. The terms of the related mortgage or related Mortgage Loan documents do not provide for release of any material portion of the Mortgaged Property from the lien of the mortgage except (a) a partial release, accompanied by principal repayment, or partial defeasance (as described in paragraph 34) of not less than a specified percentage at least equal to 110% of the related allocated loan amount of such portion of the Mortgaged Property, (b) upon payment in full of such Mortgage Loan, (c) upon a Defeasance (defined in paragraph 34 below), (d) releases of out-parcels that are unimproved or other portions of the Mortgaged Property which will not have a material adverse effect on the underwritten value of the Mortgaged Property and which were not afforded any material value in the appraisal obtained at the origination of the Mortgage Loan and are not necessary for physical access to the Mortgaged Property or compliance with zoning requirements, or (e) as required pursuant to an order of condemnation. With respect to any partial release under the preceding clauses (a) or (d), either: (x) such release of collateral (i) would not constitute a “significant modification” of the subject Mortgage Loan within the meaning of Treasury Regulations Section 1.860G-2(b)(2) and (ii) would not cause the subject Mortgage Loan to fail to be a “qualified mortgage” within the meaning of Section 860G(a)(3)(A) of the Code; or (y) the mortgagee or

 D-1-9 

 

servicer can, in accordance with the related Mortgage Loan documents, condition such release of collateral on the related Mortgagor’s delivery of an opinion of tax counsel to the effect specified in the immediately preceding clause (x). For purposes of the preceding clause (x), if the fair market value of the real property constituting such Mortgaged Property (reduced by (1) the amount of any lien on the real property that is senior to the Mortgage Loan and (2) a proportionate amount of any lien on the real property that is in parity with the Mortgage Loan) after the release is not equal to at least 80% of the principal balance of the Mortgage Loan (together with any related Pari Passu Companion Loans) outstanding after the release, the Mortgagor is required to make a payment of principal in an amount not less than the amount required by the REMIC provisions of the Code.

In the case of any Mortgage Loan, in the event of a taking of any portion of a Mortgaged Property by a State or any political subdivision or authority thereof, whether by legal proceeding or by agreement, unless an opinion of counsel is delivered as specified in clause (y) of the preceding paragraph, the Mortgagor can be required to pay down the principal balance of the Mortgage Loan (together with any related Pari Passu Companion Loans) in an amount not less than the amount required by the REMIC provisions of the Code and, to such extent, the award from any such taking may not be required to be applied to the restoration of the Mortgaged Property or released to the Mortgagor, if, immediately after the release of such portion of the Mortgaged Property from the lien of the mortgage (but taking into account the planned restoration) the fair market value of the real property constituting the remaining Mortgaged Property (reduced by (1) the amount of any lien on the real property that is senior to the Mortgage Loan and (2) a proportionate amount of any lien on the real property that is in parity with the Mortgage Loan) is not equal to at least 80% of the remaining principal balance of the Mortgage Loan (together with any related Pari Passu Companion Loans).

No such Mortgage Loan that is secured by more than one Mortgaged Property or that is cross-collateralized with another Mortgage Loan permits the release of cross-collateralization of the related Mortgaged Properties or a portion thereof, including due to a partial condemnation, other than in compliance with the REMIC provisions of the Code.

30. Financial Reporting and Rent Rolls. Each Mortgage Loan requires the Mortgagor to provide the owner or holder of the Mortgage Loan with (a) quarterly (other than for single-tenant properties) and annual operating statements, (b) quarterly (other than for single-tenant properties) rent rolls for properties that have any individual lease which accounts for more than 5% of the in-place base rent, and (c) annual financial statements.

31. Acts of Terrorism Exclusion. With respect to each Mortgage Loan over $20 million, and to the Mortgage Loan Seller’s knowledge with respect to each Mortgage Loan of $20 million or less, as of origination the related special-form all-risk insurance policy and business interruption policy (issued by an insurer or insurers meeting the Insurance Ratings Requirements) do not specifically exclude Acts of Terrorism, as defined in the Terrorism Risk Insurance Act of 2002, as amended (collectively referred to as “TRIPRA”), from coverage, or if such coverage is excluded, it is covered by a separate terrorism insurance policy. With respect to each Mortgage Loan, the related Mortgage Loan documents do not expressly waive or prohibit the mortgagee from requiring coverage for Acts of Terrorism, as defined in TRIPRA, or damages related thereto, except to the extent that any right to require such coverage may be limited by commercial availability on commercially reasonable terms, or as otherwise indicated on Annex D-2; provided that if TRIPRA or a similar or subsequent statute is not in effect, then, provided that terrorism insurance is commercially available, the Mortgagor under each Mortgage Loan is required to carry terrorism insurance, but in such event the Mortgagor shall not be required to spend on terrorism insurance coverage more than two times the amount of the insurance premium that is payable in respect of the property and business interruption/rental loss insurance required under the related Mortgage Loan documents (without giving effect to the cost of terrorism and earthquake components of such casualty and business interruption/rental loss insurance) at the time of the origination of the Mortgage Loan, and if the cost of terrorism insurance exceeds such amount, the Mortgagor is required to purchase the maximum amount of terrorism insurance available with funds equal to such amount.

 D-1-10 

 

32. Due on Sale or Encumbrance. Subject to specific exceptions set forth below, each Mortgage Loan contains a “due-on-sale” or other such provision for the acceleration of the payment of the unpaid principal balance of such Mortgage Loan if, without the consent of the holder of the mortgage (which consent, in some cases, may not be unreasonably withheld) and/or complying with the requirements of the related Mortgage Loan documents (which provide for transfers without the consent of the Mortgagee which are customarily acceptable to the Mortgage Loan Seller, including, but not limited to, transfers of worn-out or obsolete furnishings, fixtures, or equipment promptly replaced with property of equivalent value and functionality and transfers by leases entered into in accordance with the Mortgage Loan documents), (a) the related Mortgaged Property, or any equity interest of greater than 50% in the related Mortgagor, is directly or indirectly pledged, transferred or sold (in each case a “Transfer”), other than as related to (i) family and estate planning Transfers or Transfers upon death or legal incapacity, (ii) Transfers to certain affiliates as defined in the related Mortgage Loan documents, (iii) Transfers of less than, or other than, a controlling interest in a Mortgagor, (iv) Transfers to another holder of direct or indirect equity in the Mortgagor, a specific Person designated in the related Mortgage Loan documents or a Person satisfying specific criteria identified in the related Mortgage Loan documents, (v) Transfers of common stock in publicly traded companies, (vi) a substitution or release of collateral within the parameters of paragraphs 29 and 34 herein, or (vii) by reason of any mezzanine debt that existed at the origination of the related Mortgage Loan as set forth on Schedule D-1 to this Annex D-1, or future permitted mezzanine debt as set forth on Schedule D-2 to this Annex D-1, or (b) the related Mortgaged Property is encumbered with a subordinate lien or security interest against the related Mortgaged Property, other than (i) any Companion Loan of any Mortgage Loan or any subordinate debt that existed at origination and is permitted under the related Mortgage Loan documents, (ii) purchase money security interests, (iii) any Mortgage Loan that is cross-collateralized and cross-defaulted with another Mortgage Loan as set forth on Schedule D-3 to this Annex D-1, or (iv) Permitted Encumbrances. The Mortgage or other Mortgage Loan documents provide that to the extent any Rating Agency fees are incurred in connection with the review of and consent to any transfer or encumbrance, the Mortgagor is responsible for such payment along with all other reasonable fees and expenses incurred by the Mortgagee relative to such transfer or encumbrance.

33. Single-Purpose Entity. Each Mortgage Loan requires the Mortgagor to be a Single-Purpose Entity for at least as long as the Mortgage Loan is outstanding. Each Mortgage Loan with a Cut-off Date Balance of $30 million or more has a counsel’s opinion regarding non-consolidation of the Mortgagor. For this purpose, a “Single-Purpose Entity” shall mean an entity, other than an individual, whose organizational documents and the related Mortgage Loan documents (or if the Mortgage Loan has a Cut-off Date Balance equal to $10 million or less, its organizational documents or the related Mortgage Loan documents) provide substantially to the effect that it was formed or organized solely for the purpose of owning and operating one or more of the Mortgaged Properties and prohibit it from engaging in any business unrelated to such Mortgaged Property or Mortgaged Properties, and whose organizational documents further provide, or which entity represented in the related Mortgage Loan documents, substantially to the effect that it does not have any assets other than those related to its interest in and operation of such Mortgaged Property or Mortgaged Properties, or any indebtedness other than as permitted by the related mortgage(s) or the other related Mortgage Loan documents, that it has its own books and records and accounts separate and apart from those of any other person (other than a Mortgagor for a Mortgage Loan that is cross-collateralized and cross-defaulted with the related Mortgage Loan), and that it holds itself out as a legal entity, separate and apart from any other person or entity.

34. Defeasance. With respect to any Mortgage Loan that, pursuant to the Mortgage Loan documents, can be defeased (a “Defeasance”), (i) the Mortgage Loan documents provide for defeasance as a unilateral right of the Mortgagor, subject to satisfaction of conditions specified in the Mortgage Loan documents; (ii) the Mortgage Loan cannot be defeased within two years after the Closing Date; (iii) the Mortgagor is permitted to pledge only United States “government securities” within the meaning of Treasury Regulations Section 1.860G-2(a)(8)(ii), the revenues from which will be sufficient to make all scheduled payments under the Mortgage Loan when due, including the entire remaining principal balance on the maturity date (or on or after the first date on which payment may

 D-1-11 

 

be made without payment of a yield maintenance charge or prepayment premium), and if the Mortgage Loan permits partial releases of real property in connection with partial defeasance, the revenues from the collateral will be sufficient to pay all such scheduled payments calculated on a principal amount equal to a specified percentage at least equal to 110% of the allocated loan amount for the real property to be released; (iv) the defeasance collateral is not permitted to be subject to prepayment, call, or early redemption; (v) the Mortgagor is required to provide a certification from an independent certified public accountant that the collateral is sufficient to make all scheduled payments under the mortgage note as set forth in clause (iii) above; (vi) the defeased note and the defeasance collateral are required to be assumed by a Single-Purpose Entity; (vii) the Mortgagor is required to provide an opinion of counsel that the trustee has a perfected security interest in such collateral prior to any other claim or interest; and (viii) the Mortgagor is required to pay all rating agency fees associated with defeasance (if rating confirmation is a specific condition precedent thereto) and all other reasonable expenses associated with defeasance, including, but not limited to, accountant’s fees and opinions of counsel.

35. Fixed Interest Rates. Each Mortgage Loan bears interest at a rate that remains fixed throughout the remaining term of such Mortgage Loan, except in the case of situations where default interest is imposed.

36. Ground Leases. For purposes of this Annex D-1, a “Ground Lease” shall mean a lease creating a leasehold estate in real property where the fee owner as the ground lessor conveys for a term or terms of years its entire interest in the land and buildings and other improvements, if any, comprising the premises demised under such lease to the ground lessee (who may, in certain circumstances, own the building and improvements on the land), subject to the reversionary interest of the ground lessor as fee owner.

With respect to any Mortgage Loan where the Mortgage Loan is secured by a ground leasehold estate in whole or in part, and the related mortgage does not also encumber the related lessor’s fee interest in such Mortgaged Property, based upon the terms of the Ground Lease and any estoppel or other agreement received from the ground lessor in favor of Mortgage Loan Seller, its successors and assigns (collectively, the “Ground Lease and Related Documents”), Mortgage Loan Seller represents and warrants that:

(a)  The Ground Lease or a memorandum regarding such Ground Lease has been duly recorded or submitted for recordation in a form that is acceptable for recording in the applicable jurisdiction. The Ground Lease and Related Documents permit the interest of the lessee to be encumbered by the related mortgage and do not restrict the use of the related Mortgaged Property by such lessee, its successors or assigns in a manner that would materially adversely affect the security provided by the related mortgage. No material change in the terms of the Ground Lease has occurred since its recordation, except by any written instruments which are included in the related mortgage file;

(b)  The lessor under such Ground Lease has agreed in a writing included in the related mortgage file (or in such Ground Lease and Related Documents) that the Ground Lease may not be amended, modified, canceled or terminated by agreement of lessor and lessee without the prior written consent of the Mortgagee and that any such action without such consent is not binding on the Mortgagee, its successors or assigns, provided that the Mortgagee has provided lessor with notice of its lien in accordance with the terms of the Ground Lease;

(c)  The Ground Lease has an original term (or an original term plus one or more optional renewal terms, which, under all circumstances, may be exercised, and will be enforceable, by either the Mortgagor or the Mortgagee) that extends not less than 20 years beyond the stated maturity of the related Mortgage Loan, or 10 years past the stated maturity if such Mortgage Loan fully amortizes by the stated maturity (or with respect to a Mortgage Loan that accrues on an actual 360 basis, substantially amortizes);

(d)  The Ground Lease either (i) is not subject to any interests, estates, liens or encumbrances superior to, or of equal priority with, the mortgage, except for the related fee interest of the

 D-1-12 

 

ground lessor and the Permitted Encumbrances and Title Exceptions; or (ii) is the subject of a subordination, non-disturbance or attornment agreement or similar agreement to which the mortgagee on the lessor’s fee interest is subject;

(e)  Subject to the notice requirements of the Ground Lease and Related Documents, the Ground Lease does not place commercially unreasonable restrictions on the identity of the mortgagee and the Ground Lease is assignable to the holder of the Mortgage Loan and its successors and assigns without the consent of the lessor thereunder (or, if such consent is required it either has been obtained or cannot be unreasonably withheld, provided that such Ground Lease has not been terminated and all amounts due thereunder have been paid), and in the event it is so assigned, it is further assignable by the holder of the Mortgage Loan and its successors and assigns without the consent of the lessor (or, if such consent is required it either has been obtained or cannot be unreasonably withheld, provided that such Ground Lease has not been terminated and all amounts due thereunder have been paid);

(f)  The Mortgage Loan Seller has not received any written notice of material default under or notice of termination of such Ground Lease. To the Mortgage Loan Seller’s knowledge, there is no material default under such Ground Lease and no condition that, but for the passage of time or giving of notice, would result in a material default under the terms of such Ground Lease and to the Mortgage Loan Seller’s knowledge, such Ground Lease is in full force and effect as of the Closing Date;

(g)  The Ground Lease and Related Documents require the lessor to give to the Mortgagee written notice of any default and provide that no notice of default or termination is effective against the Mortgagee unless such notice is given to the Mortgagee;

(h)  A Mortgagee is permitted a reasonable opportunity (including, where necessary, sufficient time to gain possession of the interest of the lessee under the Ground Lease through legal proceedings) to cure any default under the Ground Lease which is curable after the Mortgagee’s receipt of notice of any default before the lessor may terminate the Ground Lease;

(i)  The Ground Lease does not impose any restrictions on subletting that would be viewed as commercially unreasonable by the Mortgage Loan Seller in connection with the origination of similar commercial or multifamily loans intended for securitization;

(j)  Under the terms of the Ground Lease and Related Documents, any related insurance proceeds or the portion of the condemnation award allocable to the ground lessee’s interest (other than in respect of a total or substantially total loss or taking as addressed in subpart (k)) will be applied either to the repair or to restoration of all or part of the related Mortgaged Property with (so long as such proceeds are in excess of the threshold amount specified in the related Mortgage Loan documents) the Mortgagee or a trustee appointed by it having the right to hold and disburse such proceeds as repair or restoration progresses, or to the payment of the outstanding principal balance of the Mortgage Loan, together with any accrued interest;

(k)  In the case of a total or substantially total taking or loss, under the terms of the Ground Lease and Related Documents, any related insurance proceeds, or portion of the condemnation award allocable to ground lessee’s interest in respect of a total or substantially total loss or taking of the related Mortgaged Property to the extent not applied to restoration, will be applied first to the payment of the outstanding principal balance of the Mortgage Loan, together with any accrued interest; and

(l)  Provided that the Mortgagee cures any defaults which are susceptible to being cured, the ground lessor has agreed to enter into a new lease with the Mortgagee upon termination of the Ground Lease for any reason, including rejection of the Ground Lease in a bankruptcy proceeding.

 D-1-13 

 

37. Servicing. The servicing and collection practices used by the Mortgage Loan Seller with respect to the Mortgage Loan have been, in all respects legal and have met with customary industry standards for servicing of commercial loans for conduit loan programs.

38. Origination and Underwriting. The origination practices of the Mortgage Loan Seller (or the related originator if the Mortgage Loan Seller was not the originator) with respect to each Mortgage Loan have been, in all material respects, legal and as of the date of its origination, such Mortgage Loan and the origination thereof complied in all material respects with, or was exempt from, all requirements of federal, state or local law relating to the origination of such Mortgage Loan; provided that such representation and warranty does not address or otherwise cover any matters with respect to federal, state or local law otherwise covered in this Annex D-1.

39. Intentionally Omitted.

40. No Material Default; Payment Record. No Mortgage Loan has been more than 30 days delinquent, without giving effect to any grace or cure period, in making required payments in the prior 12 months (or since origination if such Mortgage Loan has been originated within the past 12 months), and as of the Cut-off Date, no Mortgage Loan is delinquent (beyond any applicable grace or cure period) in making required payments. To the Mortgage Loan Seller’s knowledge, there is (a) no material default, breach, violation or event of acceleration existing under the related Mortgage Loan, or (b) no event (other than payments due but not yet delinquent) which, with the passage of time or with notice and the expiration of any grace or cure period, would constitute a material default, breach, violation or event of acceleration, which default, breach, violation or event of acceleration, in the case of either clause (a) or clause (b), materially and adversely affects the value of the Mortgage Loan or the value, use or operation of the related Mortgaged Property; provided, however, that this representation and warranty does not cover any default, breach, violation or event of acceleration that specifically pertains to or arises out of an exception scheduled to any other representation and warranty made by the Mortgage Loan Seller in this Annex D-1. No person other than the holder of such Mortgage Loan may declare any event of default under the Mortgage Loan or accelerate any indebtedness under the Mortgage Loan documents.

41. Bankruptcy. As of the date of origination of the related Mortgage Loan and to the Mortgage Loan Seller’s knowledge as of the Cut-off Date, neither the Mortgaged Property (other than any tenants of such Mortgaged Property), nor any portion thereof, is the subject of, and no Mortgagor, guarantor or tenant occupying a single-tenant property is a debtor in state or federal bankruptcy, insolvency or similar proceeding.

42. Organization of Mortgagor. With respect to each Mortgage Loan, in reliance on certified copies of the organizational documents of the Mortgagor delivered by the Mortgagor in connection with the origination of such Mortgage Loan, the Mortgagor is an entity organized under the laws of a state of the United States of America, the District of Columbia or the Commonwealth of Puerto Rico. Except with respect to any Mortgage Loan that is cross-collateralized and cross-defaulted with another Mortgage Loan, and other than as set forth on Schedule D-4 to this Annex D-1, no Mortgage Loan has a Mortgagor that is an Affiliate of a Mortgagor with respect to another Mortgage Loan. An “Affiliate” for purposes of this paragraph (42) means, a Mortgagor that is under direct or indirect common ownership and control with another Mortgagor.

43. Environmental Conditions. A Phase I environmental site assessment (or update of a previous Phase I and or Phase II environmental site assessment) and, with respect to certain Mortgage Loans, a Phase II environmental site assessment (collectively, an “ESA”) meeting ASTM requirements was conducted by a reputable environmental consultant in connection with such Mortgage Loan within 12 months prior to its origination date (or an update of a previous ESA was prepared), and such ESA (i) did not identify the existence of recognized environmental conditions (as such term is defined in ASTM E1527-13 or its successor, hereinafter “Environmental Condition”) at the related Mortgaged Property or the need for further investigation, or (ii) if the existence of an Environmental Condition or need for further investigation was indicated in any such ESA, then at least one of the following statements is true: (A) an amount reasonably estimated by a reputable environmental consultant

 D-1-14 

 

to be sufficient to cover the estimated cost to cure any material noncompliance with applicable Environmental Laws or the Environmental Condition has been escrowed by the related Mortgagor and is held or controlled by the related Mortgagee; (B) if the only Environmental Condition relates to the presence of asbestos-containing materials, radon in indoor air, lead based paint or lead in drinking water, the only recommended action in the ESA is the institution of such a plan, an operations or maintenance plan has been required to be instituted by the related Mortgagor that can reasonably be expected to mitigate the identified risk; (C) the Environmental Condition identified in the related environmental report was remediated or abated or contained in all material respects prior to the date hereof, and, if and as appropriate, a no further action, completion or closure letter or its equivalent was obtained from the applicable governmental regulatory authority (or the environmental issue affecting the related Mortgaged Property was otherwise listed by such governmental authority as “closed” or a reputable environmental consultant has concluded that no further action is required); (D) an environmental policy or a lender’s pollution legal liability insurance policy that covers liability for the identified circumstance or condition was obtained from an insurer rated no less than “A-” (or the equivalent) by Moody’s, S&P, Fitch Ratings, Inc. and/or A.M. Best; (E) a party not related to the Mortgagor was identified as the responsible party for such condition or circumstance and such responsible party has financial resources reasonably estimated to be adequate to address the situation; or (F) a party related to the Mortgagor having financial resources reasonably estimated to be adequate to address the situation is required to take action. To the Mortgage Loan Seller’s knowledge, except as set forth in the ESA, there is no Environmental Condition (as such term is defined in ASTM E1527-13 or its successor) at the related Mortgaged Property.

44. Intentionally Omitted.

45. Appraisal. The servicing file contains an appraisal of the related Mortgaged Property with an appraisal date within 6 months of the Mortgage Loan origination date, and within 12 months of the Cut-off Date. The appraisal is signed by an appraiser that (i) (A) is a Member of the Appraisal Institute or (B) has a comparable professional designation and possesses the level of experience required to evaluate commercial real estate collateral and (ii) to the Mortgage Loan Seller’s knowledge, had no interest, direct or indirect, in the Mortgaged Property or the Mortgagor or in any loan made on the security thereof, and whose compensation is not affected by the approval or disapproval of the Mortgage Loan. Each appraiser has represented in such appraisal or in a supplemental letter that the appraisal satisfies the requirements of the “Uniform Standards of Professional Appraisal Practice” as adopted by the Appraisal Standards Board of the Appraisal Foundation.

46. Mortgage Loan Schedule. The information pertaining to each Mortgage Loan which is set forth in the Mortgage Loan Schedule attached as an exhibit to the related MLPA is true and correct in all material respects as of the Cut-off Date and contains all information required by the Pooling and Servicing Agreement to be contained therein.

47. Cross-Collateralization. No Mortgage Loan is cross-collateralized or cross-defaulted with any other mortgage loan that is outside the Mortgage Pool, except in the case of a Mortgage Loan that is part of a Whole Loan.

48. Advance of Funds by the Mortgage Loan Seller. Except for loan proceeds advanced at the time of loan origination or other payments contemplated by the Mortgage Loan documents, no advance of funds has been made by the Mortgage Loan Seller to the related Mortgagor, and no funds have been received from any person other than the related Mortgagor or an affiliate, directly, or, to the knowledge of the Mortgage Loan Seller, indirectly for, or on account of, payments due on the Mortgage Loan. Neither the Mortgage Loan Seller nor any affiliate thereof has any obligation to make any capital contribution to any Mortgagor under a Mortgage Loan, other than contributions made on or prior to the Closing Date.

49. Compliance with Anti-Money Laundering Laws. The Mortgage Loan Seller has complied in all material respects with all applicable anti-money laundering laws and regulations, including without

 D-1-15 

 

limitation the U.S. Anti-Money Laundering Act of 2020 and USA Patriot Act of 2001 with respect to the origination of the Mortgage Loan.

For purposes of this Annex D-1, “Mortgagee” means the mortgagee, grantee or beneficiary under any Mortgage, any holder of legal title to any portion of any Mortgage Loan or, if applicable, any agent or servicer on behalf of such party.

For purposes of this Annex D-1, “Mortgagor” means the obligor or obligors on a Mortgage Note, including without limitation, any person that has acquired the related Mortgaged Property and assumed the obligations of the original obligor under the Mortgage Note and including in connection with any Mortgage Loan that utilizes an indemnity deed of trust structure, the borrower and the Mortgaged Property owner/payment guarantor/mortgagor individually and collectively, as the context may require.

For purposes of this Annex D-1, the phrases “the sponsor’s knowledge” or “the sponsor’s belief” and other words and phrases of like import mean, except where otherwise expressly set forth in these representations and warranties, the actual state of knowledge or belief of the sponsor, its officers and employees directly responsible for the underwriting, origination, servicing or sale of the Mortgage Loans regarding the matters expressly set forth in these representations and warranties in each case without having conducted any independent inquiry into such matters and without any obligation to have done so (except (i) having sent to the servicers servicing the Mortgage Loans on behalf of the sponsor, if any, specific inquiries regarding the matters referred to and (ii) as expressly set forth in these representations and warranties). All information contained in documents which are part of or required to be part of a Mortgage File (to the extent such documents exist) shall be deemed within the sponsor’s knowledge.

 

 

 

 D-1-16 

 

Schedule D-1 to Annex D-1

MORTGAGE LOANS WITH EXISTING MEZZANINE DEBT

JPMorgan Chase Bank, National Association Morgan Stanley Mortgage Capital Holdings LLC Wells Fargo Bank, National Association Bank of America, National Association
None None

Simmons Tower

(Loan No. 11)

None

 

 

 

 

 

 D-1-17 

 

Schedule D-2 to Annex D-1

MORTGAGE LOANS WITH RESPECT TO WHICH MEZZANINE DEBT
IS PERMITTED IN THE FUTURE

JPMorgan Chase Bank, National Association Morgan Stanley Mortgage Capital Holdings LLC Wells Fargo Bank, National Association Bank of America, National Association

Vertex HQ

(Loan No. 1)
Summerville
(Loan No. 44)

Vertex HQ

(Loan No. 1)

None

Etude Self Storage West Coast Portfolio

(Loan No. 2)

 

 

 

 

 

 D-1-18 

 

Schedule D-3 to Annex D-1

CROSS-COLLATERALIZED MORTGAGE LOANS

None

 

 

 

 

 

 D-1-19 

 

Schedule D-4 to Annex D-1

MORTGAGE LOANS WITH AFFILIATED BORROWERS (OTHER THAN
CROSS-COLLATERALIZED MORTGAGE LOANS)

JPMorgan Chase Bank, National Association Morgan Stanley Mortgage Capital Holdings LLC Wells Fargo Bank, National Association Bank of America, National Association
None None None None

 

 

 

 

 

 D-1-20 

 

ANNEX D-2

EXCEPTIONS TO MORTGAGE LOAN REPRESENTATIONS AND WARRANTIES

JPMorgan Chase Bank, National Association
Rep. No. on Annex D-1 Mortgage Loan and Number as Identified on Annex A-1 Description of Exception

(7) Lien; Valid Assignment

(8) Permitted Liens; Title Insurance

Vertex HQ

(Loan No. 1)

If the Mortgagor intends to solicit offers, or to accept an unsolicited offer, to purchase its fee interest in either or both of the two buildings comprising the Mortgaged Property, the Mortgagor is required to first offer to sell such building, or the Mortgaged Property, as applicable, to the largest tenant, Vertex Pharmaceuticals, Inc., at a price to be identified by the Mortgagor in such offer. Pursuant to subordination, non-disturbance and attornment agreements, the Mortgagor has agreed that the (i) foreclosure, (ii) delivery of a deed in lieu of foreclosure, (iii) any offer, notice, pleading, agreement, transaction or other event or condition arising out of or relating to the foregoing, and (iv) the first subsequent transfer following a foreclosure or deed in lieu of foreclosure, would not be deemed to constitute an offer to purchase the Mortgaged Property or any portion thereof and the tenant will have no preferential right to purchase or other rights under the right of first offer provisions as a result of any such events.

(7) Lien; Valid Assignment

(8) Permitted Liens; Title Insurance

Aman Hotel New York (Loan No. 8)

The related Mortgagor is delinquent on taxes in the amount of $16,153,772.92 and has agreed to a tax installment plan with the City of New York to pay such taxes. The installment payments due in July 2025 through October 2026 in the aggregate amount of $5,000,000.00 are backed by recourse. The Mortgagor was required at loan origination to reserve for the remaining amount of $11,153,772.92.

The related Mortgagor is subject to a pair of buy-back agreements dated October 2020 and June 2019, respectively (each, a “Sponsor Buy-Back Agreement”), entered into with the buyers of the respective residential units (each, a “Sponsor Buy-Back Unit”). Under each Sponsor Buy-Back Agreement, the Mortgagor is required to repurchase, or cause to repurchase, the Sponsor Buy-Back Unit if, within 10 years following the date of purchase of the applicable Sponsor Buy-Back Unit, Aman Group is no longer the operator of the hotel.

(7) Lien; Valid Assignment

(8) Permitted Liens; Title Insurance

Princeton R&D Portfolio (Loan No. 5)

BioCentriq, the second largest tenant at the Mortgaged Property (15.9% of the net rentable area), has a one-time right of first refusal that applies if only the portion of the Mortgaged Property located at 201 College Road is sold. BioCentriq has 10 days after receiving written notice of the offer from the landlord to accept or reject the offer. Pursuant to a subordination, non-disturbance and attornment agreement received in connection with the closing of the Mortgage Loan, the right of first refusal would not apply to the acquisition by the lender of title to the Mortgaged Property by foreclosure, deed in lieu thereof or otherwise, or to any subsequent sale or transfer of the Mortgaged Property by the lender or its designee.

(7) Lien; Valid Assignment

(8) Permitted Liens; Title Insurance

Summerville (Loan No. 44) The Southeast Affordable Housing Administration, Inc., a South Carolina not-for-profit corporation (“SAHA”), which is the managing member of the borrower, has a right of first refusal with respect to the Mortgaged Property. SAHA has 30 days, following receipt from borrower of a written notice that the Mortgagor has received a bona fide written offer acceptable to the Mortgagor to convey the property to a third-party, to elect to acquire the property on the terms set forth in the offer. The right of first refusal only applies so long as SAHA is the managing member of the borrower, and does not apply following a foreclosure.
 D-2-1 

 

JPMorgan Chase Bank, National Association
Rep. No. on Annex D-1 Mortgage Loan and Number as Identified on Annex A-1 Description of Exception
(12) Condition of Property 501 West Broadway (Loan No. 6) The property condition report, dated April 24, 2025, identified immediate repairs and deferred maintenance costs which totaled $281,726 in the aggregate, for which no escrow was established at origination
(12) Condition of Property Aman Hotel New York (Loan No. 8) The site reconnaissance date as provided in the related property condition assessment prepared in connection with the origination of the Mortgage Loan is December 17, 2024, which is more than six months prior to the origination date of the Mortgage Loan of July 7, 2025.
(15) Actions Concerning Mortgage Loan Aman Hotel New York (Loan No. 8) The related Mortgagor is a recycled single-purpose entity that is a named defendant in a number of ongoing civil litigations, including, among others, (a) a case filed in 2014 in New York County, where the plaintiff has alleged breach of contract, fraud in the inducement, breach of fiduciary duty, and negligence in connection with the construction, sale, marketing, and initial control and operation of the building and residential units, and is seeking approximately $20,000,000 in damages, which case the borrower sponsor has indicated is expected to settle for approximately $550,000; and (b) a case filed in 2024 in New York County, where the plaintiff, a contractor, has alleged non-payment of $4,416,163. In addition, the borrower is subject to several open civil litigations that the borrower sponsor has indicated are being handled by insurance.
(15) Actions Concerning Mortgage Loan Princeton R&D Portfolio (Loan No. 5) One of the non-recourse carveout guarantors is a guarantor to a mortgage loan, unrelated to the Mortgage Loan, secured by office buildings located in New Jersey (the “New Jersey Loan”). The related mortgaged property lost two anchor tenants following the COVID pandemic, and the sponsor group subsequently agreed to a consensual foreclosure and placement of receiver, which is currently managing the property. According to the borrower sponsor, the borrower sponsor is currently reviewing the lender’s offer to sell the New Jersey Loan to an affiliate or grant the borrower a discounted payoff.

The same guarantor was arrested and charged in 2024 by the State of Florida authorities with possession of 20 grams or less of cannabis and another controlled substance, introduction of drugs to a county detention facility, and driving with a license from another state while his Florida license was suspended. According to the borrower sponsor, the Guarantor pled no contest and agreed to be monitored for a year after which the case is expected to be dismissed.

The other Guarantor is a guarantor to a loan, unrelated to the Mortgage Loan, secured by the related borrower’s leasehold interest in a property located in New York (the “New York Loan”), where the related borrower had difficulty making ground lease payments and worked with the lender to modify the ground lease to allow the lender to pay such ground rent. The lender then sued the guarantors, including the Guarantor, in filed in the Southern District of New York to recover costs associated with the foregoing arrangement and ground rent. The case as it relates to the foregoing controversy has been dismissed, but the guarantors have filed a motion for sanctions against the lender claiming that failure to pay the ground rent was not a “bad boy” act and did not trigger liability under the New York Loan, and that the lender engaged in “jurisdictional gamesmanship” by filing the litigation in federal court and suing only the warm body guarantors. The court’s decision on the motion for sanctions is still pending. The guarantors also filed for motion for sanctions with respect to the above case in the New York County Supreme Court, where the decision is also pending.
 D-2-2 

 

JPMorgan Chase Bank, National Association
Rep. No. on Annex D-1 Mortgage Loan and Number as Identified on Annex A-1 Description of Exception
(15) Actions Concerning Mortgage Loan 501 West Broadway (Loan No. 6) Daniel Negari, the non-recourse carveout guarantor of the Mortgage Loan, and another business partner were defendants in an FTC Act and Fair Credit Reporting Act (“FCRA”) violation lawsuit filed by the Federal Trade Commission (“FTC”), which alleged that a company partially owned by Daniel Negari misled consumers in collecting personal and financial information provided by such consumers, such as credit scores, and distributing to or allowing outside parties to use such information for impermissible purposes. Ultimately, the parties settled and a stipulated consent order for permanent injunction to prevent future violations of the FTC Act and the FCRA and judgment was entered in January 2022, and defendants were ordered to pay plaintiff $1,500,000.
(15) Actions Concerning Mortgage Loan Pageantry West (Loan No. 22) Jerome Fink, one of the two full non-recourse carveout guarantors, is a defendant in an ongoing case filed in April 2025 alleging contractual fraud as a member of a limited liability company (the “Seller”) that sold a property after allegedly misrepresenting to the buyer as to, among other matters, the status of completion, inspection status, and the estimated cost of post-closing work as well as intentionally undercapitalizing the Seller. The borrower sponsor has indicated that insurance is handling the litigation and that the attorneys handling the case are expected to file a motion to dismiss Jerome Fink from the litigation given that he was a not a managing member of the Seller nor did he manage the property or the renovation.
(15) Actions Concerning Mortgage Loan 6723 Odyssey Drive (Loan No. 24) Victor Azrak and David Azar, who together own approximately 41.5% indirect interest in the borrower, are subject to an ongoing tax court case with respect to which Internal Revenue Service agents are reviewing certain cryptocurrency transactions that occurred in 2017 as an extension of an IRS audit. According to the letter executed and delivered by the accountant of Victor Azrak and David Azar, the IRS review largely stems from the IRS agents’ encountering difficulties in understanding the transactions due to both the technical nature of digital assets and limited staffing capacity and is not expected to advance to trial.
(15) Actions Concerning Mortgage Loan Summerville (Loan No. 44) The non-member manager of the 25% direct owner of the Mortgagor (the “Non-Member Manager”) is a defendant in an ongoing civil litigation in Harris County District Court, Texas, filed in June 2025 by the plaintiff alleging unpaid construction work performed by the plaintiff at a property (the “Other Property”) unrelated to the Mortgaged Property where the Non-Member Manager manages. As a result of continued nonpayment, plaintiff perfected and filed a mechanics and materialman’s lien against the Other Property in the amount of $1,427,299.63, recorded in November 2024. The plaintiff is seeking a declaratory judgment and/or order from the court that the lien is valid and may be foreclosed upon the lien.
(26) Local Law Compliance 367 Bleecker Street
(Loan no. 42)
As of the loan origination date, certain building code violations existed at the Mortgaged Property as disclosed in the executive zoning report. The Mortgage Loan documents require the Mortgagor to, within 120 days of the loan origination date (which may be extended in accordance with the Mortgage Loan documents), deliver reasonably satisfactory evidence to the lender that the violations have been remedied.
(28) Recourse Obligations

Vertex HQ

(Loan No. 1)

The obligations of the non-recourse carveout guarantor with respect to full recourse events (which include various bankruptcy related events) is capped at the greater of (x) 10% of the principal balance of the related Whole Loan outstanding at the time of the occurrence of such event and (y) $100,000,000, in each case, plus any and all reasonable third-party

 D-2-3 

 

JPMorgan Chase Bank, National Association
Rep. No. on Annex D-1 Mortgage Loan and Number as Identified on Annex A-1 Description of Exception

costs actually incurred by the lender (including reasonable attorneys’ fees and costs reasonably incurred) in connection with the collection of amounts due thereunder.

The Mortgage Loan documents provide for loss recourse, and not full recourse, for transfers of the Mortgaged Property or of equity interests in the Mortgagor that are in violation of the Mortgage Loan documents. Loss recourse is available for willful misconduct resulting in physical damage or waste.

The obligations of the Mortgagor and the related non-recourse carveout guarantor, each as environmental indemnitor, under the related environmental indemnity agreement will terminate and be of no further force and effect upon the second anniversary of the date on which the Mortgage Loan is paid in full in the ordinary course, provided that, among other conditions, the Mortgagor, at its sole cost and expense, delivers to the indemnitee an environmental assessment report relating to the Mortgaged Property, in form and substance reasonably acceptable to the indemnitee and otherwise in accordance with the environmental indemnity agreement.

(28) Recourse Obligations Aman Hotel New York (Loan No. 8) The obligations of the Mortgagor and the related non-recourse carveout guarantor, each as environmental indemnitor, under the  related environmental indemnity agreement will terminate and be of no  further force and effect two years after the Mortgage Loan is paid in full in the ordinary course, provided that, among other conditions, the Mortgagor, at its sole cost and expense, delivers to the indemnitee an environmental assessment report relating to the Mortgaged Property, in form and substance reasonably acceptable to the indemnitee and otherwise in accordance with the environmental indemnity agreement.
(28) Recourse Obligations Princeton R&D Portfolio (Loan No. 5) The obligations of the Mortgagor and the related non-recourse carveout guarantor, each as environmental indemnitor, under the  related environmental indemnity agreement will terminate and be of no  further force and effect 24 months after the Mortgage Loan is paid in full in the ordinary course, provided that, among other conditions, the Mortgagor, at its sole cost and expense, delivers to the indemnitee an environmental assessment report relating to the Mortgaged Property, in form and substance reasonably acceptable to the indemnitee and otherwise in accordance with the environmental indemnity agreement.
(28) Recourse Obligations Pageantry West (Loan No. 22) In addition to two full non-recourse carveout guarantors, there are five limited guarantors, each of whom is only liable for the filing of a bankruptcy action against the tenant-in-common Mortgagor that each applicable limited guarantor controls.
(28) Recourse Obligations 376 Bleecker Street
(Loan No. 42)
The obligations of the Mortgagor and the related non-recourse carveout guarantor, each as environmental indemnitor, under the  related environmental indemnity agreement will terminate and be of no  further force and effect 24 months after the Mortgage Loan is paid in full in the ordinary course, provided that, among other conditions, the Mortgagor, at its sole cost and expense, delivers to the indemnitee an environmental assessment report relating to the Mortgaged Property, in form and substance reasonably acceptable to the indemnitee and otherwise in accordance with the environmental indemnity agreement.
 D-2-4 

 

JPMorgan Chase Bank, National Association
Rep. No. on Annex D-1 Mortgage Loan and Number as Identified on Annex A-1 Description of Exception
(29) Mortgage Releases Princeton R&D Portfolio (Loan No. 5) The Mortgage Loan permits the partial release of the property located at 307 College Road with the payment of a release price of $6,885,000.00 (“Release Amount”) and yield maintenance premium, which is equal to the greater of (a) $68,850.00 and (b) (i) the sum of the present value of monthly interest payments, through the loan maturity date, relating only to the Release Amount, over (ii) the Release Amount. The Mortgage Loan documents do not provide an allocated loan amount for the property located at 307 College Road.
(33) Single-Purpose Entity Aman Hotel New York (Loan No. 8) The Mortgagor is a single purpose entity but previously owned residential units in the building that are not part of the collateral (the “Divested Properties”). There is non-recourse carveout related to any losses incurred as a result of the Divested Properties.
(45) Appraisal Aman Hotel New York (Loan No. 8) The appraisal date of the Mortgaged Property as provided on the related appraisal report is December 18, 2024, which is more than six months prior to the Mortgage Loan origination date. The date of the appraisal report is February 13, 2025.

 

 

 

 

 

 

 

 D-2-5 

 

Morgan Stanley Mortgage Capital Holdings LLC
Rep. No. on Annex D-1 Mortgage Loan and Number as Identified on Annex A-1 Description of Exception

(7) Lien; Valid Assignment

(8) Permitted Liens; Title Insurance

Ridgedale Center
(Loan No. 9)
The loan documents prohibit the lender, without the prior written consent of the Mortgagor, from selling any note, participation or interest in the Whole Loan to Simon Property Group, Taubman Centers, Inc., The Macerich Company, Kimco Realty, Starwood Retail, PREIT, Washington Prime Group, Pyramid Real Estate Group, CBL & Associates Properties, Inc., Centennial, Inc., Westfield Holdings Limited or Unibail-Rodamco (or any successors or assigns of, or any person or entity controlled by, controlling or under common control with, the foregoing); provided, however, such restrictions will not apply to (a) any transfer or sale by the lender of commercial mortgage-backed securities certificates, bonds or similar certificated interests secured in whole or in part by the Whole Loan or (b) any subsequent resale or transfer of the Whole Loan (or any interest therein) occurring after an initial sale or transfer by the lender even if such transaction results in a portion of the Whole Loan being held by a person or entity described above or (c) during the continuance of an event of default under the related Whole Loan.

(7) Lien; Valid Assignment

(8) Permitted Liens; Title Insurance

369 Quentin Road
(Loan No. 19)
The Mortgaged Property is subject to a Mandatory Inclusionary Housing Restrictive Declaration by the Mortgagor in favor of the New York City Department of Housing Preservation and Development (“HPD”) and the Mortgagor, relating to affordable housing (the “Regulatory Agreement”). As required by the HPD, the lender entered into a subordination agreement which subordinates the Mortgage Loan to the Regulatory Agreement. The Regulatory Agreement is an exception to title which is prior and superior to the Mortgage Loan Documents. The Regulatory Agreement, among other things, (A) gives HPD the right to require proceeds after a casualty to be applied to restoration if the repair or reconstruction cost is less than or equal to 35% of the replacement value of the Mortgaged Property, and (B) gives HPD both the right to appoint a replacement property manager (with the lender’s reasonable approval) and consent rights over any property manager appointed by the lender.

(7) Lien; Valid Assignment

(8) Permitted Liens; Title Insurance

Vertex HQ (Loan No. 1) If the Mortgagor intends to solicit offers, or to accept an unsolicited offer, to purchase its fee interest in either or both of the two buildings comprising the Mortgaged Property, the Mortgagor is required to first offer to sell such building, or the Mortgaged Property, as applicable, to the largest tenant, Vertex Pharmaceuticals, Inc., at a price to be identified by the Mortgagor in such offer. Pursuant to subordination, non-disturbance and attornment agreements, the Mortgagor has agreed that the (i) foreclosure, (ii) delivery of a deed in lieu of foreclosure, (iii) any offer, notice, pleading, agreement, transaction or other event or condition arising out of or relating to the foregoing, and (iv) the first subsequent transfer following a foreclosure or deed in lieu of foreclosure, would not be deemed to constitute an offer to purchase the Mortgaged Property or any portion thereof and the tenant will have no preferential right to purchase or other rights under the right of first offer provisions as a result of any such events.  
(12) Condition of Property Villa Nueva (Loan No. 25) On May 15, 2025, a kitchen fire occurred in Unit 223s. The resident in Unit 223 was cooking and left food unattended which caused a kitchen fire. That unit received damage and the unit below (123) received water damage from the fire hoses and there will need to be fairly small area of roof repairs above unit 223. Both tenants were transferred to other units, and a claim has been made on the tenant’s renters insurance policy. If the claim exceeds the tenant’s renters insurance limits of $100,000 or such claim is denied, a determination will need to be made whether to make a claim on the casualty insurance maintained by the borrower. Estimated costs to repair are $95,225. Due to the insurance coverage and the relatively small amount of damage, lender did not require a reserve to be established for completion of the repairs.
 D-2-6 

 

Morgan Stanley Mortgage Capital Holdings LLC
Rep. No. on Annex D-1 Mortgage Loan and Number as Identified on Annex A-1 Description of Exception
(18) Insurance Ridgedale Center
(Loan No. 9)
The Mortgage Loan documents permit (i) a property insurance deductible up to $250,000 (except in the case of wind/named storms and earthquake coverage, which may have deductibles up to 5% of the total insurable value of the Mortgaged Property) and (ii) a commercial general liability insurance deductible or self-insured retention up to $250,000. Such deductibles may not be considered customary.
(18) Insurance Villa Nueva (Loan No. 25) The Mortgage Loan documents permit insurance for roof surfaces that are older than 15 years to be on an actual cash value basis, rather than full replacement cost.
(18) Insurance Towne Oaks and El Jardin (Loan No. 41) With respect to the Towne Oaks Mortgaged Property, the Mortgage Loan documents permit a 10% deductible for windstorm insurance, which may be considered not to be customary.
(18) Insurance All MSMCH Mortgage Loans

The Mortgage Loan documents may allow the Mortgagor to obtain insurance from an insurer that does not meet the required rating if it obtains a “cut through endorsement” from an insurance company that meets the required rating. The Mortgage Loan documents may also allow the Mortgagor to obtain insurance from an insurer that does not meet the required rating if a parent company that owns at least 51% of the insurer has the required rating and use of such insurance is approved by the rating agencies. The threshold for the lender having the right to hold and disburse insurance proceeds may be based on 5% of the original principal amount rather than 5% of the outstanding principal amount.

The Mortgage Loan documents may provide that the Mortgagor may obtain insurance that does not meet the requirements otherwise set forth in the Mortgage Loan documents, and may not meet the requirements of Representation 18, provided that approval of the lender or rating confirmation is obtained for such non-compliant insurance.

In addition, all exceptions to Representation 31 set forth herein for all MSMCH Mortgage Loans are also exceptions to this Representation 18.

(19) Access; Utilities; Separate Tax Lots Patagonia Third Street Promenade (Loan No. 21) The Mortgaged Property has pedestrian access to public streets.  The Mortgaged Property is located in a downtown community plan area and there is not vehicular access to the Mortgaged Property.

(26) Local Law Compliance

(27) Licenses and Permits

The Motto (Loan No. 10) Certain municipal violations are of record with respect to the Mortgaged Property.  The Mortgagor is required to cure such violations and use commercially reasonable efforts to remove of record such violations within 90 days following the origination date, which 90-day period may be extended for additional 30-day periods of time so long as the Mortgagor can provide the lender with reasonably satisfactory evidence that it is pursuing such cure and removal of record in a commercially reasonable manner exercising good faith and due diligence, but in no event beyond the date that is 15 days prior to the date of commencement of an action to enforce any existing violations.

(26) Local Law Compliance

(27) Licenses and Permits

Parkstone Erie MHC (Loan No. 36) The Mortgaged Property comprises three mobile home parks. With respect to two of such mobile home parks, known as N.A.K. (located at 4065 West 25th Street, Erie, Pennsylvania) and Vlasion (located at 6621 West Ridge Road, Fairview, Pennsylvania), the use of such property as a mobile home park is a legal non-conforming use.
(26) Local Law Compliance Towne Oaks and El Jardin MHC (Loan No. 41) The use of the Towne Oaks Mortgaged Property as a mobile home park is a legal non-conforming use.
 D-2-7 

 

Morgan Stanley Mortgage Capital Holdings LLC
Rep. No. on Annex D-1 Mortgage Loan and Number as Identified on Annex A-1 Description of Exception
(26) Local Law Compliance Carolinas Food Lion Portfolio (Loan No. 17) The West Pointe Property has existing violations related to fire inspections which have yet to be cleared. The Mortgagor has agreed to cure and to use commercially reasonable efforts to remove of record (or cause to be cured and removed of record) such existing violations within 90 days following the origination date, which 90-day period is required to be extended by the lender for additional 30 day periods of time as long as the Mortgagor can provide the lender with reasonably satisfactory evidence that the Mortgagor  is pursuing such cure and removal of record of the existing violations in a commercially reasonable manner exercising good faith and due diligence, but in no event beyond the date that is 15 days prior to the date of commencement of an action to enforce any existing violation.
(28) Recourse Obligations Ridgedale Center
(Loan No. 9)

With respect to clause (a)(iii) of Representation 28, the Mortgage Loan documents provide for loss recourse, and not full recourse, for transfers of the Mortgaged Property or of equity interests in the Mortgagor that are in violation of the Mortgage Loan Documents.

In addition, with respect to clause (b)(i) of Representation 28, the Mortgage Loan documents only provide recourse for intentional and material misappropriation.

28 (Recourse Obligations) Vertex HQ
(Loan No. 1)

The obligations of the non-recourse carveout guarantor with respect to full recourse events (which include various bankruptcy related events) is capped at the greater of (x) 10% of the principal balance of the related Whole Loan outstanding at the time of the occurrence of such event and (y) $100,000,000, in each case, plus any and all reasonable third-party costs actually incurred by the lender (including reasonable attorneys’ fees and costs reasonably incurred) in connection with the collection of amounts due thereunder.

The Mortgage Loan documents provide for loss recourse, and not full recourse, for transfers of the Mortgaged Property or of equity interests in the Mortgagor that are in violation of the Mortgage Loan Documents.

Loss recourse is available for willful misconduct resulting in physical damage or waste.

(28) Recourse Obligations All MSMCH Mortgage Loans

The environmental indemnity agreements or other Mortgage Loan documents may contain provisions to the effect that, if an environmental insurance policy reasonably acceptable to the lender is obtained with respect to the Mortgaged Property, the lender and other indemnified parties (or, if applicable, the indemnitors) are required to first make a claim under such environmental insurance policy, or to allow the environmental indemnitors to make such a claim, and may not make a claim against the environmental indemnitors, except to the extent that such environmental insurance policy does not cover the losses suffered and/or does not fully cover the costs of such losses or of any remediation or the lender or other indemnified parties have been unable to recover under such environmental insurance policy with respect to all or a portion of such costs or losses within a reasonable period of time despite good faith efforts to do so (or in certain cases, within a specified time period after the date the lender or other indemnified parties (or the indemnitors, if applicable) commenced efforts to collect such environmental losses).

The Mortgage Loan documents may provide that there will not be recourse for voluntary transfers of either the Mortgaged Property or equity interests in the Mortgagor made in violation of the Mortgage Loan documents to the extent of failure to comply with administrative requirements of notice and

 D-2-8 

 

Morgan Stanley Mortgage Capital Holdings LLC
Rep. No. on Annex D-1 Mortgage Loan and Number as Identified on Annex A-1 Description of Exception

updated organizational charts for what would otherwise constitute permitted transfers.

(29) Mortgage Releases Ridgedale Center
(Loan No. 9)
The Mortgagor is permitted to obtain the release of parcels at the Mortgaged Property upon the substitution therefor of other parcels of real property and satisfaction of certain conditions set forth in the loan documents.
(31) Acts of Terrorism Exclusion Ridgedale Center
(Loan No. 9)
The Mortgage Loan documents permit a terrorism insurance deductible of up to $1,000,000. Such deductible may not be considered customary. In addition, the Mortgage Loan documents permit terrorism insurance to be obtained through a captive insurance program with Liberty IC Casualty LLC (“Liberty”), subject to satisfaction of the conditions set forth in the Mortgage Loan documents, including that, except with respect to the permitted $1,000,000 deductible, covered losses which are not reinsured by the federal government under TRIPRA and paid to Liberty are reinsured with a cut through endorsement acceptable to the lender and the rating agencies by insurance companies which satisfy the rating requirements set forth in the loan agreement.
(31) Acts of Terrorism Exclusion All MSMCH Mortgage Loans

The Mortgage Loan documents may allow terrorism insurance to be obtained from an insurer that is rated at least investment grade (i.e. “BBB-”) by S&P and also rated at least “BBB-” by Fitch, and/or “Baa3” by Moody’s (if such rating agencies rate any securitization of such mortgage loans and also rate the insurer). In addition, with respect to terrorism insurance, the Mortgage Loan documents may provide for 12 months, rather than 18 months, of business interruption coverage, even if the Mortgage Loan is in excess of $50,000,000. In addition, the Mortgage Loan documents may provide that if TRIPRA or a similar statute is not in effect, the related Mortgagor will not be required to spend on the premium for terrorism insurance coverage more than two (2) times the premium then currently payable in respect of the property and business interruption/loss of rents insurance required under the Mortgage Loan documents (without giving effect to the cost of terrorism, earthquake, and in some cases, flood and/or windstorm components of such insurance at the time terrorism coverage is excluded from any insurance policy).

All exceptions to Representation 18 set forth herein for all MSMCH Mortgage Loans are also exceptions to this Representation 31.

(33) Single-Purpose Entity Towne Oaks and El Jardin MHC (Loan No. 41) One of the Mortgagors, WE Homes, LLC, the owner of the Towne Oaks Mortgaged Property, was the borrower under a payroll protection loan (the “PPP Loan”) from the United States Small Business Administration in connection with COVID-relief assistance in the amount of $150,000. In connection with the foregoing loan a UCC financing statement was filed covering the borrower’s assets including the Mortgaged Property. The PPP Loan has been fully paid off.  
(33) Single-Purpose Entity Best Western Plus Killeen (Loan No. 43) The Mortgagor was the borrower under an economic injury disaster loan  (the “EIDL Loan”) from the United States Small Business Administration in the amount of $157,000. In connection with the foregoing loan a UCC financing statement was filed covering the borrower’s assets including all personal property. The EIDL Loan has been fully paid off.  
(34) Defeasance Ridgedale Center
(Loan No. 9)
In connection with a defeasance, the related Mortgagor is not required to pay defeasance related costs and expenses of the servicer and trustee in excess of $10,000.

 D-2-9 

 

Wells Fargo Bank, National Association
Rep. No. on Annex D-1 Mortgage Loan and Number as Identified on Annex A-1 Description of Exception
(8) Permitted Liens; Title Insurance The Kate (Loan No. 31)

The borrower obtained a loan in the amount of $610,200 from City of Wichita Falls, TX on March 11, 2022. The loan matures March 11, 2027. The loan bears interest at 0% and principal is canceled 20% for each year the property is in operation. Pursuant to a Subordination Agreement, the City’s lien is expressly subordinate to the subject mortgage lien. A $610,200 reserve was required in connection with loan origination.

The property improvements were converted from office to multifamily between 2022 and 2024, and the property qualified for historic tax credits. The property is subject to master lease with an affiliate that is owned by the sponsor and PNC Bank, the transferee of the tax credits. The Mortgage Loan documents include pledges in both the borrower and master tenant entities. Tax abatement agreements are in-place with the City of Wichita Falls (100% tax abatement in the first year with 10% reductions in each of the successive years over a 10-year period) and Wichita County (50% tax abatement in year one with 10% reductions in each of the successive years over a 5-year period). The tax abatement agreements require that the property continue to be operated for its current uses. The loan was underwritten on the basis of the average abated taxes over the loan term.

(9) Junior Liens The Kate (Loan No. 31) The borrower obtained a loan in the amount of $610,200 from City of Wichita Falls, TX on 03.11.2022. The loan matures 03.11.2027. The loan bears interest at 0% and principal is canceled 20% for each year the property is in operation. Pursuant to a Subordination Agreement, the City’s lien is expressly subordinate to the subject mortgage lien. A $610,200 reserve was required in connection with loan origination.
(18) Insurance The Westin Westminster (Loan No. 3) The Mortgage Loan documents permit a property insurance deductible up to $100,000. The in-place deductible is $100,000.
(18) Insurance Yosemite Hospitality Portfolio (Loan No. 4) The Mortgaged Property is security for 2 pari passu notes aggregating $95,000,000. The Mortgaged Property is comprised of a total of 28 buildings between the Yosemite View Lodge and Yosemite Cedar Lodge properties. For 5 of the 28 buildings interspersed between the two properties (approximately 20.6% of the insurable value of all buildings), property insurance is provided through a combination of the State of California’s FAIR Plan and a Differences-In-Conditions property policy through an insurer satisfying the Insurance Ratings Requirements. For the remaining 23 of the 28 buildings,  property insurance is provided on a blanket policy through insurers satisfying the Insurance Ratings Requirements. Variations: (i) Property Insurance Deductible. The loan documents permit property insurance deductibles up to $100,000. For Non-FAIR Plan-insured portions of the mortgaged property, there is a deductible of $500,000 for wildfire damage. (ii) CA FAIR Plan Coverage. For FAIR Plan-insured portions of the mortgaged property, there are certain coverage or related limitations, as follows: (A) The FAIR Plan is Not a Rated Insurer. The FAIR Plan is a private association of all insurance companies licensed to write property insurance in California. The FAIR Plan is not rated by AM Best, S&P, Moody’s or Fitch. The loan documents limit the borrower’s insuring buildings through the FAIR Plan to no more than the percentage of the mortgaged property that is currently so covered. (B) No Notice to Lender of Policy Cancellation. The FAIR Plan coverage terms do not include notice of policy cancellation to the insured’s lenders. The loan documents provide for personal liability to the borrowers and guarantors for losses arising from borrowers’ failure to provide notice of cancellation and further require an up-front reserve in the amount of $299,114, representing the estimated annual property insurance premium for the FAIR Plan-insured portions of the mortgaged property. (C) 90% Co-Insurance Threshold.  The FAIR Plan coverage terms include 90% co-insurance. The loan documents provide for personal liability to the borrowers and guarantors for losses arising from borrowers’ failure to maintain coverage sufficient to avoid the operation of the FAIR Plan’s 90% co-insurance provisions.   (D) 25% Cap on Monthly Pay-Outs for Business Interruption Claims. The FAIR Plan limits payouts on business interruption-
 D-2-10 

 

Wells Fargo Bank, National Association
Rep. No. on Annex D-1 Mortgage Loan and Number as Identified on Annex A-1 Description of Exception
type claims to 25% of the total policy amount in any one month. The loan documents provide for springing recourse to the borrowers and guarantors in an amount equal to the difference between total estimated business interruption recovery contemplated by the loan documents for non-FAIR Plan properties and the actual proceeds received. (iii) Special Flood Hazard Area Buildings; Excess Flood Coverage in lieu of NFIP Coverage. The Yosemite View property, having an allocated loan amount equal to 82.4% of the original principal balance of the Whole Loan, is in a Special Flood Hazard Area. The local jurisdiction in which that property is situated does not participate in the National Flood Insurance Program, so NFIP coverage is not available. The loan documents require, and the in-place coverage so provides, for flood coverage with $6.5 million limits for non-FAIR Plan portions of the mortgaged property under a blanket policy, and $3 million for FAIR Plan-insured portions of the mortgaged property. In each case the related flood policy deductible is $100,000.
(18) Insurance Simmons Tower
(Loan No. 11)
The Mortgage Loan documents permit a property insurance deductible up to $100,000. The in-place deductible is $25,000.
(18) Insurance Flint’s Crossing
(Loan No. 33)
Out-parcel tenant (KFC) is a leased fee, where the tenant or other non-borrower party will construct its improvements and either maintains its own insurance or self-insures. Subject to applicable restoration obligations, casualty proceeds are payable to the ground lessee or other non-borrower party and/or its leasehold mortgagee.
(28) Release Obligations All Wells Fargo Loans With respect to actions or events triggering recourse to the borrower or guarantor, the loan documents may provide additional qualifications or limitations, including those related to knowledge or intent, or recast the effect of a breach from springing recourse to a losses carve-out, in circumstances where, apart from identified bad acts of the borrower or guarantor, actions other than borrower-affiliated parties are involved, the property cash flow is inadequate for debt service or other required payments, the effect of the exercise of lender remedies restricts the borrower's access to adequate property cash flow for such purposes, inadequate property cash flow results in involuntary liens from other creditors, or there are lesser or time-limited violations of the triggering actions or events, including transfer violations that do not result in a property transfer or a change in control of the borrower,  related to the borrower's inadvertent failure to provide adequate notice or timely or complete information otherwise required by the loan documents, or otherwise obtain necessary prior approval therefor.
(31) Acts of Terrorism Exclusion All Wells Fargo Loans To the extent exceptions have been taken to the Insurance representation (#18) for failure to provide required insurance, such as self-insurance and leased fee situations, such exceptions also apply to the Acts of Terrorism representation.
(33) Single-Purpose Entity AMC Theatres Highlands Ranch (Loan No. 14) The SPE borrower previously owned the parking area parcel adjacent to the mortgaged property known as Lot 5-A. The Phase I environmental site assessment required in connection with loan origination included the prior owned property, and no REC’s, CREC’s or HREC’s were identified. The loan documents provide that the borrowers and guarantors have personal liability for losses related to such prior owned property.
(33) Single-Purpose Entity Montgomery Promenade (Loan No. 30) The SPE borrower previously owned an improved parcel proximate to the mortgaged property identified as Lot C-2 and containing 0.936 acres. The Phase I environmental site assessment required in connection with loan origination included the prior owned property, and no REC’s, CREC’s or HREC’s were identified. The loan documents provide that the borrowers and guarantors have personal liability for losses related to such prior owned property.

 D-2-11 

 

Bank of America, National Association
Rep. No. on Annex D-1 Mortgage Loan and Number as Identified on Annex A-1 Description of Exception
(8) Permitted Liens; Title Insurance Mascieri Multifamily Portfolio (Loan No. 16)

Surveys were not obtained for 2319 Delancey Place, 223 South 44th Street, 1710 East Passyunk Avenue 3500 Ainslie Street Mortgaged Properties, however, a location endorsement for all related Mortgaged Properties was obtained insuring the nature of the improvements located at each such Mortgaged Property.

Additionally, 705-707 S 5th Street Mortgaged Property constitutes two adjoining parcels. A contiguity endorsement was not obtained as the survey did not rise to the level of detail title required, however, origination counsel’s examination of the legal descriptions revealed no gaps or gores and affirmative insurance coverage was obtained for any boundary line encroachments.

(18) Insurance All Bank of America Mortgage Loans (Loan Nos. 2, 15, 16, 18, 20, 26, 28 and 39) All exceptions to Representation 31 set forth below for all Bank of America mortgage loans are also exceptions to this Representation 18.
(18) Insurance Etude Self Storage West Coast Portfolio
(Loan No. 2)

The related Mortgage Loan documents allow for an insurer claim paying or financial strength rating of at least “A-:VII” from A.M. Best Company.

The related Mortgage Loan documents permit the Mortgagor to obtain all risk special form property insurance with a deductible of not more than $50,000 or 5% of underwritten net cash flow.

(18) Insurance Springhill Suites Denver West (Loan No. 20) The related Mortgage Loan documents permit the Mortgagor to obtain all risk special form property insurance with a deductible of not more than $100,000.  
(18) Insurance Stayable Flexible Apartment Portfolio
(Loan No. 26)
The related restoration threshold is the lesser of (i) 5% of the allocated loan amount (rather than the then-outstanding principal amount) with respect to each individual Mortgaged Property or (ii) $1,000,000.
(18) Insurance

Stayable Flexible Apartment Portfolio (Loan No. 26)

The related Mortgage Loan documents provide that the lender is required to accept the current insurance carriers (Richmond National Insurance Company and Hamilton Select Insurance Inc.) for policies in place even though each such insurance carrier is not rated by S&P; however, the related Mortgage Loan documents also provide that upon renewal of each such insurance policy such insurance company is required to be replaced with an insurance company meeting all of the requirements of the related Mortgage Loan agreement (including, but not limited to, all ratings requirements).
(18) Insurance City Line Clear Lake Business Center
(Loan No. 28)
The related Mortgage Loan documents permit property insurance coverage relating to windstorm and named storm coverage, which is subject to a maximum deductible of 5% of the total insurable value of the related Mortgaged Property.
(18) Insurance City Line Clear Lake Business Center
(Loan No. 28)
The related Mortgage Loan documents permit property insurance coverage with respect to the roof at the Mortgaged Property for windstorm/named storm and hail losses may be covered on an actual cash value (as opposed to full replacement cost) basis if originally installed or last fully replaced prior to 2013.
(28) Recourse Obligations All Bank of America Mortgage Loans
(Loan Nos. 2, 15, 16, 18, 20, 26, 28 and 39)
The related Mortgage Loan documents do not use the exact phrase “intentional material physical waste at the Mortgaged Property” and the recourse liability of the related guarantor with respect to waste is generally limited to when there is sufficient cash flow from the operation of the Mortgaged Property to avoid such waste from occurring.
 D-2-12 

 

Bank of America, National Association
Rep. No. on Annex D-1 Mortgage Loan and Number as Identified on Annex A-1 Description of Exception
(28) Recourse Obligations City Line Clear Lake Business Center
(Loan No. 28)
The losses carveout for misappropriation of insurance proceeds is limited to intentional misappropriation by the related borrower.
(31) Acts of Terrorism Exclusion Springhill Suites Denver West (Loan No. 20) To the extent that terrorism insurance is available, the borrower is not obligated to expend more than two (2) times the annual insurance premium payment for the Mortgaged Property for a separate “Special Form” or “All Risks” policy or equivalent policy insuring only the Mortgaged Property on a stand-alone basis at the time that any terrorism coverage is excluded from any insurance policy (provided that the related Mortgagor will be obligated to purchase the maximum amount of terrorism coverage available with funds equal to such cap to the extent such coverage is available).
(33) Single-Purpose Entity

Mascieri Multifamily Portfolio (Loan No. 16)

Grass Valley Shopping Center (Loan No. 18)

Grand Concourse Bronx (Loan No. 39)

Each related Mortgagor is a recycled single-purpose entity, however, the related borrower made standard representations and warranties, including backwards representations and warranties where required to complete coverage, and the recourse carveout guaranty includes coverage with respect to violations of such single-purpose entity representations and warranties.
(33) Single-Purpose Entity Stayable Flexible Apartment Portfolio
(Loan No. 26)
The related Mortgagor is a recycled single-purpose entity that previously owned certain property other than the Mortgaged Property that was transferred prior to the origination of the Mortgage Loan. The related Mortgagor made standard representations and warranties, including backwards representations and warranties, the recourse carveout guaranty includes coverage with respect to violations of such single-purpose entity representations and warranties, and the environmental indemnification agreement includes indemnification for environmental liabilities arising from the previously owned property.

 

 

 

 

 D-2-13 

 

 

 

 

 

 

 

No dealer, salesman or other person is authorized to give any information or to represent anything not contained in this prospectus. You must not rely on any unauthorized information or representations. This prospectus is an offer to sell only the securities offered hereby, but only under circumstances and in jurisdictions where it is lawful to do so. The information contained in this prospectus is current only as of its date.

TABLE OF CONTENTS

Summary of Certificates AND VRR INTEREST 3
Important Notice Regarding the Offered Certificates 17
Important Notice About Information Presented in this Prospectus 18
Summary of Terms 29
Summary of Risk Factors 69
Risk Factors 71
Description of the Mortgage Pool 186
Transaction Parties 278
Credit Risk Retention 359
Description of the Certificates 363
Description of the Mortgage Loan Purchase Agreements 413
Pooling and Servicing Agreement 425
Certain Legal Aspects of Mortgage Loans 558
Certain Affiliations, Relationships and Related Transactions Involving Transaction Parties 579
Pending Legal Proceedings Involving Transaction Parties 581
Use of Proceeds 581
Yield and Maturity Considerations 581
Material Federal Income Tax Considerations 598
Certain State and Local Tax Considerations 615
Method of Distribution (Conflicts of Interest) 616
Incorporation of Certain Information by Reference 620
Where You Can Find More Information 621
Financial Information 621
Certain ERISA Considerations 622
Legal Investment 627
Legal Matters 627
Ratings 627
Index of Defined Terms 631

 

Dealers will be required to deliver a prospectus when acting as underwriters of these certificates and with respect to unsold allotments or subscriptions. In addition, all dealers selling these certificates will deliver a prospectus until the date that is ninety days from the date of this prospectus.

$877,225,000
(Approximate)

J.P. Morgan Chase
Commercial Mortgage
Securities Corp.

Depositor

BANK5 2025-5YR17
Issuing Entity

Commercial Mortgage
Pass-Through Certificates,
Series 2025-5YR17

 

Class A-1 $ 9,599,000   Class A-S-X1 $ 0
Class A-2 $ 0 - Class A-S-X2 $ 0
  $ 300,000,000      
Class A-2-1 $ 0   Class B $ 50,162,000
Class A-2-2 $ 0   Class B-1 $ 0
Class A-2-X1 $ 0   Class B-2 $ 0
Class A-2-X2 $ 0   Class B-X1 $ 0
Class A-3 $ 375,542,000   Class B-X2 $ 0
  -      
  $ 675,542,000      
Class A-3-1 $ 0   Class C $ 35,480,000
Class A-3-2 $ 0   Class C-1 $ 0
Class A-3-X1 $ 0   Class C-2 $ 0
Class A-3-X2 $ 0   Class C-X1 $ 0
Class X-A $ 685,141,000   Class C-X2 $ 0
Class X-B $ 192,084,000      
Class A-S $ 106,442,000      
Class A-S-1 $ 0      
Class A-S-2 $ 0      

 

 

PROSPECTUS

 

J.P. Morgan
Co-Lead Manager and Joint Bookrunner

Morgan Stanley

Co-Lead Manager and Joint Bookrunner

Wells Fargo Securities
Co-Lead Manager and Joint Bookrunner

BofA Securities

Co-Lead Manager and Joint Bookrunner

Academy Securities

Co-Manager

Drexel Hamilton

Co-Manager

September[__], 2025