| FREE WRITING PROSPECTUS | ||
| FILED PURSUANT TO RULE 433 | ||
| REGISTRATION FILE NO.: 333-282099-12 | ||
WFCM 2026-C66 Disclaimer
STATEMENT REGARDING THIS FREE WRITING PROSPECTUS
The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (“SEC”) (SEC File No. 333-282099) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. – 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com.
Nothing in this document constitutes an offer of securities for sale in any jurisdiction where the offer or sale is not permitted. The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities. These materials are subject to change, completion, supplement or amendment from time to time.
This free writing prospectus has been prepared by the underwriters for information purposes only and does not constitute, in whole or in part, a prospectus for the purposes of (i) Regulation (EU) 2017/1129 (as amended), (ii) such Regulation as it forms part of UK domestic law, or (iii) Part VI of the UK Financial Services and Markets Act 2000, as amended; and does not constitute an offering document for any other purpose.
STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION
The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance. None of Wells Fargo Securities, LLC, SG Americas Securities, LLC, J.P. Morgan Securities LLC, Citigroup Global Markets Inc., UBS Securities LLC, BMO Capital Markets Corp., Academy Securities, Inc., Drexel Hamilton, LLC, Natixis Securities Americas LLC, Siebert Williams Shank & Co., LLC or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.
This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement.
Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a member of NYSE, FINRA, NFA and SIPC, Wells Fargo Prime Services, LLC, a member of FINRA, NFA and SIPC, and Wells Fargo Bank, N.A. Wells Fargo Securities, LLC and Wells Fargo Prime Services, LLC are distinct entities from affiliated banks and thrifts.
Société Générale is the marketing name for SG Americas Securities, LLC.
J.P. Morgan is the marketing name for the investment banking businesses of JPMorgan Chase & Co. and its subsidiaries worldwide. Securities, syndicated loan arranging, financial advisory and other investment banking activities are performed by JPMS and its securities affiliates, and lending, derivatives and other commercial banking activities are performed by JPMorgan Chase Bank, National Association and its banking affiliates. JPMS is a member of SIPC and the NYSE.
BMO Capital Markets is a trade name used by BMO Financial Group for the wholesale banking businesses of Bank of Montreal, BMO Harris Bank N.A. (member FDIC), Bank of Montreal Europe p.l.c, and Bank of Montreal (China) Co. Ltd, the institutional broker dealer business of BMO Capital Markets Corp. (Member FINRA and SIPC) and the agency broker dealer business of Clearpool Execution Services, LLC (Member FINRA and SIPC) in the U.S., and the institutional broker dealer businesses of BMO Nesbitt Burns Inc. (Member Investment Industry Regulatory Organization of Canada and Member Canadian Investor Protection Fund) in Canada and Asia, Bank of Montreal Europe p.l.c. (authorized and regulated by the Central Bank of Ireland) in Europe and BMO Capital Markets Limited (authorized and regulated by the Financial Conduct Authority) in the UK and Australia.
Natixis is the marketing name for Natixis Securities Americas LLC.
IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES
The information herein is preliminary and may be supplemented or amended prior to the time of sale. In addition, the Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a “when, as and if issued” basis.
The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.
The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.
IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS
Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) any representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | % of Initial Pool Balance | % of Loan Balance | Mortgage Loan Originator(1) | Mortgage Loan Seller(1) | Related Group | Crossed Group |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | 9.9% | JPMCB | JPMCB | NAP | NAP | ||
| 1.01 | Property | 1 | Fair City Mall | 5.8% | 58.7% | |||||
| 1.02 | Property | 1 | Plaza at Landmark | 4.1% | 41.3% | |||||
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | 9.9% | 100.0% | WFB | WFB | NAP | NAP | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | 9.4% | 100.0% | WFB | WFB | NAP | NAP | |
| 4.00 | Loan | 1 | 50 West 23rd Street | 9.0% | 100.0% | CREFI | CREFI | NAP | NAP | |
| 5.00 | Loan | 1 | Domain at Town Centre | 6.1% | 100.0% | WFB | WFB | NAP | NAP | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | 5.9% | BMO | SGFC | NAP | NAP | ||
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | 0.9% | 14.7% | |||||
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | 0.7% | 12.1% | |||||
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | 0.5% | 8.6% | |||||
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | 0.4% | 7.4% | |||||
| 6.05 | Property | 1 | U-Haul of West Hartford | 0.4% | 7.0% | |||||
| 6.06 | Property | 1 | U-Haul of Anchorage | 0.4% | 7.0% | |||||
| 6.07 | Property | 1 | U-Haul of Southern Plaza | 0.4% | 6.7% | |||||
| 6.08 | Property | 1 | U-Haul of Newark | 0.3% | 5.7% | |||||
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | 0.3% | 4.5% | |||||
| 6.10 | Property | 1 | U-Haul of Levittown | 0.3% | 4.4% | |||||
| 6.11 | Property | 1 | U-Haul of Eastland | 0.2% | 4.1% | |||||
| 6.12 | Property | 1 | U-Haul of Lynwood | 0.2% | 4.1% | |||||
| 6.13 | Property | 1 | U-Haul of New River | 0.2% | 3.1% | |||||
| 6.14 | Property | 1 | U-Haul of Redwood City | 0.2% | 2.8% | |||||
| 6.15 | Property | 1 | U-Haul Storage Othello Station | 0.2% | 2.7% | |||||
| 6.16 | Property | 1 | U-Haul of Verde Valley | 0.1% | 2.0% | |||||
| 6.17 | Property | 1 | U-Haul of Springfield | 0.1% | 1.5% | |||||
| 6.18 | Property | 1 | U-Haul of Rainier Valley | 0.1% | 1.5% | |||||
| 7.00 | Loan | 1 | 1688 Meridian Avenue | 4.9% | 100.0% | UBS AG | UBS AG | NAP | NAP | |
| 8.00 | Loan | 1 | 255 Greenwich | 4.6% | 100.0% | SGFC | SGFC | NAP | NAP | |
| 9.00 | Loan | 1 | Air Depot Industrial | 4.2% | 100.0% | BSPRT | BSPRT | NAP | NAP | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | 3.1% | 100.0% | SGFC | SGFC | Group 2 | NAP | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | 2.8% | 100.0% | WFB | WFB | Group 1 | NAP | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | 2.7% | 100.0% | CREFI | CREFI | NAP | NAP | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | 2.6% | 100.0% | BMO, Natixis | BMO, Natixis | Group 2 | NAP | |
| 14.00 | Loan | 1 | Greenwich Portfolio | 2.3% | 100.0% | LMF | LMF | NAP | NAP | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | 2.3% | 100.0% | SGFC | SGFC | Group 3 | NAP | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | 2.3% | 100.0% | WFB | WFB | Group 1 | NAP | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | 1.9% | SMC | SMC | NAP | NAP | ||
| 17.01 | Property | 1 | Vista Oaks Apartments | 0.9% | 46.6% | |||||
| 17.02 | Property | 1 | Oaks at Nassau Bay | 0.6% | 29.5% | |||||
| 17.03 | Property | 1 | Broadway Village Apartments | 0.4% | 23.9% | |||||
| 18.00 | Loan | 1 | Guardian Storage Waterfront | 1.9% | 100.0% | JPMCB | JPMCB | Group 4 | NAP | |
| 19.00 | Loan | 1 | Landstown Commons | 1.7% | 100.0% | BMO | BMO | NAP | NAP | |
| 20.00 | Loan | 1 | Fountain Court | 1.7% | 100.0% | SGFC | SGFC | NAP | NAP | |
| 21.00 | Loan | 1 | Arlington Gardens | 1.6% | 100.0% | SGFC | SGFC | Group 3 | NAP | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | 1.6% | 100.0% | JPMCB | JPMCB | Group 4 | NAP | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | 1.5% | 100.0% | WFB | WFB | Group 1 | NAP | |
| 24.00 | Loan | 1 | River Hills East Townhomes | 1.2% | 100.0% | SGFC | SGFC | Group 3 | NAP | |
| 25.00 | Loan | 1 | Cherry Hill Court | 1.2% | 100.0% | WFB | WFB | NAP | NAP | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | 1.2% | 100.0% | BMO | BMO | NAP | NAP | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | 1.2% | 100.0% | WFB | WFB | Group 1 | NAP | |
| 28.00 | Loan | 1 | Springhill Storage | 0.8% | 100.0% | WFB | WFB | NAP | NAP | |
| 29.00 | Loan | 1 | CubeSmart Arlington | 0.6% | 100.0% | WFB | WFB | NAP | NAP |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Address |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | Various | |
| 1.01 | Property | 1 | Fair City Mall | 9600-9688 Main Street | |
| 1.02 | Property | 1 | Plaza at Landmark | 6198-6244 Little River Turnpike | |
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | 820 West 7th Avenue | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | 1550 Court Place | |
| 4.00 | Loan | 1 | 50 West 23rd Street | 50 West 23rd Street | |
| 5.00 | Loan | 1 | Domain at Town Centre | 5000 Domain Drive | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | Various | |
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | 3020 Interstate 20 West | |
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | 11202 Antoine Drive | |
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | 110 Lewiston Street | |
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | 7425 East Washington Street and 6525 East Washington Street | |
| 6.05 | Property | 1 | U-Haul of West Hartford | 164 South Street | |
| 6.06 | Property | 1 | U-Haul of Anchorage | 4751 Old Seward Highway | |
| 6.07 | Property | 1 | U-Haul of Southern Plaza | 4011 and 4015 South East Street and 565 East Hanna Avenue | |
| 6.08 | Property | 1 | U-Haul of Newark | 120 & 140/144 Derby Downs Road and 1801 North 21st Street | |
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | 11811 Southeast 82nd Avenue | |
| 6.10 | Property | 1 | U-Haul of Levittown | 6250 Bristol Pike | |
| 6.11 | Property | 1 | U-Haul of Eastland | 2880 & 2886 South Hamilton Road | |
| 6.12 | Property | 1 | U-Haul of Lynwood | 11716 Long Beach Boulevard | |
| 6.13 | Property | 1 | U-Haul of New River | 425 South Marine Boulevard and 433 US Highway 17 South | |
| 6.14 | Property | 1 | U-Haul of Redwood City | 2200 El Camino Real | |
| 6.15 | Property | 1 | U-Haul Storage Othello Station | 6401 Martin Luther King Jr Way South | |
| 6.16 | Property | 1 | U-Haul of Verde Valley | 1650 East Cherry Street | |
| 6.17 | Property | 1 | U-Haul of Springfield | 819 West North Street | |
| 6.18 | Property | 1 | U-Haul of Rainier Valley | 2515 Rainier Avenue South | |
| 7.00 | Loan | 1 | 1688 Meridian Avenue | 1688 Meridian Avenue | |
| 8.00 | Loan | 1 | 255 Greenwich | 255 Greenwich Street | |
| 9.00 | Loan | 1 | Air Depot Industrial | 532 East Emaus Street | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | 5103-5135 Factory Shops Boulevard | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | 39505 Berkey Drive | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | 7900 Cedarville Road | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | 12240 South Beyer Road | |
| 14.00 | Loan | 1 | Greenwich Portfolio | 2 Putnam Court, 4 Putnam Court, 35 Church Street, 39 Church Street, 43 Church Street, 47 Church Street, 42 Sherwood Place and 36 Sherwood Place | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | 2625 and 2635 West Juneau Avenue, 2848 West Wells Street, 2929 West Wisconsin Avenue | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | 1021 Hopper Avenue | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | Various | |
| 17.01 | Property | 1 | Vista Oaks Apartments | 225 Aldine Bender Road | |
| 17.02 | Property | 1 | Oaks at Nassau Bay | 18100 Nassau Bay Drive | |
| 17.03 | Property | 1 | Broadway Village Apartments | 8400 Broadway Boulevard | |
| 18.00 | Loan | 1 | Guardian Storage Waterfront | 1002 East Waterfront | |
| 19.00 | Loan | 1 | Landstown Commons | 3300 and 3352 Princess Anne Road | |
| 20.00 | Loan | 1 | Fountain Court | 6355-6605 Manatee Avenue West | |
| 21.00 | Loan | 1 | Arlington Gardens | 9852
West Fond Du Lac Avenue, 8964 North Michele Street, 4726-4728 North 41st Street, 4320, 4330, 4344, 4356 North 84th Street, 8329 West
Congress Street, 5154 North 29th Street, 2530 West Victory Lane, 8938 North 97th Street and 9522 West Thurston Avenue | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | 350 Old Haymaker Road | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | 24861 Sunnymead Boulevard | |
| 24.00 | Loan | 1 | River Hills East Townhomes | 2412 West Atkinson Avenue, 6735-6749 North 75th Street, 6971, 7001, 7009 and 7027 North 43rd Street, 8341 West Northridge Court | |
| 25.00 | Loan | 1 | Cherry Hill Court | 180-680 South Lilley Road | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | 6100, 6150 and 6050 Oak Tree Boulevard | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | 3901 Fruitridge Road | |
| 28.00 | Loan | 1 | Springhill Storage | 150 Spring Hill Drive | |
| 29.00 | Loan | 1 | CubeSmart Arlington | 10505 Highway 64 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | City | County | State | Zip Code | General Property Type | Detailed Property Type | Year Built |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | Various | Fairfax | VA | Various | Retail | Anchored | Various | |
| 1.01 | Property | 1 | Fair City Mall | Fairfax | Fairfax | VA | 22031 | Retail | Anchored | 1974 | |
| 1.02 | Property | 1 | Plaza at Landmark | Alexandria | Fairfax | VA | 22312 | Retail | Anchored | 1963 | |
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | Anchorage | Anchorage Borough | AK | 99501 | Hospitality | Full Service | 2000 | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | Denver | Denver | CO | 80202 | Leased Fee | Leased Fee | NAP | |
| 4.00 | Loan | 1 | 50 West 23rd Street | New York | New York | NY | 10010 | Office | CBD | 1906 | |
| 5.00 | Loan | 1 | Domain at Town Centre | Morgantown | Monongalia | WV | 26501 | Multifamily | Student Housing | 2012 | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | Various | Various | Various | Various | Self Storage | Self Storage | Various | |
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | Grand Prairie | Tarrant | TX | 75052 | Self Storage | Self Storage | 2000, 2023 | |
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | Houston | Harris | TX | 77066 | Self Storage | Self Storage | 2001 | |
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | Fall River | Bristol | MA | 02721 | Self Storage | Self Storage | 2004 | |
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | Indianapolis | Marion | IN | 46219 | Self Storage | Self Storage | 1956, 1969, 2021 | |
| 6.05 | Property | 1 | U-Haul of West Hartford | West Hartford | Hartford | CT | 06110 | Self Storage | Self Storage | 1955, 2019 | |
| 6.06 | Property | 1 | U-Haul of Anchorage | Anchorage | Anchorage | AK | 99503 | Self Storage | Self Storage | 1982 | |
| 6.07 | Property | 1 | U-Haul of Southern Plaza | Indianapolis | Marion | IN | 46227 | Self Storage | Self Storage | 1956, 1968, 1991 | |
| 6.08 | Property | 1 | U-Haul of Newark | Newark | Licking | OH | 43055 | Self Storage | Self Storage | 1979-2022 | |
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | Happy Valley | Clackamas | OR | 97086 | Self Storage | Self Storage | 1970 | |
| 6.10 | Property | 1 | U-Haul of Levittown | Levittown | Bucks | PA | 19057 | Self Storage | Self Storage | 1984 | |
| 6.11 | Property | 1 | U-Haul of Eastland | Columbus | Franklin | OH | 43232 | Self Storage | Self Storage | 1981 | |
| 6.12 | Property | 1 | U-Haul of Lynwood | Lynwood | Los Angeles | CA | 90262 | Self Storage | Self Storage | 1962 | |
| 6.13 | Property | 1 | U-Haul of New River | Jacksonville | Onslow | NC | 28540 | Self Storage | Self Storage | 1950-2002 | |
| 6.14 | Property | 1 | U-Haul of Redwood City | Redwood City | San Mateo | CA | 94063 | Self Storage | Self Storage | 1953 | |
| 6.15 | Property | 1 | U-Haul Storage Othello Station | Seattle | King | WA | 98118 | Self Storage | Self Storage | 1955 | |
| 6.16 | Property | 1 | U-Haul of Verde Valley | Cottonwood | Yavapai | AZ | 86326 | Self Storage | Self Storage | 1980 | |
| 6.17 | Property | 1 | U-Haul of Springfield | Springfield | Clark | OH | 45504 | Self Storage | Self Storage | 1923, 1953 | |
| 6.18 | Property | 1 | U-Haul of Rainier Valley | Seattle | King | WA | 98144 | Self Storage | Self Storage | 1981 | |
| 7.00 | Loan | 1 | 1688 Meridian Avenue | Miami Beach | Miami-Dade | FL | 33139 | Office | CBD | 1961 | |
| 8.00 | Loan | 1 | 255 Greenwich | New York | New York | NY | 10007 | Office | CBD | 1987 | |
| 9.00 | Loan | 1 | Air Depot Industrial | Middletown | Dauphin | PA | 17057 | Industrial | Warehouse | 1940 | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | Ellenton | Manatee | FL | 34222 | Retail | Outlet Center | 1991 | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | Palm Desert | Riverside | CA | 92211 | Self Storage | Self Storage | 1979 | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | Brandywine | Prince George's | MD | 20613 | Industrial | Warehouse/Distribution | 1991 | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | Birch Run | Saginaw | MI | 48415 | Retail | Outlet Center | 1986 | |
| 14.00 | Loan | 1 | Greenwich Portfolio | Greenwich | Fairfield | CT | 06830 | Mixed Use | Retail/Multifamily | 1884-1972 | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | Milwaukee | Milwaukee | WI | 53208, 53233 | Multifamily | Garden | 1963-1974 | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | Santa Rosa | Sonoma | CA | 95403 | Self Storage | Self Storage | 1978 | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | Houston | Harris | TX | Various | Multifamily | Garden | Various | |
| 17.01 | Property | 1 | Vista Oaks Apartments | Houston | Harris | TX | 77060 | Multifamily | Garden | 1977 | |
| 17.02 | Property | 1 | Oaks at Nassau Bay | Houston | Harris | TX | 77058 | Multifamily | Garden | 1965 | |
| 17.03 | Property | 1 | Broadway Village Apartments | Houston | Harris | TX | 77061 | Multifamily | Garden | 1973 | |
| 18.00 | Loan | 1 | Guardian Storage Waterfront | Munhall | Allegheny | PA | 15120 | Self Storage | Self Storage | 2002 | |
| 19.00 | Loan | 1 | Landstown Commons | Virginia Beach | Virginia Beach City | VA | 23456 | Retail | Anchored | 1981 | |
| 20.00 | Loan | 1 | Fountain Court | Bradenton | Manatee | FL | 34209 | Retail | Anchored | 1987 | |
| 21.00 | Loan | 1 | Arlington Gardens | Milwaukee | Milwaukee | WI | 53209,
53222, 53224, 53225 |
Multifamily | Garden | 1929-1978 | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | Monroeville | Allegheny | PA | 15146 | Self Storage | Self Storage | 2001 | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | Moreno Valley | Riverside | CA | 92553 | Self Storage | Self Storage | 1988 | |
| 24.00 | Loan | 1 | River Hills East Townhomes | Milwaukee | Milwaukee | WI | 53209, 53223 | Multifamily | Garden | 1930-1977 | |
| 25.00 | Loan | 1 | Cherry Hill Court | Canton | Wayne | MI | 48188 | Retail | Anchored | 1998 | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | Independence | Cuyahoga | OH | 44131 | Office | Suburban | 1998-2001 | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | Sacramento | Sacramento | CA | 95820 | Self Storage | Self Storage | 1980 | |
| 28.00 | Loan | 1 | Springhill Storage | Grass Valley | Nevada | CA | 95945 | Self Storage | Self Storage | 1998 | |
| 29.00 | Loan | 1 | CubeSmart Arlington | Arlington | Shelby | TN | 38002 | Self Storage | Self Storage | 1998 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Year Renovated | Number of Units | Unit of Measure | Loan Per Unit ($) | Original Balance ($) | Cut-off Date Balance ($) |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | 2020 | 840,643 | SF | 196.28 | 58,000,000 | 58,000,000 | |
| 1.01 | Property | 1 | Fair City Mall | 2020 | 403,370 | SF | 34,028,973 | 34,028,973 | ||
| 1.02 | Property | 1 | Plaza at Landmark | 2020 | 437,273 | SF | 23,971,027 | 23,971,027 | ||
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | 2021 | 392 | Rooms | 318,506.35 | 58,000,000 | 57,932,483 | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | NAP | 191,437 | SF | 940.26 | 55,000,000 | 55,000,000 | |
| 4.00 | Loan | 1 | 50 West 23rd Street | 2015 | 331,744 | SF | 250.19 | 53,000,000 | 53,000,000 | |
| 5.00 | Loan | 1 | Domain at Town Centre | 2020-2025 | 912 | Beds | 39,259.87 | 35,805,000 | 35,805,000 | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | Various | 733,516 | SF | 140.70 | 35,000,000 | 34,733,694 | |
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | NAP | 95,120 | SF | 5,130,731 | 5,091,692 | ||
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | NAP | 84,890 | SF | 4,217,702 | 4,185,611 | ||
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | NAP | 69,575 | SF | 3,001,486 | 2,978,648 | ||
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | 2005, 2019 | 61,535 | SF | 2,596,630 | 2,576,873 | ||
| 6.05 | Property | 1 | U-Haul of West Hartford | NAP | 60,135 | SF | 2,460,769 | 2,442,046 | ||
| 6.06 | Property | 1 | U-Haul of Anchorage | NAP | 36,477 | SF | 2,439,466 | 2,420,905 | ||
| 6.07 | Property | 1 | U-Haul of Southern Plaza | 1991, 2015 | 60,244 | SF | 2,349,611 | 2,331,733 | ||
| 6.08 | Property | 1 | U-Haul of Newark | NAP | 46,163 | SF | 2,010,010 | 1,994,716 | ||
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | NAP | 12,586 | SF | 1,592,399 | 1,580,283 | ||
| 6.10 | Property | 1 | U-Haul of Levittown | 2005 | 40,915 | SF | 1,537,442 | 1,525,744 | ||
| 6.11 | Property | 1 | U-Haul of Eastland | NAP | 53,387 | SF | 1,443,683 | 1,432,698 | ||
| 6.12 | Property | 1 | U-Haul of Lynwood | NAP | 16,106 | SF | 1,430,726 | 1,419,840 | ||
| 6.13 | Property | 1 | U-Haul of New River | NAP | 23,575 | SF | 1,100,986 | 1,092,608 | ||
| 6.14 | Property | 1 | U-Haul of Redwood City | NAP | 10,383 | SF | 964,553 | 957,214 | ||
| 6.15 | Property | 1 | U-Haul Storage Othello Station | NAP | 11,568 | SF | 962,029 | 954,709 | ||
| 6.16 | Property | 1 | U-Haul of Verde Valley | NAP | 20,035 | SF | 708,043 | 702,656 | ||
| 6.17 | Property | 1 | U-Haul of Springfield | NAP | 20,745 | SF | 532,303 | 528,253 | ||
| 6.18 | Property | 1 | U-Haul of Rainier Valley | NAP | 10,077 | SF | 521,433 | 517,465 | ||
| 7.00 | Loan | 1 | 1688 Meridian Avenue | 2024 | 87,056 | SF | 330.25 | 28,750,000 | 28,750,000 | |
| 8.00 | Loan | 1 | 255 Greenwich | 2024 | 626,617 | SF | 234.59 | 27,000,000 | 27,000,000 | |
| 9.00 | Loan | 1 | Air Depot Industrial | 2024 | 435,880 | SF | 56.21 | 24,500,000 | 24,500,000 | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | 2015 | 477,175 | SF | 251.48 | 18,000,000 | 18,000,000 | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | 2005 | 155,168 | SF | 106.34 | 16,500,000 | 16,500,000 | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | 2004 | 624,502 | SF | 121.08 | 16,000,000 | 15,918,416 | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | 2010 | 593,930 | SF | 151.53 | 15,000,000 | 15,000,000 | |
| 14.00 | Loan | 1 | Greenwich Portfolio | NAP | 34,385 | SF | 398.43 | 13,700,000 | 13,700,000 | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | 2025 | 120 | Units | 111,679.45 | 13,450,000 | 13,401,535 | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | 2019 | 75,994 | SF | 175.01 | 13,300,000 | 13,300,000 | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | Various | 628 | Units | 57,324.84 | 11,000,000 | 11,000,000 | |
| 17.01 | Property | 1 | Vista Oaks Apartments | 2019 | 256 | Units | 5,129,326 | 5,129,326 | ||
| 17.02 | Property | 1 | Oaks at Nassau Bay | 2022 | 162 | Units | 3,245,902 | 3,245,902 | ||
| 17.03 | Property | 1 | Broadway Village Apartments | 2021 | 210 | Units | 2,624,772 | 2,624,772 | ||
| 18.00 | Loan | 1 | Guardian Storage Waterfront | NAP | 76,675 | SF | 142.42 | 10,920,000 | 10,920,000 | |
| 19.00 | Loan | 1 | Landstown Commons | 2008 | 407,261 | SF | 180.23 | 10,000,000 | 10,000,000 | |
| 20.00 | Loan | 1 | Fountain Court | NAP | 183,175 | SF | 54.59 | 10,000,000 | 10,000,000 | |
| 21.00 | Loan | 1 | Arlington Gardens | 2021 | 74 | Units | 126,129.39 | 9,360,000 | 9,333,575 | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | NAP | 86,785 | SF | 105.09 | 9,120,000 | 9,120,000 | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | NAP | 68,240 | SF | 128.96 | 8,800,000 | 8,800,000 | |
| 24.00 | Loan | 1 | River Hills East Townhomes | 2023 | 51 | Units | 142,722.22 | 7,300,000 | 7,278,833 | |
| 25.00 | Loan | 1 | Cherry Hill Court | NAP | 69,812 | SF | 103.85 | 7,250,000 | 7,250,000 | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | NAP | 422,262 | SF | 75.34 | 7,000,000 | 6,959,368 | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | NAP | 87,102 | SF | 77.50 | 6,750,000 | 6,750,000 | |
| 28.00 | Loan | 1 | Springhill Storage | NAP | 69,635 | SF | 67.49 | 4,700,000 | 4,700,000 | |
| 29.00 | Loan | 1 | CubeSmart Arlington | NAP | 51,615 | SF | 71.68 | 3,700,000 | 3,700,000 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Maturity/ARD Balance ($) | Interest Rate % | Administrative Fee Rate %(2) | Net Mortgage Rate % | Monthly Debt Service (P&I) ($) |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | 58,000,000 | 6.09300% | 0.02167% | 6.07133% | NAP | |
| 1.01 | Property | 1 | Fair City Mall | 34,028,973 | |||||
| 1.02 | Property | 1 | Plaza at Landmark | 23,971,027 | |||||
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | 45,774,280 | 6.46100% | 0.02167% | 6.43933% | 390,207.89 | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | 55,000,000 | 6.27600% | 0.02167% | 6.25433% | NAP | |
| 4.00 | Loan | 1 | 50 West 23rd Street | 53,000,000 | 6.46000% | 0.02167% | 6.43833% | NAP | |
| 5.00 | Loan | 1 | Domain at Town Centre | 35,805,000 | 6.09800% | 0.02167% | 6.07633% | NAP | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | 26,798,138 | 5.58000% | 0.02167% | 5.55833% | 216,605.97 | |
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | 3,928,401 | |||||
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | 3,229,330 | |||||
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | 2,298,121 | |||||
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | 1,988,138 | |||||
| 6.05 | Property | 1 | U-Haul of West Hartford | 1,884,115 | |||||
| 6.06 | Property | 1 | U-Haul of Anchorage | 1,867,804 | |||||
| 6.07 | Property | 1 | U-Haul of Southern Plaza | 1,799,005 | |||||
| 6.08 | Property | 1 | U-Haul of Newark | 1,538,986 | |||||
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | 1,219,238 | |||||
| 6.10 | Property | 1 | U-Haul of Levittown | 1,177,160 | |||||
| 6.11 | Property | 1 | U-Haul of Eastland | 1,105,372 | |||||
| 6.12 | Property | 1 | U-Haul of Lynwood | 1,095,451 | |||||
| 6.13 | Property | 1 | U-Haul of New River | 842,982 | |||||
| 6.14 | Property | 1 | U-Haul of Redwood City | 738,521 | |||||
| 6.15 | Property | 1 | U-Haul Storage Othello Station | 736,588 | |||||
| 6.16 | Property | 1 | U-Haul of Verde Valley | 542,121 | |||||
| 6.17 | Property | 1 | U-Haul of Springfield | 407,564 | |||||
| 6.18 | Property | 1 | U-Haul of Rainier Valley | 399,241 | |||||
| 7.00 | Loan | 1 | 1688 Meridian Avenue | 28,750,000 | 6.18700% | 0.02167% | 6.16533% | NAP | |
| 8.00 | Loan | 1 | 255 Greenwich | 27,000,000 | 6.40500% | 0.02292% | 6.38208% | NAP | |
| 9.00 | Loan | 1 | Air Depot Industrial | 24,500,000 | 6.42000% | 0.02167% | 6.39833% | NAP | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | 18,000,000 | 6.20800% | 0.02292% | 6.18508% | NAP | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | 14,616,621 | 5.91100% | 0.02167% | 5.88933% | 97,983.69 | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | 12,683,022 | 6.62000% | 0.02167% | 6.59833% | 109,235.95 | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | 13,447,091 | 6.46000% | 0.02167% | 6.43833% | 94,415.96 | |
| 14.00 | Loan | 1 | Greenwich Portfolio | 13,700,000 | 7.08000% | 0.02167% | 7.05833% | NAP | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | 11,530,656 | 6.31000% | 0.02167% | 6.28833% | 83,339.53 | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | 11,797,787 | 5.97100% | 0.02167% | 5.94933% | 79,492.42 | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | 11,000,000 | 7.05000% | 0.02167% | 7.02833% | NAP | |
| 17.01 | Property | 1 | Vista Oaks Apartments | 5,129,326 | |||||
| 17.02 | Property | 1 | Oaks at Nassau Bay | 3,245,902 | |||||
| 17.03 | Property | 1 | Broadway Village Apartments | 2,624,772 | |||||
| 18.00 | Loan | 1 | Guardian Storage Waterfront | 10,920,000 | 6.08000% | 0.05167% | 6.02833% | NAP | |
| 19.00 | Loan | 1 | Landstown Commons | 10,000,000 | 6.10000% | 0.02167% | 6.07833% | NAP | |
| 20.00 | Loan | 1 | Fountain Court | 10,000,000 | 6.54900% | 0.02167% | 6.52733% | NAP | |
| 21.00 | Loan | 1 | Arlington Gardens | 8,024,205 | 6.32000% | 0.02167% | 6.29833% | 58,057.93 | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | 9,120,000 | 6.08000% | 0.05167% | 6.02833% | NAP | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | 7,826,928 | 6.09100% | 0.02167% | 6.06933% | 53,276.39 | |
| 24.00 | Loan | 1 | River Hills East Townhomes | 6,233,609 | 6.18100% | 0.02167% | 6.15933% | 44,620.27 | |
| 25.00 | Loan | 1 | Cherry Hill Court | 6,824,222 | 6.39800% | 0.02167% | 6.37633% | 45,339.68 | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | 5,318,972 | 6.90000% | 0.02167% | 6.87833% | 50,658.89 | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | 5,976,826 | 5.89100% | 0.02167% | 5.86933% | 39,997.85 | |
| 28.00 | Loan | 1 | Springhill Storage | 4,700,000 | 6.31700% | 0.02167% | 6.29533% | NAP | |
| 29.00 | Loan | 1 | CubeSmart Arlington | 3,700,000 | 6.32700% | 0.07167% | 6.25533% | NAP |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Monthly Debt Service (IO) ($) | Annual Debt Service (P&I) ($) | Annual Debt Service (IO) ($) | Amortization Type | ARD Loan (Yes / No) |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | 298,585.21 | NAP | 3,583,022.52 | Interest Only | No | |
| 1.01 | Property | 1 | Fair City Mall | ||||||
| 1.02 | Property | 1 | Plaza at Landmark | ||||||
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | NAP | 4,682,494.68 | NAP | Amortizing Balloon | No | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | 291,645.14 | NAP | 3,499,741.68 | Interest Only | No | |
| 4.00 | Loan | 1 | 50 West 23rd Street | 289,279.40 | NAP | 3,471,352.80 | Interest Only | No | |
| 5.00 | Loan | 1 | Domain at Town Centre | 184,476.15 | NAP | 2,213,713.80 | Interest Only | No | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | NAP | 2,599,271.64 | NAP | Amortizing Balloon - ARD | Yes | |
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | ||||||
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | ||||||
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | ||||||
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | ||||||
| 6.05 | Property | 1 | U-Haul of West Hartford | ||||||
| 6.06 | Property | 1 | U-Haul of Anchorage | ||||||
| 6.07 | Property | 1 | U-Haul of Southern Plaza | ||||||
| 6.08 | Property | 1 | U-Haul of Newark | ||||||
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | ||||||
| 6.10 | Property | 1 | U-Haul of Levittown | ||||||
| 6.11 | Property | 1 | U-Haul of Eastland | ||||||
| 6.12 | Property | 1 | U-Haul of Lynwood | ||||||
| 6.13 | Property | 1 | U-Haul of New River | ||||||
| 6.14 | Property | 1 | U-Haul of Redwood City | ||||||
| 6.15 | Property | 1 | U-Haul Storage Othello Station | ||||||
| 6.16 | Property | 1 | U-Haul of Verde Valley | ||||||
| 6.17 | Property | 1 | U-Haul of Springfield | ||||||
| 6.18 | Property | 1 | U-Haul of Rainier Valley | ||||||
| 7.00 | Loan | 1 | 1688 Meridian Avenue | 150,288.96 | NAP | 1,803,467.52 | Interest Only | No | |
| 8.00 | Loan | 1 | 255 Greenwich | 146,114.06 | NAP | 1,753,368.72 | Interest Only | No | |
| 9.00 | Loan | 1 | Air Depot Industrial | 132,895.49 | NAP | 1,594,745.83 | Interest Only | No | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | 94,413.33 | NAP | 1,132,959.96 | Interest Only | No | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | 82,405.09 | 1,175,804.28 | 988,861.08 | Interest Only, Amortizing Balloon | No | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | NAP | 1,310,831.40 | NAP | Amortizing Balloon | No | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | 81,871.53 | 1,132,991.52 | 982,458.36 | Interest Only, Amortizing Balloon | No | |
| 14.00 | Loan | 1 | Greenwich Portfolio | 81,952.64 | NAP | 983,431.68 | Interest Only | No | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | NAP | 1,000,074.36 | NAP | Amortizing Balloon | No | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | 67,097.73 | 953,909.04 | 805,172.76 | Interest Only, Amortizing Balloon | No | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | 65,522.57 | NAP | 786,270.84 | Interest Only | No | |
| 17.01 | Property | 1 | Vista Oaks Apartments | ||||||
| 17.02 | Property | 1 | Oaks at Nassau Bay | ||||||
| 17.03 | Property | 1 | Broadway Village Apartments | ||||||
| 18.00 | Loan | 1 | Guardian Storage Waterfront | 56,096.44 | NAP | 673,157.28 | Interest Only | No | |
| 19.00 | Loan | 1 | Landstown Commons | 51,539.35 | NAP | 618,472.20 | Interest Only | No | |
| 20.00 | Loan | 1 | Fountain Court | 55,332.99 | NAP | 663,995.88 | Interest Only | No | |
| 21.00 | Loan | 1 | Arlington Gardens | NAP | 696,695.16 | NAP | Amortizing Balloon | No | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | 46,849.78 | NAP | 562,197.36 | Interest Only | No | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | 45,287.71 | 639,316.68 | 543,452.52 | Interest Only, Amortizing Balloon | No | |
| 24.00 | Loan | 1 | River Hills East Townhomes | NAP | 535,443.24 | NAP | Amortizing Balloon | No | |
| 25.00 | Loan | 1 | Cherry Hill Court | 39,191.45 | 544,076.16 | 470,297.40 | Interest Only, Amortizing Balloon | No | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | NAP | 607,906.68 | NAP | Amortizing Balloon | No | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | 33,597.11 | 479,974.20 | 403,165.32 | Interest Only, Amortizing Balloon | No | |
| 28.00 | Loan | 1 | Springhill Storage | 25,085.22 | NAP | 301,022.64 | Interest Only | No | |
| 29.00 | Loan | 1 | CubeSmart Arlington | 19,779.20 | NAP | 237,350.40 | Interest Only | No |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Interest Accrual Method | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) | Remaining Term To Maturity / ARD (Mos.) |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | Actual/360 | 120 | 119 | 120 | 119 | |
| 1.01 | Property | 1 | Fair City Mall | ||||||
| 1.02 | Property | 1 | Plaza at Landmark | ||||||
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | Actual/360 | 0 | 0 | 120 | 119 | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | Actual/360 | 121 | 117 | 121 | 117 | |
| 4.00 | Loan | 1 | 50 West 23rd Street | Actual/360 | 120 | 118 | 120 | 118 | |
| 5.00 | Loan | 1 | Domain at Town Centre | Actual/360 | 120 | 119 | 120 | 119 | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | Actual/360 | 0 | 0 | 120 | 115 | |
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | ||||||
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | ||||||
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | ||||||
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | ||||||
| 6.05 | Property | 1 | U-Haul of West Hartford | ||||||
| 6.06 | Property | 1 | U-Haul of Anchorage | ||||||
| 6.07 | Property | 1 | U-Haul of Southern Plaza | ||||||
| 6.08 | Property | 1 | U-Haul of Newark | ||||||
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | ||||||
| 6.10 | Property | 1 | U-Haul of Levittown | ||||||
| 6.11 | Property | 1 | U-Haul of Eastland | ||||||
| 6.12 | Property | 1 | U-Haul of Lynwood | ||||||
| 6.13 | Property | 1 | U-Haul of New River | ||||||
| 6.14 | Property | 1 | U-Haul of Redwood City | ||||||
| 6.15 | Property | 1 | U-Haul Storage Othello Station | ||||||
| 6.16 | Property | 1 | U-Haul of Verde Valley | ||||||
| 6.17 | Property | 1 | U-Haul of Springfield | ||||||
| 6.18 | Property | 1 | U-Haul of Rainier Valley | ||||||
| 7.00 | Loan | 1 | 1688 Meridian Avenue | Actual/360 | 120 | 118 | 120 | 118 | |
| 8.00 | Loan | 1 | 255 Greenwich | Actual/360 | 120 | 116 | 120 | 116 | |
| 9.00 | Loan | 1 | Air Depot Industrial | Actual/360 | 120 | 117 | 120 | 117 | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | Actual/360 | 120 | 116 | 120 | 116 | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | Actual/360 | 24 | 21 | 120 | 117 | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | Actual/360 | 0 | 0 | 120 | 116 | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | Actual/360 | 24 | 22 | 120 | 118 | |
| 14.00 | Loan | 1 | Greenwich Portfolio | Actual/360 | 120 | 118 | 120 | 118 | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | Actual/360 | 0 | 0 | 120 | 116 | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | Actual/360 | 24 | 21 | 120 | 117 | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | Actual/360 | 120 | 116 | 120 | 116 | |
| 17.01 | Property | 1 | Vista Oaks Apartments | ||||||
| 17.02 | Property | 1 | Oaks at Nassau Bay | ||||||
| 17.03 | Property | 1 | Broadway Village Apartments | ||||||
| 18.00 | Loan | 1 | Guardian Storage Waterfront | Actual/360 | 120 | 117 | 120 | 117 | |
| 19.00 | Loan | 1 | Landstown Commons | Actual/360 | 120 | 118 | 120 | 118 | |
| 20.00 | Loan | 1 | Fountain Court | Actual/360 | 120 | 120 | 120 | 120 | |
| 21.00 | Loan | 1 | Arlington Gardens | Actual/360 | 0 | 0 | 120 | 117 | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | Actual/360 | 120 | 117 | 120 | 117 | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | Actual/360 | 24 | 21 | 120 | 117 | |
| 24.00 | Loan | 1 | River Hills East Townhomes | Actual/360 | 0 | 0 | 120 | 117 | |
| 25.00 | Loan | 1 | Cherry Hill Court | Actual/360 | 60 | 58 | 120 | 118 | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | Actual/360 | 0 | 0 | 120 | 116 | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | Actual/360 | 24 | 21 | 120 | 117 | |
| 28.00 | Loan | 1 | Springhill Storage | Actual/360 | 120 | 117 | 120 | 117 | |
| 29.00 | Loan | 1 | CubeSmart Arlington | Actual/360 | 120 | 118 | 120 | 118 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Seasoning (Mos.) | Payment Due Date |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | 0 | 0 | 2/20/2026 | 1 | 1 | |
| 1.01 | Property | 1 | Fair City Mall | ||||||
| 1.02 | Property | 1 | Plaza at Landmark | ||||||
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | 300 | 299 | 3/6/2026 | 1 | 11 | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | 0 | 0 | 12/1/2025 | 4 | 1 | |
| 4.00 | Loan | 1 | 50 West 23rd Street | 0 | 0 | 1/29/2026 | 2 | 6 | |
| 5.00 | Loan | 1 | Domain at Town Centre | 0 | 0 | 3/11/2026 | 1 | 11 | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | 300 | 295 | 11/6/2025 | 5 | 6 | |
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | ||||||
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | ||||||
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | ||||||
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | ||||||
| 6.05 | Property | 1 | U-Haul of West Hartford | ||||||
| 6.06 | Property | 1 | U-Haul of Anchorage | ||||||
| 6.07 | Property | 1 | U-Haul of Southern Plaza | ||||||
| 6.08 | Property | 1 | U-Haul of Newark | ||||||
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | ||||||
| 6.10 | Property | 1 | U-Haul of Levittown | ||||||
| 6.11 | Property | 1 | U-Haul of Eastland | ||||||
| 6.12 | Property | 1 | U-Haul of Lynwood | ||||||
| 6.13 | Property | 1 | U-Haul of New River | ||||||
| 6.14 | Property | 1 | U-Haul of Redwood City | ||||||
| 6.15 | Property | 1 | U-Haul Storage Othello Station | ||||||
| 6.16 | Property | 1 | U-Haul of Verde Valley | ||||||
| 6.17 | Property | 1 | U-Haul of Springfield | ||||||
| 6.18 | Property | 1 | U-Haul of Rainier Valley | ||||||
| 7.00 | Loan | 1 | 1688 Meridian Avenue | 0 | 0 | 2/10/2026 | 2 | 6 | |
| 8.00 | Loan | 1 | 255 Greenwich | 0 | 0 | 11/4/2025 | 4 | 1 | |
| 9.00 | Loan | 1 | Air Depot Industrial | 0 | 0 | 12/23/2025 | 3 | 6 | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | 0 | 0 | 11/18/2025 | 4 | 1 | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | 360 | 360 | 1/8/2026 | 3 | 11 | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | 300 | 296 | 11/20/2025 | 4 | 6 | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | 360 | 360 | 1/6/2026 | 2 | 1 | |
| 14.00 | Loan | 1 | Greenwich Portfolio | 0 | 0 | 2/11/2026 | 2 | 6 | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | 360 | 356 | 11/25/2025 | 4 | 1 | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | 360 | 360 | 1/8/2026 | 3 | 11 | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | 0 | 0 | 11/19/2025 | 4 | 6 | |
| 17.01 | Property | 1 | Vista Oaks Apartments | ||||||
| 17.02 | Property | 1 | Oaks at Nassau Bay | ||||||
| 17.03 | Property | 1 | Broadway Village Apartments | ||||||
| 18.00 | Loan | 1 | Guardian Storage Waterfront | 0 | 0 | 1/5/2026 | 3 | 6 | |
| 19.00 | Loan | 1 | Landstown Commons | 0 | 0 | 1/16/2026 | 2 | 6 | |
| 20.00 | Loan | 1 | Fountain Court | 0 | 0 | 3/6/2026 | 0 | 1 | |
| 21.00 | Loan | 1 | Arlington Gardens | 360 | 357 | 12/22/2025 | 3 | 1 | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | 0 | 0 | 1/5/2026 | 3 | 6 | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | 360 | 360 | 1/8/2026 | 3 | 11 | |
| 24.00 | Loan | 1 | River Hills East Townhomes | 360 | 357 | 12/11/2025 | 3 | 1 | |
| 25.00 | Loan | 1 | Cherry Hill Court | 360 | 360 | 2/11/2026 | 2 | 11 | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | 276 | 272 | 11/13/2025 | 4 | 6 | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | 360 | 360 | 1/8/2026 | 3 | 11 | |
| 28.00 | Loan | 1 | Springhill Storage | 0 | 0 | 1/8/2026 | 3 | 11 | |
| 29.00 | Loan | 1 | CubeSmart Arlington | 0 | 0 | 2/3/2026 | 2 | 11 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | First Payment Date | First P&I Payment Date | Maturity Date or Anticipated Repayment Date | Final Maturity Date | Grace Period - Late Fee (Days) | Grace Period - Default (Days) |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | 4/1/2026 | NAP | 3/1/2036 | NAP | 0 | 0 | |
| 1.01 | Property | 1 | Fair City Mall | |||||||
| 1.02 | Property | 1 | Plaza at Landmark | |||||||
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | 4/11/2026 | 4/11/2026 | 3/11/2036 | NAP | 0 | 0 | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | 1/1/2026 | NAP | 1/1/2036 | NAP | 10 | 10 | |
| 4.00 | Loan | 1 | 50 West 23rd Street | 3/6/2026 | NAP | 2/6/2036 | NAP | 0 | 0 | |
| 5.00 | Loan | 1 | Domain at Town Centre | 4/11/2026 | NAP | 3/11/2036 | NAP | 0 | 0 | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | 12/6/2025 | 12/6/2025 | 11/6/2035 | 11/6/2050 | 0 | 0 | |
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | |||||||
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | |||||||
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | |||||||
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | |||||||
| 6.05 | Property | 1 | U-Haul of West Hartford | |||||||
| 6.06 | Property | 1 | U-Haul of Anchorage | |||||||
| 6.07 | Property | 1 | U-Haul of Southern Plaza | |||||||
| 6.08 | Property | 1 | U-Haul of Newark | |||||||
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | |||||||
| 6.10 | Property | 1 | U-Haul of Levittown | |||||||
| 6.11 | Property | 1 | U-Haul of Eastland | |||||||
| 6.12 | Property | 1 | U-Haul of Lynwood | |||||||
| 6.13 | Property | 1 | U-Haul of New River | |||||||
| 6.14 | Property | 1 | U-Haul of Redwood City | |||||||
| 6.15 | Property | 1 | U-Haul Storage Othello Station | |||||||
| 6.16 | Property | 1 | U-Haul of Verde Valley | |||||||
| 6.17 | Property | 1 | U-Haul of Springfield | |||||||
| 6.18 | Property | 1 | U-Haul of Rainier Valley | |||||||
| 7.00 | Loan | 1 | 1688 Meridian Avenue | 3/6/2026 | NAP | 2/6/2036 | NAP | 0 | 0 | |
| 8.00 | Loan | 1 | 255 Greenwich | 1/1/2026 | NAP | 12/1/2035 | NAP | 5 | 5 | |
| 9.00 | Loan | 1 | Air Depot Industrial | 2/6/2026 | NAP | 1/6/2036 | NAP | 0 | 0 | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | 1/1/2026 | NAP | 12/1/2035 | NAP | 0 | 0 | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | 2/11/2026 | 2/11/2028 | 1/11/2036 | NAP | 0 | 0 | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | 1/6/2026 | 1/6/2026 | 12/6/2035 | NAP | 0 | 0 | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | 3/1/2026 | 3/1/2028 | 2/1/2036 | NAP | 0 | 0 | |
| 14.00 | Loan | 1 | Greenwich Portfolio | 3/6/2026 | NAP | 2/6/2036 | NAP | 0 | 0 | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | 1/1/2026 | 1/1/2026 | 12/1/2035 | NAP | 5 | 5 | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | 2/11/2026 | 2/11/2028 | 1/11/2036 | NAP | 0 | 0 | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | 1/6/2026 | NAP | 12/6/2035 | NAP | 0 | 0 | |
| 17.01 | Property | 1 | Vista Oaks Apartments | |||||||
| 17.02 | Property | 1 | Oaks at Nassau Bay | |||||||
| 17.03 | Property | 1 | Broadway Village Apartments | |||||||
| 18.00 | Loan | 1 | Guardian Storage Waterfront | 2/6/2026 | NAP | 1/6/2036 | NAP | 0 | 0 | |
| 19.00 | Loan | 1 | Landstown Commons | 3/6/2026 | NAP | 2/6/2036 | NAP | 0 | 0 | |
| 20.00 | Loan | 1 | Fountain Court | 5/1/2026 | NAP | 4/1/2036 | NAP | 7 | 7 | |
| 21.00 | Loan | 1 | Arlington Gardens | 2/1/2026 | 2/1/2026 | 1/1/2036 | NAP | 5 | 5 | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | 2/6/2026 | NAP | 1/6/2036 | NAP | 0 | 0 | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | 2/11/2026 | 2/11/2028 | 1/11/2036 | NAP | 0 | 0 | |
| 24.00 | Loan | 1 | River Hills East Townhomes | 2/1/2026 | 2/1/2026 | 1/1/2036 | NAP | 5 | 5 | |
| 25.00 | Loan | 1 | Cherry Hill Court | 3/11/2026 | 3/11/2031 | 2/11/2036 | NAP | 0 | 0 | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | 1/6/2026 | 1/6/2026 | 12/6/2035 | NAP | 0 | 0 | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | 2/11/2026 | 2/11/2028 | 1/11/2036 | NAP | 0 | 0 | |
| 28.00 | Loan | 1 | Springhill Storage | 2/11/2026 | NAP | 1/11/2036 | NAP | 0 | 0 | |
| 29.00 | Loan | 1 | CubeSmart Arlington | 3/11/2026 | NAP | 2/11/2036 | NAP | 0 | 0 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Prepayment Provision | Most Recent EGI ($) | Most Recent Expenses ($) | Most Recent NOI ($) | Most Recent NOI Date | Most Recent Description |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | L(24),YM1(90),O(6) | 20,921,738 | 6,835,984 | 14,085,754 | 12/31/2025 | T-12 | |
| 1.01 | Property | 1 | Fair City Mall | 11,093,491 | 3,540,543 | 7,552,948 | 12/31/2025 | T-12 | ||
| 1.02 | Property | 1 | Plaza at Landmark | 9,828,247 | 3,295,441 | 6,532,806 | 12/31/2025 | T-12 | ||
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | L(25),D(88),O(7) | 36,653,019 | 16,593,893 | 20,059,126 | 1/31/2026 | T-12 | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | L(28),D(86),O(7) | NAV | NAV | NAV | NAV | NAV | |
| 4.00 | Loan | 1 | 50 West 23rd Street | L(26),D(87),O(7) | 15,560,382 | 7,402,260 | 8,158,122 | 9/30/2025 | T-12 | |
| 5.00 | Loan | 1 | Domain at Town Centre | L(25),D(88),O(7) | 8,246,593 | 3,762,460 | 4,484,133 | 12/31/2025 | T-3 Annualized | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | L(29),DorYM1(84),O(7) | 15,589,568 | 4,493,240 | 11,096,328 | 7/31/2025 | T-12 | |
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | 1,916,236 | 481,995 | 1,434,241 | 7/31/2025 | T-12 | ||
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | 1,737,928 | 437,898 | 1,300,029 | 7/31/2025 | T-12 | ||
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | 1,217,850 | 290,313 | 927,537 | 7/31/2025 | T-12 | ||
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | 1,147,269 | 350,350 | 796,919 | 7/31/2025 | T-12 | ||
| 6.05 | Property | 1 | U-Haul of West Hartford | 1,124,373 | 357,253 | 767,120 | 7/31/2025 | T-12 | ||
| 6.06 | Property | 1 | U-Haul of Anchorage | 1,065,047 | 318,681 | 746,366 | 7/31/2025 | T-12 | ||
| 6.07 | Property | 1 | U-Haul of Southern Plaza | 1,022,577 | 295,550 | 727,027 | 7/31/2025 | T-12 | ||
| 6.08 | Property | 1 | U-Haul of Newark | 837,805 | 216,829 | 620,976 | 7/31/2025 | T-12 | ||
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | 914,895 | 190,508 | 724,387 | 7/31/2025 | T-12 | ||
| 6.10 | Property | 1 | U-Haul of Levittown | 695,861 | 246,320 | 449,541 | 7/31/2025 | T-12 | ||
| 6.11 | Property | 1 | U-Haul of Eastland | 780,544 | 231,679 | 548,865 | 7/31/2025 | T-12 | ||
| 6.12 | Property | 1 | U-Haul of Lynwood | 663,558 | 169,384 | 494,174 | 7/31/2025 | T-12 | ||
| 6.13 | Property | 1 | U-Haul of New River | 516,644 | 147,687 | 368,958 | 7/31/2025 | T-12 | ||
| 6.14 | Property | 1 | U-Haul of Redwood City | 497,014 | 150,159 | 346,855 | 7/31/2025 | T-12 | ||
| 6.15 | Property | 1 | U-Haul Storage Othello Station | 498,162 | 201,552 | 296,610 | 7/31/2025 | T-12 | ||
| 6.16 | Property | 1 | U-Haul of Verde Valley | 303,313 | 84,037 | 219,275 | 7/31/2025 | T-12 | ||
| 6.17 | Property | 1 | U-Haul of Springfield | 279,664 | 113,846 | 165,818 | 7/31/2025 | T-12 | ||
| 6.18 | Property | 1 | U-Haul of Rainier Valley | 370,826 | 209,198 | 161,628 | 7/31/2025 | T-12 | ||
| 7.00 | Loan | 1 | 1688 Meridian Avenue | L(26),D(87),O(7) | 4,096,159 | 1,878,527 | 2,217,632 | 11/30/2025 | T-12 | |
| 8.00 | Loan | 1 | 255 Greenwich | L(23),YM1(5),DorYM1(85),O(7) | 30,738,609 | 14,335,746 | 16,402,863 | 8/31/2025 | T-12 | |
| 9.00 | Loan | 1 | Air Depot Industrial | YM1(116),O(4) | 3,365,312 | 1,223,847 | 2,141,465 | 10/31/2025 | T-12 | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | L(28),D(85),O(7) | 25,317,394 | 5,618,407 | 19,698,987 | 9/30/2025 | T-12 | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | L(27),DorYM1(86),O(7) | 2,453,055 | 783,863 | 1,669,192 | 11/30/2025 | T-12 | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | L(28),D(85),O(7) | NAV | NAV | NAV | NAV | NAV | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | L(26),D(87),O(7) | 18,616,831 | 4,415,928 | 14,200,903 | 9/30/2025 | T-12 | |
| 14.00 | Loan | 1 | Greenwich Portfolio | L(26),D(87),O(7) | 1,768,817 | 370,490 | 1,398,327 | 10/31/2025 | T-12 | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | L(23),YM1(93),O(4) | 1,536,097 | 192,600 | 1,343,497 | 1/31/2026 | T-11 Annualized | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | L(27),DorYM1(86),O(7) | 1,856,269 | 527,783 | 1,328,486 | 11/30/2025 | T-12 | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | L(24),YM1(91),O(5) | 6,300,451 | 2,515,521 | 3,784,930 | 12/31/2025 | T-12 | |
| 17.01 | Property | 1 | Vista Oaks Apartments | 2,746,608 | 894,910 | 1,851,698 | 12/31/2025 | T-12 | ||
| 17.02 | Property | 1 | Oaks at Nassau Bay | 1,952,733 | 945,849 | 1,006,884 | 12/31/2025 | T-12 | ||
| 17.03 | Property | 1 | Broadway Village Apartments | 1,601,110 | 674,763 | 926,347 | 12/31/2025 | T-12 | ||
| 18.00 | Loan | 1 | Guardian Storage Waterfront | L(25),YM1(89),O(6) | 1,664,333 | 591,889 | 1,072,444 | 11/30/2025 | T-12 | |
| 19.00 | Loan | 1 | Landstown Commons | L(11),YM1(15),DorYM1(88),O(6) | 10,379,343 | 2,776,228 | 7,603,115 | 9/30/2025 | T-12 | |
| 20.00 | Loan | 1 | Fountain Court | L(24),D(92),O(4) | 1,979,525 | 743,002 | 1,236,523 | 12/31/2025 | T-12 | |
| 21.00 | Loan | 1 | Arlington Gardens | L(23),YM1(93),O(4) | 1,220,505 | 246,257 | 974,248 | 1/31/2026 | T-12 | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | L(25),YM1(89),O(6) | 1,464,525 | 602,222 | 862,303 | 11/30/2025 | T-12 | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | L(27),DorYM1(86),O(7) | 1,296,897 | 420,361 | 876,536 | 11/30/2025 | T-12 | |
| 24.00 | Loan | 1 | River Hills East Townhomes | L(23),YM1(93),O(4) | 958,073 | 167,720 | 790,352 | 1/29/2026 | T-12 | |
| 25.00 | Loan | 1 | Cherry Hill Court | L(26),D(90),O(4) | 1,120,652 | 376,952 | 743,700 | 10/31/2025 | T-12 | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | L(11),YM1(17),DorYM1(85),O(7) | 9,506,721 | 4,143,710 | 5,363,011 | 7/31/2025 | T-12 | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | L(27),DorYM1(86),O(7) | 1,307,339 | 512,368 | 794,971 | 11/30/2025 | T-12 | |
| 28.00 | Loan | 1 | Springhill Storage | L(27),D(89),O(4) | 1,331,913 | 415,112 | 916,801 | 10/31/2025 | T-12 | |
| 29.00 | Loan | 1 | CubeSmart Arlington | L(23),YM1(93),O(4) | 1,003,181 | 355,999 | 647,182 | 12/31/2025 | T-12 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Second Most Recent EGI ($) | Second Most Recent Expenses ($) | Second Most Recent NOI ($) | Second Most Recent NOI Date | Second Most Recent Description |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | 18,996,282 | 6,400,875 | 12,595,407 | 12/31/2024 | T-12 | |
| 1.01 | Property | 1 | Fair City Mall | 9,657,966 | 3,170,280 | 6,487,686 | 12/31/2024 | T-12 | |
| 1.02 | Property | 1 | Plaza at Landmark | 9,338,316 | 3,230,595 | 6,107,721 | 12/31/2024 | T-12 | |
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | 37,086,218 | 16,744,922 | 20,341,296 | 12/31/2025 | T-12 | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | NAV | NAV | NAV | NAV | NAV | |
| 4.00 | Loan | 1 | 50 West 23rd Street | 16,394,681 | 7,031,860 | 9,362,821 | 12/31/2024 | T-12 | |
| 5.00 | Loan | 1 | Domain at Town Centre | 8,012,872 | 3,854,515 | 4,158,357 | 12/31/2025 | T-12 | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | 15,450,652 | 4,444,234 | 11,006,418 | 3/31/2025 | T-12 | |
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | 1,896,337 | 467,558 | 1,428,779 | 3/31/2025 | T-12 | |
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | 1,729,543 | 435,885 | 1,293,658 | 3/31/2025 | T-12 | |
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | 1,207,273 | 284,200 | 923,073 | 3/31/2025 | T-12 | |
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | 1,112,680 | 332,947 | 779,733 | 3/31/2025 | T-12 | |
| 6.05 | Property | 1 | U-Haul of West Hartford | 1,126,716 | 355,010 | 771,705 | 3/31/2025 | T-12 | |
| 6.06 | Property | 1 | U-Haul of Anchorage | 1,057,610 | 313,336 | 744,275 | 3/31/2025 | T-12 | |
| 6.07 | Property | 1 | U-Haul of Southern Plaza | 984,302 | 291,079 | 693,222 | 3/31/2025 | T-12 | |
| 6.08 | Property | 1 | U-Haul of Newark | 814,013 | 215,129 | 598,883 | 3/31/2025 | T-12 | |
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | 915,921 | 191,060 | 724,861 | 3/31/2025 | T-12 | |
| 6.10 | Property | 1 | U-Haul of Levittown | 695,092 | 244,503 | 450,589 | 3/31/2025 | T-12 | |
| 6.11 | Property | 1 | U-Haul of Eastland | 781,223 | 234,263 | 546,960 | 3/31/2025 | T-12 | |
| 6.12 | Property | 1 | U-Haul of Lynwood | 664,161 | 165,683 | 498,478 | 3/31/2025 | T-12 | |
| 6.13 | Property | 1 | U-Haul of New River | 534,245 | 148,414 | 385,831 | 3/31/2025 | T-12 | |
| 6.14 | Property | 1 | U-Haul of Redwood City | 503,365 | 155,859 | 347,506 | 3/31/2025 | T-12 | |
| 6.15 | Property | 1 | U-Haul Storage Othello Station | 500,263 | 205,529 | 294,734 | 3/31/2025 | T-12 | |
| 6.16 | Property | 1 | U-Haul of Verde Valley | 286,970 | 82,603 | 204,367 | 3/31/2025 | T-12 | |
| 6.17 | Property | 1 | U-Haul of Springfield | 279,299 | 109,809 | 169,490 | 3/31/2025 | T-12 | |
| 6.18 | Property | 1 | U-Haul of Rainier Valley | 361,641 | 211,366 | 150,275 | 3/31/2025 | T-12 | |
| 7.00 | Loan | 1 | 1688 Meridian Avenue | 4,479,321 | 2,001,610 | 2,477,711 | 12/31/2024 | T-12 | |
| 8.00 | Loan | 1 | 255 Greenwich | 30,344,640 | 13,927,068 | 16,417,572 | 12/31/2024 | T-12 | |
| 9.00 | Loan | 1 | Air Depot Industrial | 2,821,521 | 997,523 | 1,823,998 | 12/31/2024 | T-12 | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | 24,694,656 | 5,708,443 | 18,986,213 | 12/31/2024 | T-12 | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | 2,511,833 | 777,469 | 1,734,364 | 12/31/2024 | T-12 | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | NAV | NAV | NAV | NAV | NAV | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | 18,986,462 | 4,239,484 | 14,746,978 | 12/31/2024 | T-12 | |
| 14.00 | Loan | 1 | Greenwich Portfolio | 1,727,471 | 328,458 | 1,399,013 | 12/31/2024 | T-12 | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | NAV | NAV | NAV | NAV | NAV | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | 1,942,474 | 534,794 | 1,407,680 | 12/31/2024 | T-12 | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | 6,060,183 | 2,517,653 | 3,542,530 | 12/31/2024 | T-12 | |
| 17.01 | Property | 1 | Vista Oaks Apartments | 2,636,875 | 882,034 | 1,754,841 | 12/31/2024 | T-12 | |
| 17.02 | Property | 1 | Oaks at Nassau Bay | 1,844,737 | 931,657 | 913,080 | 12/31/2024 | T-12 | |
| 17.03 | Property | 1 | Broadway Village Apartments | 1,578,572 | 703,963 | 874,609 | 12/31/2024 | T-12 | |
| 18.00 | Loan | 1 | Guardian Storage Waterfront | 1,622,311 | 578,882 | 1,043,429 | 12/31/2024 | T-12 | |
| 19.00 | Loan | 1 | Landstown Commons | 10,199,569 | 2,557,335 | 7,642,234 | 12/31/2024 | T-12 | |
| 20.00 | Loan | 1 | Fountain Court | 2,103,878 | 713,593 | 1,390,285 | 12/31/2024 | T-12 | |
| 21.00 | Loan | 1 | Arlington Gardens | 1,025,937 | 270,008 | 755,929 | 12/31/2024 | T-12 | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | 1,443,824 | 572,272 | 871,552 | 12/31/2024 | T-12 | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | 1,321,559 | 406,475 | 915,084 | 12/31/2024 | T-12 | |
| 24.00 | Loan | 1 | River Hills East Townhomes | 725,758 | 172,221 | 553,537 | 12/31/2024 | T-12 | |
| 25.00 | Loan | 1 | Cherry Hill Court | 1,199,022 | 373,641 | 825,381 | 12/31/2024 | T-12 | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | 9,540,216 | 4,185,824 | 5,354,392 | 12/31/2024 | T-12 | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | 1,365,295 | 490,872 | 874,423 | 12/31/2024 | T-12 | |
| 28.00 | Loan | 1 | Springhill Storage | 1,323,111 | 403,680 | 919,431 | 12/31/2024 | T-12 | |
| 29.00 | Loan | 1 | CubeSmart Arlington | 990,962 | 326,103 | 664,859 | 12/31/2024 | T-12 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Third Most Recent EGI ($) | Third Most Recent Expenses ($) | Third Most Recent NOI ($) | Third Most Recent NOI Date | Third Most Recent Description |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | 18,734,677 | 5,637,653 | 13,097,024 | 12/31/2023 | T-12 | |
| 1.01 | Property | 1 | Fair City Mall | 9,838,087 | 2,819,060 | 7,019,027 | 12/31/2023 | T-12 | |
| 1.02 | Property | 1 | Plaza at Landmark | 8,896,590 | 2,818,593 | 6,077,997 | 12/31/2023 | T-12 | |
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | 34,555,284 | 16,363,667 | 18,191,617 | 12/31/2024 | T-12 | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | NAV | NAV | NAV | NAV | NAV | |
| 4.00 | Loan | 1 | 50 West 23rd Street | 20,099,488 | 7,784,607 | 12,314,881 | 12/31/2023 | T-12 | |
| 5.00 | Loan | 1 | Domain at Town Centre | 7,841,496 | 3,747,280 | 4,094,216 | 12/31/2024 | T-12 | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | 15,414,565 | 4,410,011 | 11,004,553 | 3/31/2024 | T-12 | |
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | 1,869,368 | 472,356 | 1,397,012 | 3/31/2024 | T-12 | |
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | 1,742,996 | 445,498 | 1,297,498 | 3/31/2024 | T-12 | |
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | 1,238,874 | 286,690 | 952,184 | 3/31/2024 | T-12 | |
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | 1,137,992 | 336,948 | 801,043 | 3/31/2024 | T-12 | |
| 6.05 | Property | 1 | U-Haul of West Hartford | 1,076,984 | 343,638 | 733,346 | 3/31/2024 | T-12 | |
| 6.06 | Property | 1 | U-Haul of Anchorage | 1,053,195 | 324,337 | 728,859 | 3/31/2024 | T-12 | |
| 6.07 | Property | 1 | U-Haul of Southern Plaza | 958,405 | 290,895 | 667,511 | 3/31/2024 | T-12 | |
| 6.08 | Property | 1 | U-Haul of Newark | 774,881 | 198,901 | 575,980 | 3/31/2024 | T-12 | |
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | 940,996 | 188,819 | 752,177 | 3/31/2024 | T-12 | |
| 6.10 | Property | 1 | U-Haul of Levittown | 702,256 | 238,159 | 464,097 | 3/31/2024 | T-12 | |
| 6.11 | Property | 1 | U-Haul of Eastland | 844,135 | 231,471 | 612,664 | 3/31/2024 | T-12 | |
| 6.12 | Property | 1 | U-Haul of Lynwood | 646,129 | 170,613 | 475,516 | 3/31/2024 | T-12 | |
| 6.13 | Property | 1 | U-Haul of New River | 512,185 | 144,681 | 367,504 | 3/31/2024 | T-12 | |
| 6.14 | Property | 1 | U-Haul of Redwood City | 491,379 | 151,626 | 339,754 | 3/31/2024 | T-12 | |
| 6.15 | Property | 1 | U-Haul Storage Othello Station | 492,997 | 189,502 | 303,496 | 3/31/2024 | T-12 | |
| 6.16 | Property | 1 | U-Haul of Verde Valley | 276,460 | 81,359 | 195,102 | 3/31/2024 | T-12 | |
| 6.17 | Property | 1 | U-Haul of Springfield | 260,186 | 107,863 | 152,323 | 3/31/2024 | T-12 | |
| 6.18 | Property | 1 | U-Haul of Rainier Valley | 395,144 | 206,657 | 188,488 | 3/31/2024 | T-12 | |
| 7.00 | Loan | 1 | 1688 Meridian Avenue | 4,387,676 | 1,569,246 | 2,818,430 | 12/31/2023 | T-12 | |
| 8.00 | Loan | 1 | 255 Greenwich | 32,152,546 | 13,834,112 | 18,318,434 | 12/31/2023 | T-12 | |
| 9.00 | Loan | 1 | Air Depot Industrial | 2,179,523 | 1,347,456 | 832,067 | 12/31/2023 | T-12 | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | 24,227,619 | 5,450,378 | 18,777,241 | 12/31/2023 | T-12 | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | 2,544,920 | 764,152 | 1,780,768 | 12/31/2023 | T-12 | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | NAV | NAV | NAV | NAV | NAV | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | 18,809,273 | 4,176,992 | 14,632,281 | 12/31/2023 | T-12 | |
| 14.00 | Loan | 1 | Greenwich Portfolio | 1,627,869 | 366,049 | 1,261,820 | 12/31/2023 | T-12 | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | NAV | NAV | NAV | NAV | NAV | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | 1,887,644 | 513,721 | 1,373,923 | 12/31/2023 | T-12 | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | 5,744,675 | 2,307,129 | 3,437,546 | 12/31/2023 | T-12 | |
| 17.01 | Property | 1 | Vista Oaks Apartments | 2,511,955 | 848,558 | 1,663,397 | 12/31/2023 | T-12 | |
| 17.02 | Property | 1 | Oaks at Nassau Bay | 1,759,531 | 840,212 | 919,320 | 12/31/2023 | T-12 | |
| 17.03 | Property | 1 | Broadway Village Apartments | 1,473,189 | 618,360 | 854,829 | 12/31/2023 | T-12 | |
| 18.00 | Loan | 1 | Guardian Storage Waterfront | 1,640,508 | 557,402 | 1,083,106 | 12/31/2023 | T-12 | |
| 19.00 | Loan | 1 | Landstown Commons | 9,520,630 | 2,796,175 | 6,724,455 | 12/31/2023 | T-12 | |
| 20.00 | Loan | 1 | Fountain Court | 2,107,197 | 686,503 | 1,420,694 | 12/31/2023 | T-12 | |
| 21.00 | Loan | 1 | Arlington Gardens | 889,496 | 272,114 | 617,383 | 12/31/2023 | T-12 | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | 1,524,687 | 569,739 | 954,948 | 12/31/2023 | T-12 | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | 1,301,869 | 390,070 | 911,799 | 12/31/2023 | T-12 | |
| 24.00 | Loan | 1 | River Hills East Townhomes | NAV | NAV | NAV | NAV | NAV | |
| 25.00 | Loan | 1 | Cherry Hill Court | 1,197,129 | 354,294 | 842,835 | 12/31/2023 | T-12 | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | 9,527,732 | 4,160,999 | 5,366,732 | 12/31/2023 | T-12 | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | 1,421,472 | 485,115 | 936,357 | 12/31/2023 | T-12 | |
| 28.00 | Loan | 1 | Springhill Storage | 1,378,312 | 373,492 | 1,004,821 | 12/31/2023 | T-12 | |
| 29.00 | Loan | 1 | CubeSmart Arlington | 997,668 | 306,686 | 690,982 | 12/31/2023 | T-12 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Underwritten Economic Occupancy (%) | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Underwritten Replacement / FF&E Reserve ($) |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | 94.9% | 21,408,622 | 6,216,639 | 15,191,983 | 126,096 | |
| 1.01 | Property | 1 | Fair City Mall | 94.9% | 11,476,500 | 3,054,184 | 8,422,316 | 60,506 | |
| 1.02 | Property | 1 | Plaza at Landmark | 95.0% | 9,932,122 | 3,162,455 | 6,769,667 | 65,591 | |
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | 74.8% | 36,653,019 | 16,917,053 | 19,735,966 | 1,832,651 | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | 100.0% | 14,738,237 | 0 | 14,738,237 | 0 | |
| 4.00 | Loan | 1 | 50 West 23rd Street | 95.0% | 20,244,271 | 7,561,624 | 12,682,647 | 66,349 | |
| 5.00 | Loan | 1 | Domain at Town Centre | 92.9% | 8,284,519 | 3,897,135 | 4,387,384 | 180,311 | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | 92.9% | 15,597,038 | 4,670,392 | 10,926,646 | 110,027 | |
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | 93.8% | 1,916,236 | 517,502 | 1,398,734 | 14,268 | |
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | 94.6% | 1,737,928 | 438,534 | 1,299,394 | 12,734 | |
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | 94.4% | 1,217,851 | 290,560 | 927,291 | 10,436 | |
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | 88.7% | 1,150,952 | 345,355 | 805,598 | 9,230 | |
| 6.05 | Property | 1 | U-Haul of West Hartford | 95.5% | 1,124,373 | 363,672 | 760,701 | 9,020 | |
| 6.06 | Property | 1 | U-Haul of Anchorage | 94.9% | 1,065,047 | 314,394 | 750,653 | 5,472 | |
| 6.07 | Property | 1 | U-Haul of Southern Plaza | 92.4% | 1,022,577 | 293,216 | 729,361 | 9,037 | |
| 6.08 | Property | 1 | U-Haul of Newark | 97.3% | 837,805 | 216,884 | 620,922 | 6,924 | |
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | 89.5% | 914,895 | 290,631 | 624,264 | 1,888 | |
| 6.10 | Property | 1 | U-Haul of Levittown | 83.1% | 695,861 | 248,944 | 446,917 | 6,137 | |
| 6.11 | Property | 1 | U-Haul of Eastland | 90.4% | 780,544 | 232,012 | 548,532 | 8,008 | |
| 6.12 | Property | 1 | U-Haul of Lynwood | 91.6% | 664,418 | 198,446 | 465,972 | 2,416 | |
| 6.13 | Property | 1 | U-Haul of New River | 97.2% | 519,577 | 147,522 | 372,055 | 3,536 | |
| 6.14 | Property | 1 | U-Haul of Redwood City | 93.9% | 497,014 | 162,166 | 334,848 | 1,557 | |
| 6.15 | Property | 1 | U-Haul Storage Othello Station | 98.2% | 498,156 | 202,548 | 295,608 | 1,735 | |
| 6.16 | Property | 1 | U-Haul of Verde Valley | 100.0% | 303,313 | 84,024 | 219,288 | 3,005 | |
| 6.17 | Property | 1 | U-Haul of Springfield | 77.9% | 279,664 | 113,946 | 165,718 | 3,112 | |
| 6.18 | Property | 1 | U-Haul of Rainier Valley | 93.3% | 370,826 | 210,037 | 160,789 | 1,512 | |
| 7.00 | Loan | 1 | 1688 Meridian Avenue | 82.3% | 4,913,229 | 1,992,444 | 2,920,785 | 23,612 | |
| 8.00 | Loan | 1 | 255 Greenwich | 91.1% | 33,664,589 | 14,771,377 | 18,893,213 | 125,323 | |
| 9.00 | Loan | 1 | Air Depot Industrial | 92.5% | 4,324,597 | 1,353,097 | 2,971,500 | 43,588 | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | 83.3% | 24,235,222 | 6,006,419 | 18,228,803 | 76,348 | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | 84.2% | 2,453,055 | 868,928 | 1,584,127 | 17,083 | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | 95.0% | 8,244,198 | 247,326 | 7,996,872 | 62,450 | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | 86.1% | 18,131,921 | 4,368,908 | 13,763,013 | 118,786 | |
| 14.00 | Loan | 1 | Greenwich Portfolio | 95.4% | 1,768,062 | 387,226 | 1,380,836 | 6,182 | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | 95.0% | 1,858,586 | 489,057 | 1,369,528 | 30,600 | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | 85.3% | 1,856,269 | 612,621 | 1,243,648 | 11,399 | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | 89.5% | 6,254,051 | 2,654,220 | 3,599,831 | 188,400 | |
| 17.01 | Property | 1 | Vista Oaks Apartments | 92.3% | 2,750,375 | 937,355 | 1,813,020 | 76,800 | |
| 17.02 | Property | 1 | Oaks at Nassau Bay | 86.5% | 1,901,460 | 998,600 | 902,860 | 48,600 | |
| 17.03 | Property | 1 | Broadway Village Apartments | 88.6% | 1,602,215 | 718,265 | 883,951 | 63,000 | |
| 18.00 | Loan | 1 | Guardian Storage Waterfront | 94.0% | 1,700,376 | 603,289 | 1,097,087 | 18,768 | |
| 19.00 | Loan | 1 | Landstown Commons | 93.6% | 10,461,465 | 2,791,144 | 7,670,321 | 81,452 | |
| 20.00 | Loan | 1 | Fountain Court | 95.0% | 2,062,429 | 823,230 | 1,239,200 | 36,635 | |
| 21.00 | Loan | 1 | Arlington Gardens | 95.0% | 1,273,597 | 346,331 | 927,265 | 19,684 | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | 90.2% | 1,501,550 | 613,600 | 887,950 | 16,907 | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | 91.6% | 1,296,897 | 471,170 | 825,727 | 6,734 | |
| 24.00 | Loan | 1 | River Hills East Townhomes | 95.0% | 986,426 | 250,367 | 736,059 | 14,025 | |
| 25.00 | Loan | 1 | Cherry Hill Court | 88.1% | 1,199,377 | 421,372 | 778,004 | 10,472 | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | 95.1% | 9,928,704 | 4,158,695 | 5,770,009 | 92,898 | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | 83.4% | 1,307,339 | 533,768 | 773,571 | 8,710 | |
| 28.00 | Loan | 1 | Springhill Storage | 86.2% | 1,331,913 | 417,698 | 914,215 | 10,445 | |
| 29.00 | Loan | 1 | CubeSmart Arlington | 88.6% | 1,003,181 | 362,004 | 641,177 | 10,942 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NOI DSCR (x) | Underwritten NCF DSCR (x) | Underwritten NOI Debt Yield (%) |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | 857,543 | 14,208,344 | 1.49 | 1.39 | 9.2% | |
| 1.01 | Property | 1 | Fair City Mall | 432,829 | 7,928,981 | ||||
| 1.02 | Property | 1 | Plaza at Landmark | 424,714 | 6,279,362 | ||||
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | 0 | 17,903,315 | 1.96 | 1.77 | 15.8% | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | 0 | 14,738,237 | 1.29 | 1.29 | 8.2% | |
| 4.00 | Loan | 1 | 50 West 23rd Street | 747,390 | 11,868,908 | 2.33 | 2.18 | 15.3% | |
| 5.00 | Loan | 1 | Domain at Town Centre | 0 | 4,207,073 | 1.98 | 1.90 | 12.3% | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | 0 | 10,816,619 | 1.41 | 1.40 | 10.6% | |
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | 0 | 1,384,466 | ||||
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | 0 | 1,286,660 | ||||
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | 0 | 916,855 | ||||
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | 0 | 796,367 | ||||
| 6.05 | Property | 1 | U-Haul of West Hartford | 0 | 751,681 | ||||
| 6.06 | Property | 1 | U-Haul of Anchorage | 0 | 745,182 | ||||
| 6.07 | Property | 1 | U-Haul of Southern Plaza | 0 | 720,324 | ||||
| 6.08 | Property | 1 | U-Haul of Newark | 0 | 613,997 | ||||
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | 0 | 622,376 | ||||
| 6.10 | Property | 1 | U-Haul of Levittown | 0 | 440,780 | ||||
| 6.11 | Property | 1 | U-Haul of Eastland | 0 | 540,524 | ||||
| 6.12 | Property | 1 | U-Haul of Lynwood | 0 | 463,557 | ||||
| 6.13 | Property | 1 | U-Haul of New River | 0 | 368,519 | ||||
| 6.14 | Property | 1 | U-Haul of Redwood City | 0 | 333,290 | ||||
| 6.15 | Property | 1 | U-Haul Storage Othello Station | 0 | 293,873 | ||||
| 6.16 | Property | 1 | U-Haul of Verde Valley | 0 | 216,283 | ||||
| 6.17 | Property | 1 | U-Haul of Springfield | 0 | 162,606 | ||||
| 6.18 | Property | 1 | U-Haul of Rainier Valley | 0 | 159,278 | ||||
| 7.00 | Loan | 1 | 1688 Meridian Avenue | 134,769 | 2,762,405 | 1.62 | 1.53 | 10.2% | |
| 8.00 | Loan | 1 | 255 Greenwich | 626,617 | 18,141,272 | 1.98 | 1.90 | 12.9% | |
| 9.00 | Loan | 1 | Air Depot Industrial | 108,970 | 2,818,942 | 1.86 | 1.77 | 12.1% | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | 715,763 | 17,436,692 | 2.41 | 2.31 | 15.2% | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | 0 | 1,567,043 | 1.35 | 1.33 | 9.6% | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | 0 | 7,934,422 | 1.28 | 1.27 | 10.6% | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | 593,930 | 13,050,297 | 2.02 | 1.92 | 15.3% | |
| 14.00 | Loan | 1 | Greenwich Portfolio | 24,549 | 1,350,104 | 1.40 | 1.37 | 10.1% | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | 0 | 1,338,928 | 1.37 | 1.34 | 10.2% | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | 0 | 1,232,249 | 1.30 | 1.29 | 9.4% | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | $0 | 3,411,431 | 1.40 | 1.33 | 10.0% | |
| 17.01 | Property | 1 | Vista Oaks Apartments | $0 | 1,736,220 | ||||
| 17.02 | Property | 1 | Oaks at Nassau Bay | $0 | 854,260 | ||||
| 17.03 | Property | 1 | Broadway Village Apartments | $0 | 820,951 | ||||
| 18.00 | Loan | 1 | Guardian Storage Waterfront | 0 | 1,078,320 | 1.63 | 1.60 | 10.0% | |
| 19.00 | Loan | 1 | Landstown Commons | 407,261 | 7,181,608 | 1.69 | 1.58 | 10.5% | |
| 20.00 | Loan | 1 | Fountain Court | 109,905 | 1,092,660 | 1.87 | 1.65 | 12.4% | |
| 21.00 | Loan | 1 | Arlington Gardens | 0 | 907,581 | 1.33 | 1.30 | 9.9% | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | 0 | 871,043 | 1.58 | 1.55 | 9.7% | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | 0 | 818,993 | 1.29 | 1.28 | 9.4% | |
| 24.00 | Loan | 1 | River Hills East Townhomes | 0 | 722,034 | 1.37 | 1.35 | 10.1% | |
| 25.00 | Loan | 1 | Cherry Hill Court | 34,906 | 732,627 | 1.43 | 1.35 | 10.7% | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | 1,055,655 | 4,621,456 | 2.08 | 1.66 | 18.1% | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | 0 | 764,860 | 1.61 | 1.59 | 11.5% | |
| 28.00 | Loan | 1 | Springhill Storage | 0 | 903,770 | 3.04 | 3.00 | 19.5% | |
| 29.00 | Loan | 1 | CubeSmart Arlington | 0 | 630,235 | 2.70 | 2.66 | 17.3% |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Underwritten NCF Debt Yield (%) | Appraised Value ($) | Appraised Value Type | Appraisal Date | Cut-off Date LTV Ratio (%) |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | 8.6% | 234,700,000 | As Is | 11/30/2025 | 70.3% | |
| 1.01 | Property | 1 | Fair City Mall | 137,700,000 | As Is | 11/30/2025 | |||
| 1.02 | Property | 1 | Plaza at Landmark | 97,000,000 | As Is | 11/30/2025 | |||
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | 14.3% | 217,100,000 | As Is | 8/26/2025 | 57.5% | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | 8.2% | 235,000,000 | As Is | 9/16/2025 | 76.6% | |
| 4.00 | Loan | 1 | 50 West 23rd Street | 14.3% | 208,000,000 | As Is | 12/16/2025 | 39.9% | |
| 5.00 | Loan | 1 | Domain at Town Centre | 11.7% | 65,200,000 | As Is | 1/29/2026 | 54.9% | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | 10.5% | 199,300,000 | As Portfolio | 9/23/2025 | 51.8% | |
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | 25,420,000 | As Is | 9/3/2025 | |||
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | 21,000,000 | As Is | 9/2/2025 | |||
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | 14,900,000 | As Is | 9/9/2025 | |||
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | 12,900,000 | As Is | 9/11/2025 | |||
| 6.05 | Property | 1 | U-Haul of West Hartford | 12,500,000 | As Is | 9/9/2025 | |||
| 6.06 | Property | 1 | U-Haul of Anchorage | 11,140,000 | As Is | 9/3/2025 | |||
| 6.07 | Property | 1 | U-Haul of Southern Plaza | 11,200,000 | As Is | 9/11/2025 | |||
| 6.08 | Property | 1 | U-Haul of Newark | 9,580,000 | As Is | 9/8/2025 | |||
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | 8,740,000 | As Is | 9/10/2025 | |||
| 6.10 | Property | 1 | U-Haul of Levittown | 8,000,000 | As Is | 9/3/2025 | |||
| 6.11 | Property | 1 | U-Haul of Eastland | 8,850,000 | As Is | 9/8/2025 | |||
| 6.12 | Property | 1 | U-Haul of Lynwood | 7,250,000 | As Is | 8/28/2025 | |||
| 6.13 | Property | 1 | U-Haul of New River | 5,450,000 | As Is | 9/10/2025 | |||
| 6.14 | Property | 1 | U-Haul of Redwood City | 8,210,000 | Concluded Market Value | 9/11/2025 | |||
| 6.15 | Property | 1 | U-Haul Storage Othello Station | 10,440,000 | As Is | 9/4/2025 | |||
| 6.16 | Property | 1 | U-Haul of Verde Valley | 3,350,000 | As Is | 8/29/2025 | |||
| 6.17 | Property | 1 | U-Haul of Springfield | 2,870,000 | As Is | 9/10/2025 | |||
| 6.18 | Property | 1 | U-Haul of Rainier Valley | 8,730,000 | As Is | 9/4/2025 | |||
| 7.00 | Loan | 1 | 1688 Meridian Avenue | 9.6% | 55,100,000 | As Is | 10/10/2025 | 52.2% | |
| 8.00 | Loan | 1 | 255 Greenwich | 12.3% | 280,000,000 | As Is | 9/25/2025 | 52.5% | |
| 9.00 | Loan | 1 | Air Depot Industrial | 11.5% | 39,200,000 | As Is | 4/15/2025 | 62.5% | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | 14.5% | 198,000,000 | As Is | 8/21/2025 | 60.6% | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | 9.5% | 27,480,000 | As Is | 11/11/2025 | 60.0% | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | 10.5% | 138,300,000 | As Is | 11/15/2025 | 54.7% | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | 14.5% | 158,700,000 | As Is | 10/19/2025 | 56.7% | |
| 14.00 | Loan | 1 | Greenwich Portfolio | 9.9% | 21,900,000 | As Is | 10/22/2025 | 62.6% | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | 10.0% | 21,400,000 | As Portfolio | 11/5/2025 | 62.6% | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | 9.3% | 22,000,000 | As Is | 11/18/2025 | 60.5% | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | 9.5% | 54,900,000 | As Is | Various | 65.6% | |
| 17.01 | Property | 1 | Vista Oaks Apartments | 25,600,000 | As Is | 9/26/2025 | |||
| 17.02 | Property | 1 | Oaks at Nassau Bay | 16,200,000 | As Is | 9/18/2025 | |||
| 17.03 | Property | 1 | Broadway Village Apartments | 13,100,000 | As Is | 9/18/2025 | |||
| 18.00 | Loan | 1 | Guardian Storage Waterfront | 9.9% | 18,000,000 | As Is | 10/13/2025 | 60.7% | |
| 19.00 | Loan | 1 | Landstown Commons | 9.8% | 105,200,000 | As Is | 11/19/2025 | 69.8% | |
| 20.00 | Loan | 1 | Fountain Court | 10.9% | 18,400,000 | As Is | 1/16/2026 | 54.3% | |
| 21.00 | Loan | 1 | Arlington Gardens | 9.7% | 14,400,000 | As Portfolio | 11/15/2025 | 64.8% | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | 9.6% | 14,600,000 | As Is | 11/13/2025 | 62.5% | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | 9.3% | 14,840,000 | As Is | 11/19/2025 | 59.3% | |
| 24.00 | Loan | 1 | River Hills East Townhomes | 9.9% | 11,600,000 | As Portfolio | 11/15/2025 | 62.7% | |
| 25.00 | Loan | 1 | Cherry Hill Court | 10.1% | 11,200,000 | As Is | 11/12/2025 | 64.7% | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | 14.5% | 61,200,000 | As Is | 6/17/2025 | 52.0% | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | 11.3% | 13,850,000 | As Is | 11/21/2025 | 48.7% | |
| 28.00 | Loan | 1 | Springhill Storage | 19.2% | 15,000,000 | As Is | 11/14/2025 | 31.3% | |
| 29.00 | Loan | 1 | CubeSmart Arlington | 17.0% | 11,100,000 | As Is | 12/15/2025 | 33.3% |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | LTV Ratio at Maturity / ARD (%) | Leased Occupancy (%)(3) | Occupancy Date | Single Tenant (Y/N) |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | 70.3% | 97.4% | 12/31/2025 | ||
| 1.01 | Property | 1 | Fair City Mall | 96.5% | 12/31/2025 | No | ||
| 1.02 | Property | 1 | Plaza at Landmark | 98.3% | 12/31/2025 | No | ||
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | 45.4% | 74.8% | 1/31/2026 | NAP | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | 76.6% | 100.0% | 4/1/2026 | Yes | |
| 4.00 | Loan | 1 | 50 West 23rd Street | 39.9% | 97.3% | 12/31/2025 | No | |
| 5.00 | Loan | 1 | Domain at Town Centre | 54.9% | 93.3% | 3/1/2026 | NAP | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | 40.0% | 93.1% | 7/1/2025 | ||
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | 95.2% | 7/1/2025 | NAP | ||
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | 95.3% | 7/1/2025 | NAP | ||
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | 95.5% | 7/1/2025 | NAP | ||
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | 88.9% | 7/1/2025 | NAP | ||
| 6.05 | Property | 1 | U-Haul of West Hartford | 95.9% | 7/1/2025 | NAP | ||
| 6.06 | Property | 1 | U-Haul of Anchorage | 94.8% | 7/1/2025 | NAP | ||
| 6.07 | Property | 1 | U-Haul of Southern Plaza | 92.5% | 7/1/2025 | NAP | ||
| 6.08 | Property | 1 | U-Haul of Newark | 97.5% | 7/1/2025 | NAP | ||
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | 89.1% | 7/1/2025 | NAP | ||
| 6.10 | Property | 1 | U-Haul of Levittown | 83.4% | 7/1/2025 | NAP | ||
| 6.11 | Property | 1 | U-Haul of Eastland | 90.3% | 7/1/2025 | NAP | ||
| 6.12 | Property | 1 | U-Haul of Lynwood | 92.0% | 7/1/2025 | NAP | ||
| 6.13 | Property | 1 | U-Haul of New River | 97.5% | 7/1/2025 | NAP | ||
| 6.14 | Property | 1 | U-Haul of Redwood City | 94.1% | 7/1/2025 | NAP | ||
| 6.15 | Property | 1 | U-Haul Storage Othello Station | 98.5% | 7/1/2025 | NAP | ||
| 6.16 | Property | 1 | U-Haul of Verde Valley | 100.0% | 7/1/2025 | NAP | ||
| 6.17 | Property | 1 | U-Haul of Springfield | 75.9% | 7/1/2025 | NAP | ||
| 6.18 | Property | 1 | U-Haul of Rainier Valley | 91.9% | 7/1/2025 | NAP | ||
| 7.00 | Loan | 1 | 1688 Meridian Avenue | 52.2% | 84.3% | 11/14/2025 | No | |
| 8.00 | Loan | 1 | 255 Greenwich | 52.5% | 91.7% | 10/1/2025 | No | |
| 9.00 | Loan | 1 | Air Depot Industrial | 62.5% | 91.9% | 11/5/2025 | No | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | 60.6% | 84.4% | 10/15/2025 | No | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | 53.2% | 83.6% | 11/11/2025 | NAP | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | 43.6% | 100.0% | 4/1/2026 | Yes | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | 50.8% | 90.1% | 10/8/2025 | No | |
| 14.00 | Loan | 1 | Greenwich Portfolio | 62.6% | 100.0% | 12/1/2025 | No | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | 53.9% | 100.0% | 2/1/2026 | NAP | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | 53.6% | 85.6% | 11/11/2025 | NAP | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | 65.6% | 93.6% | 1/31/2026 | ||
| 17.01 | Property | 1 | Vista Oaks Apartments | 91.4% | 1/31/2026 | NAP | ||
| 17.02 | Property | 1 | Oaks at Nassau Bay | 94.4% | 1/31/2026 | NAP | ||
| 17.03 | Property | 1 | Broadway Village Apartments | 95.7% | 1/31/2026 | NAP | ||
| 18.00 | Loan | 1 | Guardian Storage Waterfront | 60.7% | 92.1% | 12/16/2025 | No | |
| 19.00 | Loan | 1 | Landstown Commons | 69.8% | 94.6% | 1/14/2026 | No | |
| 20.00 | Loan | 1 | Fountain Court | 54.3% | 98.6% | 3/4/2026 | No | |
| 21.00 | Loan | 1 | Arlington Gardens | 55.7% | 100.0% | 1/1/2026 | NAP | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | 62.5% | 86.9% | 12/16/2025 | No | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | 52.7% | 89.5% | 11/11/2025 | NAP | |
| 24.00 | Loan | 1 | River Hills East Townhomes | 53.7% | 100.0% | 1/1/2026 | NAP | |
| 25.00 | Loan | 1 | Cherry Hill Court | 60.9% | 88.1% | 1/6/2026 | No | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | 39.7% | 94.6% | 10/24/2025 | No | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | 43.2% | 83.8% | 11/11/2025 | NAP | |
| 28.00 | Loan | 1 | Springhill Storage | 31.3% | 92.9% | 11/4/2025 | NAP | |
| 29.00 | Loan | 1 | CubeSmart Arlington | 33.3% | 83.9% | 12/31/2025 | NAP |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Largest Tenant | Largest Tenant SF | Largest Tenant % of NRA |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | ||||
| 1.01 | Property | 1 | Fair City Mall | Safeway | 61,915 | 15.3% | |
| 1.02 | Property | 1 | Plaza at Landmark | Giant | 65,000 | 14.9% | |
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | NAP | NAP | NAP | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | Denver HS-EF Court Place, LLC | 191,437 | 100.0% | |
| 4.00 | Loan | 1 | 50 West 23rd Street | NYC Department of Education | 64,000 | 19.3% | |
| 5.00 | Loan | 1 | Domain at Town Centre | NAP | NAP | NAP | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | ||||
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | NAP | NAP | NAP | |
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | NAP | NAP | NAP | |
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | NAP | NAP | NAP | |
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | NAP | NAP | NAP | |
| 6.05 | Property | 1 | U-Haul of West Hartford | NAP | NAP | NAP | |
| 6.06 | Property | 1 | U-Haul of Anchorage | NAP | NAP | NAP | |
| 6.07 | Property | 1 | U-Haul of Southern Plaza | NAP | NAP | NAP | |
| 6.08 | Property | 1 | U-Haul of Newark | NAP | NAP | NAP | |
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | NAP | NAP | NAP | |
| 6.10 | Property | 1 | U-Haul of Levittown | NAP | NAP | NAP | |
| 6.11 | Property | 1 | U-Haul of Eastland | NAP | NAP | NAP | |
| 6.12 | Property | 1 | U-Haul of Lynwood | NAP | NAP | NAP | |
| 6.13 | Property | 1 | U-Haul of New River | NAP | NAP | NAP | |
| 6.14 | Property | 1 | U-Haul of Redwood City | NAP | NAP | NAP | |
| 6.15 | Property | 1 | U-Haul Storage Othello Station | NAP | NAP | NAP | |
| 6.16 | Property | 1 | U-Haul of Verde Valley | NAP | NAP | NAP | |
| 6.17 | Property | 1 | U-Haul of Springfield | NAP | NAP | NAP | |
| 6.18 | Property | 1 | U-Haul of Rainier Valley | NAP | NAP | NAP | |
| 7.00 | Loan | 1 | 1688 Meridian Avenue | RGN-Miami Beach II, LLC | 19,374 | 22.3% | |
| 8.00 | Loan | 1 | 255 Greenwich | City University of New York - BMCC | 244,092 | 39.0% | |
| 9.00 | Loan | 1 | Air Depot Industrial | Univar | 196,382 | 45.1% | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | Lee Wrangler Clearance Center | 23,272 | 4.9% | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | NAP | NAP | NAP | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | Regency Furniture | 624,502 | 100.0% | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | Pottery Barn | 30,000 | 5.1% | |
| 14.00 | Loan | 1 | Greenwich Portfolio | Lou Kocaj (dba Townhouse) | 12,415 | 50.6% | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | NAP | NAP | NAP | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | NAP | NAP | NAP | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | ||||
| 17.01 | Property | 1 | Vista Oaks Apartments | NAP | NAP | NAP | |
| 17.02 | Property | 1 | Oaks at Nassau Bay | NAP | NAP | NAP | |
| 17.03 | Property | 1 | Broadway Village Apartments | NAP | NAP | NAP | |
| 18.00 | Loan | 1 | Guardian Storage Waterfront | NAP | NAP | NAP | |
| 19.00 | Loan | 1 | Landstown Commons | Best Buy | 30,000 | 7.4% | |
| 20.00 | Loan | 1 | Fountain Court | Bealls, Inc. | 87,385 | 47.7% | |
| 21.00 | Loan | 1 | Arlington Gardens | NAP | NAP | NAP | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | NAP | NAP | NAP | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | NAP | NAP | NAP | |
| 24.00 | Loan | 1 | River Hills East Townhomes | NAP | NAP | NAP | |
| 25.00 | Loan | 1 | Cherry Hill Court | Holiday Market | 45,712 | 65.5% | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | MAI Capital Management | 69,629 | 16.5% | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | NAP | NAP | NAP | |
| 28.00 | Loan | 1 | Springhill Storage | NAP | NAP | NAP | |
| 29.00 | Loan | 1 | CubeSmart Arlington | NAP | NAP | NAP |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Largest Tenant Lease Expiration Date(4) | Second Largest Tenant | Second Largest Tenant SF | Second Largest Tenant % of NRA |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | |||||
| 1.01 | Property | 1 | Fair City Mall | 9/30/2033 | Lifetime Fitness | 58,900 | 14.6% | |
| 1.02 | Property | 1 | Plaza at Landmark | 12/31/2030 | Hobby Lobby | 62,480 | 14.3% | |
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | NAP | NAP | NAP | NAP | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | 11/30/2114 | NAP | NAP | NAP | |
| 4.00 | Loan | 1 | 50 West 23rd Street | 6/30/2030 | Buzzfeed, Inc | 42,210 | 12.7% | |
| 5.00 | Loan | 1 | Domain at Town Centre | NAP | NAP | NAP | NAP | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | |||||
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | NAP | NAP | NAP | NAP | |
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | NAP | NAP | NAP | NAP | |
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | NAP | NAP | NAP | NAP | |
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | NAP | NAP | NAP | NAP | |
| 6.05 | Property | 1 | U-Haul of West Hartford | NAP | NAP | NAP | NAP | |
| 6.06 | Property | 1 | U-Haul of Anchorage | NAP | NAP | NAP | NAP | |
| 6.07 | Property | 1 | U-Haul of Southern Plaza | NAP | NAP | NAP | NAP | |
| 6.08 | Property | 1 | U-Haul of Newark | NAP | NAP | NAP | NAP | |
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | NAP | NAP | NAP | NAP | |
| 6.10 | Property | 1 | U-Haul of Levittown | NAP | NAP | NAP | NAP | |
| 6.11 | Property | 1 | U-Haul of Eastland | NAP | NAP | NAP | NAP | |
| 6.12 | Property | 1 | U-Haul of Lynwood | NAP | NAP | NAP | NAP | |
| 6.13 | Property | 1 | U-Haul of New River | NAP | NAP | NAP | NAP | |
| 6.14 | Property | 1 | U-Haul of Redwood City | NAP | NAP | NAP | NAP | |
| 6.15 | Property | 1 | U-Haul Storage Othello Station | NAP | NAP | NAP | NAP | |
| 6.16 | Property | 1 | U-Haul of Verde Valley | NAP | NAP | NAP | NAP | |
| 6.17 | Property | 1 | U-Haul of Springfield | NAP | NAP | NAP | NAP | |
| 6.18 | Property | 1 | U-Haul of Rainier Valley | NAP | NAP | NAP | NAP | |
| 7.00 | Loan | 1 | 1688 Meridian Avenue | 6/30/2032 | Ryan Specialty, LLC | 5,729 | 6.6% | |
| 8.00 | Loan | 1 | 255 Greenwich | 5/31/2035 | The City of New York - DCAS | 217,942 | 34.8% | |
| 9.00 | Loan | 1 | Air Depot Industrial | 12/31/2034 | Midwest Trucking | 59,970 | 13.8% | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | 1/31/2029 | Saks Fifth Avenue Off 5th | 19,804 | 4.2% | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | NAP | NAP | NAP | NAP | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | 11/18/2040 | NAP | NAP | NAP | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | 1/31/2027 | Lee Wrangler | 23,975 | 4.0% | |
| 14.00 | Loan | 1 | Greenwich Portfolio | 10/31/2047 | Dance Adventure, Inc. | 4,768 | 19.4% | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | NAP | NAP | NAP | NAP | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | NAP | NAP | NAP | NAP | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | |||||
| 17.01 | Property | 1 | Vista Oaks Apartments | NAP | NAP | NAP | NAP | |
| 17.02 | Property | 1 | Oaks at Nassau Bay | NAP | NAP | NAP | NAP | |
| 17.03 | Property | 1 | Broadway Village Apartments | NAP | NAP | NAP | NAP | |
| 18.00 | Loan | 1 | Guardian Storage Waterfront | NAP | NAP | NAP | NAP | |
| 19.00 | Loan | 1 | Landstown Commons | 3/31/2028 | Ross Dress for Less | 29,912 | 7.3% | |
| 20.00 | Loan | 1 | Fountain Court | 4/30/2028 | Bayside Community Church of Sarasota Inc | 33,990 | 18.6% | |
| 21.00 | Loan | 1 | Arlington Gardens | NAP | NAP | NAP | NAP | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | NAP | NAP | NAP | NAP | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | NAP | NAP | NAP | NAP | |
| 24.00 | Loan | 1 | River Hills East Townhomes | NAP | NAP | NAP | NAP | |
| 25.00 | Loan | 1 | Cherry Hill Court | 11/30/2043 | Trinity Health / Probility Therapy Services | 10,353 | 14.8% | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | 8/31/2028 (6,553 SF); 8/14/2032 (63,076 SF) | United
States of America General Services Administration Department of Veterans Affairs |
63,363 | 15.0% | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | NAP | NAP | NAP | NAP | |
| 28.00 | Loan | 1 | Springhill Storage | NAP | NAP | NAP | NAP | |
| 29.00 | Loan | 1 | CubeSmart Arlington | NAP | NAP | NAP | NAP |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Second Largest Tenant Lease Expiration Date | Third Largest Tenant | Third Largest Tenant SF |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | ||||
| 1.01 | Property | 1 | Fair City Mall | 7/31/2031 | Burlington | 30,964 | |
| 1.02 | Property | 1 | Plaza at Landmark | 3/31/2029 | Marshall's (PAL) | 43,375 | |
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | NAP | NAP | NAP | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | NAP | NAP | NAP | |
| 4.00 | Loan | 1 | 50 West 23rd Street | 4/30/2036 | MSQ Partners NA LLC | 38,273 | |
| 5.00 | Loan | 1 | Domain at Town Centre | NAP | NAP | NAP | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | ||||
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | NAP | NAP | NAP | |
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | NAP | NAP | NAP | |
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | NAP | NAP | NAP | |
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | NAP | NAP | NAP | |
| 6.05 | Property | 1 | U-Haul of West Hartford | NAP | NAP | NAP | |
| 6.06 | Property | 1 | U-Haul of Anchorage | NAP | NAP | NAP | |
| 6.07 | Property | 1 | U-Haul of Southern Plaza | NAP | NAP | NAP | |
| 6.08 | Property | 1 | U-Haul of Newark | NAP | NAP | NAP | |
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | NAP | NAP | NAP | |
| 6.10 | Property | 1 | U-Haul of Levittown | NAP | NAP | NAP | |
| 6.11 | Property | 1 | U-Haul of Eastland | NAP | NAP | NAP | |
| 6.12 | Property | 1 | U-Haul of Lynwood | NAP | NAP | NAP | |
| 6.13 | Property | 1 | U-Haul of New River | NAP | NAP | NAP | |
| 6.14 | Property | 1 | U-Haul of Redwood City | NAP | NAP | NAP | |
| 6.15 | Property | 1 | U-Haul Storage Othello Station | NAP | NAP | NAP | |
| 6.16 | Property | 1 | U-Haul of Verde Valley | NAP | NAP | NAP | |
| 6.17 | Property | 1 | U-Haul of Springfield | NAP | NAP | NAP | |
| 6.18 | Property | 1 | U-Haul of Rainier Valley | NAP | NAP | NAP | |
| 7.00 | Loan | 1 | 1688 Meridian Avenue | 10/31/2030 | NRT New York LLC | 5,528 | |
| 8.00 | Loan | 1 | 255 Greenwich | 6/30/2033 (207,812 SF); 4/30/2028 (10,130 SF) | Target | 54,337 | |
| 9.00 | Loan | 1 | Air Depot Industrial | 9/30/2033 | Safway | 42,600 | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | 10/31/2031 | Nike Factory Store | 15,076 | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | NAP | NAP | NAP | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | NAP | NAP | NAP | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | 1/1/2029 | Old Navy | 19,589 | |
| 14.00 | Loan | 1 | Greenwich Portfolio | 6/30/2028 | The Children's Medical Group | 3,000 | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | NAP | NAP | NAP | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | NAP | NAP | NAP | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | ||||
| 17.01 | Property | 1 | Vista Oaks Apartments | NAP | NAP | NAP | |
| 17.02 | Property | 1 | Oaks at Nassau Bay | NAP | NAP | NAP | |
| 17.03 | Property | 1 | Broadway Village Apartments | NAP | NAP | NAP | |
| 18.00 | Loan | 1 | Guardian Storage Waterfront | NAP | NAP | NAP | |
| 19.00 | Loan | 1 | Landstown Commons | 1/31/2029 | Burlington Coat Factory | 27,971 | |
| 20.00 | Loan | 1 | Fountain Court | 3/31/2028 | Easy Mile Fitness (Planet Fitness) | 25,000 | |
| 21.00 | Loan | 1 | Arlington Gardens | NAP | NAP | NAP | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | NAP | NAP | NAP | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | NAP | NAP | NAP | |
| 24.00 | Loan | 1 | River Hills East Townhomes | NAP | NAP | NAP | |
| 25.00 | Loan | 1 | Cherry Hill Court | 8/31/2030 | Apex Orthodontics | 2,692 | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | 1/31/2035 | Travelers Indemnity Company | 28,126 | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | NAP | NAP | NAP | |
| 28.00 | Loan | 1 | Springhill Storage | NAP | NAP | NAP | |
| 29.00 | Loan | 1 | CubeSmart Arlington | NAP | NAP | NAP |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Third Largest Tenant % of NRA | Third Largest Tenant Lease Expiration Date | Fourth Largest Tenant |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | ||||
| 1.01 | Property | 1 | Fair City Mall | 7.7% | 2/29/2032 | Marshall's | |
| 1.02 | Property | 1 | Plaza at Landmark | 9.9% | 1/31/2034 | LA Fitness | |
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | NAP | NAP | NAP | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | NAP | NAP | NAP | |
| 4.00 | Loan | 1 | 50 West 23rd Street | 11.5% | 7/31/2036 | MF Services Delaware Inc. | |
| 5.00 | Loan | 1 | Domain at Town Centre | NAP | NAP | NAP | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | ||||
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | NAP | NAP | NAP | |
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | NAP | NAP | NAP | |
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | NAP | NAP | NAP | |
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | NAP | NAP | NAP | |
| 6.05 | Property | 1 | U-Haul of West Hartford | NAP | NAP | NAP | |
| 6.06 | Property | 1 | U-Haul of Anchorage | NAP | NAP | NAP | |
| 6.07 | Property | 1 | U-Haul of Southern Plaza | NAP | NAP | NAP | |
| 6.08 | Property | 1 | U-Haul of Newark | NAP | NAP | NAP | |
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | NAP | NAP | NAP | |
| 6.10 | Property | 1 | U-Haul of Levittown | NAP | NAP | NAP | |
| 6.11 | Property | 1 | U-Haul of Eastland | NAP | NAP | NAP | |
| 6.12 | Property | 1 | U-Haul of Lynwood | NAP | NAP | NAP | |
| 6.13 | Property | 1 | U-Haul of New River | NAP | NAP | NAP | |
| 6.14 | Property | 1 | U-Haul of Redwood City | NAP | NAP | NAP | |
| 6.15 | Property | 1 | U-Haul Storage Othello Station | NAP | NAP | NAP | |
| 6.16 | Property | 1 | U-Haul of Verde Valley | NAP | NAP | NAP | |
| 6.17 | Property | 1 | U-Haul of Springfield | NAP | NAP | NAP | |
| 6.18 | Property | 1 | U-Haul of Rainier Valley | NAP | NAP | NAP | |
| 7.00 | Loan | 1 | 1688 Meridian Avenue | 6.3% | 1/31/2028 | Cajun Boil | |
| 8.00 | Loan | 1 | 255 Greenwich | 8.7% | 1/31/2037 | Icon Parking | |
| 9.00 | Loan | 1 | Air Depot Industrial | 9.8% | 7/31/2034 | PA Home Outlet | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | 3.2% | 1/31/2032 | Old Navy | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | NAP | NAP | NAP | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | NAP | NAP | NAP | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | 3.3% | 7/31/2027 | BRIDAL By Viper Apparel | |
| 14.00 | Loan | 1 | Greenwich Portfolio | 12.2% | 12/31/2033 | MJM Medicine, P.C. | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | NAP | NAP | NAP | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | NAP | NAP | NAP | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | ||||
| 17.01 | Property | 1 | Vista Oaks Apartments | NAP | NAP | NAP | |
| 17.02 | Property | 1 | Oaks at Nassau Bay | NAP | NAP | NAP | |
| 17.03 | Property | 1 | Broadway Village Apartments | NAP | NAP | NAP | |
| 18.00 | Loan | 1 | Guardian Storage Waterfront | NAP | NAP | NAP | |
| 19.00 | Loan | 1 | Landstown Commons | 6.9% | 2/28/2033 | HomeSense | |
| 20.00 | Loan | 1 | Fountain Court | 13.6% | 6/30/2030 | Dollar General | |
| 21.00 | Loan | 1 | Arlington Gardens | NAP | NAP | NAP | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | NAP | NAP | NAP | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | NAP | NAP | NAP | |
| 24.00 | Loan | 1 | River Hills East Townhomes | NAP | NAP | NAP | |
| 25.00 | Loan | 1 | Cherry Hill Court | 3.9% | 3/14/2032 | Paws Grooming Studio | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | 6.7% | 12/31/2029 | HQ Global Systems | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | NAP | NAP | NAP | |
| 28.00 | Loan | 1 | Springhill Storage | NAP | NAP | NAP | |
| 29.00 | Loan | 1 | CubeSmart Arlington | NAP | NAP | NAP |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Fourth Largest Tenant SF | Fourth Largest Tenant % of NRA | Fourth Largest Tenant Lease Expiration Date |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | ||||
| 1.01 | Property | 1 | Fair City Mall | 27,630 | 6.8% | 1/31/2029 | |
| 1.02 | Property | 1 | Plaza at Landmark | 42,735 | 9.8% | 1/31/2028 | |
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | NAP | NAP | NAP | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | NAP | NAP | NAP | |
| 4.00 | Loan | 1 | 50 West 23rd Street | 31,270 | 9.4% | 2/28/2027 | |
| 5.00 | Loan | 1 | Domain at Town Centre | NAP | NAP | NAP | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | ||||
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | NAP | NAP | NAP | |
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | NAP | NAP | NAP | |
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | NAP | NAP | NAP | |
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | NAP | NAP | NAP | |
| 6.05 | Property | 1 | U-Haul of West Hartford | NAP | NAP | NAP | |
| 6.06 | Property | 1 | U-Haul of Anchorage | NAP | NAP | NAP | |
| 6.07 | Property | 1 | U-Haul of Southern Plaza | NAP | NAP | NAP | |
| 6.08 | Property | 1 | U-Haul of Newark | NAP | NAP | NAP | |
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | NAP | NAP | NAP | |
| 6.10 | Property | 1 | U-Haul of Levittown | NAP | NAP | NAP | |
| 6.11 | Property | 1 | U-Haul of Eastland | NAP | NAP | NAP | |
| 6.12 | Property | 1 | U-Haul of Lynwood | NAP | NAP | NAP | |
| 6.13 | Property | 1 | U-Haul of New River | NAP | NAP | NAP | |
| 6.14 | Property | 1 | U-Haul of Redwood City | NAP | NAP | NAP | |
| 6.15 | Property | 1 | U-Haul Storage Othello Station | NAP | NAP | NAP | |
| 6.16 | Property | 1 | U-Haul of Verde Valley | NAP | NAP | NAP | |
| 6.17 | Property | 1 | U-Haul of Springfield | NAP | NAP | NAP | |
| 6.18 | Property | 1 | U-Haul of Rainier Valley | NAP | NAP | NAP | |
| 7.00 | Loan | 1 | 1688 Meridian Avenue | 5,049 | 5.8% | 4/30/2038 | |
| 8.00 | Loan | 1 | 255 Greenwich | 16,471 | 2.6% | 12/31/2032 | |
| 9.00 | Loan | 1 | Air Depot Industrial | 34,449 | 7.9% | 11/30/2029 | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | 12,771 | 2.7% | 11/30/2035 | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | NAP | NAP | NAP | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | NAP | NAP | NAP | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | 12,856 | 2.2% | 1/31/2027 | |
| 14.00 | Loan | 1 | Greenwich Portfolio | 1,866 | 7.6% | 12/31/2030 | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | NAP | NAP | NAP | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | NAP | NAP | NAP | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | ||||
| 17.01 | Property | 1 | Vista Oaks Apartments | NAP | NAP | NAP | |
| 17.02 | Property | 1 | Oaks at Nassau Bay | NAP | NAP | NAP | |
| 17.03 | Property | 1 | Broadway Village Apartments | NAP | NAP | NAP | |
| 18.00 | Loan | 1 | Guardian Storage Waterfront | NAP | NAP | NAP | |
| 19.00 | Loan | 1 | Landstown Commons | 24,185 | 5.9% | 10/31/2033 | |
| 20.00 | Loan | 1 | Fountain Court | 10,275 | 5.6% | 4/30/2027 | |
| 21.00 | Loan | 1 | Arlington Gardens | NAP | NAP | NAP | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | NAP | NAP | NAP | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | NAP | NAP | NAP | |
| 24.00 | Loan | 1 | River Hills East Townhomes | NAP | NAP | NAP | |
| 25.00 | Loan | 1 | Cherry Hill Court | 1,600 | 2.3% | 7/31/2030 | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | 27,892 | 6.6% | 6/30/2028 | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | NAP | NAP | NAP | |
| 28.00 | Loan | 1 | Springhill Storage | NAP | NAP | NAP | |
| 29.00 | Loan | 1 | CubeSmart Arlington | NAP | NAP | NAP |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Fifth Largest Tenant | Fifth Largest Tenant SF | Fifth Largest Tenant % of NRA |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | ||||
| 1.01 | Property | 1 | Fair City Mall | HomeGoods | 25,125 | 6.2% | |
| 1.02 | Property | 1 | Plaza at Landmark | Ross | 28,700 | 6.6% | |
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | NAP | NAP | NAP | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | NAP | NAP | NAP | |
| 4.00 | Loan | 1 | 50 West 23rd Street | Trustpilot, Inc | 30,737 | 9.3% | |
| 5.00 | Loan | 1 | Domain at Town Centre | NAP | NAP | NAP | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | ||||
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | NAP | NAP | NAP | |
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | NAP | NAP | NAP | |
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | NAP | NAP | NAP | |
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | NAP | NAP | NAP | |
| 6.05 | Property | 1 | U-Haul of West Hartford | NAP | NAP | NAP | |
| 6.06 | Property | 1 | U-Haul of Anchorage | NAP | NAP | NAP | |
| 6.07 | Property | 1 | U-Haul of Southern Plaza | NAP | NAP | NAP | |
| 6.08 | Property | 1 | U-Haul of Newark | NAP | NAP | NAP | |
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | NAP | NAP | NAP | |
| 6.10 | Property | 1 | U-Haul of Levittown | NAP | NAP | NAP | |
| 6.11 | Property | 1 | U-Haul of Eastland | NAP | NAP | NAP | |
| 6.12 | Property | 1 | U-Haul of Lynwood | NAP | NAP | NAP | |
| 6.13 | Property | 1 | U-Haul of New River | NAP | NAP | NAP | |
| 6.14 | Property | 1 | U-Haul of Redwood City | NAP | NAP | NAP | |
| 6.15 | Property | 1 | U-Haul Storage Othello Station | NAP | NAP | NAP | |
| 6.16 | Property | 1 | U-Haul of Verde Valley | NAP | NAP | NAP | |
| 6.17 | Property | 1 | U-Haul of Springfield | NAP | NAP | NAP | |
| 6.18 | Property | 1 | U-Haul of Rainier Valley | NAP | NAP | NAP | |
| 7.00 | Loan | 1 | 1688 Meridian Avenue | Cygna Labs | 3,958 | 4.5% | |
| 8.00 | Loan | 1 | 255 Greenwich | Icahn School of Medicine | 14,607 | 2.3% | |
| 9.00 | Loan | 1 | Air Depot Industrial | Diamond Motor Corporation | 25,000 | 5.7% | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | Gap Outlet | 11,429 | 2.4% | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | NAP | NAP | NAP | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | NAP | NAP | NAP | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | Nike Factory Store | 12,500 | 2.1% | |
| 14.00 | Loan | 1 | Greenwich Portfolio | MBP Orthodontics PC (Dr. Moon Bina Park) | 1,300 | 5.3% | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | NAP | NAP | NAP | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | NAP | NAP | NAP | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | ||||
| 17.01 | Property | 1 | Vista Oaks Apartments | NAP | NAP | NAP | |
| 17.02 | Property | 1 | Oaks at Nassau Bay | NAP | NAP | NAP | |
| 17.03 | Property | 1 | Broadway Village Apartments | NAP | NAP | NAP | |
| 18.00 | Loan | 1 | Guardian Storage Waterfront | NAP | NAP | NAP | |
| 19.00 | Loan | 1 | Landstown Commons | PetSmart | 19,938 | 4.9% | |
| 20.00 | Loan | 1 | Fountain Court | Archwell Health | 6,425 | 3.5% | |
| 21.00 | Loan | 1 | Arlington Gardens | NAP | NAP | NAP | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | NAP | NAP | NAP | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | NAP | NAP | NAP | |
| 24.00 | Loan | 1 | River Hills East Townhomes | NAP | NAP | NAP | |
| 25.00 | Loan | 1 | Cherry Hill Court | Great Clips | 1,200 | 1.7% | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | New York Life Insurance Company | 25,438 | 6.0% | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | NAP | NAP | NAP | |
| 28.00 | Loan | 1 | Springhill Storage | NAP | NAP | NAP | |
| 29.00 | Loan | 1 | CubeSmart Arlington | NAP | NAP | NAP |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Fifth Largest Tenant Lease Expiration Date | Environmental Phase I Report Date | Environmental Phase II Report Date | Engineering Report Date |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | |||||
| 1.01 | Property | 1 | Fair City Mall | 4/30/2032 | 12/11/2025 | NAP | 12/10/2025 | |
| 1.02 | Property | 1 | Plaza at Landmark | 1/31/2031 | 12/10/2025 | NAP | 12/10/2025 | |
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | NAP | 9/15/2025 | NAP | 9/17/2025 | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | NAP | 9/10/2025 | NAP | NAP | |
| 4.00 | Loan | 1 | 50 West 23rd Street | 3/31/2030 | 1/14/2026 | NAP | 1/14/2026 | |
| 5.00 | Loan | 1 | Domain at Town Centre | NAP | 1/12/2026 | NAP | 1/21/2026 | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | |||||
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | NAP | 9/9/2025 | NAP | 9/12/2025 | |
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | NAP | 9/10/2025 | NAP | 9/12/2025 | |
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | NAP | 9/11/2025 | NAP | 9/12/2025 | |
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | NAP | 9/11/2025, 9/12/2025 | NAP | 9/12/2025 | |
| 6.05 | Property | 1 | U-Haul of West Hartford | NAP | 9/8/2025 | NAP | 9/17/2025 | |
| 6.06 | Property | 1 | U-Haul of Anchorage | NAP | 9/15/2025 | NAP | 9/12/2025 | |
| 6.07 | Property | 1 | U-Haul of Southern Plaza | NAP | 9/11/2025 | NAP | 9/11/2025 | |
| 6.08 | Property | 1 | U-Haul of Newark | NAP | 9/12/2025 | NAP | 9/12/2025 | |
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | NAP | 9/11/2025 | NAP | 9/9/2025 | |
| 6.10 | Property | 1 | U-Haul of Levittown | NAP | 9/11/2025 | NAP | 9/12/2025 | |
| 6.11 | Property | 1 | U-Haul of Eastland | NAP | 9/12/2025 | NAP | 9/12/2025 | |
| 6.12 | Property | 1 | U-Haul of Lynwood | NAP | 9/9/2025 | NAP | 9/12/2025 | |
| 6.13 | Property | 1 | U-Haul of New River | NAP | 9/10/2025 | NAP | 9/12/2025 | |
| 6.14 | Property | 1 | U-Haul of Redwood City | NAP | 9/10/2025 | NAP | 9/16/2025 | |
| 6.15 | Property | 1 | U-Haul Storage Othello Station | NAP | 9/10/2025 | NAP | 9/16/2025 | |
| 6.16 | Property | 1 | U-Haul of Verde Valley | NAP | 9/11/2025 | NAP | 9/12/2025 | |
| 6.17 | Property | 1 | U-Haul of Springfield | NAP | 9/12/2025 | NAP | 9/12/2025 | |
| 6.18 | Property | 1 | U-Haul of Rainier Valley | NAP | 9/10/2025 | NAP | 9/12/2025 | |
| 7.00 | Loan | 1 | 1688 Meridian Avenue | 9/30/2030 | 12/4/2025 | NAP | 11/19/2025 | |
| 8.00 | Loan | 1 | 255 Greenwich | 5/31/2031 | 10/1/2025 | NAP | 9/29/2025 | |
| 9.00 | Loan | 1 | Air Depot Industrial | 5/31/2035 | 4/28/2025 | NAP | 4/28/2025 | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | 1/31/2027 | 11/3/2025 | NAP | 11/3/2025 | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | NAP | 12/4/2025 | NAP | 12/3/2025 | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | NAP | 10/20/2025 | NAP | 10/17/2025 | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | 1/31/2035 | 11/3/2025 | NAP | 10/31/2025 | |
| 14.00 | Loan | 1 | Greenwich Portfolio | 9/30/2026 | 10/29/2025 | NAP | 10/29/2025 | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | NAP | 11/13/2025 | NAP | 11/13/2025 | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | NAP | 12/4/2025 | NAP | 12/3/2025 | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | |||||
| 17.01 | Property | 1 | Vista Oaks Apartments | NAP | 10/2/2025 | NAP | 10/2/2025 | |
| 17.02 | Property | 1 | Oaks at Nassau Bay | NAP | 10/2/2025 | NAP | 10/2/2025 | |
| 17.03 | Property | 1 | Broadway Village Apartments | NAP | 10/2/2025 | NAP | 10/2/2025 | |
| 18.00 | Loan | 1 | Guardian Storage Waterfront | NAP | 11/21/2025 | NAP | 11/21/2025 | |
| 19.00 | Loan | 1 | Landstown Commons | 2/29/2028 | 11/11/2025 | NAP | 11/21/2025 | |
| 20.00 | Loan | 1 | Fountain Court | 12/31/2032 | 4/22/2025 | NAP | 1/30/2026 | |
| 21.00 | Loan | 1 | Arlington Gardens | NAP | 11/26/2025 | NAP | 11/26/2025 | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | NAP | 11/18/2025 | NAP | 11/18/2025 | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | NAP | 12/4/2025 | NAP | 12/3/2025 | |
| 24.00 | Loan | 1 | River Hills East Townhomes | NAP | 11/19/2025 | NAP | 11/19/2025 | |
| 25.00 | Loan | 1 | Cherry Hill Court | 2/28/2030 | 11/25/2025 | NAP | 11/25/2025 | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | 11/30/2028 | 9/5/2025 | NAP | 9/5/2025 | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | NAP | 12/4/2025 | NAP | 12/3/2025 | |
| 28.00 | Loan | 1 | Springhill Storage | NAP | 11/24/2025 | NAP | 11/24/2025 | |
| 29.00 | Loan | 1 | CubeSmart Arlington | NAP | 1/2/2026 | NAP | 1/2/2026 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Seismic Report Date | PML or SEL (%) | Flood Zone | Ownership Interest | Ground Lease Expiration Date |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | ||||||
| 1.01 | Property | 1 | Fair City Mall | NAP | NAP | No | Fee | NAP | |
| 1.02 | Property | 1 | Plaza at Landmark | NAP | NAP | No | Fee | NAP | |
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | 1/8/2026 | 17% | No | Fee | NAP | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | NAP | NAP | No | Fee | NAP | |
| 4.00 | Loan | 1 | 50 West 23rd Street | NAP | NAP | No | Fee | NAP | |
| 5.00 | Loan | 1 | Domain at Town Centre | NAP | NAP | No | Fee | NAP | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | ||||||
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | NAP | NAP | No | Fee | NAP | |
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | NAP | NAP | Yes - AE | Fee | NAP | |
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | NAP | NAP | No | Fee | NAP | |
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | NAP | NAP | No | Fee | NAP | |
| 6.05 | Property | 1 | U-Haul of West Hartford | NAP | NAP | No | Fee | NAP | |
| 6.06 | Property | 1 | U-Haul of Anchorage | 10/6/2025 | 12% | No | Fee | NAP | |
| 6.07 | Property | 1 | U-Haul of Southern Plaza | NAP | NAP | No | Fee | NAP | |
| 6.08 | Property | 1 | U-Haul of Newark | NAP | NAP | No | Fee | NAP | |
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | 10/6/2025 | 11% | No | Fee | NAP | |
| 6.10 | Property | 1 | U-Haul of Levittown | NAP | NAP | No | Fee | NAP | |
| 6.11 | Property | 1 | U-Haul of Eastland | NAP | NAP | No | Fee | NAP | |
| 6.12 | Property | 1 | U-Haul of Lynwood | 11/24/2025 | 28% | No | Fee | NAP | |
| 6.13 | Property | 1 | U-Haul of New River | NAP | NAP | No | Fee | NAP | |
| 6.14 | Property | 1 | U-Haul of Redwood City | 10/24/2025 | 19% | No | Fee | NAP | |
| 6.15 | Property | 1 | U-Haul Storage Othello Station | 10/6/2025 | 16% | No | Fee | NAP | |
| 6.16 | Property | 1 | U-Haul of Verde Valley | NAP | NAP | No | Fee | NAP | |
| 6.17 | Property | 1 | U-Haul of Springfield | NAP | NAP | No | Fee | NAP | |
| 6.18 | Property | 1 | U-Haul of Rainier Valley | 9/12/2025 | 18% | No | Fee | NAP | |
| 7.00 | Loan | 1 | 1688 Meridian Avenue | NAP | NAP | Yes - AE | Fee | NAP | |
| 8.00 | Loan | 1 | 255 Greenwich | NAP | NAP | No | Fee | NAP | |
| 9.00 | Loan | 1 | Air Depot Industrial | NAP | NAP | Yes - AE | Fee | NAP | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | NAP | NAP | No | Fee | NAP | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | 12/1/2025 | 11% | No | Fee | NAP | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | NAP | NAP | Yes - AE | Fee | NAP | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | NAP | NAP | No | Fee | NAP | |
| 14.00 | Loan | 1 | Greenwich Portfolio | NAP | NAP | No | Fee | NAP | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | NAP | NAP | No | Fee | NAP | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | 12/1/2025 | 16% | No | Fee | NAP | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | ||||||
| 17.01 | Property | 1 | Vista Oaks Apartments | NAP | NAP | No | Fee | NAP | |
| 17.02 | Property | 1 | Oaks at Nassau Bay | NAP | NAP | Yes - AE | Fee | NAP | |
| 17.03 | Property | 1 | Broadway Village Apartments | NAP | NAP | No | Fee | NAP | |
| 18.00 | Loan | 1 | Guardian Storage Waterfront | NAP | NAP | No | Fee | NAP | |
| 19.00 | Loan | 1 | Landstown Commons | NAP | NAP | No | Fee | NAP | |
| 20.00 | Loan | 1 | Fountain Court | NAP | NAP | No | Fee | NAP | |
| 21.00 | Loan | 1 | Arlington Gardens | NAP | NAP | No | Fee | NAP | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | NAP | NAP | No | Fee | NAP | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | 12/1/2025 | 11% | No | Fee | NAP | |
| 24.00 | Loan | 1 | River Hills East Townhomes | NAP | NAP | No | Fee | NAP | |
| 25.00 | Loan | 1 | Cherry Hill Court | NAP | NAP | No | Fee | NAP | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | NAP | NAP | No | Fee | NAP | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | 11/25/2025 | 7% | No | Fee | NAP | |
| 28.00 | Loan | 1 | Springhill Storage | 11/24/2025 | 5% | No | Fee | NAP | |
| 29.00 | Loan | 1 | CubeSmart Arlington | NAP | NAP | No | Fee | NAP |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Ground Lease Extension Terms | Annual Ground Lease Payment as of the Cut-off Date ($) |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | |||
| 1.01 | Property | 1 | Fair City Mall | NAP | NAP | |
| 1.02 | Property | 1 | Plaza at Landmark | NAP | NAP | |
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | NAP | NAP | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | NAP | NAP | |
| 4.00 | Loan | 1 | 50 West 23rd Street | NAP | NAP | |
| 5.00 | Loan | 1 | Domain at Town Centre | NAP | NAP | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | |||
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | NAP | NAP | |
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | NAP | NAP | |
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | NAP | NAP | |
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | NAP | NAP | |
| 6.05 | Property | 1 | U-Haul of West Hartford | NAP | NAP | |
| 6.06 | Property | 1 | U-Haul of Anchorage | NAP | NAP | |
| 6.07 | Property | 1 | U-Haul of Southern Plaza | NAP | NAP | |
| 6.08 | Property | 1 | U-Haul of Newark | NAP | NAP | |
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | NAP | NAP | |
| 6.10 | Property | 1 | U-Haul of Levittown | NAP | NAP | |
| 6.11 | Property | 1 | U-Haul of Eastland | NAP | NAP | |
| 6.12 | Property | 1 | U-Haul of Lynwood | NAP | NAP | |
| 6.13 | Property | 1 | U-Haul of New River | NAP | NAP | |
| 6.14 | Property | 1 | U-Haul of Redwood City | NAP | NAP | |
| 6.15 | Property | 1 | U-Haul Storage Othello Station | NAP | NAP | |
| 6.16 | Property | 1 | U-Haul of Verde Valley | NAP | NAP | |
| 6.17 | Property | 1 | U-Haul of Springfield | NAP | NAP | |
| 6.18 | Property | 1 | U-Haul of Rainier Valley | NAP | NAP | |
| 7.00 | Loan | 1 | 1688 Meridian Avenue | NAP | NAP | |
| 8.00 | Loan | 1 | 255 Greenwich | NAP | NAP | |
| 9.00 | Loan | 1 | Air Depot Industrial | NAP | NAP | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | NAP | NAP | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | NAP | NAP | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | NAP | NAP | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | NAP | NAP | |
| 14.00 | Loan | 1 | Greenwich Portfolio | NAP | NAP | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | NAP | NAP | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | NAP | NAP | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | |||
| 17.01 | Property | 1 | Vista Oaks Apartments | NAP | NAP | |
| 17.02 | Property | 1 | Oaks at Nassau Bay | NAP | NAP | |
| 17.03 | Property | 1 | Broadway Village Apartments | NAP | NAP | |
| 18.00 | Loan | 1 | Guardian Storage Waterfront | NAP | NAP | |
| 19.00 | Loan | 1 | Landstown Commons | NAP | NAP | |
| 20.00 | Loan | 1 | Fountain Court | NAP | NAP | |
| 21.00 | Loan | 1 | Arlington Gardens | NAP | NAP | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | NAP | NAP | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | NAP | NAP | |
| 24.00 | Loan | 1 | River Hills East Townhomes | NAP | NAP | |
| 25.00 | Loan | 1 | Cherry Hill Court | NAP | NAP | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | NAP | NAP | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | NAP | NAP | |
| 28.00 | Loan | 1 | Springhill Storage | NAP | NAP | |
| 29.00 | Loan | 1 | CubeSmart Arlington | NAP | NAP |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Annual Ground Rent Increases (Y/N) | Upfront RE Tax Reserve ($) | Monthly RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Monthly Insurance Reserve ($) |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | 781,365 | 195,341 | 0 | Springing | ||
| 1.01 | Property | 1 | Fair City Mall | NAP | |||||
| 1.02 | Property | 1 | Plaza at Landmark | NAP | |||||
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | NAP | 635,495 | 90,785 | 0 | Springing | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | NAP | 0 | Springing | 0 | Springing | |
| 4.00 | Loan | 1 | 50 West 23rd Street | NAP | 854,048 | 427,024 | 0 | Springing | |
| 5.00 | Loan | 1 | Domain at Town Centre | NAP | 41,072 | 41,072 | 0 | Springing | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | 0 | Springing | 0 | Springing | ||
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | NAP | |||||
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | NAP | |||||
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | NAP | |||||
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | NAP | |||||
| 6.05 | Property | 1 | U-Haul of West Hartford | NAP | |||||
| 6.06 | Property | 1 | U-Haul of Anchorage | NAP | |||||
| 6.07 | Property | 1 | U-Haul of Southern Plaza | NAP | |||||
| 6.08 | Property | 1 | U-Haul of Newark | NAP | |||||
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | NAP | |||||
| 6.10 | Property | 1 | U-Haul of Levittown | NAP | |||||
| 6.11 | Property | 1 | U-Haul of Eastland | NAP | |||||
| 6.12 | Property | 1 | U-Haul of Lynwood | NAP | |||||
| 6.13 | Property | 1 | U-Haul of New River | NAP | |||||
| 6.14 | Property | 1 | U-Haul of Redwood City | NAP | |||||
| 6.15 | Property | 1 | U-Haul Storage Othello Station | NAP | |||||
| 6.16 | Property | 1 | U-Haul of Verde Valley | NAP | |||||
| 6.17 | Property | 1 | U-Haul of Springfield | NAP | |||||
| 6.18 | Property | 1 | U-Haul of Rainier Valley | NAP | |||||
| 7.00 | Loan | 1 | 1688 Meridian Avenue | NAP | 234,726 | 51,027 | 0 | Springing | |
| 8.00 | Loan | 1 | 255 Greenwich | NAP | 3,188,067 | 273,643 | 0 | Springing | |
| 9.00 | Loan | 1 | Air Depot Industrial | NAP | 70,880 | 11,813 | 92,677 | 46,338 | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | NAP | 0 | Springing | 0 | Springing | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | NAP | 0 | Springing | 0 | Springing | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | NAP | 254,365 | 84,788 | 0 | Springing | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | NAP | 0 | Springing | 0 | Springing | |
| 14.00 | Loan | 1 | Greenwich Portfolio | NAP | 55,125 | 13,125 | 17,540 | 5,568 | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | NAP | 0 | 10,115 | 0 | Springing | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | NAP | 0 | Springing | 0 | Springing | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | 273,986 | 76,373 | 202,715 | 28,312 | ||
| 17.01 | Property | 1 | Vista Oaks Apartments | NAP | |||||
| 17.02 | Property | 1 | Oaks at Nassau Bay | NAP | |||||
| 17.03 | Property | 1 | Broadway Village Apartments | NAP | |||||
| 18.00 | Loan | 1 | Guardian Storage Waterfront | NAP | 16,659 | 12,159 | 0 | Springing | |
| 19.00 | Loan | 1 | Landstown Commons | NAP | 194,000 | 64,667 | 0 | Springing | |
| 20.00 | Loan | 1 | Fountain Court | NAP | 61,073 | 12,215 | 293,920 | 27,467 | |
| 21.00 | Loan | 1 | Arlington Gardens | NAP | 9,524 | 9,524 | 0 | Springing | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | NAP | 19,634 | 10,721 | 0 | Springing | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | NAP | 0 | Springing | 0 | Springing | |
| 24.00 | Loan | 1 | River Hills East Townhomes | NAP | 7,602 | 7,602 | 0 | Springing | |
| 25.00 | Loan | 1 | Cherry Hill Court | NAP | 17,405 | 17,405 | 0 | Springing | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | NAP | 346,799 | 86,700 | 0 | Springing | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | NAP | 0 | Springing | 0 | Springing | |
| 28.00 | Loan | 1 | Springhill Storage | NAP | 0 | Springing | 0 | Springing | |
| 29.00 | Loan | 1 | CubeSmart Arlington | NAP | 0 | Springing | 0 | Springing |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Upfront Replacement / PIP Reserve ($) | Monthly Replacement / FF&E Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | 14,011 | 14,011 | 0 | 4,000,000 | |
| 1.01 | Property | 1 | Fair City Mall | |||||
| 1.02 | Property | 1 | Plaza at Landmark | |||||
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | 0 | 152,721 | 0 | 0 | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | 0 | 0 | 0 | 0 | |
| 4.00 | Loan | 1 | 50 West 23rd Street | 0 | 5,529 | 0 | 0 | |
| 5.00 | Loan | 1 | Domain at Town Centre | 1,862,684 | 0 | 0 | 0 | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | 0 | Springing | 55,014 | 0 | |
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | |||||
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | |||||
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | |||||
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | |||||
| 6.05 | Property | 1 | U-Haul of West Hartford | |||||
| 6.06 | Property | 1 | U-Haul of Anchorage | |||||
| 6.07 | Property | 1 | U-Haul of Southern Plaza | |||||
| 6.08 | Property | 1 | U-Haul of Newark | |||||
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | |||||
| 6.10 | Property | 1 | U-Haul of Levittown | |||||
| 6.11 | Property | 1 | U-Haul of Eastland | |||||
| 6.12 | Property | 1 | U-Haul of Lynwood | |||||
| 6.13 | Property | 1 | U-Haul of New River | |||||
| 6.14 | Property | 1 | U-Haul of Redwood City | |||||
| 6.15 | Property | 1 | U-Haul Storage Othello Station | |||||
| 6.16 | Property | 1 | U-Haul of Verde Valley | |||||
| 6.17 | Property | 1 | U-Haul of Springfield | |||||
| 6.18 | Property | 1 | U-Haul of Rainier Valley | |||||
| 7.00 | Loan | 1 | 1688 Meridian Avenue | 0 | 2,176 | 78,350 | 750,000 | |
| 8.00 | Loan | 1 | 255 Greenwich | 0 | 10,444 | 0 | 0 | |
| 9.00 | Loan | 1 | Air Depot Industrial | 0 | 3,632 | 0 | 0 | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | 0 | Springing | 0 | 0 | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | 0 | Springing | 0 | 0 | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | 0 | 5,204 | 0 | 0 | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | 0 | Springing | 0 | 0 | |
| 14.00 | Loan | 1 | Greenwich Portfolio | 0 | 515 | 31,000 | 0 | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | 0 | 2,550 | 0 | 0 | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | 0 | Springing | 0 | 0 | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | 0 | 15,700 | 0 | 0 | |
| 17.01 | Property | 1 | Vista Oaks Apartments | |||||
| 17.02 | Property | 1 | Oaks at Nassau Bay | |||||
| 17.03 | Property | 1 | Broadway Village Apartments | |||||
| 18.00 | Loan | 1 | Guardian Storage Waterfront | 0 | 1,564 | 0 | 0 | |
| 19.00 | Loan | 1 | Landstown Commons | 0 | 3,394 | 0 | 1,400,000 | |
| 20.00 | Loan | 1 | Fountain Court | 298,000 | 3,053 | 0 | 500,000 | |
| 21.00 | Loan | 1 | Arlington Gardens | 0 | 1,640 | 0 | 0 | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | 0 | 1,409 | 0 | 0 | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | 0 | Springing | 0 | 0 | |
| 24.00 | Loan | 1 | River Hills East Townhomes | 0 | 1,169 | 0 | 0 | |
| 25.00 | Loan | 1 | Cherry Hill Court | 0 | 873 | 50,000 | 0 | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | 0 | 7,741 | 0 | 0 | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | 0 | Springing | 0 | 0 | |
| 28.00 | Loan | 1 | Springhill Storage | 0 | Springing | 0 | 0 | |
| 29.00 | Loan | 1 | CubeSmart Arlington | 40,000 | Springing | 0 | 0 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Monthly TI/LC Reserve ($) | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Monthly Debt Service Reserve ($) |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | Springing | 4,000,000 | 0 | 0 | |
| 1.01 | Property | 1 | Fair City Mall | |||||
| 1.02 | Property | 1 | Plaza at Landmark | |||||
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | 0 | 0 | 0 | 0 | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | 0 | 0 | 0 | 0 | |
| 4.00 | Loan | 1 | 50 West 23rd Street | 41,667 | 0 | 0 | 0 | |
| 5.00 | Loan | 1 | Domain at Town Centre | 0 | 0 | 0 | 0 | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | 0 | 0 | 0 | 0 | |
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | |||||
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | |||||
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | |||||
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | |||||
| 6.05 | Property | 1 | U-Haul of West Hartford | |||||
| 6.06 | Property | 1 | U-Haul of Anchorage | |||||
| 6.07 | Property | 1 | U-Haul of Southern Plaza | |||||
| 6.08 | Property | 1 | U-Haul of Newark | |||||
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | |||||
| 6.10 | Property | 1 | U-Haul of Levittown | |||||
| 6.11 | Property | 1 | U-Haul of Eastland | |||||
| 6.12 | Property | 1 | U-Haul of Lynwood | |||||
| 6.13 | Property | 1 | U-Haul of New River | |||||
| 6.14 | Property | 1 | U-Haul of Redwood City | |||||
| 6.15 | Property | 1 | U-Haul Storage Othello Station | |||||
| 6.16 | Property | 1 | U-Haul of Verde Valley | |||||
| 6.17 | Property | 1 | U-Haul of Springfield | |||||
| 6.18 | Property | 1 | U-Haul of Rainier Valley | |||||
| 7.00 | Loan | 1 | 1688 Meridian Avenue | 14,509 | 0 | 0 | 0 | |
| 8.00 | Loan | 1 | 255 Greenwich | 52,218 | 0 | 0 | 0 | |
| 9.00 | Loan | 1 | Air Depot Industrial | 9,081 | 327,000 | 0 | 0 | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | 60,000 | 1,432,000 | 0 | 0 | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | 0 | 0 | 0 | 0 | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | Springing | 0 | 0 | 0 | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | Springing | 0 | 0 | 0 | |
| 14.00 | Loan | 1 | Greenwich Portfolio | 2,046 | 122,745 | 0 | 0 | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | 0 | 0 | 0 | 0 | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | 0 | 0 | 0 | 0 | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | 0 | 0 | 0 | 0 | |
| 17.01 | Property | 1 | Vista Oaks Apartments | |||||
| 17.02 | Property | 1 | Oaks at Nassau Bay | |||||
| 17.03 | Property | 1 | Broadway Village Apartments | |||||
| 18.00 | Loan | 1 | Guardian Storage Waterfront | 0 | 0 | 0 | 0 | |
| 19.00 | Loan | 1 | Landstown Commons | Springing | 1,400,000 | 0 | 0 | |
| 20.00 | Loan | 1 | Fountain Court | 9,159 | 0 | 0 | 0 | |
| 21.00 | Loan | 1 | Arlington Gardens | 0 | 0 | 0 | 0 | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | 0 | 0 | 0 | 0 | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | 0 | 0 | 0 | 0 | |
| 24.00 | Loan | 1 | River Hills East Townhomes | 0 | 0 | 0 | 0 | |
| 25.00 | Loan | 1 | Cherry Hill Court | 2,909 | 100,000 | 0 | 0 | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | 212,971 | 0 | 0 | 0 | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | 0 | 0 | 0 | 0 | |
| 28.00 | Loan | 1 | Springhill Storage | 0 | 0 | 0 | 0 | |
| 29.00 | Loan | 1 | CubeSmart Arlington | 0 | 0 | 0 | 0 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Debt Service Reserve Cap ($) | Upfront Deferred Maintenance Reserve ($) | Upfront Other Reserve ($) | Monthly Other Reserve ($) |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | 0 | 0 | 1,302,427 | 0 | |
| 1.01 | Property | 1 | Fair City Mall | |||||
| 1.02 | Property | 1 | Plaza at Landmark | |||||
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | 0 | 0 | 1,437,500 | Springing | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | 0 | 0 | 0 | 0 | |
| 4.00 | Loan | 1 | 50 West 23rd Street | 0 | 0 | 2,863,694 | 0 | |
| 5.00 | Loan | 1 | Domain at Town Centre | 0 | 0 | 400,150 | Springing | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | 0 | 0 | 0 | 0 | |
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | |||||
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | |||||
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | |||||
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | |||||
| 6.05 | Property | 1 | U-Haul of West Hartford | |||||
| 6.06 | Property | 1 | U-Haul of Anchorage | |||||
| 6.07 | Property | 1 | U-Haul of Southern Plaza | |||||
| 6.08 | Property | 1 | U-Haul of Newark | |||||
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | |||||
| 6.10 | Property | 1 | U-Haul of Levittown | |||||
| 6.11 | Property | 1 | U-Haul of Eastland | |||||
| 6.12 | Property | 1 | U-Haul of Lynwood | |||||
| 6.13 | Property | 1 | U-Haul of New River | |||||
| 6.14 | Property | 1 | U-Haul of Redwood City | |||||
| 6.15 | Property | 1 | U-Haul Storage Othello Station | |||||
| 6.16 | Property | 1 | U-Haul of Verde Valley | |||||
| 6.17 | Property | 1 | U-Haul of Springfield | |||||
| 6.18 | Property | 1 | U-Haul of Rainier Valley | |||||
| 7.00 | Loan | 1 | 1688 Meridian Avenue | 0 | 46,748 | 541,391 | 344 | |
| 8.00 | Loan | 1 | 255 Greenwich | 0 | 0 | 1,816,264 | 0 | |
| 9.00 | Loan | 1 | Air Depot Industrial | 0 | 0 | 0 | 0 | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | 0 | 0 | 1,472,100 | 0 | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | 0 | 0 | 0 | 0 | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | 0 | 2,500 | 0 | 0 | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | 0 | 0 | 0 | 0 | |
| 14.00 | Loan | 1 | Greenwich Portfolio | 0 | 13,809 | 0 | 0 | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | 0 | 0 | 35,000 | 0 | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | 0 | 0 | 0 | 0 | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | 0 | 709,000 | 0 | 0 | |
| 17.01 | Property | 1 | Vista Oaks Apartments | |||||
| 17.02 | Property | 1 | Oaks at Nassau Bay | |||||
| 17.03 | Property | 1 | Broadway Village Apartments | |||||
| 18.00 | Loan | 1 | Guardian Storage Waterfront | 0 | 0 | 0 | 0 | |
| 19.00 | Loan | 1 | Landstown Commons | 0 | 1,846,020 | 303,096 | Springing | |
| 20.00 | Loan | 1 | Fountain Court | 0 | 12,650 | 0 | 0 | |
| 21.00 | Loan | 1 | Arlington Gardens | 0 | 0 | 45,000 | 0 | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | 0 | 0 | 0 | 0 | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | 0 | 0 | 0 | 0 | |
| 24.00 | Loan | 1 | River Hills East Townhomes | 0 | 0 | 22,000 | 0 | |
| 25.00 | Loan | 1 | Cherry Hill Court | 0 | 40,688 | 0 | 0 | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | 0 | 6,875 | 226,553 | Springing | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | 0 | 0 | 0 | 0 | |
| 28.00 | Loan | 1 | Springhill Storage | 0 | 0 | 0 | 0 | |
| 29.00 | Loan | 1 | CubeSmart Arlington | 0 | 120,125 | 0 | 0 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Other Reserve Description |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | Free Rent Reserve ($752,722.85), Outstanding TI Reserve ($549,704.57) | |
| 1.01 | Property | 1 | Fair City Mall | ||
| 1.02 | Property | 1 | Plaza at Landmark | ||
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | Seasonality Reserve (Upfront: $1,435,000, Monthly: Springing); Replacement Comfort Letter Reserve (Upfront: $2,500); PIP Reserve (Springing) | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | NAP | |
| 4.00 | Loan | 1 | 50 West 23rd Street | Free Rent Reserve ($2,746,643.92), Unfunded Obligations Reserve ($117,050) | |
| 5.00 | Loan | 1 | Domain at Town Centre | Supplemental Trust Reserve
($300,000), Deductible Gap Reserve (Upfront: $50,000, Monthly: Springing), Radon Mitigation Reserve ($50,150), Pre-Paid Rent Reserve
(Springing), Master Tenant Overage Reserve (Springing) | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | NAP | |
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | ||
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | ||
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | ||
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | ||
| 6.05 | Property | 1 | U-Haul of West Hartford | ||
| 6.06 | Property | 1 | U-Haul of Anchorage | ||
| 6.07 | Property | 1 | U-Haul of Southern Plaza | ||
| 6.08 | Property | 1 | U-Haul of Newark | ||
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | ||
| 6.10 | Property | 1 | U-Haul of Levittown | ||
| 6.11 | Property | 1 | U-Haul of Eastland | ||
| 6.12 | Property | 1 | U-Haul of Lynwood | ||
| 6.13 | Property | 1 | U-Haul of New River | ||
| 6.14 | Property | 1 | U-Haul of Redwood City | ||
| 6.15 | Property | 1 | U-Haul Storage Othello Station | ||
| 6.16 | Property | 1 | U-Haul of Verde Valley | ||
| 6.17 | Property | 1 | U-Haul of Springfield | ||
| 6.18 | Property | 1 | U-Haul of Rainier Valley | ||
| 7.00 | Loan | 1 | 1688 Meridian Avenue | Rent Concession Funds (Upfront: $91,746.87); TATILC Funds (Upfront: $447,028); NFIP Funds (Upfront: $2615.67, Monthly: $344.17); Material Tenant Funds (Springing) | |
| 8.00 | Loan | 1 | 255 Greenwich | Outstanding TILCs & LL Work Reserve ($1,623,080); Rent Abatement Reserve ($193,184.33) | |
| 9.00 | Loan | 1 | Air Depot Industrial | NAP | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | Oustanding TI/LC Reserve Fund (Guaranty) | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | NAP | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | NAP | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | NAP | |
| 14.00 | Loan | 1 | Greenwich Portfolio | NAP | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | Static Insurance | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | NAP | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | NAP | |
| 17.01 | Property | 1 | Vista Oaks Apartments | ||
| 17.02 | Property | 1 | Oaks at Nassau Bay | ||
| 17.03 | Property | 1 | Broadway Village Apartments | ||
| 18.00 | Loan | 1 | Guardian Storage Waterfront | NAP | |
| 19.00 | Loan | 1 | Landstown Commons | Outstanding TI/LC Reserve (Upfront: $303,096), Sketchers Rent Reserve (Monthly: Springing) | |
| 20.00 | Loan | 1 | Fountain Court | NAP | |
| 21.00 | Loan | 1 | Arlington Gardens | Static Insurance | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | NAP | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | NAP | |
| 24.00 | Loan | 1 | River Hills East Townhomes | Static Insurance | |
| 25.00 | Loan | 1 | Cherry Hill Court | NAP | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | Unfunded Obligations Reserve (Upfront: $226,553); Critical Tenant Reserve (Monthly: Springing; Cap: $2,500,000) | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | NAP | |
| 28.00 | Loan | 1 | Springhill Storage | NAP | |
| 29.00 | Loan | 1 | CubeSmart Arlington | NAP |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Other Reserve Cap ($) | Holdback/ Earnout Amount ($) | Holdback/ Earnout Description | Lockbox Type |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | 0 | 0 | NAP | Hard | |
| 1.01 | Property | 1 | Fair City Mall | |||||
| 1.02 | Property | 1 | Plaza at Landmark | |||||
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | Seasonality Reserve: $1,435,000 | 0 | NAP | Hard | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | 0 | 0 | NAP | Hard | |
| 4.00 | Loan | 1 | 50 West 23rd Street | 0 | 0 | NAP | Springing | |
| 5.00 | Loan | 1 | Domain at Town Centre | 0 | 0 | NAP | Springing | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | 0 | 0 | NAP | Soft | |
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | |||||
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | |||||
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | |||||
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | |||||
| 6.05 | Property | 1 | U-Haul of West Hartford | |||||
| 6.06 | Property | 1 | U-Haul of Anchorage | |||||
| 6.07 | Property | 1 | U-Haul of Southern Plaza | |||||
| 6.08 | Property | 1 | U-Haul of Newark | |||||
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | |||||
| 6.10 | Property | 1 | U-Haul of Levittown | |||||
| 6.11 | Property | 1 | U-Haul of Eastland | |||||
| 6.12 | Property | 1 | U-Haul of Lynwood | |||||
| 6.13 | Property | 1 | U-Haul of New River | |||||
| 6.14 | Property | 1 | U-Haul of Redwood City | |||||
| 6.15 | Property | 1 | U-Haul Storage Othello Station | |||||
| 6.16 | Property | 1 | U-Haul of Verde Valley | |||||
| 6.17 | Property | 1 | U-Haul of Springfield | |||||
| 6.18 | Property | 1 | U-Haul of Rainier Valley | |||||
| 7.00 | Loan | 1 | 1688 Meridian Avenue | 0 | 0 | NAP | Hard | |
| 8.00 | Loan | 1 | 255 Greenwich | 0 | 0 | NAP | Hard | |
| 9.00 | Loan | 1 | Air Depot Industrial | 0 | 0 | NAP | Springing | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | 0 | 0 | NAP | Hard | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | 0 | 0 | NAP | None | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | 0 | 0 | NAP | Hard | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | 0 | 0 | NAP | Hard | |
| 14.00 | Loan | 1 | Greenwich Portfolio | 0 | 0 | NAP | Springing | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | 0 | 0 | NAP | Springing | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | 0 | 0 | NAP | None | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | 0 | 0 | NAP | Springing | |
| 17.01 | Property | 1 | Vista Oaks Apartments | |||||
| 17.02 | Property | 1 | Oaks at Nassau Bay | |||||
| 17.03 | Property | 1 | Broadway Village Apartments | |||||
| 18.00 | Loan | 1 | Guardian Storage Waterfront | 0 | 0 | NAP | None | |
| 19.00 | Loan | 1 | Landstown Commons | 0 | 0 | NAP | Hard | |
| 20.00 | Loan | 1 | Fountain Court | 0 | 0 | NAP | Hard | |
| 21.00 | Loan | 1 | Arlington Gardens | 0 | 470,000 | Performance Reserve | Springing | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | 0 | 0 | NAP | None | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | 0 | 0 | NAP | None | |
| 24.00 | Loan | 1 | River Hills East Townhomes | 0 | 0 | NAP | Springing | |
| 25.00 | Loan | 1 | Cherry Hill Court | 0 | 0 | NAP | Hard | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | 2,500,000 | 0 | NAP | Hard | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | 0 | 0 | NAP | None | |
| 28.00 | Loan | 1 | Springhill Storage | 0 | 0 | NAP | Springing | |
| 29.00 | Loan | 1 | CubeSmart Arlington | 0 | 0 | NAP | Springing |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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) |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | Springing | Yes | Yes | Yes | Yes | |
| 1.01 | Property | 1 | Fair City Mall | ||||||
| 1.02 | Property | 1 | Plaza at Landmark | ||||||
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | Springing | Yes | No | Yes | Yes | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | Springing | Yes | No | Yes | No | |
| 4.00 | Loan | 1 | 50 West 23rd Street | Springing | Yes | Yes | Yes | Yes | |
| 5.00 | Loan | 1 | Domain at Town Centre | Springing | Yes | No | No | NAP | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | Springing | Yes | No | Yes | No | |
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | ||||||
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | ||||||
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | ||||||
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | ||||||
| 6.05 | Property | 1 | U-Haul of West Hartford | ||||||
| 6.06 | Property | 1 | U-Haul of Anchorage | ||||||
| 6.07 | Property | 1 | U-Haul of Southern Plaza | ||||||
| 6.08 | Property | 1 | U-Haul of Newark | ||||||
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | ||||||
| 6.10 | Property | 1 | U-Haul of Levittown | ||||||
| 6.11 | Property | 1 | U-Haul of Eastland | ||||||
| 6.12 | Property | 1 | U-Haul of Lynwood | ||||||
| 6.13 | Property | 1 | U-Haul of New River | ||||||
| 6.14 | Property | 1 | U-Haul of Redwood City | ||||||
| 6.15 | Property | 1 | U-Haul Storage Othello Station | ||||||
| 6.16 | Property | 1 | U-Haul of Verde Valley | ||||||
| 6.17 | Property | 1 | U-Haul of Springfield | ||||||
| 6.18 | Property | 1 | U-Haul of Rainier Valley | ||||||
| 7.00 | Loan | 1 | 1688 Meridian Avenue | Springing | Yes | Yes | No | NAP | |
| 8.00 | Loan | 1 | 255 Greenwich | Springing | Yes | Yes | Yes | No | |
| 9.00 | Loan | 1 | Air Depot Industrial | Springing | Yes | Yes | No | NAP | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | Springing | Yes | No | Yes | No | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | None | No | No | No | NAP | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | Springing | Yes | Yes | Yes | No | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | Springing | Yes | No | Yes | No | |
| 14.00 | Loan | 1 | Greenwich Portfolio | Springing | Yes | Yes | No | NAP | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | Springing | Yes | No | No | No | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | None | No | No | No | NAP | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | Springing | Yes | No | Yes | No | |
| 17.01 | Property | 1 | Vista Oaks Apartments | ||||||
| 17.02 | Property | 1 | Oaks at Nassau Bay | ||||||
| 17.03 | Property | 1 | Broadway Village Apartments | ||||||
| 18.00 | Loan | 1 | Guardian Storage Waterfront | None | No | No | No | NAP | |
| 19.00 | Loan | 1 | Landstown Commons | Springing | Yes | No | Yes | No | |
| 20.00 | Loan | 1 | Fountain Court | Springing | Yes | Yes | No | No | |
| 21.00 | Loan | 1 | Arlington Gardens | Springing | Yes | No | No | No | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | None | No | No | No | NAP | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | None | No | No | No | NAP | |
| 24.00 | Loan | 1 | River Hills East Townhomes | Springing | Yes | No | No | No | |
| 25.00 | Loan | 1 | Cherry Hill Court | Springing | Yes | Yes | No | NAP | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | Springing | Yes | Yes | Yes | No | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | None | No | No | No | NAP | |
| 28.00 | Loan | 1 | Springhill Storage | Springing | Yes | No | No | NAP | |
| 29.00 | Loan | 1 | CubeSmart Arlington | Springing | Yes | No | No | NAP |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Trust Pari Passu Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Subordinate Companion Loan Cut-off Date Balance ($) |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | 58,000,000 | 107,000,000 | 550,838.23 | 849,423.44 | NAP | |
| 1.01 | Property | 1 | Fair City Mall | ||||||
| 1.02 | Property | 1 | Plaza at Landmark | ||||||
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | 57,932,483 | 66,922,006 | 450,757.38 | 840,965.27 | NAP | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | 55,000,000 | 125,000,000 | 662,829.86 | 954,475.00 | NAP | |
| 4.00 | Loan | 1 | 50 West 23rd Street | 53,000,000 | 30,000,000 | 163,743.05 | 453,022.45 | NAP | |
| 5.00 | Loan | 1 | Domain at Town Centre | NAP | NAP | NAP | NAP | NAP | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | 34,733,694 | 68,474,997 | 427,023.20 | 643,629.17 | NAP | |
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | ||||||
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | ||||||
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | ||||||
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | ||||||
| 6.05 | Property | 1 | U-Haul of West Hartford | ||||||
| 6.06 | Property | 1 | U-Haul of Anchorage | ||||||
| 6.07 | Property | 1 | U-Haul of Southern Plaza | ||||||
| 6.08 | Property | 1 | U-Haul of Newark | ||||||
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | ||||||
| 6.10 | Property | 1 | U-Haul of Levittown | ||||||
| 6.11 | Property | 1 | U-Haul of Eastland | ||||||
| 6.12 | Property | 1 | U-Haul of Lynwood | ||||||
| 6.13 | Property | 1 | U-Haul of New River | ||||||
| 6.14 | Property | 1 | U-Haul of Redwood City | ||||||
| 6.15 | Property | 1 | U-Haul Storage Othello Station | ||||||
| 6.16 | Property | 1 | U-Haul of Verde Valley | ||||||
| 6.17 | Property | 1 | U-Haul of Springfield | ||||||
| 6.18 | Property | 1 | U-Haul of Rainier Valley | ||||||
| 7.00 | Loan | 1 | 1688 Meridian Avenue | NAP | NAP | NAP | NAP | NAP | |
| 8.00 | Loan | 1 | 255 Greenwich | 27,000,000 | 120,000,000 | 649,395.84 | 795,509.90 | NAP | |
| 9.00 | Loan | 1 | Air Depot Industrial | NAP | NAP | NAP | NAP | NAP | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | 18,000,000 | 102,000,000 | 535,008.89 | 629,422.22 | NAP | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | NAP | NAP | NAP | NAP | NAP | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | 15,918,416 | 59,694,060 | 409,634.80 | 518,870.75 | NAP | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | 15,000,000 | 75,000,000 | 472,079.79 | 566,495.75 | NAP | |
| 14.00 | Loan | 1 | Greenwich Portfolio | NAP | NAP | NAP | NAP | NAP | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | NAP | NAP | NAP | NAP | NAP | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | NAP | NAP | NAP | NAP | NAP | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | 11,000,000 | 25,000,000 | 148,914.93 | 214,437.50 | NAP | |
| 17.01 | Property | 1 | Vista Oaks Apartments | ||||||
| 17.02 | Property | 1 | Oaks at Nassau Bay | ||||||
| 17.03 | Property | 1 | Broadway Village Apartments | ||||||
| 18.00 | Loan | 1 | Guardian Storage Waterfront | NAP | NAP | NAP | NAP | NAP | |
| 19.00 | Loan | 1 | Landstown Commons | 10,000,000 | 63,400,000 | 326,759.49 | 378,298.84 | NAP | |
| 20.00 | Loan | 1 | Fountain Court | NAP | NAP | NAP | NAP | NAP | |
| 21.00 | Loan | 1 | Arlington Gardens | NAP | NAP | NAP | NAP | NAP | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | NAP | NAP | NAP | NAP | NAP | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | NAP | NAP | NAP | NAP | NAP | |
| 24.00 | Loan | 1 | River Hills East Townhomes | NAP | NAP | NAP | NAP | NAP | |
| 25.00 | Loan | 1 | Cherry Hill Court | NAP | NAP | NAP | NAP | NAP | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | 6,959,368 | 24,854,886 | 180,924.59 | 231,583.48 | NAP | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | NAP | NAP | NAP | NAP | NAP | |
| 28.00 | Loan | 1 | Springhill Storage | NAP | NAP | NAP | NAP | NAP | |
| 29.00 | Loan | 1 | CubeSmart Arlington | NAP | NAP | NAP | NAP | NAP |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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) |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | NAP | 165,000,000 | 849,423.44 | 70.3% | 1.39 | |
| 1.01 | Property | 1 | Fair City Mall | ||||||
| 1.02 | Property | 1 | Plaza at Landmark | ||||||
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | NAP | 124,854,490 | 840,965.27 | 57.5% | 1.77 | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | NAP | 180,000,000 | 954,475.00 | 76.6% | 1.29 | |
| 4.00 | Loan | 1 | 50 West 23rd Street | NAP | 83,000,000 | 453,022.45 | 39.9% | 2.18 | |
| 5.00 | Loan | 1 | Domain at Town Centre | NAP | NAP | NAP | NAP | NAP | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | NAP | 103,208,692 | 643,629.17 | 51.8% | 1.40 | |
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | ||||||
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | ||||||
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | ||||||
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | ||||||
| 6.05 | Property | 1 | U-Haul of West Hartford | ||||||
| 6.06 | Property | 1 | U-Haul of Anchorage | ||||||
| 6.07 | Property | 1 | U-Haul of Southern Plaza | ||||||
| 6.08 | Property | 1 | U-Haul of Newark | ||||||
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | ||||||
| 6.10 | Property | 1 | U-Haul of Levittown | ||||||
| 6.11 | Property | 1 | U-Haul of Eastland | ||||||
| 6.12 | Property | 1 | U-Haul of Lynwood | ||||||
| 6.13 | Property | 1 | U-Haul of New River | ||||||
| 6.14 | Property | 1 | U-Haul of Redwood City | ||||||
| 6.15 | Property | 1 | U-Haul Storage Othello Station | ||||||
| 6.16 | Property | 1 | U-Haul of Verde Valley | ||||||
| 6.17 | Property | 1 | U-Haul of Springfield | ||||||
| 6.18 | Property | 1 | U-Haul of Rainier Valley | ||||||
| 7.00 | Loan | 1 | 1688 Meridian Avenue | NAP | NAP | NAP | NAP | NAP | |
| 8.00 | Loan | 1 | 255 Greenwich | NAP | 147,000,000 | 795,509.90 | 52.5% | 1.90 | |
| 9.00 | Loan | 1 | Air Depot Industrial | NAP | NAP | NAP | NAP | NAP | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | NAP | 120,000,000 | 629,422.22 | 60.6% | 2.31 | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | NAP | NAP | NAP | NAP | NAP | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | NAP | 75,612,476 | 518,870.75 | 54.7% | 1.27 | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | NAP | 90,000,000 | 566,495.75 | 56.7% | 1.92 | |
| 14.00 | Loan | 1 | Greenwich Portfolio | NAP | NAP | NAP | NAP | NAP | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | NAP | NAP | NAP | NAP | NAP | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | NAP | NAP | NAP | NAP | NAP | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | NAP | 36,000,000 | 214,437.50 | 65.6% | 1.33 | |
| 17.01 | Property | 1 | Vista Oaks Apartments | ||||||
| 17.02 | Property | 1 | Oaks at Nassau Bay | ||||||
| 17.03 | Property | 1 | Broadway Village Apartments | ||||||
| 18.00 | Loan | 1 | Guardian Storage Waterfront | NAP | NAP | NAP | NAP | NAP | |
| 19.00 | Loan | 1 | Landstown Commons | NAP | 73,400,000 | 378,298.84 | 69.8% | 1.58 | |
| 20.00 | Loan | 1 | Fountain Court | NAP | NAP | NAP | NAP | NAP | |
| 21.00 | Loan | 1 | Arlington Gardens | NAP | NAP | NAP | NAP | NAP | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | NAP | NAP | NAP | NAP | NAP | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | NAP | NAP | NAP | NAP | NAP | |
| 24.00 | Loan | 1 | River Hills East Townhomes | NAP | NAP | NAP | NAP | NAP | |
| 25.00 | Loan | 1 | Cherry Hill Court | NAP | NAP | NAP | NAP | NAP | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | NAP | 31,814,255 | 231,583.48 | 52.0% | 1.66 | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | NAP | NAP | NAP | NAP | NAP | |
| 28.00 | Loan | 1 | Springhill Storage | NAP | NAP | NAP | NAP | NAP | |
| 29.00 | Loan | 1 | CubeSmart Arlington | NAP | NAP | NAP | NAP | NAP |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Whole Loan Underwritten NOI Debt Yield (%) | Mezzanine Debt Cut-off Date Balance($) | Mezzanine Debt Interest Rate (%) | Total Debt Cut-off Date Balance ($) | Total Debt Monthly Debt Service ($) |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | 9.2% | NAP | NAP | NAP | NAP | |
| 1.01 | Property | 1 | Fair City Mall | ||||||
| 1.02 | Property | 1 | Plaza at Landmark | ||||||
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | 15.8% | NAP | NAP | NAP | NAP | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | 8.2% | NAP | NAP | NAP | NAP | |
| 4.00 | Loan | 1 | 50 West 23rd Street | 15.3% | NAP | NAP | NAP | NAP | |
| 5.00 | Loan | 1 | Domain at Town Centre | NAP | NAP | NAP | NAP | NAP | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | 10.6% | NAP | NAP | NAP | NAP | |
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | ||||||
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | ||||||
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | ||||||
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | ||||||
| 6.05 | Property | 1 | U-Haul of West Hartford | ||||||
| 6.06 | Property | 1 | U-Haul of Anchorage | ||||||
| 6.07 | Property | 1 | U-Haul of Southern Plaza | ||||||
| 6.08 | Property | 1 | U-Haul of Newark | ||||||
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | ||||||
| 6.10 | Property | 1 | U-Haul of Levittown | ||||||
| 6.11 | Property | 1 | U-Haul of Eastland | ||||||
| 6.12 | Property | 1 | U-Haul of Lynwood | ||||||
| 6.13 | Property | 1 | U-Haul of New River | ||||||
| 6.14 | Property | 1 | U-Haul of Redwood City | ||||||
| 6.15 | Property | 1 | U-Haul Storage Othello Station | ||||||
| 6.16 | Property | 1 | U-Haul of Verde Valley | ||||||
| 6.17 | Property | 1 | U-Haul of Springfield | ||||||
| 6.18 | Property | 1 | U-Haul of Rainier Valley | ||||||
| 7.00 | Loan | 1 | 1688 Meridian Avenue | NAP | NAP | NAP | NAP | NAP | |
| 8.00 | Loan | 1 | 255 Greenwich | 12.9% | NAP | NAP | NAP | NAP | |
| 9.00 | Loan | 1 | Air Depot Industrial | NAP | NAP | NAP | NAP | NAP | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | 15.2% | NAP | NAP | NAP | NAP | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | NAP | NAP | NAP | NAP | NAP | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | 10.6% | NAP | NAP | NAP | NAP | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | 15.3% | NAP | NAP | NAP | NAP | |
| 14.00 | Loan | 1 | Greenwich Portfolio | NAP | NAP | NAP | NAP | NAP | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | NAP | NAP | NAP | NAP | NAP | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | NAP | NAP | NAP | NAP | NAP | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | 10.0% | NAP | NAP | NAP | NAP | |
| 17.01 | Property | 1 | Vista Oaks Apartments | ||||||
| 17.02 | Property | 1 | Oaks at Nassau Bay | ||||||
| 17.03 | Property | 1 | Broadway Village Apartments | ||||||
| 18.00 | Loan | 1 | Guardian Storage Waterfront | NAP | NAP | NAP | NAP | NAP | |
| 19.00 | Loan | 1 | Landstown Commons | 10.5% | NAP | NAP | NAP | NAP | |
| 20.00 | Loan | 1 | Fountain Court | NAP | NAP | NAP | NAP | NAP | |
| 21.00 | Loan | 1 | Arlington Gardens | NAP | NAP | NAP | NAP | NAP | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | NAP | NAP | NAP | NAP | NAP | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | NAP | NAP | NAP | NAP | NAP | |
| 24.00 | Loan | 1 | River Hills East Townhomes | NAP | NAP | NAP | NAP | NAP | |
| 25.00 | Loan | 1 | Cherry Hill Court | NAP | NAP | NAP | NAP | NAP | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | 18.1% | NAP | NAP | NAP | NAP | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | NAP | NAP | NAP | NAP | NAP | |
| 28.00 | Loan | 1 | Springhill Storage | NAP | NAP | NAP | NAP | NAP | |
| 29.00 | Loan | 1 | CubeSmart Arlington | NAP | NAP | NAP | NAP | NAP |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | NAP | NAP | NAP | No | NAP | |
| 1.01 | Property | 1 | Fair City Mall | ||||||
| 1.02 | Property | 1 | Plaza at Landmark | ||||||
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | NAP | NAP | NAP | No | NAP | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | NAP | NAP | NAP | No | NAP | |
| 4.00 | Loan | 1 | 50 West 23rd Street | NAP | NAP | NAP | No | NAP | |
| 5.00 | Loan | 1 | Domain at Town Centre | NAP | NAP | NAP | No | NAP | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | NAP | NAP | NAP | No | NAP | |
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | ||||||
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | ||||||
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | ||||||
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | ||||||
| 6.05 | Property | 1 | U-Haul of West Hartford | ||||||
| 6.06 | Property | 1 | U-Haul of Anchorage | ||||||
| 6.07 | Property | 1 | U-Haul of Southern Plaza | ||||||
| 6.08 | Property | 1 | U-Haul of Newark | ||||||
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | ||||||
| 6.10 | Property | 1 | U-Haul of Levittown | ||||||
| 6.11 | Property | 1 | U-Haul of Eastland | ||||||
| 6.12 | Property | 1 | U-Haul of Lynwood | ||||||
| 6.13 | Property | 1 | U-Haul of New River | ||||||
| 6.14 | Property | 1 | U-Haul of Redwood City | ||||||
| 6.15 | Property | 1 | U-Haul Storage Othello Station | ||||||
| 6.16 | Property | 1 | U-Haul of Verde Valley | ||||||
| 6.17 | Property | 1 | U-Haul of Springfield | ||||||
| 6.18 | Property | 1 | U-Haul of Rainier Valley | ||||||
| 7.00 | Loan | 1 | 1688 Meridian Avenue | NAP | NAP | NAP | No | NAP | |
| 8.00 | Loan | 1 | 255 Greenwich | NAP | NAP | NAP | No | NAP | |
| 9.00 | Loan | 1 | Air Depot Industrial | NAP | NAP | NAP | No | NAP | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | NAP | NAP | NAP | No | NAP | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | NAP | NAP | NAP | No | NAP | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | NAP | NAP | NAP | No | NAP | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | NAP | NAP | NAP | No | NAP | |
| 14.00 | Loan | 1 | Greenwich Portfolio | NAP | NAP | NAP | No | NAP | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | NAP | NAP | NAP | No | NAP | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | NAP | NAP | NAP | No | NAP | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | NAP | NAP | NAP | No | NAP | |
| 17.01 | Property | 1 | Vista Oaks Apartments | ||||||
| 17.02 | Property | 1 | Oaks at Nassau Bay | ||||||
| 17.03 | Property | 1 | Broadway Village Apartments | ||||||
| 18.00 | Loan | 1 | Guardian Storage Waterfront | NAP | NAP | NAP | No | NAP | |
| 19.00 | Loan | 1 | Landstown Commons | NAP | NAP | NAP | No | NAP | |
| 20.00 | Loan | 1 | Fountain Court | NAP | NAP | NAP | No | NAP | |
| 21.00 | Loan | 1 | Arlington Gardens | NAP | NAP | NAP | No | NAP | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | NAP | NAP | NAP | No | NAP | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | NAP | NAP | NAP | No | NAP | |
| 24.00 | Loan | 1 | River Hills East Townhomes | NAP | NAP | NAP | No | NAP | |
| 25.00 | Loan | 1 | Cherry Hill Court | NAP | NAP | NAP | No | NAP | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | NAP | NAP | NAP | No | NAP | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | NAP | NAP | NAP | No | NAP | |
| 28.00 | Loan | 1 | Springhill Storage | NAP | NAP | NAP | No | NAP | |
| 29.00 | Loan | 1 | CubeSmart Arlington | NAP | NAP | NAP | No | NAP |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Sponsor |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | HHH Properties | |
| 1.01 | Property | 1 | Fair City Mall | ||
| 1.02 | Property | 1 | Plaza at Landmark | ||
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | William J. Yung III | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | AVR Realty Corporation | |
| 4.00 | Loan | 1 | 50 West 23rd Street | Amish Patel, Jed Walentas and Walentas Trust 3 | |
| 5.00 | Loan | 1 | Domain at Town Centre | Fortress Investment Group LLC | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | U-Haul Holding Company | |
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | ||
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | ||
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | ||
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | ||
| 6.05 | Property | 1 | U-Haul of West Hartford | ||
| 6.06 | Property | 1 | U-Haul of Anchorage | ||
| 6.07 | Property | 1 | U-Haul of Southern Plaza | ||
| 6.08 | Property | 1 | U-Haul of Newark | ||
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | ||
| 6.10 | Property | 1 | U-Haul of Levittown | ||
| 6.11 | Property | 1 | U-Haul of Eastland | ||
| 6.12 | Property | 1 | U-Haul of Lynwood | ||
| 6.13 | Property | 1 | U-Haul of New River | ||
| 6.14 | Property | 1 | U-Haul of Redwood City | ||
| 6.15 | Property | 1 | U-Haul Storage Othello Station | ||
| 6.16 | Property | 1 | U-Haul of Verde Valley | ||
| 6.17 | Property | 1 | U-Haul of Springfield | ||
| 6.18 | Property | 1 | U-Haul of Rainier Valley | ||
| 7.00 | Loan | 1 | 1688 Meridian Avenue | Ophira Cukierman and Joram Cukierman | |
| 8.00 | Loan | 1 | 255 Greenwich | Jack Resnick & Sons, Inc. | |
| 9.00 | Loan | 1 | Air Depot Industrial | Ira J. Miller | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | Simon Property Group, L.P. | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | Benjamin D. Eisler, Shirley E. Eisler, The Eisler Revocable Trust, Allen Orwitz, Lea Orwitz and The Orwitz Revocable Trust | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | Abdelrahman Ayyad and Sara Ayyad | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | Simon Property Group, L.P. | |
| 14.00 | Loan | 1 | Greenwich Portfolio | Englantina Gega | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | Youssef Berrada | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | Benjamin D. Eisler, Shirley E. Eisler, The Eisler Revocable Trust, Allen Orwitz, Lea Orwitz and The Orwitz Revocable Trust | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | Gary W. Gates, Jr. | |
| 17.01 | Property | 1 | Vista Oaks Apartments | ||
| 17.02 | Property | 1 | Oaks at Nassau Bay | ||
| 17.03 | Property | 1 | Broadway Village Apartments | ||
| 18.00 | Loan | 1 | Guardian Storage Waterfront | Guardian Storage | |
| 19.00 | Loan | 1 | Landstown Commons | Yale I. Paprin | |
| 20.00 | Loan | 1 | Fountain Court | Ralph Sitt | |
| 21.00 | Loan | 1 | Arlington Gardens | Youssef Berrada | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | Guardian Storage | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | Benjamin D. Eisler, Shirley E. Eisler, The Eisler Revocable Trust, Allen Orwitz, Lea Orwitz and The Orwitz Revocable Trust | |
| 24.00 | Loan | 1 | River Hills East Townhomes | Youssef Berrada | |
| 25.00 | Loan | 1 | Cherry Hill Court | Robert D. Goldman | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | Joseph Greenberg and Bradley Coven | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | Benjamin D. Eisler, Shirley E. Eisler, The Eisler Revocable Trust, Allen Orwitz, Lea Orwitz and The Orwitz Revocable Trust | |
| 28.00 | Loan | 1 | Springhill Storage | Ronald S. Dundas and Robert A. Puccinelli | |
| 29.00 | Loan | 1 | CubeSmart Arlington | Adam Rosenberg, Patrick Cannon, Pat Cannon 2005 Revocable Trust, Linda Gordon, The Gordon Family Trust, Patricia R. Kramer and Patricia R. Kramer Revocable Trust |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Non-Recourse Carveout Guarantor |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | Marshall S. Ruben, Myrna Ruben Haft and Dana Ruben Rogers | |
| 1.01 | Property | 1 | Fair City Mall | ||
| 1.02 | Property | 1 | Plaza at Landmark | ||
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | CSC Holdings, LLC | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | AVR Enterprises LLC | |
| 4.00 | Loan | 1 | 50 West 23rd Street | Walentas Trust 3 | |
| 5.00 | Loan | 1 | Domain at Town Centre | Drawbridge Special Opportunities Fund LP | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | U-Haul Holding Company | |
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | ||
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | ||
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | ||
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | ||
| 6.05 | Property | 1 | U-Haul of West Hartford | ||
| 6.06 | Property | 1 | U-Haul of Anchorage | ||
| 6.07 | Property | 1 | U-Haul of Southern Plaza | ||
| 6.08 | Property | 1 | U-Haul of Newark | ||
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | ||
| 6.10 | Property | 1 | U-Haul of Levittown | ||
| 6.11 | Property | 1 | U-Haul of Eastland | ||
| 6.12 | Property | 1 | U-Haul of Lynwood | ||
| 6.13 | Property | 1 | U-Haul of New River | ||
| 6.14 | Property | 1 | U-Haul of Redwood City | ||
| 6.15 | Property | 1 | U-Haul Storage Othello Station | ||
| 6.16 | Property | 1 | U-Haul of Verde Valley | ||
| 6.17 | Property | 1 | U-Haul of Springfield | ||
| 6.18 | Property | 1 | U-Haul of Rainier Valley | ||
| 7.00 | Loan | 1 | 1688 Meridian Avenue | Ophira Cukierman and Joram Cukierman | |
| 8.00 | Loan | 1 | 255 Greenwich | Jonathan D. Resnick | |
| 9.00 | Loan | 1 | Air Depot Industrial | Ira J. Miller | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | Simon Property Group, L.P. | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | Benjamin D. Eisler, Shirley E. Eisler, The Eisler Revocable Trust, Allen Orwitz, Lea Orwitz and The Orwitz Revocable Trust | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | Abdelrahman Ayyad and Sara Ayyad | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | Simon Property Group, L.P. | |
| 14.00 | Loan | 1 | Greenwich Portfolio | Englantina Gega | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | Youssef Berrada | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | Benjamin D. Eisler, Shirley E. Eisler, The Eisler Revocable Trust, Allen Orwitz, Lea Orwitz and The Orwitz Revocable Trust | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | Gary W. Gates, Jr. | |
| 17.01 | Property | 1 | Vista Oaks Apartments | ||
| 17.02 | Property | 1 | Oaks at Nassau Bay | ||
| 17.03 | Property | 1 | Broadway Village Apartments | ||
| 18.00 | Loan | 1 | Guardian Storage Waterfront | Steven H. Cohen | |
| 19.00 | Loan | 1 | Landstown Commons | Yale I. Paprin | |
| 20.00 | Loan | 1 | Fountain Court | Ralph Sitt and Jesse Sutton | |
| 21.00 | Loan | 1 | Arlington Gardens | Youssef Berrada | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | Steven H. Cohen | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | Benjamin D. Eisler, Shirley E. Eisler, The Eisler Revocable Trust, Allen Orwitz, Lea Orwitz and The Orwitz Revocable Trust | |
| 24.00 | Loan | 1 | River Hills East Townhomes | Youssef Berrada | |
| 25.00 | Loan | 1 | Cherry Hill Court | Robert D. Goldman | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | Joseph Greenberg and Bradley Coven | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | Benjamin D. Eisler, Shirley E. Eisler, The Eisler Revocable Trust, Allen Orwitz, Lea Orwitz and The Orwitz Revocable Trust | |
| 28.00 | Loan | 1 | Springhill Storage | Ronald S. Dundas and Robert A. Puccinelli | |
| 29.00 | Loan | 1 | CubeSmart Arlington | Adam Rosenberg, Patrick Cannon, Pat Cannon 2005 Revocable Trust, Linda Gordon, The Gordon Family Trust, Patricia R. Kramer and Patricia R. Kramer Revocable Trust |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Delaware
Statutory Trust (Y/N) |
Tenants-in-common
(Y/N) |
Loan Purpose | Property Located Within a Qualified Opportunity Zone (Y/N) | Sources: Loan Amount ($) |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | No | No | Refinance | 165,000,000 | ||
| 1.01 | Property | 1 | Fair City Mall | ||||||
| 1.02 | Property | 1 | Plaza at Landmark | ||||||
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | No | No | Refinance | 125,000,000 | ||
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | No | No | Refinance | 180,000,000 | ||
| 4.00 | Loan | 1 | 50 West 23rd Street | No | No | Refinance | 83,000,000 | ||
| 5.00 | Loan | 1 | Domain at Town Centre | Yes | No | Acquisition | 35,805,000 | ||
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | No | No | Refinance | 104,000,000 | ||
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | ||||||
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | ||||||
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | ||||||
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | ||||||
| 6.05 | Property | 1 | U-Haul of West Hartford | ||||||
| 6.06 | Property | 1 | U-Haul of Anchorage | ||||||
| 6.07 | Property | 1 | U-Haul of Southern Plaza | ||||||
| 6.08 | Property | 1 | U-Haul of Newark | ||||||
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | ||||||
| 6.10 | Property | 1 | U-Haul of Levittown | ||||||
| 6.11 | Property | 1 | U-Haul of Eastland | ||||||
| 6.12 | Property | 1 | U-Haul of Lynwood | ||||||
| 6.13 | Property | 1 | U-Haul of New River | ||||||
| 6.14 | Property | 1 | U-Haul of Redwood City | ||||||
| 6.15 | Property | 1 | U-Haul Storage Othello Station | ||||||
| 6.16 | Property | 1 | U-Haul of Verde Valley | ||||||
| 6.17 | Property | 1 | U-Haul of Springfield | ||||||
| 6.18 | Property | 1 | U-Haul of Rainier Valley | ||||||
| 7.00 | Loan | 1 | 1688 Meridian Avenue | No | No | Refinance | 28,750,000 | ||
| 8.00 | Loan | 1 | 255 Greenwich | No | No | Refinance | 147,000,000 | ||
| 9.00 | Loan | 1 | Air Depot Industrial | No | No | Refinance | 24,500,000 | ||
| 10.00 | Loan | 1 | Ellenton Premium Outlets | No | No | Refinance | 120,000,000 | ||
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | No | No | Refinance | 16,500,000 | ||
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | No | Yes | Refinance | 76,000,000 | ||
| 13.00 | Loan | 1 | Birch Run Premium Outlets | No | No | Refinance | 90,000,000 | ||
| 14.00 | Loan | 1 | Greenwich Portfolio | No | No | Refinance | 13,700,000 | ||
| 15.00 | Loan | 1 | Juneau Ave Portfolio | No | No | Refinance | 13,450,000 | ||
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | No | No | Refinance | |||
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | No | No | Refinance | |||
| 17.01 | Property | 1 | Vista Oaks Apartments | ||||||
| 17.02 | Property | 1 | Oaks at Nassau Bay | ||||||
| 17.03 | Property | 1 | Broadway Village Apartments | ||||||
| 18.00 | Loan | 1 | Guardian Storage Waterfront | No | No | Refinance | |||
| 19.00 | Loan | 1 | Landstown Commons | No | No | Acquisition | |||
| 20.00 | Loan | 1 | Fountain Court | No | No | Refinance | |||
| 21.00 | Loan | 1 | Arlington Gardens | No | No | Refinance | |||
| 22.00 | Loan | 1 | Guardian Storage Monroeville | No | No | Refinance | |||
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | No | No | Refinance | |||
| 24.00 | Loan | 1 | River Hills East Townhomes | No | No | Refinance | |||
| 25.00 | Loan | 1 | Cherry Hill Court | No | No | Refinance | |||
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | No | No | Refinance | |||
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | No | No | Refinance | |||
| 28.00 | Loan | 1 | Springhill Storage | No | No | Refinance | |||
| 29.00 | Loan | 1 | CubeSmart Arlington | No | Yes | Refinance |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Sources: Principal's New Cash Contribution ($) | Sources: Subordinate Debt ($) | Sources: Other Sources ($) | Sources: Total Sources ($) | Uses: Loan Payoff ($) |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | 0 | 0 | 0 | 165,000,000 | 140,634,428 | |
| 1.01 | Property | 1 | Fair City Mall | ||||||
| 1.02 | Property | 1 | Plaza at Landmark | ||||||
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | 0 | 0 | 0 | 125,000,000 | 64,241,883 | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | 1,114,774 | 0 | 0 | 181,114,774 | 180,677,256 | |
| 4.00 | Loan | 1 | 50 West 23rd Street | 3,588,414 | 0 | 0 | 86,588,414 | 81,932,218 | |
| 5.00 | Loan | 1 | Domain at Town Centre | 32,996,842 | 0 | 590,648 | 69,392,490 | 0 | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | 0 | 0 | 0 | 104,000,000 | 46,166,684 | |
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | ||||||
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | ||||||
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | ||||||
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | ||||||
| 6.05 | Property | 1 | U-Haul of West Hartford | ||||||
| 6.06 | Property | 1 | U-Haul of Anchorage | ||||||
| 6.07 | Property | 1 | U-Haul of Southern Plaza | ||||||
| 6.08 | Property | 1 | U-Haul of Newark | ||||||
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | ||||||
| 6.10 | Property | 1 | U-Haul of Levittown | ||||||
| 6.11 | Property | 1 | U-Haul of Eastland | ||||||
| 6.12 | Property | 1 | U-Haul of Lynwood | ||||||
| 6.13 | Property | 1 | U-Haul of New River | ||||||
| 6.14 | Property | 1 | U-Haul of Redwood City | ||||||
| 6.15 | Property | 1 | U-Haul Storage Othello Station | ||||||
| 6.16 | Property | 1 | U-Haul of Verde Valley | ||||||
| 6.17 | Property | 1 | U-Haul of Springfield | ||||||
| 6.18 | Property | 1 | U-Haul of Rainier Valley | ||||||
| 7.00 | Loan | 1 | 1688 Meridian Avenue | 1,731,618 | 0 | 0 | 30,481,618 | 27,690,930 | |
| 8.00 | Loan | 1 | 255 Greenwich | 4,417,946 | 0 | 0 | 151,417,946 | 145,044,009 | |
| 9.00 | Loan | 1 | Air Depot Industrial | 0 | 0 | 0 | 24,500,000 | 11,524,951 | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | 59,439,911 | 0 | 0 | 179,439,911 | 178,650,473 | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | 0 | 0 | 0 | 16,500,000 | 8,126,588 | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | 0 | 0 | 0 | 76,000,000 | 73,486,348 | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | 34,432,592 | 0 | 0 | 124,432,592 | 123,448,650 | |
| 14.00 | Loan | 1 | Greenwich Portfolio | 557,402 | 0 | 0 | 14,257,402 | 13,941,689 | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | 0 | 0 | 0 | 13,450,000 | 10,339,417 | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | ||||||
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | ||||||
| 17.01 | Property | 1 | Vista Oaks Apartments | ||||||
| 17.02 | Property | 1 | Oaks at Nassau Bay | ||||||
| 17.03 | Property | 1 | Broadway Village Apartments | ||||||
| 18.00 | Loan | 1 | Guardian Storage Waterfront | ||||||
| 19.00 | Loan | 1 | Landstown Commons | ||||||
| 20.00 | Loan | 1 | Fountain Court | ||||||
| 21.00 | Loan | 1 | Arlington Gardens | ||||||
| 22.00 | Loan | 1 | Guardian Storage Monroeville | ||||||
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | ||||||
| 24.00 | Loan | 1 | River Hills East Townhomes | ||||||
| 25.00 | Loan | 1 | Cherry Hill Court | ||||||
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | ||||||
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | ||||||
| 28.00 | Loan | 1 | Springhill Storage | ||||||
| 29.00 | Loan | 1 | CubeSmart Arlington |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Uses: Purchase Price ($) | Uses: Closing Costs ($) | Uses: Reserves ($) | Uses: Principal Equity Distribution ($) | Uses: Other Uses ($) |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | 0 | 2,472,017 | 6,097,803 | 15,795,752 | 0 | |
| 1.01 | Property | 1 | Fair City Mall | ||||||
| 1.02 | Property | 1 | Plaza at Landmark | ||||||
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | 0 | 333,645 | 2,072,995 | 58,351,478 | 0 | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | 0 | 437,517 | 0 | 0 | 0 | |
| 4.00 | Loan | 1 | 50 West 23rd Street | 0 | 938,454 | 3,717,742 | 0 | 0 | |
| 5.00 | Loan | 1 | Domain at Town Centre | 65,100,000 | 1,988,584 | 2,303,906 | 0 | 0 | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | 0 | 1,524,087 | 0 | 56,309,230 | 0 | |
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | ||||||
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | ||||||
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | ||||||
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | ||||||
| 6.05 | Property | 1 | U-Haul of West Hartford | ||||||
| 6.06 | Property | 1 | U-Haul of Anchorage | ||||||
| 6.07 | Property | 1 | U-Haul of Southern Plaza | ||||||
| 6.08 | Property | 1 | U-Haul of Newark | ||||||
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | ||||||
| 6.10 | Property | 1 | U-Haul of Levittown | ||||||
| 6.11 | Property | 1 | U-Haul of Eastland | ||||||
| 6.12 | Property | 1 | U-Haul of Lynwood | ||||||
| 6.13 | Property | 1 | U-Haul of New River | ||||||
| 6.14 | Property | 1 | U-Haul of Redwood City | ||||||
| 6.15 | Property | 1 | U-Haul Storage Othello Station | ||||||
| 6.16 | Property | 1 | U-Haul of Verde Valley | ||||||
| 6.17 | Property | 1 | U-Haul of Springfield | ||||||
| 6.18 | Property | 1 | U-Haul of Rainier Valley | ||||||
| 7.00 | Loan | 1 | 1688 Meridian Avenue | 0 | 1,217,824 | 1,572,864 | 0 | 0 | |
| 8.00 | Loan | 1 | 255 Greenwich | 0 | 1,369,605 | 5,004,331 | 0 | 0 | |
| 9.00 | Loan | 1 | Air Depot Industrial | 0 | 518,535 | 163,557 | 12,292,957 | 0 | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | 0 | 789,438 | 0 | 0 | 0 | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | 0 | 59,574 | 0 | 8,313,838 | 0 | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | 0 | 1,593,975 | 256,865 | 662,811 | 0 | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | 0 | 983,941 | 0 | 0 | 0 | |
| 14.00 | Loan | 1 | Greenwich Portfolio | 0 | 229,240 | 86,473 | 0 | 0 | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | 0 | 279,413 | 35,000 | 2,796,170 | 0 | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | ||||||
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | ||||||
| 17.01 | Property | 1 | Vista Oaks Apartments | ||||||
| 17.02 | Property | 1 | Oaks at Nassau Bay | ||||||
| 17.03 | Property | 1 | Broadway Village Apartments | ||||||
| 18.00 | Loan | 1 | Guardian Storage Waterfront | ||||||
| 19.00 | Loan | 1 | Landstown Commons | ||||||
| 20.00 | Loan | 1 | Fountain Court | ||||||
| 21.00 | Loan | 1 | Arlington Gardens | ||||||
| 22.00 | Loan | 1 | Guardian Storage Monroeville | ||||||
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | ||||||
| 24.00 | Loan | 1 | River Hills East Townhomes | ||||||
| 25.00 | Loan | 1 | Cherry Hill Court | ||||||
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | ||||||
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | ||||||
| 28.00 | Loan | 1 | Springhill Storage | ||||||
| 29.00 | Loan | 1 | CubeSmart Arlington |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Uses: Total Uses ($) | Franchise Agreement Expiration | Underwritten ADR ($) | Underwritten RevPAR ($) | Underwritten Hotel Occupancy (%) | Most Recent ADR ($) |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | 165,000,000 | NAP | NAP | NAP | NAP | NAP | |
| 1.01 | Property | 1 | Fair City Mall | NAP | NAP | NAP | NAP | NAP | ||
| 1.02 | Property | 1 | Plaza at Landmark | NAP | NAP | NAP | NAP | NAP | ||
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | 125,000,000 | 2/15/2042 | $279.64 | $209.28 | 74.8% | $279.64 | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | 181,114,774 | NAP | NAP | NAP | NAP | NAP | |
| 4.00 | Loan | 1 | 50 West 23rd Street | 86,588,414 | NAP | NAP | NAP | NAP | NAP | |
| 5.00 | Loan | 1 | Domain at Town Centre | 69,392,490 | NAP | NAP | NAP | NAP | NAP | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | 104,000,000 | NAP | NAP | NAP | NAP | ||
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | NAP | NAP | NAP | NAP | NAP | ||
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | NAP | NAP | NAP | NAP | NAP | ||
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | NAP | NAP | NAP | NAP | NAP | ||
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | NAP | NAP | NAP | NAP | NAP | ||
| 6.05 | Property | 1 | U-Haul of West Hartford | NAP | NAP | NAP | NAP | NAP | ||
| 6.06 | Property | 1 | U-Haul of Anchorage | NAP | NAP | NAP | NAP | NAP | ||
| 6.07 | Property | 1 | U-Haul of Southern Plaza | NAP | NAP | NAP | NAP | NAP | ||
| 6.08 | Property | 1 | U-Haul of Newark | NAP | NAP | NAP | NAP | NAP | ||
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | NAP | NAP | NAP | NAP | NAP | ||
| 6.10 | Property | 1 | U-Haul of Levittown | NAP | NAP | NAP | NAP | NAP | ||
| 6.11 | Property | 1 | U-Haul of Eastland | NAP | NAP | NAP | NAP | NAP | ||
| 6.12 | Property | 1 | U-Haul of Lynwood | NAP | NAP | NAP | NAP | NAP | ||
| 6.13 | Property | 1 | U-Haul of New River | NAP | NAP | NAP | NAP | NAP | ||
| 6.14 | Property | 1 | U-Haul of Redwood City | NAP | NAP | NAP | NAP | NAP | ||
| 6.15 | Property | 1 | U-Haul Storage Othello Station | NAP | NAP | NAP | NAP | NAP | ||
| 6.16 | Property | 1 | U-Haul of Verde Valley | NAP | NAP | NAP | NAP | NAP | ||
| 6.17 | Property | 1 | U-Haul of Springfield | NAP | NAP | NAP | NAP | NAP | ||
| 6.18 | Property | 1 | U-Haul of Rainier Valley | NAP | NAP | NAP | NAP | NAP | ||
| 7.00 | Loan | 1 | 1688 Meridian Avenue | 30,481,618 | NAP | NAP | NAP | NAP | NAP | |
| 8.00 | Loan | 1 | 255 Greenwich | 151,417,946 | NAP | NAP | NAP | NAP | NAP | |
| 9.00 | Loan | 1 | Air Depot Industrial | 24,500,000 | NAP | NAP | NAP | NAP | NAP | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | 179,439,911 | NAP | NAP | NAP | NAP | NAP | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | 16,500,000 | NAP | NAP | NAP | NAP | NAP | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | 76,000,000 | NAP | NAP | NAP | NAP | NAP | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | 124,432,592 | NAP | NAP | NAP | NAP | NAP | |
| 14.00 | Loan | 1 | Greenwich Portfolio | 14,257,402 | NAP | NAP | NAP | NAP | NAP | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | 13,450,000 | NAP | NAP | NAP | NAP | NAP | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | NAP | NAP | NAP | NAP | NAP | ||
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | NAP | NAP | NAP | NAP | NAP | ||
| 17.01 | Property | 1 | Vista Oaks Apartments | NAP | NAP | NAP | NAP | NAP | ||
| 17.02 | Property | 1 | Oaks at Nassau Bay | NAP | NAP | NAP | NAP | NAP | ||
| 17.03 | Property | 1 | Broadway Village Apartments | NAP | NAP | NAP | NAP | NAP | ||
| 18.00 | Loan | 1 | Guardian Storage Waterfront | NAP | NAP | NAP | NAP | NAP | ||
| 19.00 | Loan | 1 | Landstown Commons | NAP | NAP | NAP | NAP | NAP | ||
| 20.00 | Loan | 1 | Fountain Court | NAP | NAP | NAP | NAP | NAP | ||
| 21.00 | Loan | 1 | Arlington Gardens | NAP | NAP | NAP | NAP | NAP | ||
| 22.00 | Loan | 1 | Guardian Storage Monroeville | NAP | NAP | NAP | NAP | NAP | ||
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | NAP | NAP | NAP | NAP | NAP | ||
| 24.00 | Loan | 1 | River Hills East Townhomes | NAP | NAP | NAP | NAP | NAP | ||
| 25.00 | Loan | 1 | Cherry Hill Court | NAP | NAP | NAP | NAP | NAP | ||
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | NAP | NAP | NAP | NAP | NAP | ||
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | NAP | NAP | NAP | NAP | NAP | ||
| 28.00 | Loan | 1 | Springhill Storage | NAP | NAP | NAP | NAP | NAP | ||
| 29.00 | Loan | 1 | CubeSmart Arlington | NAP | NAP | NAP | NAP | NAP |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Most Recent RevPAR ($) | Most Recent Hotel Occupancy (%) | Second Most Recent ADR ($) | Second Most Recent RevPAR ($) | Second Most Recent Hotel Occupancy (%) |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | NAP | NAP | NAP | NAP | NAP | |
| 1.01 | Property | 1 | Fair City Mall | NAP | NAP | NAP | NAP | NAP | |
| 1.02 | Property | 1 | Plaza at Landmark | NAP | NAP | NAP | NAP | NAP | |
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | $209.28 | 74.8% | $279.50 | $211.68 | 75.7% | |
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | NAP | NAP | NAP | NAP | NAP | |
| 4.00 | Loan | 1 | 50 West 23rd Street | NAP | NAP | NAP | NAP | NAP | |
| 5.00 | Loan | 1 | Domain at Town Centre | NAP | NAP | NAP | NAP | NAP | |
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | NAP | NAP | NAP | NAP | NAP | |
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | NAP | NAP | NAP | NAP | NAP | |
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | NAP | NAP | NAP | NAP | NAP | |
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | NAP | NAP | NAP | NAP | NAP | |
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | NAP | NAP | NAP | NAP | NAP | |
| 6.05 | Property | 1 | U-Haul of West Hartford | NAP | NAP | NAP | NAP | NAP | |
| 6.06 | Property | 1 | U-Haul of Anchorage | NAP | NAP | NAP | NAP | NAP | |
| 6.07 | Property | 1 | U-Haul of Southern Plaza | NAP | NAP | NAP | NAP | NAP | |
| 6.08 | Property | 1 | U-Haul of Newark | NAP | NAP | NAP | NAP | NAP | |
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | NAP | NAP | NAP | NAP | NAP | |
| 6.10 | Property | 1 | U-Haul of Levittown | NAP | NAP | NAP | NAP | NAP | |
| 6.11 | Property | 1 | U-Haul of Eastland | NAP | NAP | NAP | NAP | NAP | |
| 6.12 | Property | 1 | U-Haul of Lynwood | NAP | NAP | NAP | NAP | NAP | |
| 6.13 | Property | 1 | U-Haul of New River | NAP | NAP | NAP | NAP | NAP | |
| 6.14 | Property | 1 | U-Haul of Redwood City | NAP | NAP | NAP | NAP | NAP | |
| 6.15 | Property | 1 | U-Haul Storage Othello Station | NAP | NAP | NAP | NAP | NAP | |
| 6.16 | Property | 1 | U-Haul of Verde Valley | NAP | NAP | NAP | NAP | NAP | |
| 6.17 | Property | 1 | U-Haul of Springfield | NAP | NAP | NAP | NAP | NAP | |
| 6.18 | Property | 1 | U-Haul of Rainier Valley | NAP | NAP | NAP | NAP | NAP | |
| 7.00 | Loan | 1 | 1688 Meridian Avenue | NAP | NAP | NAP | NAP | NAP | |
| 8.00 | Loan | 1 | 255 Greenwich | NAP | NAP | NAP | NAP | NAP | |
| 9.00 | Loan | 1 | Air Depot Industrial | NAP | NAP | NAP | NAP | NAP | |
| 10.00 | Loan | 1 | Ellenton Premium Outlets | NAP | NAP | NAP | NAP | NAP | |
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | NAP | NAP | NAP | NAP | NAP | |
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | NAP | NAP | NAP | NAP | NAP | |
| 13.00 | Loan | 1 | Birch Run Premium Outlets | NAP | NAP | NAP | NAP | NAP | |
| 14.00 | Loan | 1 | Greenwich Portfolio | NAP | NAP | NAP | NAP | NAP | |
| 15.00 | Loan | 1 | Juneau Ave Portfolio | NAP | NAP | NAP | NAP | NAP | |
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | NAP | NAP | NAP | NAP | NAP | |
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | NAP | NAP | NAP | NAP | NAP | |
| 17.01 | Property | 1 | Vista Oaks Apartments | NAP | NAP | NAP | NAP | NAP | |
| 17.02 | Property | 1 | Oaks at Nassau Bay | NAP | NAP | NAP | NAP | NAP | |
| 17.03 | Property | 1 | Broadway Village Apartments | NAP | NAP | NAP | NAP | NAP | |
| 18.00 | Loan | 1 | Guardian Storage Waterfront | NAP | NAP | NAP | NAP | NAP | |
| 19.00 | Loan | 1 | Landstown Commons | NAP | NAP | NAP | NAP | NAP | |
| 20.00 | Loan | 1 | Fountain Court | NAP | NAP | NAP | NAP | NAP | |
| 21.00 | Loan | 1 | Arlington Gardens | NAP | NAP | NAP | NAP | NAP | |
| 22.00 | Loan | 1 | Guardian Storage Monroeville | NAP | NAP | NAP | NAP | NAP | |
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | NAP | NAP | NAP | NAP | NAP | |
| 24.00 | Loan | 1 | River Hills East Townhomes | NAP | NAP | NAP | NAP | NAP | |
| 25.00 | Loan | 1 | Cherry Hill Court | NAP | NAP | NAP | NAP | NAP | |
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | NAP | NAP | NAP | NAP | NAP | |
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | NAP | NAP | NAP | NAP | NAP | |
| 28.00 | Loan | 1 | Springhill Storage | NAP | NAP | NAP | NAP | NAP | |
| 29.00 | Loan | 1 | CubeSmart Arlington | NAP | NAP | NAP | NAP | NAP |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Third Most Recent ADR ($) | Third Most Recent RevPAR ($) | Third Most Recent Hotel Occupancy (%) | Coop - Committed Secondary Debt | Coop - Rental Value | Coop - LTV as Rental | Coop - Unsold Percent |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | NAP | NAP | NAP | |||||
| 1.01 | Property | 1 | Fair City Mall | NAP | NAP | NAP | |||||
| 1.02 | Property | 1 | Plaza at Landmark | NAP | NAP | NAP | |||||
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | $266.50 | $196.67 | 73.8% | |||||
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | NAP | NAP | NAP | |||||
| 4.00 | Loan | 1 | 50 West 23rd Street | NAP | NAP | NAP | |||||
| 5.00 | Loan | 1 | Domain at Town Centre | NAP | NAP | NAP | |||||
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | NAP | NAP | NAP | |||||
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | NAP | NAP | NAP | |||||
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | NAP | NAP | NAP | |||||
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | NAP | NAP | NAP | |||||
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | NAP | NAP | NAP | |||||
| 6.05 | Property | 1 | U-Haul of West Hartford | NAP | NAP | NAP | |||||
| 6.06 | Property | 1 | U-Haul of Anchorage | NAP | NAP | NAP | |||||
| 6.07 | Property | 1 | U-Haul of Southern Plaza | NAP | NAP | NAP | |||||
| 6.08 | Property | 1 | U-Haul of Newark | NAP | NAP | NAP | |||||
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | NAP | NAP | NAP | |||||
| 6.10 | Property | 1 | U-Haul of Levittown | NAP | NAP | NAP | |||||
| 6.11 | Property | 1 | U-Haul of Eastland | NAP | NAP | NAP | |||||
| 6.12 | Property | 1 | U-Haul of Lynwood | NAP | NAP | NAP | |||||
| 6.13 | Property | 1 | U-Haul of New River | NAP | NAP | NAP | |||||
| 6.14 | Property | 1 | U-Haul of Redwood City | NAP | NAP | NAP | |||||
| 6.15 | Property | 1 | U-Haul Storage Othello Station | NAP | NAP | NAP | |||||
| 6.16 | Property | 1 | U-Haul of Verde Valley | NAP | NAP | NAP | |||||
| 6.17 | Property | 1 | U-Haul of Springfield | NAP | NAP | NAP | |||||
| 6.18 | Property | 1 | U-Haul of Rainier Valley | NAP | NAP | NAP | |||||
| 7.00 | Loan | 1 | 1688 Meridian Avenue | NAP | NAP | NAP | |||||
| 8.00 | Loan | 1 | 255 Greenwich | NAP | NAP | NAP | |||||
| 9.00 | Loan | 1 | Air Depot Industrial | NAP | NAP | NAP | |||||
| 10.00 | Loan | 1 | Ellenton Premium Outlets | NAP | NAP | NAP | |||||
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | NAP | NAP | NAP | |||||
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | NAP | NAP | NAP | |||||
| 13.00 | Loan | 1 | Birch Run Premium Outlets | NAP | NAP | NAP | |||||
| 14.00 | Loan | 1 | Greenwich Portfolio | NAP | NAP | NAP | |||||
| 15.00 | Loan | 1 | Juneau Ave Portfolio | NAP | NAP | NAP | |||||
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | NAP | NAP | NAP | |||||
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | NAP | NAP | NAP | |||||
| 17.01 | Property | 1 | Vista Oaks Apartments | NAP | NAP | NAP | |||||
| 17.02 | Property | 1 | Oaks at Nassau Bay | NAP | NAP | NAP | |||||
| 17.03 | Property | 1 | Broadway Village Apartments | NAP | NAP | NAP | |||||
| 18.00 | Loan | 1 | Guardian Storage Waterfront | NAP | NAP | NAP | |||||
| 19.00 | Loan | 1 | Landstown Commons | NAP | NAP | NAP | |||||
| 20.00 | Loan | 1 | Fountain Court | NAP | NAP | NAP | |||||
| 21.00 | Loan | 1 | Arlington Gardens | NAP | NAP | NAP | |||||
| 22.00 | Loan | 1 | Guardian Storage Monroeville | NAP | NAP | NAP | |||||
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | NAP | NAP | NAP | |||||
| 24.00 | Loan | 1 | River Hills East Townhomes | NAP | NAP | NAP | |||||
| 25.00 | Loan | 1 | Cherry Hill Court | NAP | NAP | NAP | |||||
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | NAP | NAP | NAP | |||||
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | NAP | NAP | NAP | |||||
| 28.00 | Loan | 1 | Springhill Storage | NAP | NAP | NAP | |||||
| 29.00 | Loan | 1 | CubeSmart Arlington | NAP | NAP | NAP |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Coop - Sponsor Units | Coop - Investor Units | Coop - Coop Units | Coop
- Sponsor/ Investor Carry |
| 1.00 | Loan | 2 | NOVA Retail 2-Pack | |||||
| 1.01 | Property | 1 | Fair City Mall | |||||
| 1.02 | Property | 1 | Plaza at Landmark | |||||
| 2.00 | Loan | 1 | Marriott Anchorage Downtown | |||||
| 3.00 | Loan | 1 | Sheraton Denver Downtown Hotel | |||||
| 4.00 | Loan | 1 | 50 West 23rd Street | |||||
| 5.00 | Loan | 1 | Domain at Town Centre | |||||
| 6.00 | Loan | 18 | U-Haul AREC RW Portfolio | |||||
| 6.01 | Property | 1 | U-Haul at I-20 & 360 | |||||
| 6.02 | Property | 1 | U-Haul at North Sam Houston & Antoine | |||||
| 6.03 | Property | 1 | U-Haul at Fall River at I-195 | |||||
| 6.04 | Property | 1 | U-Haul of Eastgate & U-Haul of Irvington | |||||
| 6.05 | Property | 1 | U-Haul of West Hartford | |||||
| 6.06 | Property | 1 | U-Haul of Anchorage | |||||
| 6.07 | Property | 1 | U-Haul of Southern Plaza | |||||
| 6.08 | Property | 1 | U-Haul of Newark | |||||
| 6.09 | Property | 1 | U-Haul Storage of Clackamas Town Center | |||||
| 6.10 | Property | 1 | U-Haul of Levittown | |||||
| 6.11 | Property | 1 | U-Haul of Eastland | |||||
| 6.12 | Property | 1 | U-Haul of Lynwood | |||||
| 6.13 | Property | 1 | U-Haul of New River | |||||
| 6.14 | Property | 1 | U-Haul of Redwood City | |||||
| 6.15 | Property | 1 | U-Haul Storage Othello Station | |||||
| 6.16 | Property | 1 | U-Haul of Verde Valley | |||||
| 6.17 | Property | 1 | U-Haul of Springfield | |||||
| 6.18 | Property | 1 | U-Haul of Rainier Valley | |||||
| 7.00 | Loan | 1 | 1688 Meridian Avenue | |||||
| 8.00 | Loan | 1 | 255 Greenwich | |||||
| 9.00 | Loan | 1 | Air Depot Industrial | |||||
| 10.00 | Loan | 1 | Ellenton Premium Outlets | |||||
| 11.00 | Loan | 1 | Security Public Storage - Palm Desert | |||||
| 12.00 | Loan | 1 | Brandywine Regency Warehouse & Distribution Center | |||||
| 13.00 | Loan | 1 | Birch Run Premium Outlets | |||||
| 14.00 | Loan | 1 | Greenwich Portfolio | |||||
| 15.00 | Loan | 1 | Juneau Ave Portfolio | |||||
| 16.00 | Loan | 1 | Security Public Storage - Santa Rosa | |||||
| 17.00 | Loan | 3 | Houston Multifamily Portfolio | |||||
| 17.01 | Property | 1 | Vista Oaks Apartments | |||||
| 17.02 | Property | 1 | Oaks at Nassau Bay | |||||
| 17.03 | Property | 1 | Broadway Village Apartments | |||||
| 18.00 | Loan | 1 | Guardian Storage Waterfront | |||||
| 19.00 | Loan | 1 | Landstown Commons | |||||
| 20.00 | Loan | 1 | Fountain Court | |||||
| 21.00 | Loan | 1 | Arlington Gardens | |||||
| 22.00 | Loan | 1 | Guardian Storage Monroeville | |||||
| 23.00 | Loan | 1 | Security Public Storage - Moreno Valley | |||||
| 24.00 | Loan | 1 | River Hills East Townhomes | |||||
| 25.00 | Loan | 1 | Cherry Hill Court | |||||
| 26.00 | Loan | 1 | Park Center Plaza I, II, III | |||||
| 27.00 | Loan | 1 | Security Public Storage - Sacramento I | |||||
| 28.00 | Loan | 1 | Springhill Storage | |||||
| 29.00 | Loan | 1 | CubeSmart Arlington |