FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-280318-03
     

 

Free Writing Prospectus dated September 23, 2025

 

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-280318) for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling (800) 408-1016 or by emailing the ABS Syndicate Desk at abs_synd@jpmorgan.com.

The information in this file (the “File”) is an electronic copy of the information set forth in the Annex titled "Certain Characteristics of the Mortgage Loans and Mortgaged Properties" to the prospectus. This File does not contain all information that is required to be included in the prospectus. This File should be reviewed only in conjunction with the entire prospectus. Prospective investors are advised to read carefully, and should rely on, the prospectus relating to the certificates referred to herein in making their investment decision.

The information in this File may be amended and/or supplemented prior to the time of sale. The information in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

Methodologies used in deriving certain information contained in this File are more fully described elsewhere in the prospectus. The information in this File should not be viewed as projections, forecasts, predictions or opinions with respect to value.

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

   

 

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