FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-282099-13
     

WFCM 2026-5C9 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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, Barclays Capital Inc., Goldman Sachs & Co. LLC, SG Americas Securities, LLC, J.P. Morgan Securities LLC, Natixis Securities Americas LLC, Academy Securities, Inc., Drexel Hamilton, 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.

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.

Société Générale is the marketing name for SG Americas Securities, LLC.

“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 Address
1.000 Loan 5, 6, 7 1 Mall at Prince George's 9.4% 100.0% GSBI GSMC, RREF DLI NAP NAP 3500 East West Highway
2.000 Loan   1 City Center on 6th 8.3% 100.0% WFB WFB NAP NAP 3500 West 6th Street
3.000 Loan 5, 8, 9, 10, 11, 12, 13, 94 1 535 & 545 5th Avenue 8.1% 100.0% SGFC SGFC NAP NAP 535-545 Fifth Avenue
4.000 Loan 14, 15, 16, 17, 18, 95 18 Sunshine Lake MHC Portfolio  7.3%   JPMCB JPMCB NAP NAP Various
4.010 Property   1 Stone Ridge 1.1% 14.7%         3757 North 900 West
4.020 Property   1 Intercoastal 0.8% 11.3%         1481 North US Highway 1
4.030 Property   1 Lake Runnymeade 0.6% 8.6%         1316 West Rosewood Avenue
4.040 Property   1 Baltimore Terrace 0.5% 6.8%         1450 Sandy Circle
4.050 Property   1 Concord 0.5% 6.2%         650 North Washington Street
4.060 Property   1 Three Oaks Estates 0.4% 6.0%         6992 US Highway 12
4.070 Property   1 Pavilion 0.4% 5.5%         5480 Alpine Avenue
4.080 Property   1 Big Oaks 0.4% 5.4%         15070 East Colonial Drive
4.090 Property   1 Cricklewood 0.3% 4.6%         23604 36th Avenue
4.100 Property   1 Oaklane 0.3% 4.5%         14236 Max Hooks Road
4.110 Property   1 Six-0-Five 0.3% 4.2%         1 Zarin Avenue
4.120 Property   1 Shady Haven 0.3% 3.8%         3100 Baseline Road
4.130 Property   1 Wagon Wheel 0.3% 3.8%         1410 Jack Calhoun Drive
4.140 Property   1 Sunset 0.3% 3.4%         3720 & 3674 Black Highway
4.150 Property   1 Lakeside Village 0.2% 2.9%         2700 South Woodland Boulevard
4.160 Property   1 Green Oaks 0.2% 2.8%         3351 Denmark Road
4.170 Property   1 Arbor Mills 0.2% 2.8%         1337 Wooten Road
4.180 Property   1 Pala Verde 0.2% 2.7%         3535 Demetropolis Road
5.000 Loan   1 Marriott Indianapolis North 6.9% 100.0% WFB WFB NAP NAP 3645 River Crossing Parkway
6.000 Loan 19, 20 1 Hampton Astoria 6.5% 100.0% LMF LMF NAP NAP 22901 Chenal Valley Drive
7.000 Loan 21, 22, 23, 24, 25, 26, 27, 28 1 Bleeker Street Industrial 5.3% 100.0% ZBNA ZBNA NAP NAP 16 and 29 Bleeker Street
8.000 Loan 5, 29, 30, 31, 32, 33, 34, 35 1 Del Rey Campus 4.4% 100.0% GSBI GSMC NAP NAP 4800, 4820, 4840 Alla Road
9.000 Loan 5, 36, 37, 38, 39, 96 90 Mountain Industrial Portfolio 4.0%   WFB WFB NAP NAP Various
9.010 Property   1 3150 Highway 42 0.2% 4.3%         3150 Highway 42
9.020 Property   1 1151 South Graham Road 0.2% 4.2%         1151 South Graham Road
9.030 Property   1 584 US Highway 130 0.2% 4.2%         584 US Highway 130
9.040 Property   1 590 Northport Parkway 0.1% 3.4%         590 Northport Parkway
9.050 Property   1 8341 Industrial Parkway 0.1% 3.2%         8341 Industrial Parkway
9.060 Property   1 650 Braselton Parkway 0.1% 3.0%         650 Braselton Parkway
9.070 Property   1 482 Chaney Avenue 0.1% 2.2%         482 Chaney Avenue
9.080 Property   1 5000 North Ridge Trail 0.1% 2.2%         5000 North Ridge Trail
9.090 Property   1 5005 Samuell Blvd. 0.1% 2.1%         5005 Samuell Boulevard
9.100 Property   1 635 Community Drive 0.1% 1.9%         635 Community Drive
9.110 Property   1 6538 & 6526 Judge Adams Road 0.1% 1.9%         6526 & 6538 Judge Adams Road
9.120 Property   1 4350 Fortune Ave NW 0.1% 1.8%         4350 Fortune Avenue Northwest
9.130 Property   1 6735 Trippel Road 0.1% 1.8%         6735 Trippel Road
9.140 Property   1 1509 Leestown Road 0.1% 1.8%         1509 Leestown Road
9.150 Property   1 1601 Brown Road 0.1% 1.8%         1601 Brown Road
9.160 Property   1 22525 West 167th Street 0.1% 1.8%         22525 West 167th Street
9.170 Property   1 1414 South Council Road 0.1% 1.7%         1414 South Council Road
9.180 Property   1 4690 Global Avenue NW 0.1% 1.7%         4690 Global Avenue Northwest
9.190 Property   1 3466 Shippers Drive 0.1% 1.7%         3466 Shippers Drive Northwest
9.200 Property   1 4555 West Highway 146 0.1% 1.6%         4555 West Highway 146
9.210 Property   1 9780 Mopar Drive 0.1% 1.6%         9780 Mopar Drive
9.220 Property   1 3779 Lake Shore Road 0.1% 1.6%         3779 Lake Shore Road
9.230 Property   1 2000 South Walnut Street 0.1% 1.5%         2000 South Walnut Street
9.240 Property   1 3774 Snyder Road 0.1% 1.5%         3774 Snyder Road
9.250 Property   1 8951 Mirabel Road 0.1% 1.4%         8951 Mirabel Road
9.260 Property   1 8411 Florida Mining Boulevard 0.1% 1.4%         8411 Florida Mining Boulevard
9.270 Property   1 900 Hutchinson Place 0.1% 1.4%         900 Hutchinson Place
9.280 Property   1 5440 Haggerty Lane 0.1% 1.4%         5440 Haggerty Lane
9.290 Property   1 5703 Mitchell Avenue 0.1% 1.4%         5703 Mitchell Avenue
9.300 Property   1 1103 Powderhouse Road SE 0.1% 1.3%         1103 Powderhouse Road Southeast
9.310 Property   1 3200 Rodeo Court 0.1% 1.3%         3200 Rodeo Court
9.320 Property   1 14001 Jetport Loop 0.1% 1.3%         14001 Jetport Loop
9.330 Property   1 505 Morgan Lakes Industrial Blvd. 0.1% 1.3%         505 Morgan Lakes Industrial Boulevard
9.340 Property   1 21200 Spring Plaza Drive 0.1% 1.3%         21200 Spring Plaza Drive
9.350 Property   1 3058 Lakemont Blvd 0.1% 1.3%         3058 Lakemont Boulevard
9.360 Property   1 2000 Luna Road 0.0% 1.2%         2000 Luna Road
9.370 Property   1 101 North Campus Drive 0.0% 1.0%         101 North Campus Drive
9.380 Property   1 4651 Prosper Drive 0.0% 1.0%         4651 Prosper Drive
9.390 Property   1 5025 Tuggle Road 0.0% 1.0%         5025 Tuggle Road
9.400 Property   1 450 Northpointe Court 0.0% 1.0%         450 Northpointe Court
9.410 Property   1 1602 Vincent Drive 0.0% 0.9%         1602 Vincent Drive
9.420 Property   1 8644 Polk Lane 0.0% 0.9%         8644 Polk Lane
9.430 Property   1 800 Lindale Industrial Parkway 0.0% 0.9%         800 Lindale Industrial Parkway
9.440 Property   1 2465 Fontaine Street 0.0% 0.9%         2465 Fontaine Street
9.450 Property   1 1430 South Wolf Road 0.0% 0.9%         1430 South Wolf Road
9.460 Property   1 2552 South 98th Street 0.0% 0.9%         2552 South 98th Street
9.470 Property   1 1000 Knell Road 0.0% 0.9%         1000 Knell Road
9.480 Property   1 747 Mill Park Drive 0.0% 0.9%         747 Mill Park Drive
9.490 Property   1 502 West Independence Drive 0.0% 0.9%         502 West Independence Drive

 

 A-1-1 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance % of Loan Balance Mortgage Loan Originator(1) Mortgage Loan Seller(1) Related Group Crossed Group Address
9.500 Property   1 38401 Amrhein Road 0.0% 0.9%         38401 Amrhein Road
9.510 Property   1 6101 SW 44th Street 0.0% 0.7%         6101 Southwest 44th Street
9.520 Property   1 700 Hudson Road 0.0% 0.7%         700 Hudson Road
9.530 Property   1 685 Alliance Parkway 0.0% 0.7%         685 Alliance Parkway
9.540 Property   1 5101 West Waters Avenue 0.0% 0.7%         5101 West Waters Avenue
9.550 Property   1 1935 Blue Hills Drive 0.0% 0.7%         1935 Blue Hills Drive Northeast
9.560 Property   1 16211 Air Center Boulevard 0.0% 0.7%         16211 Air Center Boulevard
9.570 Property   1 8800 Studley Road 0.0% 0.6%         8800 Studley Road
9.580 Property   1 6 Konzen Court 0.0% 0.6%         6 Konzen Court
9.590 Property   1 5300 International Drive 0.0% 0.6%         5300 International Drive
9.600 Property   1 1289 Walden Avenue 0.0% 0.6%         1289 Walden Avenue
9.610 Property   1 10551 N Congress Avenue 0.0% 0.6%         10551 North Congress Avenue
9.620 Property   1 3736 Tom Andrews Road 0.0% 0.5%         3736 Tom Andrews Road Northwest
9.630 Property   1 2701 South 98th Street 0.0% 0.5%         2701 South 98th Street
9.640 Property   1 231 Theater Drive 0.0% 0.5%         231 Theater Drive
9.650 Property   1 3404 Cragmont Drive 0.0% 0.5%         3404 Cragmont Drive
9.660 Property   1 4 Liebich Lane 0.0% 0.5%         4 Liebich Lane
9.670 Property   1 4040 Business Park Court 0.0% 0.5%         4040 Business Park Court
9.680 Property   1 1270 North Wilkening 0.0% 0.4%         1270 North Wilkening Road
9.690 Property   1 4472 Technology Drive 0.0% 0.4%         4472 Technology Drive
9.700 Property   1 28000 Five M Center Drive 0.0% 0.4%         28000 Five M Center Drive
9.710 Property   1 3383 Spirit Way 0.0% 0.4%         3383 Spirit Way
9.720 Property   1 9667 Inter-Ocean Drive 0.0% 0.4%         9667 Inter-Ocean Drive
9.730 Property   1 2427 Henry Road NW 0.0% 0.3%         2427 Henry Road Northwest
9.740 Property   1 1115 Regina Graeter Way 0.0% 0.3%         1115 Regina Graeter Way
9.750 Property   1 831 Lone Star Drive 0.0% 0.3%         831 Lone Star Drive
9.760 Property   1 4170 Columbia Road 0.0% 0.3%         4170 Columbia Road
9.770 Property   1 6023 Century Oaks Drive 0.0% 0.3%         6023 Century Oaks Drive
9.780 Property   1 2300 Westmoreland Street 0.0% 0.3%         2300 Westmoreland Street
9.790 Property   1 246 Glasson Drive 0.0% 0.3%         246 Glasson Drive
9.800 Property   1 2759 North Garnett Road 0.0% 0.3%         2759 North Garnett Road
9.810 Property   1 1122 Stony Ridge Road 0.0% 0.3%         1122 Stoney Ridge Road
9.820 Property   1 5313 Majestic Parkway 0.0% 0.3%         5313 Majestic Parkway
9.830 Property   1 2901 E Heartland Drive 0.0% 0.3%         2901 East Heartland Drive
9.840 Property   1 1900 Interstate Boulevard 0.0% 0.2%         1900 Interstate Boulevard
9.850 Property   1 50 Hollow Tree Lane 0.0% 0.2%         50 Hollow Tree Lane
9.860 Property   1 440 US Highway 49 South 0.0% 0.2%         440 Highway 49 South
9.870 Property   1 7569 Golf Course Boulevard 0.0% 0.2%         7569 Golf Course Boulevard
9.880 Property   1 4401 112th Street 0.0% 0.1%         4401 112th Street
9.890 Property   1 105 Business Park Drive 0.0% 0.1%         105 Business Park Drive
9.900 Property   1 7019 High Grove Boulevard 0.0% 0.1%         7019 High Grove Boulevard
10.000 Loan 5 1 1500 Post Oak Boulevard 4.0% 100.0% WFB WFB NAP NAP 1500 Post Oak Boulevard
11.000 Loan 5, 40 1 The Towers at Cupertino City Center 4.0% 100.0% WFB WFB NAP NAP 20400 & 20450 Stevens Creek Boulevard
12.000 Loan   1 The Greywood 3.8% 100.0% WFB WFB NAP NAP 3 West 36th Street
13.000 Loan   2 Casa Del Rey and Las Golondrinas Apartments 3.7%   WFB WFB NAP NAP Various
13.010 Property   1 Casa Del Rey Apartments 2.1% 56.5%         9036 Arcadia Avenue
13.020 Property   1 Las Golondrinas Apartments 1.6% 43.5%         118 West Mission Road
14.000 Loan 5, 41, 42, 43, 44, 45, 46, 47, 48, 49 1 ONX Industrial Campus 3.2% 100.0% BCREI, SMC BCREI NAP NAP 6600 New Venture Gear Drive
15.000 Loan 50, 51, 52, 53, 54, 55 1 Burlington Crossing 2.7% 100.0% RREF DLI RREF DLI NAP NAP 1825-2050 Marketplace Drive
16.000 Loan 56 2 Amsdell Compass Portfolio 1.9%   NREC NREC NAP NAP Various
16.010 Property   1 Compass Self-Storage Florida City 1.1% 57.8%         900 North Krome Avenue
16.020 Property   1 Compass Self-Storage Hiram 0.8% 42.2%         1680 Hiram Douglasville Highway
17.000 Loan 57 2 CIG - 2 Pack Norfolk Portfolio 1.9%   SGFC SGFC NAP NAP Various
17.010 Property   1 62 Little Creek Apartments 1.0% 52.1%         315, 407 and 411 Ashlawn Drive, 530 East Little Creek
Road and 7813 & 7819 Galveston Boulevard
17.020 Property   1 53 Fenner Apartments 0.9% 47.9%         7465, 7468 and 7469 Fenner Street
18.000 Loan 58, 59, 60, 61, 62, 63 1 Stadium Lofts Apartments 1.7% 100.0% LMF LMF NAP NAP 120 West Avenue
19.000 Loan 64, 65, 66, 67 1 Courtyard by Marriott Collierville 1.7% 100.0% RREF DLI RREF DLI NAP NAP 4640 Merchants Park Circle
20.000 Loan 5, 68, 69, 70, 71, 72 1 Kirby Industrial 1.6% 100.0% AREF2 AREF2 NAP NAP 609 South Kirby Street
21.000 Loan   1 Regency Square 1.5% 100.0% GSBI GSMC NAP NAP 1715-1877 South Pueblo Boulevard
22.000 Loan   1 Deer Springs Apartments 1.3% 100.0% WFB WFB NAP NAP 98 Isaacks Road
23.000 Loan   1 Whitney Place Townhomes 1.2% 100.0% LMF LMF NAP NAP 2032-2117 Sebring Place and 3301 Whitney Road
24.000 Loan 73, 74 1 Oak Shore Commerce Park 1.1% 100.0% NREC NREC NAP NAP 6455 U.S. 31 North
25.000 Loan 75, 76, 77, 78, 79, 80 1 White Pond Villa 1.0% 100.0% RREF DLI RREF DLI NAP NAP 477 White Pond Drive
26.000 Loan 81, 82, 83, 84, 85, 86 1 Cinemark 1.0% 100.0% RREF DLI RREF DLI NAP NAP 46800 Washington Street
27.000 Loan 87 1 Tifton Student Housing 0.9% 100.0% GSBI GSMC NAP NAP 208 Zoey Way
28.000 Loan 88, 89, 90 1 Gateway Plaza at Moorpark 0.8% 100.0% AREF2 AREF2 NAP NAP 484 East Los Angeles Avenue
29.000 Loan 91, 92, 93 1 221 Baker Road 0.7% 100.0% LMF LMF NAP NAP 221 Baker Road

 

 A-1-2 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name City County State Zip Code General Property Type Detailed Property Type Year Built Year Renovated Number of Units
1.000 Loan 5, 6, 7 1 Mall at Prince George's Hyattsville Prince George's MD 20782 Retail Super Regional Mall 1959 2018 890,278
2.000 Loan   1 City Center on 6th Los Angeles Los Angeles CA 90020 Retail Anchored 2008 NAP 165,684
3.000 Loan 5, 8, 9, 10, 11, 12, 13, 94 1 535 & 545 5th Avenue New York New York NY 10017 Mixed Use Retail/Office 1897-1927 2017 507,207
4.000 Loan 14, 15, 16, 17, 18, 95 18 Sunshine Lake MHC Portfolio  Various Various Various Various Manufactured Housing Manufactured Housing Various NAP 1,367
4.010 Property   1 Stone Ridge Cromwell Noble IN 46732 Manufactured Housing Manufactured Housing 1960 NAP 216
4.020 Property   1 Intercoastal Titusville Brevard FL 32796 Manufactured Housing Manufactured Housing 1959 NAP 111
4.030 Property   1 Lake Runnymeade St. Cloud Osceola FL 34771 Manufactured Housing Manufactured Housing 1974 NAP 75
4.040 Property   1 Baltimore Terrace Hastings Barry MI 49058 Manufactured Housing Manufactured Housing 1970 NAP 64
4.050 Property   1 Concord Waterloo DeKalb IN 46793 Manufactured Housing Manufactured Housing 1973 NAP 123
4.060 Property   1 Three Oaks Estates Three Oaks Berrien MI 49128 Manufactured Housing Manufactured Housing 1970 NAP 76
4.070 Property   1 Pavilion Comstock Park Kent MI 49321 Manufactured Housing Manufactured Housing 1970 NAP 80
4.080 Property   1 Big Oaks Orlando Orange FL 32826 Manufactured Housing Manufactured Housing 1960 NAP 56
4.090 Property   1 Cricklewood Ravenna Ottawa MI 49451 Manufactured Housing Manufactured Housing 1972 NAP 63
4.100 Property   1 Oaklane Clermont Lake FL 34711 Manufactured Housing Manufactured Housing 1946 NAP 61
4.110 Property   1 Six-0-Five Mineral Louisa VA 23117 Manufactured Housing Manufactured Housing 1970 NAP 101
4.120 Property   1 Shady Haven Albion Noble IN 46701 Manufactured Housing Manufactured Housing 1950 NAP 78
4.130 Property   1 Wagon Wheel Kissimmee Osceola FL 34741 Manufactured Housing Manufactured Housing 1980 NAP 25
4.140 Property   1 Sunset Adrian Lenawee MI 49221 Manufactured Housing Manufactured Housing 1970 NAP 44
4.150 Property   1 Lakeside Village Deland Volusia FL 32720 Manufactured Housing Manufactured Housing 1970 NAP 54
4.160 Property   1 Green Oaks Mobile Mobile AL 36618 Manufactured Housing Manufactured Housing 1970 NAP 36
4.170 Property   1 Arbor Mills Ringgold Catoosa GA 30736 Manufactured Housing Manufactured Housing 2000 NAP 35
4.180 Property   1 Pala Verde Mobile Mobile AL 36693 Manufactured Housing Manufactured Housing 1970 NAP 69
5.000 Loan   1 Marriott Indianapolis North Indianapolis Marion IN 46240 Hospitality Full Service 1998 2017 315
6.000 Loan 19, 20 1 Hampton Astoria Little Rock Pulaski AR 72223 Multifamily Garden 2021-2024 NAP 252
7.000 Loan 21, 22, 23, 24, 25, 26, 27, 28 1 Bleeker Street Industrial Millburn Essex NJ 07041 Industrial Warehouse/Distribution 1966 2006 180,552
8.000 Loan 5, 29, 30, 31, 32, 33, 34, 35 1 Del Rey Campus Los Angeles Los Angeles CA 90066 Office Suburban 2020 NAP 162,031
9.000 Loan 5, 36, 37, 38, 39, 96 90 Mountain Industrial Portfolio Various Various Various Various Industrial  Various Various Various 19,189,611
9.010 Property   1 3150 Highway 42 Locust Grove Henry GA 30248 Industrial Warehouse/Distribution 2020 NAP 657,518
9.020 Property   1 1151 South Graham Road Greenwood Johnson IN 46343 Industrial Warehouse/Distribution 2019 NAP 615,284
9.030 Property   1 584 US Highway 130 Trenton Mercer NJ 08620 Industrial Warehouse/Distribution 2017 NAP 347,145
9.040 Property   1 590 Northport Parkway Savannah Chatham GA 31407 Industrial Warehouse/Distribution 2017 NAP 831,764
9.050 Property   1 8341 Industrial Parkway Plain City Union OH 43064 Industrial Warehouse/Distribution 2020 NAP 500,268
9.060 Property   1 650 Braselton Parkway Braselton Jackson GA 30517 Industrial Warehouse/Distribution 2018 NAP 373,750
9.070 Property   1 482 Chaney Avenue Greenwood Johnson IN 46143 Industrial Warehouse/Distribution 2014 NAP 671,354
9.080 Property   1 5000 North Ridge Trail Davenport Polk FL 33897 Industrial Warehouse/Distribution 2016 NAP 310,922
9.090 Property   1 5005 Samuell Blvd. Mesquite Dallas TX 75149 Industrial Warehouse/Distribution 2016 NAP 351,874
9.100 Property   1 635 Community Drive South Burlington Chittenden VT 05403 Industrial Warehouse/Distribution 2021 NAP 143,979
9.110 Property   1 6538 & 6526 Judge Adams Road Whitsett Guilford NC 27377 Industrial Warehouse/Distribution 2019 NAP 286,281
9.120 Property   1 4350 Fortune Ave NW Concord Cabarrus NC 28027 Industrial Warehouse/Distribution 2016 NAP 354,482
9.130 Property   1 6735 Trippel Road Mobile Mobile AL 36582 Industrial Warehouse/Distribution 2017 NAP 362,942
9.140 Property   1 1509 Leestown Road Frankfort Franklin KY 40601 Industrial Warehouse/Distribution 2014 NAP 599,840
9.150 Property   1 1601 Brown Road Orion Oakland MI 48359 Industrial Warehouse/Distribution 2006 NAP 245,633
9.160 Property   1 22525 West 167th Street Olathe Johnson KS 66062 Industrial Warehouse/Distribution 2016 NAP 313,763
9.170 Property   1 1414 South Council Road Oklahoma City Oklahoma OK 73128 Industrial Warehouse/Distribution 2017 NAP 300,000
9.180 Property   1 4690 Global Avenue NW Concord Cabarrus NC 28027 Industrial Warehouse/Distribution 2015 NAP 330,717
9.190 Property   1 3466 Shippers Drive Grand Rapids Kent MI 49544 Industrial Warehouse/Distribution 2016 NAP 343,483
9.200 Property   1 4555 West Highway 146 Buckner Oldham KY 40010 Industrial Warehouse/Distribution 2014 NAP 558,600
9.210 Property   1 9780 Mopar Drive Streetsboro Portage OH 44241 Industrial Warehouse/Distribution 2011 NAP 368,060
9.220 Property   1 3779 Lake Shore Road Hamburg Erie NY 14219 Industrial Warehouse/Distribution 2016 NAP 338,584
9.230 Property   1 2000 South Walnut Street Burlington Skagit WA 98233 Industrial Warehouse/Distribution 2015 NAP 210,445
9.240 Property   1 3774 Snyder Road Kodak Sevier TN 37764 Industrial Warehouse/Distribution 2021 NAP 259,053
9.250 Property   1 8951 Mirabel Road Indianapolis Marion IN 46141 Industrial Warehouse/Distribution 2014 NAP 327,822
9.260 Property   1 8411 Florida Mining Boulevard Tampa Hillsborough FL 33634 Industrial Warehouse/Distribution 2003 NAP 171,734
9.270 Property   1 900 Hutchinson Place Lebanon Wilson TN 37090 Industrial Warehouse/Distribution 1993 NAP 381,240
9.280 Property   1 5440 Haggerty Lane LaFayette Tippecanoe IN 47905 Industrial Warehouse/Distribution 2019 NAP 350,418
9.290 Property   1 5703 Mitchell Avenue St. Joseph Buchanan MO 64153 Industrial Manufacturing/Distribution 2000 NAP 382,880
9.300 Property   1 1103 Powderhouse Road SE Aiken Aiken SC 29803 Industrial Warehouse/Distribution 2017 NAP 315,560
9.310 Property   1 3200 Rodeo Court Bessemer Jefferson AL 35022 Industrial Warehouse/Distribution 2021 NAP 290,879
9.320 Property   1 14001 Jetport Loop Fort Myers Lee FL 33913 Industrial Warehouse/Distribution 2016 NAP 213,672
9.330 Property   1 505 Morgan Lakes Industrial Blvd. Savannah Chatham GA 31407 Industrial Warehouse/Distribution 2018 NAP 126,520
9.340 Property   1 21200 Spring Plaza Drive Spring Harris TX 77388 Industrial Warehouse/Distribution 2013 NAP 181,176
9.350 Property   1 3058 Lakemont Blvd Fort Mill York SC 29708 Industrial Warehouse/Distribution 2009 NAP 176,939
9.360 Property   1 2000 Luna Road Carrollton Dallas TX 75006 Industrial Warehouse/Distribution 2008 NAP 184,317
9.370 Property   1 101 North Campus Drive Imperial Allegheny PA 15126 Industrial Warehouse/Distribution 2015 NAP 125,860
9.380 Property   1 4651 Prosper Drive Stow Summit OH 44224 Industrial Manufacturing/Distribution 2017 NAP 219,765
9.390 Property   1 5025 Tuggle Road Memphis Shelby TN 38118 Industrial Warehouse/Distribution 1996 NAP 449,900
9.400 Property   1 450 Northpointe Court Covington St. Tammany LA 70433 Industrial Warehouse/Distribution 2015 NAP 175,315
9.410 Property   1 1602 Vincent Drive Sauget St. Claire IL 62206 Industrial Warehouse/Distribution 2014 NAP 198,729
9.420 Property   1 8644 Polk Lane Olive Branch DeSoto MS 38654 Industrial Warehouse/Distribution 2011 NAP 234,660
9.430 Property   1 800 Lindale Industrial Parkway Lindale Smith TX 75706 Industrial Warehouse/Distribution 2013 NAP 163,383
9.440 Property   1 2465 Fontaine Street Kenton Hardin OH 43326 Industrial Warehouse/Distribution 2017 NAP 298,472
9.450 Property   1 1430 South Wolf Road Wheeling Cook IL 60090 Industrial Warehouse/Distribution 2003 NAP 123,000
9.460 Property   1 2552 South 98th Street Edwardsville Wyandotte KS 66111 Industrial Warehouse/Distribution 2013 NAP 280,019
9.470 Property   1 1000 Knell Road Montgomery Kane IL 60538 Industrial Warehouse/Distribution 2000 NAP 171,230
9.480 Property   1 747 Mill Park Drive Lancaster Fairfield OH 43130 Industrial Warehouse/Distribution 2019 NAP 152,995
9.490 Property   1 502 West Independence Drive Edinburg Hidalgo TX 78541 Industrial Warehouse/Distribution 2011 NAP 164,207

 

 A-1-3 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name City County State Zip Code General Property Type Detailed Property Type Year Built Year Renovated Number of Units
9.500 Property   1 38401 Amrhein Road Livonia Wayne MI 48150 Industrial Warehouse/Distribution 1999 NAP 172,668
9.510 Property   1 6101 SW 44th Street Oklahoma City Oklahoma OK 73179 Industrial Warehouse/Distribution 2019 NAP 120,780
9.520 Property   1 700 Hudson Road Griffin Spalding County GA 30224 Industrial Warehouse/Distribution 2002 NAP 218,120
9.530 Property   1 685 Alliance Parkway Hewitt McLennan TX 76643 Industrial Warehouse/Distribution 2012 NAP 150,710
9.540 Property   1 5101 West Waters Avenue Tampa Hillsborough FL 33634 Industrial Warehouse/Distribution 1997 NAP 95,662
9.550 Property   1 1935 Blue Hills Drive Roanoke Roanoke City VA 24012 Industrial Warehouse/Distribution 2013 NAP 103,580
9.560 Property   1 16211 Air Center Boulevard Houston Harris TX 77032 Industrial Manufacturing/Distribution 2005 NAP 91,295
9.570 Property   1 8800 Studley Road Mechanicsville Hanover VA 23116 Industrial Warehouse/Distribution 1999 NAP 112,799
9.580 Property   1 6 Konzen Court Granite City Madison IL 62040 Industrial Warehouse/Distribution 2001 NAP 184,800
9.590 Property   1 5300 International Drive Cudahy Milwaukee WI 53110 Industrial Warehouse/Distribution 2001 NAP 139,564
9.600 Property   1 1289 Walden Avenue Cheektowaga Erie NY 14211 Industrial Warehouse/Distribution 2001 NAP 105,073
9.610 Property   1 10551 N Congress Avenue Kansas City Platte MO 64153 Industrial Warehouse/Distribution 2014 NAP 158,417
9.620 Property   1 3736 Tom Andrews Road Roanoke Roanoke City VA 24019 Industrial Warehouse/Distribution 1996 NAP 83,000
9.630 Property   1 2701 South 98th Street Edwardsville Wyandotte KS 66111 Industrial Warehouse/Distribution 2001 NAP 179,280
9.640 Property   1 231 Theater Drive Duncansville Blair PA 16635 Industrial Warehouse/Distribution 2013 NAP 122,522
9.650 Property   1 3404 Cragmont Drive Tampa Hillsborough FL 33619 Industrial Storage/Warehouse 1989 NAP 68,385
9.660 Property   1 4 Liebich Lane Halfmoon Saratoga NY 12065 Industrial Warehouse/Distribution 2011 NAP 75,000
9.670 Property   1 4040 Business Park Court Winston-Salem Forsyth NC 27107 Industrial Warehouse/Distribution 2001 NAP 106,507
9.680 Property   1 1270 North Wilkening Schaumburg Cook IL 60173 Industrial Warehouse/Distribution 1997 NAP 73,500
9.690 Property   1 4472 Technology Drive Rockford Winnebago IL 61109 Industrial Manufacturing/Distribution 1998 2011 66,387
9.700 Property   1 28000 Five M Center Drive Romulus Wayne MI 48174 Industrial Warehouse/Distribution 1997 NAP 71,933
9.710 Property   1 3383 Spirit Way Green Bay Brown WI 54304 Industrial Warehouse/Distribution 2013 NAP 99,102
9.720 Property   1 9667 Inter-Ocean Drive Cincinnati Butler OH 45246 Industrial Warehouse/Distribution 1999 NAP 103,818
9.730 Property   1 2427 Henry Road NW Stewartville Olmsted MN 55976 Industrial Warehouse/Distribution 2013 NAP 60,370
9.740 Property   1 1115 Regina Graeter Way Cincinnati Hamilton OH 45216 Industrial Warehouse/Distribution 2014 NAP 63,840
9.750 Property   1 831 Lone Star Drive O'Fallon St. Charles MO 63366 Industrial Warehouse/Distribution 1989 NAP 102,135
9.760 Property   1 4170 Columbia Road Lebanon Warren OH 45036 Industrial Warehouse/Distribution 2008 NAP 51,130
9.770 Property   1 6023 Century Oaks Drive Chattanooga Hamilton TN 37416 Industrial Warehouse/Distribution 2002 NAP 60,637
9.780 Property   1 2300 Westmoreland Street Richmond Henrico VA 23230 Industrial Warehouse/Distribution 2004 NAP 60,000
9.790 Property   1 246 Glasson Drive Corpus Christi Nueces TX 78406 Industrial Warehouse/Distribution 2011 NAP 46,253
9.800 Property   1 2759 North Garnett Road Tulsa Tulsa OK 74116 Industrial Warehouse/Distribution 2010 NAP 46,240
9.810 Property   1 1122 Stony Ridge Road Charlottesville Albemarle VA 22902 Industrial Warehouse/Distribution 1998 NAP 48,064
9.820 Property   1 5313 Majestic Parkway Bedford Heights Cuyahoga OH 44146 Industrial Warehouse/Distribution 1998 NAP 82,269
9.830 Property   1 2901 E Heartland Drive Liberty Clay MO 64068 Industrial Manufacturing/Distribution 1997 NAP 96,687
9.840 Property   1 1900 Interstate Boulevard Lakeland Polk FL 33805 Industrial Warehouse/Distribution 1994 NAP 32,105
9.850 Property   1 50 Hollow Tree Lane Newington Hartford  CT 06111 Industrial Warehouse/Distribution 2000 NAP 54,812
9.860 Property   1 440 US Highway 49 South Richland Rankin MS 39218 Industrial Warehouse/Distribution 1986 NAP 36,000
9.870 Property   1 7569 Golf Course Boulevard Punta Gorda Charlotte FL 33982 Industrial Warehouse/Distribution 2007 NAP 34,624
9.880 Property   1 4401 112th Street Urbandale Polk IA 50322 Industrial Warehouse/Distribution 1985 2017 36,270
9.890 Property   1 105 Business Park Drive Ridgeland Madison MS 39157 Industrial Warehouse/Distribution 1988 NAP 26,340
9.900 Property   1 7019 High Grove Boulevard Burr Ridge DuPage IL 60527 Industrial Warehouse/Distribution 1997 NAP 12,500
10.000 Loan 5 1 1500 Post Oak Boulevard Houston Harris TX 77056 Office CBD 2016 NAP 603,179
11.000 Loan 5, 40 1 The Towers at Cupertino City Center Cupertino Santa Clara CA 95014 Office Suburban 1987 2024 357,838
12.000 Loan   1 The Greywood New York New York NY 10018 Multifamily High Rise 2013 NAP 72
13.000 Loan   2 Casa Del Rey and Las Golondrinas Apartments San Gabriel Los Angeles CA Various Multifamily Garden Various Various 107
13.010 Property   1 Casa Del Rey Apartments San Gabriel Los Angeles CA 91775 Multifamily Garden 1969 NAP 57
13.020 Property   1 Las Golondrinas Apartments San Gabriel Los Angeles CA 91776 Multifamily Garden 1973 NAP 50
14.000 Loan 5, 41, 42, 43, 44, 45, 46, 47, 48, 49 1 ONX Industrial Campus DeWitt Onondaga NY 13057 Industrial Manufacturing/Distribution 1964-1985, 2023 2025 1,356,067
15.000 Loan 50, 51, 52, 53, 54, 55 1 Burlington Crossing Burlington Skagit WA 98233 Retail Shadow Anchored 2004 NAP 162,196
16.000 Loan 56 2 Amsdell Compass Portfolio Various Various Various Various Self Storage Self Storage Various NAP 133,150
16.010 Property   1 Compass Self-Storage Florida City Florida City Miami-Dade FL 33034 Self Storage Self Storage 2002 NAP 54,635
16.020 Property   1 Compass Self-Storage Hiram Hiram Paulding GA 30141 Self Storage Self Storage 1999 NAP 78,515
17.000 Loan 57 2 CIG - 2 Pack Norfolk Portfolio Norfolk Norfolk City VA 23505 Multifamily Garden 1970 2022 115
17.010 Property   1 62 Little Creek Apartments Norfolk Norfolk City VA 23505 Multifamily Garden 1970 2022 62
17.020 Property   1 53 Fenner Apartments Norfolk Norfolk City VA 23505 Multifamily Garden 1970 2022 53
18.000 Loan 58, 59, 60, 61, 62, 63 1 Stadium Lofts Apartments Kannapolis Cabarrus NC 28081 Mixed Use Multifamily/Retail 2024 NAP 43
19.000 Loan 64, 65, 66, 67 1 Courtyard by Marriott Collierville Collierville Shelby TN 38107 Hospitality Select Service 2008 NAP 131
20.000 Loan 5, 68, 69, 70, 71, 72 1 Kirby Industrial Hemet Riverside CA 92545 Industrial Warehouse/Distribution 2025 NAP 850,640
21.000 Loan   1 Regency Square Pueblo  Pueblo CO 81005 Retail Anchored 1977 NAP 115,787
22.000 Loan   1 Deer Springs Apartments Humble Harris TX 77338 Multifamily Garden 1984 2025 128
23.000 Loan   1 Whitney Place Townhomes Clearwater Pinellas FL 33760 Multifamily Townhomes 2022 NAP 32
24.000 Loan 73, 74 1 Oak Shore Commerce Park Williamsburg Grand Traverse MI 49690 Mixed Use Self Storage/Retail/Industrial 1986 2024 85,071
25.000 Loan 75, 76, 77, 78, 79, 80 1 White Pond Villa Akron Summit OH 44320 Multifamily Mid Rise 1973 2004 173
26.000 Loan 81, 82, 83, 84, 85, 86 1 Cinemark La Quinta Riverside CA 92253 Retail Single Tenant 2015 NAP 43,325
27.000 Loan 87 1 Tifton Student Housing Tifton Tift GA 31793 Multifamily Student Housing 2010 2017 240
28.000 Loan 88, 89, 90 1 Gateway Plaza at Moorpark Moorpark Ventura CA 93021 Mixed Use Office/Retail 1989 NAP 31,240
29.000 Loan 91, 92, 93 1 221 Baker Road Houston Harris TX 77094 Industrial Warehouse/Distribution 1978-2015 NAP 47,400

 

 A-1-4 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Unit of Measure Loan Per Unit ($) Original Balance ($) Cut-off Date Balance ($) Maturity/ARD Balance ($) Interest Rate % Administrative Fee Rate %(2) Net Mortgage Rate %
1.000 Loan 5, 6, 7 1 Mall at Prince George's SF 112.32 58,000,000 58,000,000 55,167,484 7.35500% 0.02056% 7.33444%
2.000 Loan   1 City Center on 6th SF 310.83 51,500,000 51,500,000 51,500,000 6.81400% 0.02056% 6.79344%
3.000 Loan 5, 8, 9, 10, 11, 12, 13, 94 1 535 & 545 5th Avenue SF 610.53 50,000,000 49,946,237 49,206,989 7.06000% 0.02056% 7.03944%
4.000 Loan 14, 15, 16, 17, 18, 95 18 Sunshine Lake MHC Portfolio  Pads 32,918.80 45,000,000 45,000,000 45,000,000 6.46000% 0.02056% 6.43944%
4.010 Property   1 Stone Ridge Pads   6,610,000 6,610,000 6,610,000      
4.020 Property   1 Intercoastal Pads   5,080,000 5,080,000 5,080,000      
4.030 Property   1 Lake Runnymeade Pads   3,890,000 3,890,000 3,890,000      
4.040 Property   1 Baltimore Terrace Pads   3,080,000 3,080,000 3,080,000      
4.050 Property   1 Concord Pads   2,800,000 2,800,000 2,800,000      
4.060 Property   1 Three Oaks Estates Pads   2,710,000 2,710,000 2,710,000      
4.070 Property   1 Pavilion Pads   2,460,000 2,460,000 2,460,000      
4.080 Property   1 Big Oaks Pads   2,450,000 2,450,000 2,450,000      
4.090 Property   1 Cricklewood Pads   2,050,000 2,050,000 2,050,000      
4.100 Property   1 Oaklane Pads   2,010,000 2,010,000 2,010,000      
4.110 Property   1 Six-0-Five Pads   1,880,000 1,880,000 1,880,000      
4.120 Property   1 Shady Haven Pads   1,730,000 1,730,000 1,730,000      
4.130 Property   1 Wagon Wheel Pads   1,700,000 1,700,000 1,700,000      
4.140 Property   1 Sunset Pads   1,550,000 1,550,000 1,550,000      
4.150 Property   1 Lakeside Village Pads   1,290,000 1,290,000 1,290,000      
4.160 Property   1 Green Oaks Pads   1,250,000 1,250,000 1,250,000      
4.170 Property   1 Arbor Mills Pads   1,250,000 1,250,000 1,250,000      
4.180 Property   1 Pala Verde Pads   1,210,000 1,210,000 1,210,000      
5.000 Loan   1 Marriott Indianapolis North Rooms 136,395.58 43,000,000 42,964,607 40,762,719 6.97900% 0.02056% 6.95844%
6.000 Loan 19, 20 1 Hampton Astoria Units 158,730.16 40,000,000 40,000,000 40,000,000 6.33000% 0.02056% 6.30944%
7.000 Loan 21, 22, 23, 24, 25, 26, 27, 28 1 Bleeker Street Industrial SF 181.67 32,800,000 32,800,000 32,800,000 6.54000% 0.02056% 6.51944%
8.000 Loan 5, 29, 30, 31, 32, 33, 34, 35 1 Del Rey Campus SF 493.73 27,500,000 27,500,000 27,500,000 6.94990% 0.02056% 6.92934%
9.000 Loan 5, 36, 37, 38, 39, 96 90 Mountain Industrial Portfolio SF 60.94 25,000,000 25,000,000 25,000,000 5.09677% 0.01932% 5.07745%
9.010 Property   1 3150 Highway 42 SF   1,081,517 1,081,517 1,081,517      
9.020 Property   1 1151 South Graham Road SF   1,053,637 1,053,637 1,053,637      
9.030 Property   1 584 US Highway 130 SF   1,045,505 1,045,505 1,045,505      
9.040 Property   1 590 Northport Parkway SF   861,380 861,380 861,380      
9.050 Property   1 8341 Industrial Parkway SF   808,524 808,524 808,524      
9.060 Property   1 650 Braselton Parkway SF   756,249 756,249 756,249      
9.070 Property   1 482 Chaney Avenue SF   555,279 555,279 555,279      
9.080 Property   1 5000 North Ridge Trail SF   552,956 552,956 552,956      
9.090 Property   1 5005 Samuell Blvd. SF   522,753 522,753 522,753      
9.100 Property   1 635 Community Drive SF   473,362 473,362 473,362      
9.110 Property   1 6538 & 6526 Judge Adams Road SF   466,992 466,992 466,992      
9.120 Property   1 4350 Fortune Ave NW SF   458,861 458,861 458,861      
9.130 Property   1 6735 Trippel Road SF   450,729 450,729 450,729      
9.140 Property   1 1509 Leestown Road SF   449,567 449,567 449,567      
9.150 Property   1 1601 Brown Road SF   447,244 447,244 447,244      
9.160 Property   1 22525 West 167th Street SF   440,274 440,274 440,274      
9.170 Property   1 1414 South Council Road SF   432,723 432,723 432,723      
9.180 Property   1 4690 Global Avenue NW SF   430,980 430,980 430,980      
9.190 Property   1 3466 Shippers Drive SF   425,172 425,172 425,172      
9.200 Property   1 4555 West Highway 146 SF   407,747 407,747 407,747      
9.210 Property   1 9780 Mopar Drive SF   401,939 401,939 401,939      
9.220 Property   1 3779 Lake Shore Road SF   394,969 394,969 394,969      
9.230 Property   1 2000 South Walnut Street SF   365,927 365,927 365,927      
9.240 Property   1 3774 Snyder Road SF   365,927 365,927 365,927      
9.250 Property   1 8951 Mirabel Road SF   356,633 356,633 356,633      
9.260 Property   1 8411 Florida Mining Boulevard SF   349,663 349,663 349,663      
9.270 Property   1 900 Hutchinson Place SF   349,547 349,547 349,547      
9.280 Property   1 5440 Haggerty Lane SF   348,502 348,502 348,502      
9.290 Property   1 5703 Mitchell Avenue SF   342,693 342,693 342,693      
9.300 Property   1 1103 Powderhouse Road SE SF   334,562 334,562 334,562      
9.310 Property   1 3200 Rodeo Court SF   327,592 327,592 327,592      
9.320 Property   1 14001 Jetport Loop SF   324,687 324,687 324,687      
9.330 Property   1 505 Morgan Lakes Industrial Blvd. SF   324,107 324,107 324,107      
9.340 Property   1 21200 Spring Plaza Drive SF   321,783 321,783 321,783      
9.350 Property   1 3058 Lakemont Blvd SF   313,652 313,652 313,652      
9.360 Property   1 2000 Luna Road SF   308,424 308,424 308,424      
9.370 Property   1 101 North Campus Drive SF   255,568 255,568 255,568      
9.380 Property   1 4651 Prosper Drive SF   255,568 255,568 255,568      
9.390 Property   1 5025 Tuggle Road SF   254,058 254,058 254,058      
9.400 Property   1 450 Northpointe Court SF   240,466 240,466 240,466      
9.410 Property   1 1602 Vincent Drive SF   235,819 235,819 235,819      
9.420 Property   1 8644 Polk Lane SF   235,006 235,006 235,006      
9.430 Property   1 800 Lindale Industrial Parkway SF   232,334 232,334 232,334      
9.440 Property   1 2465 Fontaine Street SF   228,849 228,849 228,849      
9.450 Property   1 1430 South Wolf Road SF   228,849 228,849 228,849      
9.460 Property   1 2552 South 98th Street SF   227,688 227,688 227,688      
9.470 Property   1 1000 Knell Road SF   216,071 216,071 216,071      
9.480 Property   1 747 Mill Park Drive SF   214,909 214,909 214,909      
9.490 Property   1 502 West Independence Drive SF   213,748 213,748 213,748      

 

 A-1-5 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Unit of Measure Loan Per Unit ($) Original Balance ($) Cut-off Date Balance ($) Maturity/ARD Balance ($) Interest Rate % Administrative Fee Rate %(2) Net Mortgage Rate %
9.500 Property   1 38401 Amrhein Road SF   212,586 212,586 212,586      
9.510 Property   1 6101 SW 44th Street SF   186,100 186,100 186,100      
9.520 Property   1 700 Hudson Road SF   180,059 180,059 180,059      
9.530 Property   1 685 Alliance Parkway SF   174,367 174,367 174,367      
9.540 Property   1 5101 West Waters Avenue SF   171,927 171,927 171,927      
9.550 Property   1 1935 Blue Hills Drive SF   169,604 169,604 169,604      
9.560 Property   1 16211 Air Center Boulevard SF   167,281 167,281 167,281      
9.570 Property   1 8800 Studley Road SF   152,179 152,179 152,179      
9.580 Property   1 6 Konzen Court SF   147,649 147,649 147,649      
9.590 Property   1 5300 International Drive SF   146,719 146,719 146,719      
9.600 Property   1 1289 Walden Avenue SF   145,209 145,209 145,209      
9.610 Property   1 10551 N Congress Avenue SF   145,209 145,209 145,209      
9.620 Property   1 3736 Tom Andrews Road SF   133,592 133,592 133,592      
9.630 Property   1 2701 South 98th Street SF   131,269 131,269 131,269      
9.640 Property   1 231 Theater Drive SF   130,688 130,688 130,688      
9.650 Property   1 3404 Cragmont Drive SF   124,299 124,299 124,299      
9.660 Property   1 4 Liebich Lane SF   118,491 118,491 118,491      
9.670 Property   1 4040 Business Park Court SF   112,682 112,682 112,682      
9.680 Property   1 1270 North Wilkening SF   105,712 105,712 105,712      
9.690 Property   1 4472 Technology Drive SF   95,606 95,606 95,606      
9.700 Property   1 28000 Five M Center Drive SF   95,257 95,257 95,257      
9.710 Property   1 3383 Spirit Way SF   92,701 92,701 92,701      
9.720 Property   1 9667 Inter-Ocean Drive SF   88,287 88,287 88,287      
9.730 Property   1 2427 Henry Road NW SF   82,479 82,479 82,479      
9.740 Property   1 1115 Regina Graeter Way SF   81,317 81,317 81,317      
9.750 Property   1 831 Lone Star Drive SF   77,160 77,160 77,160      
9.760 Property   1 4170 Columbia Road SF   76,670 76,670 76,670      
9.770 Property   1 6023 Century Oaks Drive SF   76,438 76,438 76,438      
9.780 Property   1 2300 Westmoreland Street SF   75,509 75,509 75,509      
9.790 Property   1 246 Glasson Drive SF   74,347 74,347 74,347      
9.800 Property   1 2759 North Garnett Road SF   71,211 71,211 71,211      
9.810 Property   1 1122 Stony Ridge Road SF   68,539 68,539 68,539      
9.820 Property   1 5313 Majestic Parkway SF   67,958 67,958 67,958      
9.830 Property   1 2901 E Heartland Drive SF   64,815 64,815 64,815      
9.840 Property   1 1900 Interstate Boulevard SF   52,275 52,275 52,275      
9.850 Property   1 50 Hollow Tree Lane SF   52,275 52,275 52,275      
9.860 Property   1 440 US Highway 49 South SF   37,871 37,871 37,871      
9.870 Property   1 7569 Golf Course Boulevard SF   37,754 37,754 37,754      
9.880 Property   1 4401 112th Street SF   32,411 32,411 32,411      
9.890 Property   1 105 Business Park Drive SF   27,299 27,299 27,299      
9.900 Property   1 7019 High Grove Boulevard SF   25,208 25,208 25,208      
10.000 Loan 5 1 1500 Post Oak Boulevard SF 232.10 25,000,000 25,000,000 25,000,000 6.74700% 0.02056% 6.72644%
11.000 Loan 5, 40 1 The Towers at Cupertino City Center SF 405.21 25,000,000 25,000,000 25,000,000 6.44200% 0.03931% 6.40269%
12.000 Loan   1 The Greywood Units 326,388.89 23,500,000 23,500,000 23,500,000 6.01200% 0.02056% 5.99144%
13.000 Loan   2 Casa Del Rey and Las Golondrinas Apartments Units 214,953.27 23,000,000 23,000,000 23,000,000 6.33500% 0.04056% 6.29444%
13.010 Property   1 Casa Del Rey Apartments Units   13,000,000 13,000,000 13,000,000      
13.020 Property   1 Las Golondrinas Apartments Units   10,000,000 10,000,000 10,000,000      
14.000 Loan 5, 41, 42, 43, 44, 45, 46, 47, 48, 49 1 ONX Industrial Campus SF 55.31 20,000,000 20,000,000 20,000,000 7.21000% 0.02056% 7.18944%
15.000 Loan 50, 51, 52, 53, 54, 55 1 Burlington Crossing SF 103.27 16,750,000 16,750,000 16,750,000 5.57300% 0.02056% 5.55244%
16.000 Loan 56 2 Amsdell Compass Portfolio SF 90.12 12,000,000 12,000,000 12,000,000 6.30500% 0.02056% 6.28444%
16.010 Property   1 Compass Self-Storage Florida City SF   6,939,000 6,939,000 6,939,000      
16.020 Property   1 Compass Self-Storage Hiram SF   5,061,000 5,061,000 5,061,000      
17.000 Loan 57 2 CIG - 2 Pack Norfolk Portfolio Units 101,739.13 11,700,000 11,700,000 11,700,000 6.59200% 0.02056% 6.57144%
17.010 Property   1 62 Little Creek Apartments Units   6,100,000 6,100,000 6,100,000      
17.020 Property   1 53 Fenner Apartments Units   5,600,000 5,600,000 5,600,000      
18.000 Loan 58, 59, 60, 61, 62, 63 1 Stadium Lofts Apartments Units 244,186.05 10,500,000 10,500,000 10,500,000 6.30000% 0.02056% 6.27944%
19.000 Loan 64, 65, 66, 67 1 Courtyard by Marriott Collierville Rooms 80,152.67 10,500,000 10,500,000 10,500,000 7.18000% 0.02056% 7.15944%
20.000 Loan 5, 68, 69, 70, 71, 72 1 Kirby Industrial SF 119.91 10,000,000 10,000,000 10,000,000 6.75000% 0.02056% 6.72944%
21.000 Loan   1 Regency Square SF 80.54 9,325,000 9,325,000 9,325,000 6.63100% 0.02056% 6.61044%
22.000 Loan   1 Deer Springs Apartments Units 61,718.75 7,900,000 7,900,000 7,900,000 6.44200% 0.02056% 6.42144%
23.000 Loan   1 Whitney Place Townhomes Units 234,375.00 7,500,000 7,500,000 7,500,000 6.55000% 0.02056% 6.52944%
24.000 Loan 73, 74 1 Oak Shore Commerce Park SF 78.17 6,650,000 6,650,000 6,474,701 7.36000% 0.02056% 7.33944%
25.000 Loan 75, 76, 77, 78, 79, 80 1 White Pond Villa Units 37,572.25 6,500,000 6,500,000 6,500,000 7.05400% 0.02056% 7.03344%
26.000 Loan 81, 82, 83, 84, 85, 86 1 Cinemark SF 146.57 6,350,000 6,350,000 6,350,000 6.57000% 0.02056% 6.54944%
27.000 Loan 87 1 Tifton Student Housing Beds 22,916.67 5,500,000 5,500,000 5,500,000 6.34900% 0.02056% 6.32844%
28.000 Loan 88, 89, 90 1 Gateway Plaza at Moorpark SF 160.05 5,000,000 5,000,000 5,000,000 6.64000% 0.02056% 6.61944%
29.000 Loan 91, 92, 93 1 221 Baker Road SF 95.99 4,550,000 4,550,000 4,550,000 6.69000% 0.02056% 6.66944%

 

 A-1-6 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Monthly Debt Service (P&I) ($) Monthly Debt Service (IO) ($) Annual Debt Service (P&I) ($) Annual Debt Service (IO) ($) Amortization Type ARD Loan (Yes / No) Interest Accrual Method
1.000 Loan 5, 6, 7 1 Mall at Prince George's 399,801.30 NAP 4,797,615.60 NAP Amortizing Balloon No Actual/360
2.000 Loan   1 City Center on 6th NAP 296,495.75 NAP 3,557,949.00 Interest Only No Actual/360
3.000 Loan 5, 8, 9, 10, 11, 12, 13, 94 1 535 & 545 5th Avenue 311,012.89 NAP 3,732,154.68 NAP Amortizing Balloon No Actual/360
4.000 Loan 14, 15, 16, 17, 18, 95 18 Sunshine Lake MHC Portfolio  NAP 245,614.58 NAP 2,947,374.96 Interest Only No Actual/360
4.010 Property   1 Stone Ridge              
4.020 Property   1 Intercoastal              
4.030 Property   1 Lake Runnymeade              
4.040 Property   1 Baltimore Terrace              
4.050 Property   1 Concord              
4.060 Property   1 Three Oaks Estates              
4.070 Property   1 Pavilion              
4.080 Property   1 Big Oaks              
4.090 Property   1 Cricklewood              
4.100 Property   1 Oaklane              
4.110 Property   1 Six-0-Five              
4.120 Property   1 Shady Haven              
4.130 Property   1 Wagon Wheel              
4.140 Property   1 Sunset              
4.150 Property   1 Lakeside Village              
4.160 Property   1 Green Oaks              
4.170 Property   1 Arbor Mills              
4.180 Property   1 Pala Verde              
5.000 Loan   1 Marriott Indianapolis North 285,473.88 NAP 3,425,686.56 NAP Amortizing Balloon No Actual/360
6.000 Loan 19, 20 1 Hampton Astoria NAP 213,930.56 NAP 2,567,166.72 Interest Only No Actual/360
7.000 Loan 21, 22, 23, 24, 25, 26, 27, 28 1 Bleeker Street Industrial NAP 181,242.78 NAP 2,174,913.33 Interest Only No Actual/360
8.000 Loan 5, 29, 30, 31, 32, 33, 34, 35 1 Del Rey Campus NAP 161,480.60 NAP 1,937,767.20 Interest Only No Actual/360
9.000 Loan 5, 36, 37, 38, 39, 96 90 Mountain Industrial Portfolio NAP 107,657.42 NAP 1,291,889.04 Interest Only No Actual/360
9.010 Property   1 3150 Highway 42              
9.020 Property   1 1151 South Graham Road              
9.030 Property   1 584 US Highway 130              
9.040 Property   1 590 Northport Parkway              
9.050 Property   1 8341 Industrial Parkway              
9.060 Property   1 650 Braselton Parkway              
9.070 Property   1 482 Chaney Avenue              
9.080 Property   1 5000 North Ridge Trail              
9.090 Property   1 5005 Samuell Blvd.              
9.100 Property   1 635 Community Drive              
9.110 Property   1 6538 & 6526 Judge Adams Road              
9.120 Property   1 4350 Fortune Ave NW              
9.130 Property   1 6735 Trippel Road              
9.140 Property   1 1509 Leestown Road              
9.150 Property   1 1601 Brown Road              
9.160 Property   1 22525 West 167th Street              
9.170 Property   1 1414 South Council Road              
9.180 Property   1 4690 Global Avenue NW              
9.190 Property   1 3466 Shippers Drive              
9.200 Property   1 4555 West Highway 146              
9.210 Property   1 9780 Mopar Drive              
9.220 Property   1 3779 Lake Shore Road              
9.230 Property   1 2000 South Walnut Street              
9.240 Property   1 3774 Snyder Road              
9.250 Property   1 8951 Mirabel Road              
9.260 Property   1 8411 Florida Mining Boulevard              
9.270 Property   1 900 Hutchinson Place              
9.280 Property   1 5440 Haggerty Lane              
9.290 Property   1 5703 Mitchell Avenue              
9.300 Property   1 1103 Powderhouse Road SE              
9.310 Property   1 3200 Rodeo Court              
9.320 Property   1 14001 Jetport Loop              
9.330 Property   1 505 Morgan Lakes Industrial Blvd.              
9.340 Property   1 21200 Spring Plaza Drive              
9.350 Property   1 3058 Lakemont Blvd              
9.360 Property   1 2000 Luna Road              
9.370 Property   1 101 North Campus Drive              
9.380 Property   1 4651 Prosper Drive              
9.390 Property   1 5025 Tuggle Road              
9.400 Property   1 450 Northpointe Court              
9.410 Property   1 1602 Vincent Drive              
9.420 Property   1 8644 Polk Lane              
9.430 Property   1 800 Lindale Industrial Parkway              
9.440 Property   1 2465 Fontaine Street              
9.450 Property   1 1430 South Wolf Road              
9.460 Property   1 2552 South 98th Street              
9.470 Property   1 1000 Knell Road              
9.480 Property   1 747 Mill Park Drive              
9.490 Property   1 502 West Independence Drive              

 

 A-1-7 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Monthly Debt Service (P&I) ($) Monthly Debt Service (IO) ($) Annual Debt Service (P&I) ($) Annual Debt Service (IO) ($) Amortization Type ARD Loan (Yes / No) Interest Accrual Method
9.500 Property   1 38401 Amrhein Road              
9.510 Property   1 6101 SW 44th Street              
9.520 Property   1 700 Hudson Road              
9.530 Property   1 685 Alliance Parkway              
9.540 Property   1 5101 West Waters Avenue              
9.550 Property   1 1935 Blue Hills Drive              
9.560 Property   1 16211 Air Center Boulevard              
9.570 Property   1 8800 Studley Road              
9.580 Property   1 6 Konzen Court              
9.590 Property   1 5300 International Drive              
9.600 Property   1 1289 Walden Avenue              
9.610 Property   1 10551 N Congress Avenue              
9.620 Property   1 3736 Tom Andrews Road              
9.630 Property   1 2701 South 98th Street              
9.640 Property   1 231 Theater Drive              
9.650 Property   1 3404 Cragmont Drive              
9.660 Property   1 4 Liebich Lane              
9.670 Property   1 4040 Business Park Court              
9.680 Property   1 1270 North Wilkening              
9.690 Property   1 4472 Technology Drive              
9.700 Property   1 28000 Five M Center Drive              
9.710 Property   1 3383 Spirit Way              
9.720 Property   1 9667 Inter-Ocean Drive              
9.730 Property   1 2427 Henry Road NW              
9.740 Property   1 1115 Regina Graeter Way              
9.750 Property   1 831 Lone Star Drive              
9.760 Property   1 4170 Columbia Road              
9.770 Property   1 6023 Century Oaks Drive              
9.780 Property   1 2300 Westmoreland Street              
9.790 Property   1 246 Glasson Drive              
9.800 Property   1 2759 North Garnett Road              
9.810 Property   1 1122 Stony Ridge Road              
9.820 Property   1 5313 Majestic Parkway              
9.830 Property   1 2901 E Heartland Drive              
9.840 Property   1 1900 Interstate Boulevard              
9.850 Property   1 50 Hollow Tree Lane              
9.860 Property   1 440 US Highway 49 South              
9.870 Property   1 7569 Golf Course Boulevard              
9.880 Property   1 4401 112th Street              
9.890 Property   1 105 Business Park Drive              
9.900 Property   1 7019 High Grove Boulevard              
10.000 Loan 5 1 1500 Post Oak Boulevard NAP 142,514.76 NAP 1,710,177.12 Interest Only No Actual/360
11.000 Loan 5, 40 1 The Towers at Cupertino City Center NAP 136,072.34 NAP 1,632,868.08 Interest Only No Actual/360
12.000 Loan   1 The Greywood NAP 119,370.21 NAP 1,432,442.52 Interest Only No Actual/360
13.000 Loan   2 Casa Del Rey and Las Golondrinas Apartments NAP 123,107.23 NAP 1,477,286.76 Interest Only No Actual/360
13.010 Property   1 Casa Del Rey Apartments              
13.020 Property   1 Las Golondrinas Apartments              
14.000 Loan 5, 41, 42, 43, 44, 45, 46, 47, 48, 49 1 ONX Industrial Campus NAP 121,835.65 NAP 1,462,027.80 Interest Only No Actual/360
15.000 Loan 50, 51, 52, 53, 54, 55 1 Burlington Crossing NAP 78,870.21 NAP 946,442.47 Interest Only No Actual/360
16.000 Loan 56 2 Amsdell Compass Portfolio NAP 63,925.69 NAP 767,108.28 Interest Only No Actual/360
16.010 Property   1 Compass Self-Storage Florida City              
16.020 Property   1 Compass Self-Storage Hiram              
17.000 Loan 57 2 CIG - 2 Pack Norfolk Portfolio NAP 65,164.67 NAP 781,976.04 Interest Only No Actual/360
17.010 Property   1 62 Little Creek Apartments              
17.020 Property   1 53 Fenner Apartments              
18.000 Loan 58, 59, 60, 61, 62, 63 1 Stadium Lofts Apartments NAP 55,890.63 NAP 670,687.56 Interest Only No Actual/360
19.000 Loan 64, 65, 66, 67 1 Courtyard by Marriott Collierville NAP 63,697.57 NAP 764,370.83 Interest Only No Actual/360
20.000 Loan 5, 68, 69, 70, 71, 72 1 Kirby Industrial NAP 57,031.25 NAP 684,375.00 Interest Only No Actual/360
21.000 Loan   1 Regency Square NAP 52,244.07 NAP 626,928.84 Interest Only No Actual/360
22.000 Loan   1 Deer Springs Apartments NAP 42,998.86 NAP 515,986.32 Interest Only No Actual/360
23.000 Loan   1 Whitney Place Townhomes NAP 41,506.08 NAP 498,072.96 Interest Only No Actual/360
24.000 Loan 73, 74 1 Oak Shore Commerce Park 45,861.93 41,353.15 550,343.16 496,237.80 Interest Only, Amortizing Balloon No Actual/360
25.000 Loan 75, 76, 77, 78, 79, 80 1 White Pond Villa NAP 38,739.85 NAP 464,878.19 Interest Only No Actual/360
26.000 Loan 81, 82, 83, 84, 85, 86 1 Cinemark NAP 35,249.11 NAP 422,989.38 Interest Only No Actual/360
27.000 Loan 87 1 Tifton Student Housing NAP 29,503.74 NAP 354,044.88 Interest Only No Actual/360
28.000 Loan 88, 89, 90 1 Gateway Plaza at Moorpark NAP 28,050.93 NAP 336,611.16 Interest Only No Actual/360
29.000 Loan 91, 92, 93 1 221 Baker Road NAP 25,718.56 NAP 308,622.72 Interest Only No Actual/360

 

 A-1-8 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date
1.000 Loan 5, 6, 7 1 Mall at Prince George's 0 0 61 61 360 360 4/20/2026
2.000 Loan   1 City Center on 6th 60 59 60 59 0 0 3/27/2026
3.000 Loan 5, 8, 9, 10, 11, 12, 13, 94 1 535 & 545 5th Avenue 0 0 60 56 NAP NAP 1/9/2026
4.000 Loan 14, 15, 16, 17, 18, 95 18 Sunshine Lake MHC Portfolio  60 59 60 59 0 0 3/20/2026
4.010 Property   1 Stone Ridge              
4.020 Property   1 Intercoastal              
4.030 Property   1 Lake Runnymeade              
4.040 Property   1 Baltimore Terrace              
4.050 Property   1 Concord              
4.060 Property   1 Three Oaks Estates              
4.070 Property   1 Pavilion              
4.080 Property   1 Big Oaks              
4.090 Property   1 Cricklewood              
4.100 Property   1 Oaklane              
4.110 Property   1 Six-0-Five              
4.120 Property   1 Shady Haven              
4.130 Property   1 Wagon Wheel              
4.140 Property   1 Sunset              
4.150 Property   1 Lakeside Village              
4.160 Property   1 Green Oaks              
4.170 Property   1 Arbor Mills              
4.180 Property   1 Pala Verde              
5.000 Loan   1 Marriott Indianapolis North 0 0 60 59 360 359 3/27/2026
6.000 Loan 19, 20 1 Hampton Astoria 60 58 60 58 0 0 2/12/2026
7.000 Loan 21, 22, 23, 24, 25, 26, 27, 28 1 Bleeker Street Industrial 60 55 60 55 0 0 12/4/2025
8.000 Loan 5, 29, 30, 31, 32, 33, 34, 35 1 Del Rey Campus 60 58 60 58 0 0 2/12/2026
9.000 Loan 5, 36, 37, 38, 39, 96 90 Mountain Industrial Portfolio 60 60 60 60 0 0 5/8/2026
9.010 Property   1 3150 Highway 42              
9.020 Property   1 1151 South Graham Road              
9.030 Property   1 584 US Highway 130              
9.040 Property   1 590 Northport Parkway              
9.050 Property   1 8341 Industrial Parkway              
9.060 Property   1 650 Braselton Parkway              
9.070 Property   1 482 Chaney Avenue              
9.080 Property   1 5000 North Ridge Trail              
9.090 Property   1 5005 Samuell Blvd.              
9.100 Property   1 635 Community Drive              
9.110 Property   1 6538 & 6526 Judge Adams Road              
9.120 Property   1 4350 Fortune Ave NW              
9.130 Property   1 6735 Trippel Road              
9.140 Property   1 1509 Leestown Road              
9.150 Property   1 1601 Brown Road              
9.160 Property   1 22525 West 167th Street              
9.170 Property   1 1414 South Council Road              
9.180 Property   1 4690 Global Avenue NW              
9.190 Property   1 3466 Shippers Drive              
9.200 Property   1 4555 West Highway 146              
9.210 Property   1 9780 Mopar Drive              
9.220 Property   1 3779 Lake Shore Road              
9.230 Property   1 2000 South Walnut Street              
9.240 Property   1 3774 Snyder Road              
9.250 Property   1 8951 Mirabel Road              
9.260 Property   1 8411 Florida Mining Boulevard              
9.270 Property   1 900 Hutchinson Place              
9.280 Property   1 5440 Haggerty Lane              
9.290 Property   1 5703 Mitchell Avenue              
9.300 Property   1 1103 Powderhouse Road SE              
9.310 Property   1 3200 Rodeo Court              
9.320 Property   1 14001 Jetport Loop              
9.330 Property   1 505 Morgan Lakes Industrial Blvd.              
9.340 Property   1 21200 Spring Plaza Drive              
9.350 Property   1 3058 Lakemont Blvd              
9.360 Property   1 2000 Luna Road              
9.370 Property   1 101 North Campus Drive              
9.380 Property   1 4651 Prosper Drive              
9.390 Property   1 5025 Tuggle Road              
9.400 Property   1 450 Northpointe Court              
9.410 Property   1 1602 Vincent Drive              
9.420 Property   1 8644 Polk Lane              
9.430 Property   1 800 Lindale Industrial Parkway              
9.440 Property   1 2465 Fontaine Street              
9.450 Property   1 1430 South Wolf Road              
9.460 Property   1 2552 South 98th Street              
9.470 Property   1 1000 Knell Road              
9.480 Property   1 747 Mill Park Drive              
9.490 Property   1 502 West Independence Drive              

 

 A-1-9 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date
9.500 Property   1 38401 Amrhein Road              
9.510 Property   1 6101 SW 44th Street              
9.520 Property   1 700 Hudson Road              
9.530 Property   1 685 Alliance Parkway              
9.540 Property   1 5101 West Waters Avenue              
9.550 Property   1 1935 Blue Hills Drive              
9.560 Property   1 16211 Air Center Boulevard              
9.570 Property   1 8800 Studley Road              
9.580 Property   1 6 Konzen Court              
9.590 Property   1 5300 International Drive              
9.600 Property   1 1289 Walden Avenue              
9.610 Property   1 10551 N Congress Avenue              
9.620 Property   1 3736 Tom Andrews Road              
9.630 Property   1 2701 South 98th Street              
9.640 Property   1 231 Theater Drive              
9.650 Property   1 3404 Cragmont Drive              
9.660 Property   1 4 Liebich Lane              
9.670 Property   1 4040 Business Park Court              
9.680 Property   1 1270 North Wilkening              
9.690 Property   1 4472 Technology Drive              
9.700 Property   1 28000 Five M Center Drive              
9.710 Property   1 3383 Spirit Way              
9.720 Property   1 9667 Inter-Ocean Drive              
9.730 Property   1 2427 Henry Road NW              
9.740 Property   1 1115 Regina Graeter Way              
9.750 Property   1 831 Lone Star Drive              
9.760 Property   1 4170 Columbia Road              
9.770 Property   1 6023 Century Oaks Drive              
9.780 Property   1 2300 Westmoreland Street              
9.790 Property   1 246 Glasson Drive              
9.800 Property   1 2759 North Garnett Road              
9.810 Property   1 1122 Stony Ridge Road              
9.820 Property   1 5313 Majestic Parkway              
9.830 Property   1 2901 E Heartland Drive              
9.840 Property   1 1900 Interstate Boulevard              
9.850 Property   1 50 Hollow Tree Lane              
9.860 Property   1 440 US Highway 49 South              
9.870 Property   1 7569 Golf Course Boulevard              
9.880 Property   1 4401 112th Street              
9.890 Property   1 105 Business Park Drive              
9.900 Property   1 7019 High Grove Boulevard              
10.000 Loan 5 1 1500 Post Oak Boulevard 60 58 60 58 0 0 3/2/2026
11.000 Loan 5, 40 1 The Towers at Cupertino City Center 60 58 60 58 0 0 2/20/2026
12.000 Loan   1 The Greywood 60 59 60 59 0 0 3/17/2026
13.000 Loan   2 Casa Del Rey and Las Golondrinas Apartments 60 57 60 57 0 0 2/2/2026
13.010 Property   1 Casa Del Rey Apartments              
13.020 Property   1 Las Golondrinas Apartments              
14.000 Loan 5, 41, 42, 43, 44, 45, 46, 47, 48, 49 1 ONX Industrial Campus 60 60 60 60 0 0 4/15/2026
15.000 Loan 50, 51, 52, 53, 54, 55 1 Burlington Crossing 60 60 60 60 0 0 4/29/2026
16.000 Loan 56 2 Amsdell Compass Portfolio 60 59 60 59 0 0 4/2/2026
16.010 Property   1 Compass Self-Storage Florida City              
16.020 Property   1 Compass Self-Storage Hiram              
17.000 Loan 57 2 CIG - 2 Pack Norfolk Portfolio 60 59 60 59 0 0 3/10/2026
17.010 Property   1 62 Little Creek Apartments              
17.020 Property   1 53 Fenner Apartments              
18.000 Loan 58, 59, 60, 61, 62, 63 1 Stadium Lofts Apartments 60 57 60 57 0 0 2/5/2026
19.000 Loan 64, 65, 66, 67 1 Courtyard by Marriott Collierville 60 59 60 59 0 0 3/10/2026
20.000 Loan 5, 68, 69, 70, 71, 72 1 Kirby Industrial 60 57 60 57 0 0 1/29/2026
21.000 Loan   1 Regency Square 60 58 60 58 0 0 3/5/2026
22.000 Loan   1 Deer Springs Apartments 60 59 60 59 0 0 3/13/2026
23.000 Loan   1 Whitney Place Townhomes 60 57 60 57 0 0 1/22/2026
24.000 Loan 73, 74 1 Oak Shore Commerce Park 24 21 60 57 360 360 1/27/2026
25.000 Loan 75, 76, 77, 78, 79, 80 1 White Pond Villa 60 57 60 57 0 0 1/30/2026
26.000 Loan 81, 82, 83, 84, 85, 86 1 Cinemark 60 56 60 56 0 0 12/22/2025
27.000 Loan 87 1 Tifton Student Housing 60 58 60 58 0 0 3/6/2026
28.000 Loan 88, 89, 90 1 Gateway Plaza at Moorpark 60 60 60 60 0 0 4/17/2026
29.000 Loan 91, 92, 93 1 221 Baker Road 60 57 60 57 0 0 1/21/2026

 

 A-1-10 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Seasoning (Mos.) Payment Due Date First Payment Date First P&I Payment Date Maturity Date or Anticipated Repayment Date Final Maturity Date Grace Period - Late Fee (Days) Grace Period - Default (Days)
1.000 Loan 5, 6, 7 1 Mall at Prince George's 0 6 6/6/2026 6/6/2026 6/6/2031 NAP 5 0
2.000 Loan   1 City Center on 6th 1 11 5/11/2026 NAP 4/11/2031 NAP 0 0
3.000 Loan 5, 8, 9, 10, 11, 12, 13, 94 1 535 & 545 5th Avenue 4 9 2/9/2026 2/9/2026 1/9/2031 NAP 0 0
4.000 Loan 14, 15, 16, 17, 18, 95 18 Sunshine Lake MHC Portfolio  1 5 5/5/2026 NAP 4/5/2031 NAP 0 0
4.010 Property   1 Stone Ridge                
4.020 Property   1 Intercoastal                
4.030 Property   1 Lake Runnymeade                
4.040 Property   1 Baltimore Terrace                
4.050 Property   1 Concord                
4.060 Property   1 Three Oaks Estates                
4.070 Property   1 Pavilion                
4.080 Property   1 Big Oaks                
4.090 Property   1 Cricklewood                
4.100 Property   1 Oaklane                
4.110 Property   1 Six-0-Five                
4.120 Property   1 Shady Haven                
4.130 Property   1 Wagon Wheel                
4.140 Property   1 Sunset                
4.150 Property   1 Lakeside Village                
4.160 Property   1 Green Oaks                
4.170 Property   1 Arbor Mills                
4.180 Property   1 Pala Verde                
5.000 Loan   1 Marriott Indianapolis North 1 11 5/11/2026 5/11/2026 4/11/2031 NAP 0 0
6.000 Loan 19, 20 1 Hampton Astoria 2 6 4/6/2026 NAP 3/6/2031 NAP 0 0
7.000 Loan 21, 22, 23, 24, 25, 26, 27, 28 1 Bleeker Street Industrial 5 6 1/6/2026 NAP 12/6/2030 NAP 0 0
8.000 Loan 5, 29, 30, 31, 32, 33, 34, 35 1 Del Rey Campus 2 6 4/6/2026 NAP 3/6/2031 NAP 0 0
9.000 Loan 5, 36, 37, 38, 39, 96 90 Mountain Industrial Portfolio 0 11 6/11/2026 NAP 5/11/2031 NAP 0 0
9.010 Property   1 3150 Highway 42                
9.020 Property   1 1151 South Graham Road                
9.030 Property   1 584 US Highway 130                
9.040 Property   1 590 Northport Parkway                
9.050 Property   1 8341 Industrial Parkway                
9.060 Property   1 650 Braselton Parkway                
9.070 Property   1 482 Chaney Avenue                
9.080 Property   1 5000 North Ridge Trail                
9.090 Property   1 5005 Samuell Blvd.                
9.100 Property   1 635 Community Drive                
9.110 Property   1 6538 & 6526 Judge Adams Road                
9.120 Property   1 4350 Fortune Ave NW                
9.130 Property   1 6735 Trippel Road                
9.140 Property   1 1509 Leestown Road                
9.150 Property   1 1601 Brown Road                
9.160 Property   1 22525 West 167th Street                
9.170 Property   1 1414 South Council Road                
9.180 Property   1 4690 Global Avenue NW                
9.190 Property   1 3466 Shippers Drive                
9.200 Property   1 4555 West Highway 146                
9.210 Property   1 9780 Mopar Drive                
9.220 Property   1 3779 Lake Shore Road                
9.230 Property   1 2000 South Walnut Street                
9.240 Property   1 3774 Snyder Road                
9.250 Property   1 8951 Mirabel Road                
9.260 Property   1 8411 Florida Mining Boulevard                
9.270 Property   1 900 Hutchinson Place                
9.280 Property   1 5440 Haggerty Lane                
9.290 Property   1 5703 Mitchell Avenue                
9.300 Property   1 1103 Powderhouse Road SE                
9.310 Property   1 3200 Rodeo Court                
9.320 Property   1 14001 Jetport Loop                
9.330 Property   1 505 Morgan Lakes Industrial Blvd.                
9.340 Property   1 21200 Spring Plaza Drive                
9.350 Property   1 3058 Lakemont Blvd                
9.360 Property   1 2000 Luna Road                
9.370 Property   1 101 North Campus Drive                
9.380 Property   1 4651 Prosper Drive                
9.390 Property   1 5025 Tuggle Road                
9.400 Property   1 450 Northpointe Court                
9.410 Property   1 1602 Vincent Drive                
9.420 Property   1 8644 Polk Lane                
9.430 Property   1 800 Lindale Industrial Parkway                
9.440 Property   1 2465 Fontaine Street                
9.450 Property   1 1430 South Wolf Road                
9.460 Property   1 2552 South 98th Street                
9.470 Property   1 1000 Knell Road                
9.480 Property   1 747 Mill Park Drive                
9.490 Property   1 502 West Independence Drive                

 

 A-1-11 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Seasoning (Mos.) Payment Due Date First Payment Date First P&I Payment Date Maturity Date or Anticipated Repayment Date Final Maturity Date Grace Period - Late Fee (Days) Grace Period - Default (Days)
9.500 Property   1 38401 Amrhein Road                
9.510 Property   1 6101 SW 44th Street                
9.520 Property   1 700 Hudson Road                
9.530 Property   1 685 Alliance Parkway                
9.540 Property   1 5101 West Waters Avenue                
9.550 Property   1 1935 Blue Hills Drive                
9.560 Property   1 16211 Air Center Boulevard                
9.570 Property   1 8800 Studley Road                
9.580 Property   1 6 Konzen Court                
9.590 Property   1 5300 International Drive                
9.600 Property   1 1289 Walden Avenue                
9.610 Property   1 10551 N Congress Avenue                
9.620 Property   1 3736 Tom Andrews Road                
9.630 Property   1 2701 South 98th Street                
9.640 Property   1 231 Theater Drive                
9.650 Property   1 3404 Cragmont Drive                
9.660 Property   1 4 Liebich Lane                
9.670 Property   1 4040 Business Park Court                
9.680 Property   1 1270 North Wilkening                
9.690 Property   1 4472 Technology Drive                
9.700 Property   1 28000 Five M Center Drive                
9.710 Property   1 3383 Spirit Way                
9.720 Property   1 9667 Inter-Ocean Drive                
9.730 Property   1 2427 Henry Road NW                
9.740 Property   1 1115 Regina Graeter Way                
9.750 Property   1 831 Lone Star Drive                
9.760 Property   1 4170 Columbia Road                
9.770 Property   1 6023 Century Oaks Drive                
9.780 Property   1 2300 Westmoreland Street                
9.790 Property   1 246 Glasson Drive                
9.800 Property   1 2759 North Garnett Road                
9.810 Property   1 1122 Stony Ridge Road                
9.820 Property   1 5313 Majestic Parkway                
9.830 Property   1 2901 E Heartland Drive                
9.840 Property   1 1900 Interstate Boulevard                
9.850 Property   1 50 Hollow Tree Lane                
9.860 Property   1 440 US Highway 49 South                
9.870 Property   1 7569 Golf Course Boulevard                
9.880 Property   1 4401 112th Street                
9.890 Property   1 105 Business Park Drive                
9.900 Property   1 7019 High Grove Boulevard                
10.000 Loan 5 1 1500 Post Oak Boulevard 2 6 4/6/2026 NAP 3/6/2031 NAP 5 0
11.000 Loan 5, 40 1 The Towers at Cupertino City Center 2 11 4/11/2026 NAP 3/11/2031 NAP 0 0
12.000 Loan   1 The Greywood 1 11 5/11/2026 NAP 4/11/2031 NAP 0 0
13.000 Loan   2 Casa Del Rey and Las Golondrinas Apartments 3 11 3/11/2026 NAP 2/11/2031 NAP 0 0
13.010 Property   1 Casa Del Rey Apartments                
13.020 Property   1 Las Golondrinas Apartments                
14.000 Loan 5, 41, 42, 43, 44, 45, 46, 47, 48, 49 1 ONX Industrial Campus 0 6 6/6/2026 NAP 5/6/2031 NAP 0 0
15.000 Loan 50, 51, 52, 53, 54, 55 1 Burlington Crossing 0 6 6/6/2026 NAP 5/6/2031 NAP 0 0
16.000 Loan 56 2 Amsdell Compass Portfolio 1 6 5/6/2026 NAP 4/6/2031 NAP 0 0
16.010 Property   1 Compass Self-Storage Florida City                
16.020 Property   1 Compass Self-Storage Hiram                
17.000 Loan 57 2 CIG - 2 Pack Norfolk Portfolio 1 1 5/1/2026 NAP 4/1/2031 NAP 5 5
17.010 Property   1 62 Little Creek Apartments                
17.020 Property   1 53 Fenner Apartments                
18.000 Loan 58, 59, 60, 61, 62, 63 1 Stadium Lofts Apartments 3 6 3/6/2026 NAP 2/6/2031 NAP 0 0
19.000 Loan 64, 65, 66, 67 1 Courtyard by Marriott Collierville 1 6 5/6/2026 NAP 4/6/2031 NAP 0 0
20.000 Loan 5, 68, 69, 70, 71, 72 1 Kirby Industrial 3 6 3/6/2026 NAP 2/6/2031 NAP 0 0
21.000 Loan   1 Regency Square 2 6 4/6/2026 NAP 3/6/2031 NAP 0 0
22.000 Loan   1 Deer Springs Apartments 1 11 5/11/2026 NAP 4/11/2031 NAP 0 0
23.000 Loan   1 Whitney Place Townhomes 3 6 3/6/2026 NAP 2/6/2031 NAP 0 0
24.000 Loan 73, 74 1 Oak Shore Commerce Park 3 6 3/6/2026 3/6/2028 2/6/2031 NAP 0 0
25.000 Loan 75, 76, 77, 78, 79, 80 1 White Pond Villa 3 6 3/6/2026 NAP 2/6/2031 NAP 0 0
26.000 Loan 81, 82, 83, 84, 85, 86 1 Cinemark 4 6 2/6/2026 NAP 1/6/2031 NAP 0 0
27.000 Loan 87 1 Tifton Student Housing 2 6 4/6/2026 NAP 3/6/2031 NAP 0 0
28.000 Loan 88, 89, 90 1 Gateway Plaza at Moorpark 0 6 6/6/2026 NAP 5/6/2031 NAP 0 0
29.000 Loan 91, 92, 93 1 221 Baker Road 3 6 3/6/2026 NAP 2/6/2031 NAP 0 0

 

 A-1-12 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Prepayment Provision Most Recent EGI ($) Most Recent Expenses ($) Most Recent NOI ($) Most Recent NOI Date Most Recent Description Second Most Recent EGI ($)
1.000 Loan 5, 6, 7 1 Mall at Prince George's L(24),DorYM1(30),O(7) 22,191,278 8,973,646 13,217,633 1/31/2026 T-12 22,263,481
2.000 Loan   1 City Center on 6th L(25),D(31),O(4) 6,583,896 2,240,137 4,343,759 12/31/2025 T-12 5,527,145
3.000 Loan 5, 8, 9, 10, 11, 12, 13, 94 1 535 & 545 5th Avenue L(23),YM1(5),DorYM1(28),O(4) 45,186,806 16,795,633 28,391,172 10/31/2025 T-12 44,107,572
4.000 Loan 14, 15, 16, 17, 18, 95 18 Sunshine Lake MHC Portfolio  L(25),YM1(29),O(6) 7,894,061 3,978,164 3,915,897 1/31/2026 T-12 7,881,084
4.010 Property   1 Stone Ridge   995,144 481,036 514,108 1/31/2026 T-12 971,458
4.020 Property   1 Intercoastal   807,940 288,782 519,158 1/31/2026 T-12 816,553
4.030 Property   1 Lake Runnymeade   724,854 377,940 346,914 1/31/2026 T-12 714,399
4.040 Property   1 Baltimore Terrace   459,334 168,426 290,908 1/31/2026 T-12 454,475
4.050 Property   1 Concord   547,518 322,229 225,288 1/31/2026 T-12 547,104
4.060 Property   1 Three Oaks Estates   407,572 199,721 207,851 1/31/2026 T-12 391,165
4.070 Property   1 Pavilion   465,354 214,201 251,153 1/31/2026 T-12 460,132
4.080 Property   1 Big Oaks   421,612 279,437 142,175 1/31/2026 T-12 419,063
4.090 Property   1 Cricklewood   344,066 163,681 180,385 1/31/2026 T-12 339,431
4.100 Property   1 Oaklane   435,225 278,750 156,475 1/31/2026 T-12 426,921
4.110 Property   1 Six-0-Five   382,095 270,729 111,366 1/31/2026 T-12 385,414
4.120 Property   1 Shady Haven   287,282 104,146 183,137 1/31/2026 T-12 330,844
4.130 Property   1 Wagon Wheel   263,448 103,301 160,148 1/31/2026 T-12 264,012
4.140 Property   1 Sunset   231,586 103,616 127,970 1/31/2026 T-12 242,764
4.150 Property   1 Lakeside Village   299,251 187,072 112,179 1/31/2026 T-12 298,350
4.160 Property   1 Green Oaks   216,577 88,415 128,162 1/31/2026 T-12 217,928
4.170 Property   1 Arbor Mills   194,784 91,194 103,589 1/31/2026 T-12 190,217
4.180 Property   1 Pala Verde   410,418 255,488 154,930 1/31/2026 T-12 410,852
5.000 Loan   1 Marriott Indianapolis North L(25),D(28),O(7) 18,377,339 11,857,934 6,519,405 2/28/2026 T-12 18,374,302
6.000 Loan 19, 20 1 Hampton Astoria L(11),YM1(45),O(4) 4,077,722 1,107,121 2,970,602 1/31/2026 T-12 3,768,643
7.000 Loan 21, 22, 23, 24, 25, 26, 27, 28 1 Bleeker Street Industrial L(29),YM1(25),O(6) 3,289,442 753,680 2,535,762 2/28/2026 T-12 3,121,135
8.000 Loan 5, 29, 30, 31, 32, 33, 34, 35 1 Del Rey Campus L(23),YM1(30),O(7) 6,008,632 3,317,026 2,691,606 12/31/2025 T-12 8,507,908
9.000 Loan 5, 36, 37, 38, 39, 96 90 Mountain Industrial Portfolio L(23),YM1(1),DorYM1(29),O(7) 153,771,238 31,585,033 122,186,205 9/30/2025 T-12 152,885,913
9.010 Property   1 3150 Highway 42   5,632,371 878,129 4,754,242 9/30/2025 T-12 5,583,707
9.020 Property   1 1151 South Graham Road   5,686,442 1,058,010 4,628,433 9/30/2025 T-12 5,404,741
9.030 Property   1 584 US Highway 130   6,540,654 1,440,488 5,100,166 9/30/2025 T-12 6,481,138
9.040 Property   1 590 Northport Parkway   4,580,104 948,771 3,631,333 9/30/2025 T-12 4,500,545
9.050 Property   1 8341 Industrial Parkway   5,124,708 799,967 4,324,740 9/30/2025 T-12 5,215,559
9.060 Property   1 650 Braselton Parkway   4,185,605 574,995 3,610,610 9/30/2025 T-12 4,185,372
9.070 Property   1 482 Chaney Avenue   3,583,911 1,084,866 2,499,045 9/30/2025 T-12 3,467,775
9.080 Property   1 5000 North Ridge Trail   2,877,930 390,833 2,487,096 9/30/2025 T-12 2,879,361
9.090 Property   1 5005 Samuell Blvd.   4,192,043 944,240 3,247,803 9/30/2025 T-12 3,872,673
9.100 Property   1 635 Community Drive   3,664,767 581,828 3,082,939 9/30/2025 T-12 3,648,499
9.110 Property   1 6538 & 6526 Judge Adams Road   3,442,803 574,360 2,868,443 9/30/2025 T-12 3,433,918
9.120 Property   1 4350 Fortune Ave NW   3,111,118 715,179 2,395,939 9/30/2025 T-12 3,098,793
9.130 Property   1 6735 Trippel Road   2,474,940 463,953 2,010,987 9/30/2025 T-12 2,437,719
9.140 Property   1 1509 Leestown Road   2,227,404 108,535 2,118,869 9/30/2025 T-12 2,179,913
9.150 Property   1 1601 Brown Road   2,925,332 487,325 2,438,007 9/30/2025 T-12 2,927,614
9.160 Property   1 22525 West 167th Street   3,132,815 545,828 2,586,987 9/30/2025 T-12 3,140,104
9.170 Property   1 1414 South Council Road   2,402,554 509,926 1,892,628 9/30/2025 T-12 2,341,043
9.180 Property   1 4690 Global Avenue NW   2,597,795 469,840 2,127,955 9/30/2025 T-12 2,710,878
9.190 Property   1 3466 Shippers Drive   2,782,398 816,049 1,966,349 9/30/2025 T-12 2,956,909
9.200 Property   1 4555 West Highway 146   2,189,243 109,091 2,080,152 9/30/2025 T-12 2,157,069
9.210 Property   1 9780 Mopar Drive   2,655,083 518,243 2,136,840 9/30/2025 T-12 2,565,758
9.220 Property   1 3779 Lake Shore Road   2,624,616 432,965 2,191,651 9/30/2025 T-12 2,631,044
9.230 Property   1 2000 South Walnut Street   2,303,530 480,572 1,822,957 9/30/2025 T-12 2,334,474
9.240 Property   1 3774 Snyder Road   2,170,018 288,670 1,881,348 9/30/2025 T-12 2,177,645
9.250 Property   1 8951 Mirabel Road   2,339,578 729,080 1,610,498 9/30/2025 T-12 2,549,155
9.260 Property   1 8411 Florida Mining Boulevard   2,023,979 495,612 1,528,367 9/30/2025 T-12 2,045,430
9.270 Property   1 900 Hutchinson Place   1,569,676 84,125 1,485,551 9/30/2025 T-12 1,546,554
9.280 Property   1 5440 Haggerty Lane   2,045,121 424,651 1,620,470 9/30/2025 T-12 1,981,193
9.290 Property   1 5703 Mitchell Avenue   2,293,467 727,060 1,566,407 9/30/2025 T-12 2,277,779
9.300 Property   1 1103 Powderhouse Road SE   1,704,519 84,945 1,619,574 9/30/2025 T-12 1,682,479
9.310 Property   1 3200 Rodeo Court   1,523,926 (142,359) 1,666,285 9/30/2025 T-12 2,151,113
9.320 Property   1 14001 Jetport Loop   1,769,962 390,873 1,379,089 9/30/2025 T-12 1,795,315
9.330 Property   1 505 Morgan Lakes Industrial Blvd.   2,108,850 405,852 1,702,998 9/30/2025 T-12 2,102,602
9.340 Property   1 21200 Spring Plaza Drive   2,309,747 724,446 1,585,301 9/30/2025 T-12 2,347,491
9.350 Property   1 3058 Lakemont Blvd   1,936,799 431,853 1,504,945 9/30/2025 T-12 1,949,097
9.360 Property   1 2000 Luna Road   2,064,805 513,892 1,550,913 9/30/2025 T-12 1,717,860
9.370 Property   1 101 North Campus Drive   1,364,786 101,470 1,263,316 9/30/2025 T-12 1,340,432
9.380 Property   1 4651 Prosper Drive   1,548,032 48,509 1,499,523 9/30/2025 T-12 1,743,106
9.390 Property   1 5025 Tuggle Road   1,393,565 83,171 1,310,394 9/30/2025 T-12 1,393,565
9.400 Property   1 450 Northpointe Court   1,562,045 353,053 1,208,992 9/30/2025 T-12 1,583,991
9.410 Property   1 1602 Vincent Drive   1,494,794 179,270 1,315,524 9/30/2025 T-12 1,493,210
9.420 Property   1 8644 Polk Lane   1,564,492 414,582 1,149,910 9/30/2025 T-12 1,574,734
9.430 Property   1 800 Lindale Industrial Parkway   1,457,245 266,960 1,190,285 9/30/2025 T-12 1,384,597
9.440 Property   1 2465 Fontaine Street   1,306,063 73,533 1,232,530 9/30/2025 T-12 1,286,012
9.450 Property   1 1430 South Wolf Road   2,229,495 937,625 1,291,870 9/30/2025 T-12 2,141,320
9.460 Property   1 2552 South 98th Street   2,497,464 1,108,225 1,389,239 9/30/2025 T-12 2,115,227
9.470 Property   1 1000 Knell Road   864,662 669,493 195,169 9/30/2025 T-12 0
9.480 Property   1 747 Mill Park Drive   1,197,542 63,924 1,133,618 9/30/2025 T-12 1,184,225
9.490 Property   1 502 West Independence Drive   1,326,250 295,296 1,030,954 9/30/2025 T-12 1,373,509

 

 A-1-13 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Prepayment Provision Most Recent EGI ($) Most Recent Expenses ($) Most Recent NOI ($) Most Recent NOI Date Most Recent Description Second Most Recent EGI ($)
9.500 Property   1 38401 Amrhein Road   1,306,387 360,931 945,456 9/30/2025 T-12 1,291,292
9.510 Property   1 6101 SW 44th Street   1,214,753 353,706 861,047 9/30/2025 T-12 1,165,715
9.520 Property   1 700 Hudson Road   1,288,995 285,822 1,003,174 9/30/2025 T-12 1,329,016
9.530 Property   1 685 Alliance Parkway   1,360,583 337,150 1,023,433 9/30/2025 T-12 1,325,463
9.540 Property   1 5101 West Waters Avenue   608,922 52,056 556,866 9/30/2025 T-12 610,793
9.550 Property   1 1935 Blue Hills Drive   967,273 203,495 763,778 9/30/2025 T-12 963,759
9.560 Property   1 16211 Air Center Boulevard   770,082 102,855 667,227 9/30/2025 T-12 770,082
9.570 Property   1 8800 Studley Road   817,793 56,344 761,449 9/30/2025 T-12 817,793
9.580 Property   1 6 Konzen Court   1,378,196 528,286 849,910 9/30/2025 T-12 2,433,376
9.590 Property   1 5300 International Drive   1,023,612 249,775 773,837 9/30/2025 T-12 1,008,327
9.600 Property   1 1289 Walden Avenue   907,546 203,681 703,865 9/30/2025 T-12 911,939
9.610 Property   1 10551 N Congress Avenue   763,407 111,355 652,052 9/30/2025 T-12 744,714
9.620 Property   1 3736 Tom Andrews Road   668,667 183,195 485,473 9/30/2025 T-12 648,937
9.630 Property   1 2701 South 98th Street   1,310,457 582,090 728,367 9/30/2025 T-12 1,180,362
9.640 Property   1 231 Theater Drive   874,570 207,295 667,275 9/30/2025 T-12 872,986
9.650 Property   1 3404 Cragmont Drive   578,867 272,821 306,045 9/30/2025 T-12 573,733
9.660 Property   1 4 Liebich Lane   750,874 185,938 564,935 9/30/2025 T-12 824,190
9.670 Property   1 4040 Business Park Court   635,209 161,065 474,144 9/30/2025 T-12 607,816
9.680 Property   1 1270 North Wilkening   477,750 43,152 434,598 9/30/2025 T-12 477,750
9.690 Property   1 4472 Technology Drive   624,084 148,746 475,338 9/30/2025 T-12 620,591
9.700 Property   1 28000 Five M Center Drive   428,001 50,182 377,819 9/30/2025 T-12 428,001
9.710 Property   1 3383 Spirit Way   671,312 209,496 461,815 9/30/2025 T-12 645,753
9.720 Property   1 9667 Inter-Ocean Drive   638,129 144,465 493,664 9/30/2025 T-12 639,090
9.730 Property   1 2427 Henry Road NW   575,088 205,636 369,452 9/30/2025 T-12 578,382
9.740 Property   1 1115 Regina Graeter Way   554,642 53,645 500,997 9/30/2025 T-12 431,495
9.750 Property   1 831 Lone Star Drive   648,846 119,883 528,963 9/30/2025 T-12 643,833
9.760 Property   1 4170 Columbia Road   516,312 67,953 448,359 9/30/2025 T-12 463,514
9.770 Property   1 6023 Century Oaks Drive   359,344 38,194 321,150 9/30/2025 T-12 351,475
9.780 Property   1 2300 Westmoreland Street   466,193 128,376 337,816 9/30/2025 T-12 434,487
9.790 Property   1 246 Glasson Drive   631,245 214,208 417,037 9/30/2025 T-12 614,413
9.800 Property   1 2759 North Garnett Road   384,390 103,393 280,996 9/30/2025 T-12 391,175
9.810 Property   1 1122 Stony Ridge Road   329,238 36,672 292,567 9/30/2025 T-12 329,238
9.820 Property   1 5313 Majestic Parkway   438,494 40,465 398,029 9/30/2025 T-12 438,494
9.830 Property   1 2901 E Heartland Drive   618,595 242,462 376,133 9/30/2025 T-12 610,978
9.840 Property   1 1900 Interstate Boulevard   155,648 35,910 119,738 9/30/2025 T-12 155,696
9.850 Property   1 50 Hollow Tree Lane   469,267 154,398 314,869 9/30/2025 T-12 468,171
9.860 Property   1 440 US Highway 49 South   9,810 94,011 (84,200) 9/30/2025 T-12 37,839
9.870 Property   1 7569 Golf Course Boulevard   311,612 57,919 253,693 9/30/2025 T-12 312,192
9.880 Property   1 4401 112th Street   299,180 156,633 142,548 9/30/2025 T-12 299,644
9.890 Property   1 105 Business Park Drive   148,119 55,620 92,499 9/30/2025 T-12 156,182
9.900 Property   1 7019 High Grove Boulevard   184,700 57,949 126,750 9/30/2025 T-12 184,982
10.000 Loan 5 1 1500 Post Oak Boulevard L(26),DorYM1(28),O(6) 34,843,540 12,372,302 22,471,238 12/31/2025 T-12 33,940,299
11.000 Loan 5, 40 1 The Towers at Cupertino City Center L(26),D(32),O(2) 26,537,236 9,595,154 16,942,082 12/31/2025 T-12 27,450,680
12.000 Loan   1 The Greywood L(25),D(28),O(7) 4,038,963 2,190,630 1,848,332 3/31/2026 T-12 3,921,000
13.000 Loan   2 Casa Del Rey and Las Golondrinas Apartments L(27),D(29),O(4) 2,865,205 303,933 2,561,272 11/30/2025 T-12 2,856,478
13.010 Property   1 Casa Del Rey Apartments   1,568,760 159,007 1,409,754 11/30/2025 T-12 1,581,939
13.020 Property   1 Las Golondrinas Apartments   1,296,445 144,926 1,151,519 11/30/2025 T-12 1,274,539
14.000 Loan 5, 41, 42, 43, 44, 45, 46, 47, 48, 49 1 ONX Industrial Campus L(24),D(32),O(4) 10,603,778 3,563,471 7,040,307 12/31/2025 T-12 8,510,010
15.000 Loan 50, 51, 52, 53, 54, 55 1 Burlington Crossing L(24),D(32),O(4) 3,528,570 953,411 2,575,159 12/31/2025 T-12 3,340,785
16.000 Loan 56 2 Amsdell Compass Portfolio L(25),D(31),O(4) 2,137,728 891,591 1,246,137 1/31/2026 T-12 2,154,277
16.010 Property   1 Compass Self-Storage Florida City   1,319,074 563,454 755,619 1/31/2026 T-12 1,330,424
16.020 Property   1 Compass Self-Storage Hiram   818,655 328,136 490,518 1/31/2026 T-12 823,853
17.000 Loan 57 2 CIG - 2 Pack Norfolk Portfolio L(25),D(28),O(7) 1,579,985 498,679 1,081,306 11/30/2025 T-12 1,486,589
17.010 Property   1 62 Little Creek Apartments   863,170 277,781 585,389 11/30/2025 T-12 801,724
17.020 Property   1 53 Fenner Apartments   716,815 220,898 495,917 11/30/2025 T-12 684,866
18.000 Loan 58, 59, 60, 61, 62, 63 1 Stadium Lofts Apartments L(11),YM1(45),O(4) 1,402,270 560,082 842,188 12/31/2025 T-3 Annualized 179,483
19.000 Loan 64, 65, 66, 67 1 Courtyard by Marriott Collierville L(25),D(28),O(7) 5,037,973 3,365,857 1,672,116 2/28/2026 T-12 5,020,504
20.000 Loan 5, 68, 69, 70, 71, 72 1 Kirby Industrial L(27),D(26),O(7) NAV NAV NAV NAV NAV NAV
21.000 Loan   1 Regency Square L(26),D(27),O(7) 1,637,738 613,569 1,024,169 12/31/2025 T-12 1,735,431
22.000 Loan   1 Deer Springs Apartments L(25),YM1(31),O(4) 1,660,379 768,766 891,613 12/31/2025 T-12 1,539,693
23.000 Loan   1 Whitney Place Townhomes L(27),D(26),O(7) 957,358 371,412 585,946 11/30/2025 T-12 NAV
24.000 Loan 73, 74 1 Oak Shore Commerce Park L(27),D(26),O(7) 1,266,178 196,306 1,069,872 11/30/2025 T-12 980,023
25.000 Loan 75, 76, 77, 78, 79, 80 1 White Pond Villa L(27),D(29),O(4) 1,600,438 1,008,736 591,702 11/30/2025 T-12 1,655,953
26.000 Loan 81, 82, 83, 84, 85, 86 1 Cinemark L(28),D(28),O(4) 1,394,362 245,705 1,148,657 12/31/2024 T-12 1,389,764
27.000 Loan 87 1 Tifton Student Housing L(26),D(31),O(3) 1,549,831 679,322 870,509 12/31/2025 T-12 1,574,641
28.000 Loan 88, 89, 90 1 Gateway Plaza at Moorpark L(24),D(33),O(3) 744,866 318,346 426,520 12/31/2025 T-12 706,369
29.000 Loan 91, 92, 93 1 221 Baker Road L(23),YM1(33),O(4) 630,785 227,264 403,521 11/30/2025 T-12 601,055

 

 A-1-14 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Most Recent Expenses ($) Second Most Recent NOI ($) Second Most Recent NOI Date Second Most Recent Description Third Most Recent EGI ($) Third Most Recent Expenses ($) Third Most Recent NOI ($)
1.000 Loan 5, 6, 7 1 Mall at Prince George's 8,955,522 13,307,959 12/31/2025 T-12 22,240,831 9,209,267 13,031,564
2.000 Loan   1 City Center on 6th 2,138,813 3,388,332 12/31/2024 T-12 5,608,739 2,121,527 3,487,212
3.000 Loan 5, 8, 9, 10, 11, 12, 13, 94 1 535 & 545 5th Avenue 17,150,259 26,957,312 12/31/2024 T-12 40,365,521 16,770,970 23,594,550
4.000 Loan 14, 15, 16, 17, 18, 95 18 Sunshine Lake MHC Portfolio  4,014,330 3,866,755 12/31/2025 T-12 7,339,719 3,522,642 3,817,077
4.010 Property   1 Stone Ridge 498,724 472,735 12/31/2025 T-12 925,550 433,383 492,167
4.020 Property   1 Intercoastal 287,291 529,263 12/31/2025 T-12 837,927 223,527 614,400
4.030 Property   1 Lake Runnymeade 378,268 336,132 12/31/2025 T-12 670,497 355,292 315,204
4.040 Property   1 Baltimore Terrace 182,455 272,020 12/31/2025 T-12 419,281 155,006 264,275
4.050 Property   1 Concord 348,400 198,704 12/31/2025 T-12 487,490 371,880 115,610
4.060 Property   1 Three Oaks Estates 131,561 259,604 12/31/2025 T-12 298,793 155,292 143,500
4.070 Property   1 Pavilion 215,907 244,226 12/31/2025 T-12 346,194 203,809 142,385
4.080 Property   1 Big Oaks 277,432 141,631 12/31/2025 T-12 349,083 224,758 124,325
4.090 Property   1 Cricklewood 161,804 177,627 12/31/2025 T-12 329,295 145,031 184,263
4.100 Property   1 Oaklane 274,581 152,340 12/31/2025 T-12 412,659 199,974 212,685
4.110 Property   1 Six-0-Five 292,026 93,388 12/31/2025 T-12 343,794 240,087 103,706
4.120 Property   1 Shady Haven 109,800 221,044 12/31/2025 T-12 293,967 69,611 224,356
4.130 Property   1 Wagon Wheel 106,266 157,746 12/31/2025 T-12 248,525 94,311 154,214
4.140 Property   1 Sunset 109,692 133,072 12/31/2025 T-12 216,344 70,816 145,528
4.150 Property   1 Lakeside Village 191,595 106,755 12/31/2025 T-12 323,011 141,877 181,134
4.160 Property   1 Green Oaks 96,836 121,092 12/31/2025 T-12 215,575 105,519 110,056
4.170 Property   1 Arbor Mills 89,760 100,457 12/31/2025 T-12 183,228 89,631 93,597
4.180 Property   1 Pala Verde 261,932 148,920 12/31/2025 T-12 438,508 242,838 195,670
5.000 Loan   1 Marriott Indianapolis North 11,829,111 6,545,191 12/31/2025 T-12 19,766,456 12,208,379 7,558,077
6.000 Loan 19, 20 1 Hampton Astoria 985,618 2,783,024 12/31/2024 T-12 NAV NAV NAV
7.000 Loan 21, 22, 23, 24, 25, 26, 27, 28 1 Bleeker Street Industrial 760,899 2,360,236 12/31/2025 T-12 2,131,821 475,517 1,656,304
8.000 Loan 5, 29, 30, 31, 32, 33, 34, 35 1 Del Rey Campus 2,910,086 5,597,822 12/31/2024 T-12 6,870,119 3,216,170 3,653,949
9.000 Loan 5, 36, 37, 38, 39, 96 90 Mountain Industrial Portfolio 32,728,989 120,156,924 12/31/2024 T-12 149,902,950 32,347,325 117,555,625
9.010 Property   1 3150 Highway 42 956,882 4,626,825 12/31/2024 T-12 5,436,695 870,136 4,566,559
9.020 Property   1 1151 South Graham Road 910,640 4,494,101 12/31/2024 T-12 5,169,334 756,520 4,412,814
9.030 Property   1 584 US Highway 130 1,379,778 5,101,361 12/31/2024 T-12 6,408,049 1,263,517 5,144,532
9.040 Property   1 590 Northport Parkway 941,988 3,558,558 12/31/2024 T-12 4,330,375 855,516 3,474,859
9.050 Property   1 8341 Industrial Parkway 897,601 4,317,958 12/31/2024 T-12 6,403,719 2,156,254 4,247,465
9.060 Property   1 650 Braselton Parkway 567,203 3,618,169 12/31/2024 T-12 4,191,617 549,868 3,641,749
9.070 Property   1 482 Chaney Avenue 661,285 2,806,490 12/31/2024 T-12 4,376,421 1,602,102 2,774,319
9.080 Property   1 5000 North Ridge Trail 393,298 2,486,063 12/31/2024 T-12 2,869,292 394,494 2,474,798
9.090 Property   1 5005 Samuell Blvd. 640,330 3,232,343 12/31/2024 T-12 4,335,986 1,004,487 3,331,498
9.100 Property   1 635 Community Drive 566,193 3,082,306 12/31/2024 T-12 3,618,531 597,206 3,021,325
9.110 Property   1 6538 & 6526 Judge Adams Road 569,332 2,864,586 12/31/2024 T-12 3,423,389 570,499 2,852,890
9.120 Property   1 4350 Fortune Ave NW 702,587 2,396,205 12/31/2024 T-12 3,041,208 649,578 2,391,630
9.130 Property   1 6735 Trippel Road 488,833 1,948,886 12/31/2024 T-12 2,359,623 452,598 1,907,025
9.140 Property   1 1509 Leestown Road 112,228 2,067,685 12/31/2024 T-12 2,155,770 121,077 2,034,693
9.150 Property   1 1601 Brown Road 507,208 2,420,406 12/31/2024 T-12 2,911,725 515,341 2,396,384
9.160 Property   1 22525 West 167th Street 570,279 2,569,824 12/31/2024 T-12 3,235,136 667,076 2,568,060
9.170 Property   1 1414 South Council Road 552,714 1,788,329 12/31/2024 T-12 2,260,167 416,953 1,843,215
9.180 Property   1 4690 Global Avenue NW 601,634 2,109,244 12/31/2024 T-12 2,676,838 572,610 2,104,229
9.190 Property   1 3466 Shippers Drive 1,039,098 1,917,811 12/31/2024 T-12 2,920,947 927,551 1,993,396
9.200 Property   1 4555 West Highway 146 116,960 2,040,110 12/31/2024 T-12 2,109,883 144,812 1,965,071
9.210 Property   1 9780 Mopar Drive 509,104 2,056,654 12/31/2024 T-12 2,552,887 485,788 2,067,100
9.220 Property   1 3779 Lake Shore Road 459,101 2,171,943 12/31/2024 T-12 2,647,554 594,326 2,053,228
9.230 Property   1 2000 South Walnut Street 536,741 1,797,732 12/31/2024 T-12 2,317,665 483,644 1,834,021
9.240 Property   1 3774 Snyder Road 294,584 1,883,060 12/31/2024 T-12 2,348,641 477,476 1,871,165
9.250 Property   1 8951 Mirabel Road 964,438 1,584,717 12/31/2024 T-12 2,304,447 715,820 1,588,627
9.260 Property   1 8411 Florida Mining Boulevard 527,241 1,518,188 12/31/2024 T-12 2,021,821 506,628 1,515,193
9.270 Property   1 900 Hutchinson Place 92,422 1,454,132 12/31/2024 T-12 1,516,038 30,172 1,485,867
9.280 Property   1 5440 Haggerty Lane 382,095 1,599,098 12/31/2024 T-12 1,912,842 337,410 1,575,432
9.290 Property   1 5703 Mitchell Avenue 720,809 1,556,970 12/31/2024 T-12 2,083,345 650,479 1,432,867
9.300 Property   1 1103 Powderhouse Road SE 90,033 1,592,446 12/31/2024 T-12 1,653,542 92,597 1,560,946
9.310 Property   1 3200 Rodeo Court 519,746 1,631,366 12/31/2024 T-12 2,231,585 619,314 1,612,271
9.320 Property   1 14001 Jetport Loop 467,199 1,328,115 12/31/2024 T-12 1,790,212 458,502 1,331,710
9.330 Property   1 505 Morgan Lakes Industrial Blvd. 409,163 1,693,439 12/31/2024 T-12 2,064,737 444,540 1,620,197
9.340 Property   1 21200 Spring Plaza Drive 833,110 1,514,381 12/31/2024 T-12 2,167,243 690,532 1,476,711
9.350 Property   1 3058 Lakemont Blvd 450,888 1,498,209 12/31/2024 T-12 1,942,353 438,478 1,503,875
9.360 Property   1 2000 Luna Road 483,902 1,233,958 12/31/2024 T-12 1,499,797 371,520 1,128,277
9.370 Property   1 101 North Campus Drive 101,147 1,239,285 12/31/2024 T-12 1,316,436 89,901 1,226,535
9.380 Property   1 4651 Prosper Drive 301,883 1,441,223 12/31/2024 T-12 1,648,152 238,070 1,410,082
9.390 Property   1 5025 Tuggle Road 92,356 1,301,209 12/31/2024 T-12 1,394,223 89,798 1,304,426
9.400 Property   1 450 Northpointe Court 387,765 1,196,226 12/31/2024 T-12 1,592,217 378,114 1,214,103
9.410 Property   1 1602 Vincent Drive 182,570 1,310,640 12/31/2024 T-12 1,499,905 171,795 1,328,110
9.420 Property   1 8644 Polk Lane 496,255 1,078,478 12/31/2024 T-12 1,419,321 351,379 1,067,942
9.430 Property   1 800 Lindale Industrial Parkway 233,577 1,151,020 12/31/2024 T-12 1,607,719 277,371 1,330,348
9.440 Property   1 2465 Fontaine Street 77,398 1,208,614 12/31/2024 T-12 1,261,260 80,411 1,180,849
9.450 Property   1 1430 South Wolf Road 858,305 1,283,015 12/31/2024 T-12 2,019,704 733,849 1,285,855
9.460 Property   1 2552 South 98th Street 782,858 1,332,369 12/31/2024 T-12 1,630,004 287,853 1,342,151
9.470 Property   1 1000 Knell Road 406,421 (406,421) 12/31/2024 T-12 8,347 345,656 (337,309)
9.480 Property   1 747 Mill Park Drive 69,001 1,115,224 12/31/2024 T-12 1,166,724 70,463 1,096,261
9.490 Property   1 502 West Independence Drive 351,116 1,022,393 12/31/2024 T-12 1,244,261 233,658 1,010,603

 

 A-1-15 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Most Recent Expenses ($) Second Most Recent NOI ($) Second Most Recent NOI Date Second Most Recent Description Third Most Recent EGI ($) Third Most Recent Expenses ($) Third Most Recent NOI ($)
9.500 Property   1 38401 Amrhein Road 362,157 929,135 12/31/2024 T-12 1,379,447 306,903 1,072,544
9.510 Property   1 6101 SW 44th Street 317,297 848,418 12/31/2024 T-12 1,088,943 264,650 824,293
9.520 Property   1 700 Hudson Road 345,098 983,918 12/31/2024 T-12 1,204,770 268,629 936,141
9.530 Property   1 685 Alliance Parkway 315,238 1,010,225 12/31/2024 T-12 1,363,500 357,347 1,006,153
9.540 Property   1 5101 West Waters Avenue 66,530 544,263 12/31/2024 T-12 603,027 77,125 525,902
9.550 Property   1 1935 Blue Hills Drive 197,477 766,281 12/31/2024 T-12 938,975 197,237 741,738
9.560 Property   1 16211 Air Center Boulevard 98,775 671,307 12/31/2024 T-12 764,475 59,002 705,473
9.570 Property   1 8800 Studley Road 63,967 753,826 12/31/2024 T-12 725,674 63,313 662,360
9.580 Property   1 6 Konzen Court 573,423 1,859,953 12/31/2024 T-12 102,860 480,953 (378,092)
9.590 Property   1 5300 International Drive 241,461 766,866 12/31/2024 T-12 1,029,295 257,135 772,160
9.600 Property   1 1289 Walden Avenue 223,808 688,131 12/31/2024 T-12 916,132 224,542 691,589
9.610 Property   1 10551 N Congress Avenue 146,054 598,660 12/31/2024 T-12 722,688 96,518 626,170
9.620 Property   1 3736 Tom Andrews Road 215,532 433,405 12/31/2024 T-12 625,012 204,190 420,822
9.630 Property   1 2701 South 98th Street 469,844 710,518 12/31/2024 T-12 819,348 312,806 506,542
9.640 Property   1 231 Theater Drive 209,189 663,797 12/31/2024 T-12 864,061 205,454 658,607
9.650 Property   1 3404 Cragmont Drive 284,906 288,827 12/31/2024 T-12 577,735 296,537 281,198
9.660 Property   1 4 Liebich Lane 239,710 584,481 12/31/2024 T-12 807,139 232,252 574,887
9.670 Property   1 4040 Business Park Court 163,318 444,498 12/31/2024 T-12 580,327 157,044 423,283
9.680 Property   1 1270 North Wilkening 43,397 434,353 12/31/2024 T-12 477,750 55,666 422,084
9.690 Property   1 4472 Technology Drive 150,978 469,613 12/31/2024 T-12 582,130 139,794 442,335
9.700 Property   1 28000 Five M Center Drive 63,405 364,596 12/31/2024 T-12 428,001 50,292 377,709
9.710 Property   1 3383 Spirit Way 187,974 457,779 12/31/2024 T-12 640,210 198,125 442,084
9.720 Property   1 9667 Inter-Ocean Drive 155,890 483,200 12/31/2024 T-12 655,186 155,201 499,985
9.730 Property   1 2427 Henry Road NW 237,749 340,633 12/31/2024 T-12 542,093 196,013 346,079
9.740 Property   1 1115 Regina Graeter Way 58,041 373,454 12/31/2024 T-12 498,256 (9,843) 508,099
9.750 Property   1 831 Lone Star Drive 447,094 196,740 12/31/2024 T-12 633,340 174,286 459,054
9.760 Property   1 4170 Columbia Road 75,072 388,442 12/31/2024 T-12 475,859 76,319 399,540
9.770 Property   1 6023 Century Oaks Drive 45,368 306,107 12/31/2024 T-12 341,238 44,793 296,445
9.780 Property   1 2300 Westmoreland Street 131,212 303,274 12/31/2024 T-12 388,877 122,214 266,662
9.790 Property   1 246 Glasson Drive 196,972 417,441 12/31/2024 T-12 604,076 183,073 421,003
9.800 Property   1 2759 North Garnett Road 108,016 283,158 12/31/2024 T-12 372,622 98,938 273,684
9.810 Property   1 1122 Stony Ridge Road 49,130 280,108 12/31/2024 T-12 328,813 55,921 272,893
9.820 Property   1 5313 Majestic Parkway 45,469 393,025 12/31/2024 T-12 438,494 25,013 413,481
9.830 Property   1 2901 E Heartland Drive 254,557 356,421 12/31/2024 T-12 645,251 298,698 346,553
9.840 Property   1 1900 Interstate Boulevard 39,426 116,270 12/31/2024 T-12 155,352 94,646 60,706
9.850 Property   1 50 Hollow Tree Lane 174,800 293,371 12/31/2024 T-12 434,728 140,941 293,787
9.860 Property   1 440 US Highway 49 South 99,287 (61,448) 12/31/2024 T-12 120,025 28,343 91,682
9.870 Property   1 7569 Golf Course Boulevard 63,982 248,210 12/31/2024 T-12 341,669 76,973 264,696
9.880 Property   1 4401 112th Street 184,494 115,150 12/31/2024 T-12 269,608 133,735 135,873
9.890 Property   1 105 Business Park Drive 63,025 93,158 12/31/2024 T-12 154,321 80,115 74,205
9.900 Property   1 7019 High Grove Boulevard 62,564 122,418 12/31/2024 T-12 163,954 32,690 131,264
10.000 Loan 5 1 1500 Post Oak Boulevard 12,353,736 21,586,564 12/31/2024 T-12 33,496,901 11,685,284 21,811,617
11.000 Loan 5, 40 1 The Towers at Cupertino City Center 9,879,297 17,571,384 12/31/2024 T-12 23,557,865 7,703,826 15,854,039
12.000 Loan   1 The Greywood 2,233,317 1,687,683 12/31/2024 T-12 3,807,044 2,141,711 1,665,334
13.000 Loan   2 Casa Del Rey and Las Golondrinas Apartments 744,675 2,111,803 12/31/2024 T-12 2,775,546 685,104 2,090,442
13.010 Property   1 Casa Del Rey Apartments 407,181 1,174,758 12/31/2024 T-12 1,556,910 376,869 1,180,041
13.020 Property   1 Las Golondrinas Apartments 337,494 937,045 12/31/2024 T-12 1,218,636 308,235 910,400
14.000 Loan 5, 41, 42, 43, 44, 45, 46, 47, 48, 49 1 ONX Industrial Campus 3,358,424 5,151,586 12/31/2024 T-12 4,952,052 2,680,960 2,271,092
15.000 Loan 50, 51, 52, 53, 54, 55 1 Burlington Crossing 871,557 2,469,229 12/31/2024 T-12 3,474,708 861,457 2,613,251
16.000 Loan 56 2 Amsdell Compass Portfolio 900,165 1,254,112 12/31/2025 T-12 2,106,360 847,661 1,258,699
16.010 Property   1 Compass Self-Storage Florida City 576,926 753,498 12/31/2025 T-12 1,327,290 544,391 782,899
16.020 Property   1 Compass Self-Storage Hiram 323,239 500,614 12/31/2025 T-12 779,070 303,270 475,800
17.000 Loan 57 2 CIG - 2 Pack Norfolk Portfolio 625,258 861,331 12/31/2024 T-12 1,307,769 554,649 753,120
17.010 Property   1 62 Little Creek Apartments 335,715 466,009 12/31/2024 T-12 702,735 313,699 389,037
17.020 Property   1 53 Fenner Apartments 289,544 395,322 12/31/2024 T-12 605,034 240,951 364,083
18.000 Loan 58, 59, 60, 61, 62, 63 1 Stadium Lofts Apartments 277,334 (97,852) 12/31/2024 T-12 NAV NAV NAV
19.000 Loan 64, 65, 66, 67 1 Courtyard by Marriott Collierville 3,486,058 1,534,446 12/31/2025 T-12 4,955,015 3,671,584 1,283,431
20.000 Loan 5, 68, 69, 70, 71, 72 1 Kirby Industrial NAV NAV NAV NAV NAV NAV NAV
21.000 Loan   1 Regency Square 607,132 1,128,299 12/31/2024 T-12 1,585,994 625,548 960,446
22.000 Loan   1 Deer Springs Apartments 635,918 903,775 12/31/2024 T-12 1,439,701 797,560 642,141
23.000 Loan   1 Whitney Place Townhomes NAV NAV NAV NAV NAV NAV NAV
24.000 Loan 73, 74 1 Oak Shore Commerce Park 130,264 849,759 12/31/2024 T-12 77,918 48,745 29,172
25.000 Loan 75, 76, 77, 78, 79, 80 1 White Pond Villa 1,019,103 636,850 12/31/2024 T-12 1,570,358 871,581 698,777
26.000 Loan 81, 82, 83, 84, 85, 86 1 Cinemark 249,194 1,140,570 12/31/2023 T-12 NAV NAV NAV
27.000 Loan 87 1 Tifton Student Housing 753,241 821,400 12/31/2024 T-12 1,271,350 567,380 703,969
28.000 Loan 88, 89, 90 1 Gateway Plaza at Moorpark 299,288 407,081 12/31/2024 T-12 653,978 262,258 391,720
29.000 Loan 91, 92, 93 1 221 Baker Road 218,235 382,820 12/31/2024 T-12 582,159 219,677 362,482

 

 A-1-16 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Third Most Recent NOI Date Third Most Recent Description Underwritten Economic Occupancy (%) Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($)
1.000 Loan 5, 6, 7 1 Mall at Prince George's 12/31/2024 T-12 96.7% 24,187,028 9,019,292 15,167,736 178,056
2.000 Loan   1 City Center on 6th 12/31/2023 T-12 89.4% 7,665,061 2,306,016 5,359,045 36,917
3.000 Loan 5, 8, 9, 10, 11, 12, 13, 94 1 535 & 545 5th Avenue 12/31/2023 T-12 91.4% 46,570,727 16,373,927 30,196,800 101,441
4.000 Loan 14, 15, 16, 17, 18, 95 18 Sunshine Lake MHC Portfolio  12/31/2024 T-12 88.7% 8,467,215 4,001,090 4,466,124 68,350
4.010 Property   1 Stone Ridge 12/31/2024 T-12 88.1% 1,136,563 486,693 649,870 10,800
4.020 Property   1 Intercoastal 12/31/2024 T-12 72.7% 782,928 287,782 495,146 5,550
4.030 Property   1 Lake Runnymeade 12/31/2024 T-12 100.0% 752,329 379,039 373,290 3,750
4.040 Property   1 Baltimore Terrace 12/31/2024 T-12 98.3% 485,465 169,471 315,994 3,200
4.050 Property   1 Concord 12/31/2024 T-12 90.5% 592,255 324,019 268,236 6,150
4.060 Property   1 Three Oaks Estates 12/31/2024 T-12 95.5% 471,244 202,268 268,976 3,800
4.070 Property   1 Pavilion 12/31/2024 T-12 89.7% 467,769 214,298 253,471 4,000
4.080 Property   1 Big Oaks 12/31/2024 T-12 92.3% 516,751 283,243 233,509 2,800
4.090 Property   1 Cricklewood 12/31/2024 T-12 82.3% 388,783 165,469 223,314 3,150
4.100 Property   1 Oaklane 12/31/2024 T-12 94.3% 470,716 280,170 190,546 3,050
4.110 Property   1 Six-0-Five 12/31/2024 T-12 83.3% 499,293 275,417 223,876 5,050
4.120 Property   1 Shady Haven 12/31/2024 T-12 70.4% 274,378 103,629 170,748 3,900
4.130 Property   1 Wagon Wheel 12/31/2024 T-12 96.0% 269,893 103,558 166,335 1,250
4.140 Property   1 Sunset 12/31/2024 T-12 100.0% 257,394 104,649 152,746 2,200
4.150 Property   1 Lakeside Village 12/31/2024 T-12 97.2% 310,307 187,514 122,793 2,700
4.160 Property   1 Green Oaks 12/31/2024 T-12 87.9% 207,156 88,038 119,118 1,800
4.170 Property   1 Arbor Mills 12/31/2024 T-12 89.3% 211,020 91,844 119,176 1,750
4.180 Property   1 Pala Verde 12/31/2024 T-12 90.9% 372,970 253,990 118,980 3,450
5.000 Loan   1 Marriott Indianapolis North 12/31/2024 T-12 55.2% 18,377,339 12,006,988 6,370,351 918,867
6.000 Loan 19, 20 1 Hampton Astoria NAV NAV 94.9% 4,701,395 1,405,734 3,295,661 63,000
7.000 Loan 21, 22, 23, 24, 25, 26, 27, 28 1 Bleeker Street Industrial 12/31/2024 T-12 92.4% 3,949,415 884,795 3,064,620 18,055
8.000 Loan 5, 29, 30, 31, 32, 33, 34, 35 1 Del Rey Campus 12/31/2023 T-12 84.9% 12,365,401 3,316,430 9,048,970 40,508
9.000 Loan 5, 36, 37, 38, 39, 96 90 Mountain Industrial Portfolio 12/31/2023 T-12 96.7% 161,761,456 38,194,125 123,567,331 1,918,961
9.010 Property   1 3150 Highway 42 12/31/2023 T-12 100.0% 6,392,234 980,874 5,411,360 65,752
9.020 Property   1 1151 South Graham Road 12/31/2023 T-12 100.0% 6,247,359 1,288,244 4,959,115 61,528
9.030 Property   1 584 US Highway 130 12/31/2023 T-12 100.0% 6,635,536 1,537,629 5,097,907 34,715
9.040 Property   1 590 Northport Parkway 12/31/2023 T-12 100.0% 5,394,145 1,719,619 3,674,525 83,176
9.050 Property   1 8341 Industrial Parkway 12/31/2023 T-12 100.0% 5,259,620 844,450 4,415,170 50,027
9.060 Property   1 650 Braselton Parkway 12/31/2023 T-12 100.0% 4,172,570 551,578 3,620,991 37,375
9.070 Property   1 482 Chaney Avenue 12/31/2023 T-12 100.0% 3,964,842 1,081,271 2,883,571 67,135
9.080 Property   1 5000 North Ridge Trail 12/31/2023 T-12 100.0% 2,927,962 402,004 2,525,958 31,092
9.090 Property   1 5005 Samuell Blvd. 12/31/2023 T-12 100.0% 4,341,250 901,013 3,440,238 35,187
9.100 Property   1 635 Community Drive 12/31/2023 T-12 100.0% 3,678,327 595,620 3,082,707 14,398
9.110 Property   1 6538 & 6526 Judge Adams Road 12/31/2023 T-12 100.0% 3,440,685 570,595 2,870,090 28,628
9.120 Property   1 4350 Fortune Ave NW 12/31/2023 T-12 100.0% 3,090,043 690,331 2,399,712 35,448
9.130 Property   1 6735 Trippel Road 12/31/2023 T-12 100.0% 2,573,539 470,344 2,103,195 36,294
9.140 Property   1 1509 Leestown Road 12/31/2023 T-12 100.0% 2,654,971 408,119 2,246,852 59,984
9.150 Property   1 1601 Brown Road 12/31/2023 T-12 100.0% 2,927,626 483,164 2,444,462 24,563
9.160 Property   1 22525 West 167th Street 12/31/2023 T-12 100.0% 3,370,054 733,981 2,636,073 31,376
9.170 Property   1 1414 South Council Road 12/31/2023 T-12 100.0% 2,495,712 499,811 1,995,901 30,000
9.180 Property   1 4690 Global Avenue NW 12/31/2023 T-12 100.0% 2,726,019 578,386 2,147,634 33,072
9.190 Property   1 3466 Shippers Drive 12/31/2023 T-12 100.0% 2,929,203 919,744 2,009,459 34,348
9.200 Property   1 4555 West Highway 146 12/31/2023 T-12 100.0% 2,546,474 391,347 2,155,127 55,860
9.210 Property   1 9780 Mopar Drive 12/31/2023 T-12 100.0% 2,798,863 539,043 2,259,821 36,806
9.220 Property   1 3779 Lake Shore Road 12/31/2023 T-12 100.0% 3,134,108 906,549 2,227,559 33,858
9.230 Property   1 2000 South Walnut Street 12/31/2023 T-12 100.0% 2,302,111 454,745 1,847,366 21,045
9.240 Property   1 3774 Snyder Road 12/31/2023 T-12 100.0% 2,176,289 293,086 1,883,203 25,905
9.250 Property   1 8951 Mirabel Road 12/31/2023 T-12 100.0% 2,391,959 784,531 1,607,429 32,782
9.260 Property   1 8411 Florida Mining Boulevard 12/31/2023 T-12 100.0% 2,147,255 512,525 1,634,731 17,173
9.270 Property   1 900 Hutchinson Place 12/31/2023 T-12 100.0% 1,761,369 224,665 1,536,704 38,124
9.280 Property   1 5440 Haggerty Lane 12/31/2023 T-12 100.0% 2,076,990 387,193 1,689,797 35,042
9.290 Property   1 5703 Mitchell Avenue 12/31/2023 T-12 33.1% 830,038 641,412 188,626 38,288
9.300 Property   1 1103 Powderhouse Road SE 12/31/2023 T-12 100.0% 2,036,408 379,301 1,657,107 31,556
9.310 Property   1 3200 Rodeo Court 12/31/2023 T-12 100.0% 1,917,395 275,572 1,641,823 29,088
9.320 Property   1 14001 Jetport Loop 12/31/2023 T-12 100.0% 1,887,777 460,921 1,426,855 21,367
9.330 Property   1 505 Morgan Lakes Industrial Blvd. 12/31/2023 T-12 100.0% 2,040,153 336,798 1,703,356 12,652
9.340 Property   1 21200 Spring Plaza Drive 12/31/2023 T-12 100.0% 2,388,912 808,193 1,580,719 18,118
9.350 Property   1 3058 Lakemont Blvd 12/31/2023 T-12 100.0% 1,951,675 442,290 1,509,385 17,694
9.360 Property   1 2000 Luna Road 12/31/2023 T-12 100.0% 2,199,026 496,301 1,702,725 18,432
9.370 Property   1 101 North Campus Drive 12/31/2023 T-12 100.0% 1,672,638 321,322 1,351,316 12,586
9.380 Property   1 4651 Prosper Drive 12/31/2023 T-12 100.0% 2,023,134 536,840 1,486,294 21,977
9.390 Property   1 5025 Tuggle Road 12/31/2023 T-12 100.0% 1,913,747 617,876 1,295,871 44,990
9.400 Property   1 450 Northpointe Court 12/31/2023 T-12 100.0% 1,603,535 377,306 1,226,229 17,532
9.410 Property   1 1602 Vincent Drive 12/31/2023 T-12 100.0% 2,009,897 676,577 1,333,320 19,873
9.420 Property   1 8644 Polk Lane 12/31/2023 T-12 100.0% 1,601,645 424,601 1,177,043 23,466
9.430 Property   1 800 Lindale Industrial Parkway 12/31/2023 T-12 100.0% 1,461,137 270,082 1,191,055 16,338
9.440 Property   1 2465 Fontaine Street 12/31/2023 T-12 100.0% 1,578,976 301,916 1,277,060 29,847
9.450 Property   1 1430 South Wolf Road 12/31/2023 T-12 100.0% 2,201,436 914,149 1,287,287 12,300
9.460 Property   1 2552 South 98th Street 12/31/2023 T-12 100.0% 2,207,258 770,514 1,436,744 28,002
9.470 Property   1 1000 Knell Road 12/31/2023 T-12 100.0% 1,598,685 512,408 1,086,277 17,123
9.480 Property   1 747 Mill Park Drive 12/31/2023 T-12 100.0% 1,274,340 89,862 1,184,478 15,300
9.490 Property   1 502 West Independence Drive 12/31/2023 T-12 100.0% 1,432,395 306,946 1,125,450 16,421

 

 A-1-17 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Third Most Recent NOI Date Third Most Recent Description Underwritten Economic Occupancy (%) Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($)
9.500 Property   1 38401 Amrhein Road 12/31/2023 T-12 100.0% 1,392,821 357,969 1,034,852 17,267
9.510 Property   1 6101 SW 44th Street 12/31/2023 T-12 100.0% 1,241,299 325,548 915,751 12,078
9.520 Property   1 700 Hudson Road 12/31/2023 T-12 0.0% 0 272,695 (272,695) 21,812
9.530 Property   1 685 Alliance Parkway 12/31/2023 T-12 100.0% 1,470,338 352,070 1,118,268 15,071
9.540 Property   1 5101 West Waters Avenue 12/31/2023 T-12 100.0% 804,324 255,170 549,154 9,566
9.550 Property   1 1935 Blue Hills Drive 12/31/2023 T-12 100.0% 971,568 196,403 775,165 10,358
9.560 Property   1 16211 Air Center Boulevard 12/31/2023 T-12 100.0% 964,421 232,544 731,877 9,130
9.570 Property   1 8800 Studley Road 12/31/2023 T-12 100.0% 883,852 125,043 758,809 11,280
9.580 Property   1 6 Konzen Court 12/31/2023 T-12 100.0% 1,460,496 540,094 920,402 18,480
9.590 Property   1 5300 International Drive 12/31/2023 T-12 100.0% 1,021,627 264,997 756,630 13,956
9.600 Property   1 1289 Walden Avenue 12/31/2023 T-12 100.0% 950,294 219,128 731,166 10,507
9.610 Property   1 10551 N Congress Avenue 12/31/2023 T-12 100.0% 1,127,381 287,664 839,717 15,842
9.620 Property   1 3736 Tom Andrews Road 12/31/2023 T-12 100.0% 763,215 170,910 592,305 8,300
9.630 Property   1 2701 South 98th Street 12/31/2023 T-12 100.0% 1,249,510 471,995 777,514 17,928
9.640 Property   1 231 Theater Drive 12/31/2023 T-12 100.0% 879,576 212,566 667,009 12,252
9.650 Property   1 3404 Cragmont Drive 12/31/2023 T-12 100.0% 595,833 234,627 361,206 6,839
9.660 Property   1 4 Liebich Lane 12/31/2023 T-12 100.0% 835,905 191,191 644,714 7,500
9.670 Property   1 4040 Business Park Court 12/31/2023 T-12 100.0% 747,477 161,176 586,300 10,651
9.680 Property   1 1270 North Wilkening 12/31/2023 T-12 100.0% 790,158 365,388 424,769 7,350
9.690 Property   1 4472 Technology Drive 12/31/2023 T-12 100.0% 626,397 138,412 487,985 6,639
9.700 Property   1 28000 Five M Center Drive 12/31/2023 T-12 100.0% 650,401 158,213 492,188 7,193
9.710 Property   1 3383 Spirit Way 12/31/2023 T-12 100.0% 685,967 206,979 478,988 9,910
9.720 Property   1 9667 Inter-Ocean Drive 12/31/2023 T-12 100.0% 639,927 147,504 492,424 10,382
9.730 Property   1 2427 Henry Road NW 12/31/2023 T-12 100.0% 576,325 205,804 370,521 6,037
9.740 Property   1 1115 Regina Graeter Way 12/31/2023 T-12 100.0% 726,053 254,309 471,744 6,384
9.750 Property   1 831 Lone Star Drive 12/31/2023 T-12 0.0% 0 163,617 (163,617) 10,214
9.760 Property   1 4170 Columbia Road 12/31/2023 T-12 100.0% 548,148 66,097 482,051 5,113
9.770 Property   1 6023 Century Oaks Drive 12/31/2023 T-12 100.0% 499,019 167,664 331,355 6,064
9.780 Property   1 2300 Westmoreland Street 12/31/2023 T-12 100.0% 462,900 106,257 356,643 6,000
9.790 Property   1 246 Glasson Drive 12/31/2023 T-12 100.0% 649,431 208,740 440,691 4,625
9.800 Property   1 2759 North Garnett Road 12/31/2023 T-12 100.0% 505,950 106,081 399,870 4,624
9.810 Property   1 1122 Stony Ridge Road 12/31/2023 T-12 100.0% 380,470 87,357 293,113 4,806
9.820 Property   1 5313 Majestic Parkway 12/31/2023 T-12 100.0% 666,141 272,127 394,014 8,227
9.830 Property   1 2901 E Heartland Drive 12/31/2023 T-12 0.0% 0 227,257 (227,257) 9,669
9.840 Property   1 1900 Interstate Boulevard 12/31/2023 T-12 100.0% 195,046 77,733 117,313 3,211
9.850 Property   1 50 Hollow Tree Lane 12/31/2023 T-12 100.0% 461,985 152,209 309,776 5,481
9.860 Property   1 440 US Highway 49 South 12/31/2023 T-12 100.0% 262,122 103,233 158,889 3,600
9.870 Property   1 7569 Golf Course Boulevard 12/31/2023 T-12 0.0% 0 118,633 (118,633) 3,462
9.880 Property   1 4401 112th Street 12/31/2023 T-12 100.0% 313,714 160,100 153,614 3,627
9.890 Property   1 105 Business Park Drive 12/31/2023 T-12 100.0% 184,783 58,423 126,361 2,634
9.900 Property   1 7019 High Grove Boulevard 12/31/2023 T-12 100.0% 189,264 58,553 130,711 1,250
10.000 Loan 5 1 1500 Post Oak Boulevard 12/31/2023 T-12 100.0% 37,429,617 13,124,385 24,305,232 120,636
11.000 Loan 5, 40 1 The Towers at Cupertino City Center 12/31/2023 T-12 90.2% 25,303,526 8,897,312 16,406,214 71,568
12.000 Loan   1 The Greywood 12/31/2023 T-12 96.0% 4,077,896 2,176,407 1,901,489 23,652
13.000 Loan   2 Casa Del Rey and Las Golondrinas Apartments 12/31/2023 T-12 95.0% 2,714,253 698,298 2,015,955 22,426
13.010 Property   1 Casa Del Rey Apartments 12/31/2023 T-12 95.0% 1,503,112 370,592 1,132,520 12,426
13.020 Property   1 Las Golondrinas Apartments 12/31/2023 T-12 95.0% 1,211,141 327,706 883,435 10,000
14.000 Loan 5, 41, 42, 43, 44, 45, 46, 47, 48, 49 1 ONX Industrial Campus 12/31/2023 T-12 95.0% 11,420,448 3,794,457 7,625,991 108,485
15.000 Loan 50, 51, 52, 53, 54, 55 1 Burlington Crossing 12/31/2023 T-12 92.6% 4,166,302 1,207,174 2,959,127 24,329
16.000 Loan 56 2 Amsdell Compass Portfolio 12/31/2024 T-12 77.2% 2,126,825 884,741 1,242,083 16,456
16.010 Property   1 Compass Self-Storage Florida City 12/31/2024 T-12 78.3% 1,310,453 566,489 743,964 5,464
16.020 Property   1 Compass Self-Storage Hiram 12/31/2024 T-12 75.5% 816,372 318,252 498,119 10,992
17.000 Loan 57 2 CIG - 2 Pack Norfolk Portfolio 12/31/2023 T-12 92.9% 1,763,829 556,272 1,207,558 28,750
17.010 Property   1 62 Little Creek Apartments 12/31/2023 T-12 91.7% 946,275 316,753 629,522 15,500
17.020 Property   1 53 Fenner Apartments 12/31/2023 T-12 94.2% 817,554 239,519 578,035 13,250
18.000 Loan 58, 59, 60, 61, 62, 63 1 Stadium Lofts Apartments NAV NAV 92.0% 1,440,246 576,239 864,007 13,542
19.000 Loan 64, 65, 66, 67 1 Courtyard by Marriott Collierville 12/31/2024 T-12 70.6% 5,037,973 3,326,619 1,711,354 201,519
20.000 Loan 5, 68, 69, 70, 71, 72 1 Kirby Industrial NAV NAV 96.5% 12,093,786 2,664,997 9,428,789 85,064
21.000 Loan   1 Regency Square 12/31/2023 T-12 87.2% 1,679,339 624,031 1,055,307 13,894
22.000 Loan   1 Deer Springs Apartments 12/31/2023 T-12 91.0% 1,682,499 801,281 881,217 44,251
23.000 Loan   1 Whitney Place Townhomes NAV NAV 95.0% 1,021,008 392,052 628,956 6,400
24.000 Loan 73, 74 1 Oak Shore Commerce Park 12/31/2023 T-12 95.0% 1,065,957 310,945 755,012 12,905
25.000 Loan 75, 76, 77, 78, 79, 80 1 White Pond Villa 12/31/2023 T-12 91.9% 1,754,634 1,055,946 698,688 46,364
26.000 Loan 81, 82, 83, 84, 85, 86 1 Cinemark NAV NAV 95.4% 1,461,277 310,666 1,150,612 15,597
27.000 Loan 87 1 Tifton Student Housing 12/31/2023 T-12 78.7% 1,514,026 676,173 837,853 30,000
28.000 Loan 88, 89, 90 1 Gateway Plaza at Moorpark 12/31/2023 T-12 92.1% 873,130 321,941 551,189 7,810
29.000 Loan 91, 92, 93 1 221 Baker Road 12/31/2023 T-12 91.1% 658,500 192,498 466,002 7,110

 

 A-1-18 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten TI / LC ($) Underwritten Net Cash Flow ($) Underwritten NOI DSCR (x) Underwritten NCF DSCR (x) Underwritten NOI Debt Yield (%) Underwritten NCF Debt Yield (%) Appraised Value ($)
1.000 Loan 5, 6, 7 1 Mall at Prince George's 890,278 14,099,402 1.83 1.70 15.2% 14.1% 176,300,000
2.000 Loan   1 City Center on 6th 165,684 5,156,444 1.51 1.45 10.4% 10.0% 77,000,000
3.000 Loan 5, 8, 9, 10, 11, 12, 13, 94 1 535 & 545 5th Avenue 0 30,095,359 1.30 1.30 9.8% 9.7% 490,000,000
4.000 Loan 14, 15, 16, 17, 18, 95 18 Sunshine Lake MHC Portfolio  0 4,397,774 1.52 1.49 9.9% 9.8% 77,200,000
4.010 Property   1 Stone Ridge 0 639,070         11,200,000
4.020 Property   1 Intercoastal 0 489,596         7,600,000
4.030 Property   1 Lake Runnymeade 0 369,540         6,300,000
4.040 Property   1 Baltimore Terrace 0 312,794         4,400,000
4.050 Property   1 Concord 0 262,086         5,000,000
4.060 Property   1 Three Oaks Estates 0 265,176         3,900,000
4.070 Property   1 Pavilion 0 249,471         4,700,000
4.080 Property   1 Big Oaks 0 230,709         4,100,000
4.090 Property   1 Cricklewood 0 220,164         3,100,000
4.100 Property   1 Oaklane 0 187,496         4,200,000
4.110 Property   1 Six-0-Five 0 218,826         2,900,000
4.120 Property   1 Shady Haven 0 166,848         2,900,000
4.130 Property   1 Wagon Wheel 0 165,085         2,600,000
4.140 Property   1 Sunset 0 150,546         2,600,000
4.150 Property   1 Lakeside Village 0 120,093         3,000,000
4.160 Property   1 Green Oaks 0 117,318         2,100,000
4.170 Property   1 Arbor Mills 0 117,426         2,100,000
4.180 Property   1 Pala Verde 0 115,530         2,600,000
5.000 Loan   1 Marriott Indianapolis North 0 5,451,484 1.86 1.59 14.8% 12.7% 67,300,000
6.000 Loan 19, 20 1 Hampton Astoria 0 3,232,661 1.28 1.26 8.2% 8.1% 62,100,000
7.000 Loan 21, 22, 23, 24, 25, 26, 27, 28 1 Bleeker Street Industrial 113,216 2,933,349 1.41 1.35 9.3% 8.9% 59,600,000
8.000 Loan 5, 29, 30, 31, 32, 33, 34, 35 1 Del Rey Campus 161,928 8,846,535 1.61 1.57 11.3% 11.1% 132,500,000
9.000 Loan 5, 36, 37, 38, 39, 96 90 Mountain Industrial Portfolio 4,797,403 116,850,967 2.04 1.93 10.6% 10.0% 2,350,000,000
9.010 Property   1 3150 Highway 42 164,380 5,181,228         93,100,000
9.020 Property   1 1151 South Graham Road 153,821 4,743,766         90,700,000
9.030 Property   1 584 US Highway 130 86,786 4,976,406         90,000,000
9.040 Property   1 590 Northport Parkway 207,941 3,383,408         74,150,000
9.050 Property   1 8341 Industrial Parkway 125,067 4,240,077         69,600,000
9.060 Property   1 650 Braselton Parkway 93,438 3,490,179         65,100,000
9.070 Property   1 482 Chaney Avenue 167,839 2,648,597         47,800,000
9.080 Property   1 5000 North Ridge Trail 77,731 2,417,135         47,600,000
9.090 Property   1 5005 Samuell Blvd. 87,969 3,317,082         45,000,000
9.100 Property   1 635 Community Drive 35,995 3,032,314         37,200,000
9.110 Property   1 6538 & 6526 Judge Adams Road 71,570 2,769,892         40,200,000
9.120 Property   1 4350 Fortune Ave NW 88,621 2,275,643         39,500,000
9.130 Property   1 6735 Trippel Road 90,736 1,976,165         38,800,000
9.140 Property   1 1509 Leestown Road 149,960 2,036,908         38,700,000
9.150 Property   1 1601 Brown Road 61,408 2,358,491         38,500,000
9.160 Property   1 22525 West 167th Street 78,441 2,526,256         37,900,000
9.170 Property   1 1414 South Council Road 75,000 1,890,901         37,250,000
9.180 Property   1 4690 Global Avenue NW 82,679 2,031,883         37,100,000
9.190 Property   1 3466 Shippers Drive 85,871 1,889,239         36,600,000
9.200 Property   1 4555 West Highway 146 139,650 1,959,617         35,100,000
9.210 Property   1 9780 Mopar Drive 92,015 2,131,000         34,600,000
9.220 Property   1 3779 Lake Shore Road 84,646 2,109,055         34,000,000
9.230 Property   1 2000 South Walnut Street 52,611 1,773,710         31,500,000
9.240 Property   1 3774 Snyder Road 64,763 1,792,535         31,500,000
9.250 Property   1 8951 Mirabel Road 81,956 1,492,691         30,700,000
9.260 Property   1 8411 Florida Mining Boulevard 42,934 1,574,624         30,100,000
9.270 Property   1 900 Hutchinson Place 95,310 1,403,270         30,090,000
9.280 Property   1 5440 Haggerty Lane 87,605 1,567,151         30,000,000
9.290 Property   1 5703 Mitchell Avenue 95,720 54,618         29,500,000
9.300 Property   1 1103 Powderhouse Road SE 78,890 1,546,661         28,800,000
9.310 Property   1 3200 Rodeo Court 72,720 1,540,015         28,200,000
9.320 Property   1 14001 Jetport Loop 53,418 1,352,070         27,950,000
9.330 Property   1 505 Morgan Lakes Industrial Blvd. 31,630 1,659,074         27,900,000
9.340 Property   1 21200 Spring Plaza Drive 45,294 1,517,307         27,700,000
9.350 Property   1 3058 Lakemont Blvd 44,235 1,447,456         27,000,000
9.360 Property   1 2000 Luna Road 46,079 1,638,214         26,550,000
9.370 Property   1 101 North Campus Drive 31,465 1,307,265         22,000,000
9.380 Property   1 4651 Prosper Drive 54,941 1,409,376         22,000,000
9.390 Property   1 5025 Tuggle Road 112,475 1,138,406         21,870,000
9.400 Property   1 450 Northpointe Court 43,829 1,164,869         20,700,000
9.410 Property   1 1602 Vincent Drive 49,682 1,263,765         20,300,000
9.420 Property   1 8644 Polk Lane 58,665 1,094,912         20,230,000
9.430 Property   1 800 Lindale Industrial Parkway 40,846 1,133,871         20,000,000
9.440 Property   1 2465 Fontaine Street 74,618 1,172,595         19,700,000
9.450 Property   1 1430 South Wolf Road 30,750 1,244,237         19,700,000
9.460 Property   1 2552 South 98th Street 70,005 1,338,738         19,600,000
9.470 Property   1 1000 Knell Road 42,808 1,026,347         18,600,000
9.480 Property   1 747 Mill Park Drive 38,249 1,130,930         18,500,000
9.490 Property   1 502 West Independence Drive 41,052 1,067,977         18,400,000

 

 A-1-19 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Underwritten TI / LC ($) Underwritten Net Cash Flow ($) Underwritten NOI DSCR (x) Underwritten NCF DSCR (x) Underwritten NOI Debt Yield (%) Underwritten NCF Debt Yield (%) Appraised Value ($)
9.500 Property   1 38401 Amrhein Road 43,167 974,419         18,300,000
9.510 Property   1 6101 SW 44th Street 30,195 873,478         16,020,000
9.520 Property   1 700 Hudson Road 54,530 (349,037)         15,500,000
9.530 Property   1 685 Alliance Parkway 37,678 1,065,519         15,010,000
9.540 Property   1 5101 West Waters Avenue 23,916 515,672         14,800,000
9.550 Property   1 1935 Blue Hills Drive 25,895 738,912         14,600,000
9.560 Property   1 16211 Air Center Boulevard 22,824 699,924         14,400,000
9.570 Property   1 8800 Studley Road 28,200 719,330         13,100,000
9.580 Property   1 6 Konzen Court 46,200 855,722         12,710,000
9.590 Property   1 5300 International Drive 34,891 707,783         12,630,000
9.600 Property   1 1289 Walden Avenue 26,268 694,391         12,500,000
9.610 Property   1 10551 N Congress Avenue 39,604 784,271         12,500,000
9.620 Property   1 3736 Tom Andrews Road 20,750 563,255         11,500,000
9.630 Property   1 2701 South 98th Street 44,820 714,766         11,300,000
9.640 Property   1 231 Theater Drive 30,631 624,127         11,250,000
9.650 Property   1 3404 Cragmont Drive 17,096 337,271         10,700,000
9.660 Property   1 4 Liebich Lane 18,750 618,464         10,200,000
9.670 Property   1 4040 Business Park Court 26,627 549,023         9,700,000
9.680 Property   1 1270 North Wilkening 18,375 399,044         9,100,000
9.690 Property   1 4472 Technology Drive 16,597 464,749         8,230,000
9.700 Property   1 28000 Five M Center Drive 17,983 467,011         8,200,000
9.710 Property   1 3383 Spirit Way 24,776 444,302         7,980,000
9.720 Property   1 9667 Inter-Ocean Drive 25,955 456,087         7,600,000
9.730 Property   1 2427 Henry Road NW 15,093 349,391         7,100,000
9.740 Property   1 1115 Regina Graeter Way 15,960 449,400         7,000,000
9.750 Property   1 831 Lone Star Drive 25,534 (199,364)         9,300,000
9.760 Property   1 4170 Columbia Road 12,783 464,155         6,600,000
9.770 Property   1 6023 Century Oaks Drive 15,159 310,132         6,580,000
9.780 Property   1 2300 Westmoreland Street 15,000 335,643         6,500,000
9.790 Property   1 246 Glasson Drive 11,563 424,502         6,400,000
9.800 Property   1 2759 North Garnett Road 11,560 383,686         6,130,000
9.810 Property   1 1122 Stony Ridge Road 12,016 276,291         5,900,000
9.820 Property   1 5313 Majestic Parkway 20,567 365,219         5,850,000
9.830 Property   1 2901 E Heartland Drive 24,172 (261,097)         6,470,000
9.840 Property   1 1900 Interstate Boulevard 8,026 106,076         4,500,000
9.850 Property   1 50 Hollow Tree Lane 13,703 290,592         4,500,000
9.860 Property   1 440 US Highway 49 South 9,000 146,289         3,260,000
9.870 Property   1 7569 Golf Course Boulevard 8,656 (130,751)         3,250,000
9.880 Property   1 4401 112th Street 9,068 140,919         2,790,000
9.890 Property   1 105 Business Park Drive 6,585 117,142         2,350,000
9.900 Property   1 7019 High Grove Boulevard 3,125 126,336         2,170,000
10.000 Loan 5 1 1500 Post Oak Boulevard 1,206,358 22,978,239 2.54 2.40 17.4% 16.4% 275,400,000
11.000 Loan 5, 40 1 The Towers at Cupertino City Center 336,757 15,997,889 1.73 1.69 11.3% 11.0% 228,000,000
12.000 Loan   1 The Greywood 0 1,877,837 1.33 1.31 8.1% 8.0% 39,800,000
13.000 Loan   2 Casa Del Rey and Las Golondrinas Apartments 0 1,993,529 1.36 1.35 8.8% 8.7% 37,550,000
13.010 Property   1 Casa Del Rey Apartments 0 1,120,094         21,350,000
13.020 Property   1 Las Golondrinas Apartments 0 873,435         16,200,000
14.000 Loan 5, 41, 42, 43, 44, 45, 46, 47, 48, 49 1 ONX Industrial Campus 135,607 7,381,899 1.39 1.35 10.2% 9.8% 123,000,000
15.000 Loan 50, 51, 52, 53, 54, 55 1 Burlington Crossing 243,294 2,691,504 3.13 2.84 17.7% 16.1% 38,500,000
16.000 Loan 56 2 Amsdell Compass Portfolio 0 1,225,627 1.62 1.60 10.4% 10.2% 24,500,000
16.010 Property   1 Compass Self-Storage Florida City 0 738,500         15,800,000
16.020 Property   1 Compass Self-Storage Hiram 0 487,127         8,700,000
17.000 Loan 57 2 CIG - 2 Pack Norfolk Portfolio 0 1,178,808 1.54 1.51 10.3% 10.1% 16,800,000
17.010 Property   1 62 Little Creek Apartments 0 614,022         8,850,000
17.020 Property   1 53 Fenner Apartments 0 564,785         7,950,000
18.000 Loan 58, 59, 60, 61, 62, 63 1 Stadium Lofts Apartments 9,308 841,157 1.29 1.25 8.2% 8.0% 19,000,000
19.000 Loan 64, 65, 66, 67 1 Courtyard by Marriott Collierville 0 1,509,835 2.24 1.98 16.3% 14.4% 16,200,000
20.000 Loan 5, 68, 69, 70, 71, 72 1 Kirby Industrial 425,320 8,918,405 1.35 1.28 9.2% 8.7% 173,000,000
21.000 Loan   1 Regency Square 66,990 974,423 1.68 1.55 11.3% 10.4% 13,900,000
22.000 Loan   1 Deer Springs Apartments 0 836,966 1.71 1.62 11.2% 10.6% 12,800,000
23.000 Loan   1 Whitney Place Townhomes 0 622,556 1.26 1.25 8.4% 8.3% 12,250,000
24.000 Loan 73, 74 1 Oak Shore Commerce Park 21,508 720,600 1.37 1.31 11.4% 10.8% 11,500,000
25.000 Loan 75, 76, 77, 78, 79, 80 1 White Pond Villa 0 652,324 1.50 1.40 10.7% 10.0% 11,600,000
26.000 Loan 81, 82, 83, 84, 85, 86 1 Cinemark 43,325 1,091,690 2.72 2.58 18.1% 17.2% 16,560,000
27.000 Loan 87 1 Tifton Student Housing 0 807,853 2.37 2.28 15.2% 14.7% 11,400,000
28.000 Loan 88, 89, 90 1 Gateway Plaza at Moorpark 34,670 508,709 1.64 1.51 11.0% 10.2% 7,700,000
29.000 Loan 91, 92, 93 1 221 Baker Road 23,700 435,192 1.51 1.41 10.2% 9.6% 6,900,000

 

 A-1-20 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Appraised Value Type Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Leased Occupancy (%)(3) Occupancy Date
1.000 Loan 5, 6, 7 1 Mall at Prince George's As Is 11/5/2025 56.7% 54.0% 98.7% 1/31/2026
2.000 Loan   1 City Center on 6th As Is 1/22/2026 66.9% 66.9% 88.6% 2/1/2026
3.000 Loan 5, 8, 9, 10, 11, 12, 13, 94 1 535 & 545 5th Avenue As Is 11/21/2025 63.2% 62.3% 88.8% 11/18/2025
4.000 Loan 14, 15, 16, 17, 18, 95 18 Sunshine Lake MHC Portfolio  As Portfolio 1/16/2026 58.3% 58.3% 77.5% 3/13/2026
4.010 Property   1 Stone Ridge As Is 1/9/2026     72.2% 3/13/2026
4.020 Property   1 Intercoastal As Is 1/8/2026     83.8% 3/13/2026
4.030 Property   1 Lake Runnymeade As Is 1/8/2026     98.7% 3/13/2026
4.040 Property   1 Baltimore Terrace As Is 1/13/2026     92.2% 3/13/2026
4.050 Property   1 Concord As Is 1/9/2026     63.4% 3/13/2026
4.060 Property   1 Three Oaks Estates As Is 1/13/2026     82.9% 3/13/2026
4.070 Property   1 Pavilion As Is 1/8/2026     65.0% 3/13/2026
4.080 Property   1 Big Oaks As Is 1/8/2026     85.7% 3/13/2026
4.090 Property   1 Cricklewood As Is 1/8/2026     81.0% 3/13/2026
4.100 Property   1 Oaklane As Is 1/8/2026     82.0% 3/13/2026
4.110 Property   1 Six-0-Five As Is 1/13/2026     79.2% 3/13/2026
4.120 Property   1 Shady Haven As Is 1/9/2026     65.4% 3/13/2026
4.130 Property   1 Wagon Wheel As Is 1/8/2026     96.0% 3/13/2026
4.140 Property   1 Sunset As Is 1/12/2026     70.5% 3/13/2026
4.150 Property   1 Lakeside Village As Is 1/8/2026     75.9% 3/13/2026
4.160 Property   1 Green Oaks As Is 1/6/2026     80.6% 3/13/2026
4.170 Property   1 Arbor Mills As Is 1/13/2026     71.4% 3/13/2026
4.180 Property   1 Pala Verde As Is 1/8/2026     79.7% 3/13/2026
5.000 Loan   1 Marriott Indianapolis North As Is 2/4/2026 63.8% 60.6% 55.2% 2/28/2026
6.000 Loan 19, 20 1 Hampton Astoria As Is 11/26/2025 64.4% 64.4% 96.4% 2/24/2026
7.000 Loan 21, 22, 23, 24, 25, 26, 27, 28 1 Bleeker Street Industrial As Stabilized 12/1/2026 55.0% 55.0% 93.4% 4/29/2026
8.000 Loan 5, 29, 30, 31, 32, 33, 34, 35 1 Del Rey Campus As Stabilized 1/14/2027 60.4% 60.4% 81.9% 2/18/2026
9.000 Loan 5, 36, 37, 38, 39, 96 90 Mountain Industrial Portfolio As Portfolio 2/11/2026 49.8% 49.8% 96.3% Various
9.010 Property   1 3150 Highway 42 As Is 2/6/2026     100.0% 5/1/2026
9.020 Property   1 1151 South Graham Road As Is 2/10/2026     100.0% 5/1/2026
9.030 Property   1 584 US Highway 130 As Is 2/5/2026     100.0% 5/1/2026
9.040 Property   1 590 Northport Parkway As Is 2/5/2026     100.0% 5/1/2026
9.050 Property   1 8341 Industrial Parkway As Is 2/6/2026     100.0% 5/1/2026
9.060 Property   1 650 Braselton Parkway As Is 2/3/2026     100.0% 5/1/2026
9.070 Property   1 482 Chaney Avenue As Is 2/10/2026     100.0% 5/1/2026
9.080 Property   1 5000 North Ridge Trail As Is 2/6/2026     100.0% 5/1/2026
9.090 Property   1 5005 Samuell Blvd. As Is 2/4/2026     100.0% 5/1/2026
9.100 Property   1 635 Community Drive As Is 2/6/2026     100.0% 5/1/2026
9.110 Property   1 6538 & 6526 Judge Adams Road As Is 2/5/2026     100.0% 5/1/2026
9.120 Property   1 4350 Fortune Ave NW As Is 2/5/2026     100.0% 5/1/2026
9.130 Property   1 6735 Trippel Road As Is 2/5/2026     100.0% 5/1/2026
9.140 Property   1 1509 Leestown Road As Is 2/4/2026     100.0% 5/1/2026
9.150 Property   1 1601 Brown Road As Is 2/5/2026     100.0% 5/1/2026
9.160 Property   1 22525 West 167th Street As Is 2/5/2026     100.0% 5/1/2026
9.170 Property   1 1414 South Council Road As Is 2/6/2026     100.0% 5/1/2026
9.180 Property   1 4690 Global Avenue NW As Is 2/5/2026     100.0% 5/1/2026
9.190 Property   1 3466 Shippers Drive As Is 2/5/2026     100.0% 5/1/2026
9.200 Property   1 4555 West Highway 146 As Is 2/4/2026     100.0% 5/1/2026
9.210 Property   1 9780 Mopar Drive As Is 2/6/2026     100.0% 5/1/2026
9.220 Property   1 3779 Lake Shore Road As Is 2/5/2026     100.0% 5/1/2026
9.230 Property   1 2000 South Walnut Street As Is 2/5/2026     100.0% 5/1/2026
9.240 Property   1 3774 Snyder Road As Is 2/10/2026     100.0% 5/1/2026
9.250 Property   1 8951 Mirabel Road As Is 2/10/2026     100.0% 5/1/2026
9.260 Property   1 8411 Florida Mining Boulevard As Is 2/5/2026     100.0% 5/1/2026
9.270 Property   1 900 Hutchinson Place As Is 2/10/2026     100.0% 5/1/2026
9.280 Property   1 5440 Haggerty Lane As Is 2/11/2026     100.0% 5/1/2026
9.290 Property   1 5703 Mitchell Avenue As Is 2/9/2026     33.1% 5/1/2026
9.300 Property   1 1103 Powderhouse Road SE As Is 2/3/2026     100.0% 5/1/2026
9.310 Property   1 3200 Rodeo Court As Is 2/5/2026     100.0% 5/1/2026
9.320 Property   1 14001 Jetport Loop As Is 2/5/2026     100.0% 5/1/2026
9.330 Property   1 505 Morgan Lakes Industrial Blvd. As Is 2/5/2026     100.0% 5/1/2026
9.340 Property   1 21200 Spring Plaza Drive As Is 2/5/2026     100.0% 5/1/2026
9.350 Property   1 3058 Lakemont Blvd As Is 2/6/2026     100.0% 5/1/2026
9.360 Property   1 2000 Luna Road As Is 2/6/2026     100.0% 5/1/2026
9.370 Property   1 101 North Campus Drive As Is 2/5/2026     100.0% 5/1/2026
9.380 Property   1 4651 Prosper Drive As Is 2/6/2026     100.0% 5/1/2026
9.390 Property   1 5025 Tuggle Road As Is 2/11/2026     100.0% 5/1/2026
9.400 Property   1 450 Northpointe Court As Is 2/5/2026     100.0% 5/1/2026
9.410 Property   1 1602 Vincent Drive As Is 2/10/2026     100.0% 5/1/2026
9.420 Property   1 8644 Polk Lane As Is 2/11/2026     100.0% 5/1/2026
9.430 Property   1 800 Lindale Industrial Parkway As Is 2/3/2026     100.0% 5/1/2026
9.440 Property   1 2465 Fontaine Street As Is 2/6/2026     100.0% 5/1/2026
9.450 Property   1 1430 South Wolf Road As Is 2/6/2026     100.0% 5/1/2026
9.460 Property   1 2552 South 98th Street As Is 2/5/2026     100.0% 5/1/2026
9.470 Property   1 1000 Knell Road As Is 2/10/2026     100.0% 5/1/2026
9.480 Property   1 747 Mill Park Drive As Is 2/9/2026     100.0% 5/1/2026
9.490 Property   1 502 West Independence Drive As Is 2/4/2026     100.0% 5/1/2026

 

 A-1-21 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Appraised Value Type Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Leased Occupancy (%)(3) Occupancy Date
9.500 Property   1 38401 Amrhein Road As Is 2/5/2026     100.0% 5/1/2026
9.510 Property   1 6101 SW 44th Street As Is 2/6/2026     100.0% 5/1/2026
9.520 Property   1 700 Hudson Road As Is 2/6/2026     0.0% 3/1/2026
9.530 Property   1 685 Alliance Parkway As Is 2/6/2026     100.0% 5/1/2026
9.540 Property   1 5101 West Waters Avenue As Is 2/5/2026     100.0% 5/1/2026
9.550 Property   1 1935 Blue Hills Drive As Is 2/6/2026     100.0% 5/1/2026
9.560 Property   1 16211 Air Center Boulevard As Is 2/5/2026     100.0% 5/1/2026
9.570 Property   1 8800 Studley Road As Is 2/5/2026     100.0% 5/1/2026
9.580 Property   1 6 Konzen Court As Is 2/10/2026     100.0% 5/1/2026
9.590 Property   1 5300 International Drive As Is 2/10/2026     100.0% 5/1/2026
9.600 Property   1 1289 Walden Avenue As Is 2/5/2026     100.0% 5/1/2026
9.610 Property   1 10551 N Congress Avenue As Is 2/6/2026     100.0% 5/1/2026
9.620 Property   1 3736 Tom Andrews Road As Is 2/6/2026     100.0% 5/1/2026
9.630 Property   1 2701 South 98th Street As Is 2/5/2026     100.0% 5/1/2026
9.640 Property   1 231 Theater Drive As Is 2/10/2026     100.0% 5/1/2026
9.650 Property   1 3404 Cragmont Drive As Is 2/5/2026     100.0% 5/1/2026
9.660 Property   1 4 Liebich Lane As Is 2/5/2026     100.0% 5/1/2026
9.670 Property   1 4040 Business Park Court As Is 2/5/2026     100.0% 5/1/2026
9.680 Property   1 1270 North Wilkening As Is 2/11/2026     100.0% 5/1/2026
9.690 Property   1 4472 Technology Drive As Is 2/10/2026     100.0% 5/1/2026
9.700 Property   1 28000 Five M Center Drive As Is 2/5/2026     100.0% 5/1/2026
9.710 Property   1 3383 Spirit Way As Is 2/10/2026     100.0% 5/1/2026
9.720 Property   1 9667 Inter-Ocean Drive As Is 2/4/2026     100.0% 5/1/2026
9.730 Property   1 2427 Henry Road NW As Is 2/6/2026     100.0% 5/1/2026
9.740 Property   1 1115 Regina Graeter Way As Is 2/4/2026     100.0% 5/1/2026
9.750 Property   1 831 Lone Star Drive As Is 2/9/2026     0.0% 3/1/2026
9.760 Property   1 4170 Columbia Road As Is 2/4/2026     100.0% 5/1/2026
9.770 Property   1 6023 Century Oaks Drive As Is 2/5/2026     100.0% 5/1/2026
9.780 Property   1 2300 Westmoreland Street As Is 2/5/2026     100.0% 5/1/2026
9.790 Property   1 246 Glasson Drive As Is 2/4/2026     100.0% 5/1/2026
9.800 Property   1 2759 North Garnett Road As Is 2/5/2026     100.0% 5/1/2026
9.810 Property   1 1122 Stony Ridge Road As Is 2/5/2026     100.0% 5/1/2026
9.820 Property   1 5313 Majestic Parkway As Is 2/6/2026     100.0% 5/1/2026
9.830 Property   1 2901 E Heartland Drive As Is 2/6/2026     0.0% 3/1/2026
9.840 Property   1 1900 Interstate Boulevard As Is 2/6/2026     100.0% 5/1/2026
9.850 Property   1 50 Hollow Tree Lane As Is 2/10/2026     100.0% 5/1/2026
9.860 Property   1 440 US Highway 49 South As Is 2/4/2026     100.0% 5/1/2026
9.870 Property   1 7569 Golf Course Boulevard As Is 2/5/2026     0.0% 3/1/2026
9.880 Property   1 4401 112th Street As Is 2/6/2026     100.0% 5/1/2026
9.890 Property   1 105 Business Park Drive As Is 2/4/2026     100.0% 5/1/2026
9.900 Property   1 7019 High Grove Boulevard As Is 2/10/2026     100.0% 5/1/2026
10.000 Loan 5 1 1500 Post Oak Boulevard As Is 10/28/2025 50.8% 50.8% 100.0% 5/1/2026
11.000 Loan 5, 40 1 The Towers at Cupertino City Center As Is 1/13/2026 63.6% 63.6% 89.8% 2/11/2026
12.000 Loan   1 The Greywood As Is 12/31/2025 59.0% 59.0% 100.0% 1/20/2026
13.000 Loan   2 Casa Del Rey and Las Golondrinas Apartments As Is 10/24/2025 61.3% 61.3% 97.2% 1/14/2026
13.010 Property   1 Casa Del Rey Apartments As Is 10/24/2025     94.7% 1/14/2026
13.020 Property   1 Las Golondrinas Apartments As Is 10/24/2025     100.0% 1/14/2026
14.000 Loan 5, 41, 42, 43, 44, 45, 46, 47, 48, 49 1 ONX Industrial Campus As Is 2/19/2026 61.0% 61.0% 96.5% 2/10/2026
15.000 Loan 50, 51, 52, 53, 54, 55 1 Burlington Crossing As Is 3/12/2026 43.5% 43.5% 100.0% 1/23/2026
16.000 Loan 56 2 Amsdell Compass Portfolio As Is Various 49.0% 49.0% 78.6% 3/9/2026
16.010 Property   1 Compass Self-Storage Florida City As Is 1/5/2026     81.4% 3/9/2026
16.020 Property   1 Compass Self-Storage Hiram As Is 1/3/2026     76.7% 3/9/2026
17.000 Loan 57 2 CIG - 2 Pack Norfolk Portfolio As Is 9/10/2025 69.6% 69.6% 93.0% 12/31/2025
17.010 Property   1 62 Little Creek Apartments As Is 9/10/2025     91.9% 12/31/2025
17.020 Property   1 53 Fenner Apartments As Is 9/10/2025     94.3% 12/31/2025
18.000 Loan 58, 59, 60, 61, 62, 63 1 Stadium Lofts Apartments As Is 10/8/2025 55.3% 55.3% 95.3% 12/15/2025
19.000 Loan 64, 65, 66, 67 1 Courtyard by Marriott Collierville Upon Completion 1/14/2027 64.8% 64.8% 70.1% 1/31/2026
20.000 Loan 5, 68, 69, 70, 71, 72 1 Kirby Industrial As Is 11/12/2025 59.0% 59.0% 100.0% 5/6/2026
21.000 Loan   1 Regency Square As Is 1/5/2026 67.1% 67.1% 86.5% 1/22/2026
22.000 Loan   1 Deer Springs Apartments As Is 1/14/2026 61.7% 61.7% 92.2% 2/9/2026
23.000 Loan   1 Whitney Place Townhomes As Is 11/14/2025 61.2% 61.2% 96.9% 11/30/2025
24.000 Loan 73, 74 1 Oak Shore Commerce Park As Is 12/19/2025 57.8% 56.3% 100.0% 1/1/2026
25.000 Loan 75, 76, 77, 78, 79, 80 1 White Pond Villa As Is 10/27/2025 56.0% 56.0% 93.1% 1/8/2026
26.000 Loan 81, 82, 83, 84, 85, 86 1 Cinemark As Is 11/18/2025 38.3% 38.3% 100.0% 5/1/2026
27.000 Loan 87 1 Tifton Student Housing As Is 12/10/2025 48.2% 48.2% 78.3% 1/1/2026
28.000 Loan 88, 89, 90 1 Gateway Plaza at Moorpark As Is 3/13/2026 64.9% 64.9% 88.5% 4/16/2026
29.000 Loan 91, 92, 93 1 221 Baker Road As Is 11/14/2025 65.9% 65.9% 91.6% 2/27/2026

 

 A-1-22 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Single Tenant (Y/N) Largest Tenant Largest Tenant SF Largest Tenant % of NRA Largest Tenant Lease Expiration Date(4)
1.000 Loan 5, 6, 7 1 Mall at Prince George's No Macy's #196 195,655 22.0% 10/31/2028
2.000 Loan   1 City Center on 6th NAP H Mart 33,618 20.3% 2/28/2030
3.000 Loan 5, 8, 9, 10, 11, 12, 13, 94 1 535 & 545 5th Avenue No Empire Offices 535 Fifth Holdings LLC 48,758 9.6% 8/31/2031
4.000 Loan 14, 15, 16, 17, 18, 95 18 Sunshine Lake MHC Portfolio           
4.010 Property   1 Stone Ridge NAP NAP NAP NAP NAP
4.020 Property   1 Intercoastal NAP NAP NAP NAP NAP
4.030 Property   1 Lake Runnymeade NAP NAP NAP NAP NAP
4.040 Property   1 Baltimore Terrace NAP NAP NAP NAP NAP
4.050 Property   1 Concord NAP NAP NAP NAP NAP
4.060 Property   1 Three Oaks Estates NAP NAP NAP NAP NAP
4.070 Property   1 Pavilion NAP NAP NAP NAP NAP
4.080 Property   1 Big Oaks NAP NAP NAP NAP NAP
4.090 Property   1 Cricklewood NAP NAP NAP NAP NAP
4.100 Property   1 Oaklane NAP NAP NAP NAP NAP
4.110 Property   1 Six-0-Five NAP NAP NAP NAP NAP
4.120 Property   1 Shady Haven NAP NAP NAP NAP NAP
4.130 Property   1 Wagon Wheel NAP NAP NAP NAP NAP
4.140 Property   1 Sunset NAP NAP NAP NAP NAP
4.150 Property   1 Lakeside Village NAP NAP NAP NAP NAP
4.160 Property   1 Green Oaks NAP NAP NAP NAP NAP
4.170 Property   1 Arbor Mills NAP NAP NAP NAP NAP
4.180 Property   1 Pala Verde NAP NAP NAP NAP NAP
5.000 Loan   1 Marriott Indianapolis North NAP NAP NAP NAP NAP
6.000 Loan 19, 20 1 Hampton Astoria NAP NAP NAP NAP NAP
7.000 Loan 21, 22, 23, 24, 25, 26, 27, 28 1 Bleeker Street Industrial NAP Moda Express 160,552 88.9% 3/31/2035
8.000 Loan 5, 29, 30, 31, 32, 33, 34, 35 1 Del Rey Campus No Electronic Arts 93,193 57.5% 12/31/2035
9.000 Loan 5, 36, 37, 38, 39, 96 90 Mountain Industrial Portfolio          
9.010 Property   1 3150 Highway 42 Yes Home Depot U.S.A., Inc. 657,518 100.0% 11/30/2040
9.020 Property   1 1151 South Graham Road Yes Amazon.com Services, LLC 615,284 100.0% 8/31/2034
9.030 Property   1 584 US Highway 130 Yes Federal Express Corporation 347,145 100.0% 6/30/2032
9.040 Property   1 590 Northport Parkway Yes Shaw Industries, Inc. 831,764 100.0% 9/30/2027
9.050 Property   1 8341 Industrial Parkway Yes Federal Express Corporation 500,268 100.0% 9/30/2035
9.060 Property   1 650 Braselton Parkway Yes Federal Express Corporation 373,750 100.0% 2/28/2033
9.070 Property   1 482 Chaney Avenue Yes ULTA Beauty Distribution, LLC 671,354 100.0% 7/31/2030
9.080 Property   1 5000 North Ridge Trail Yes Federal Express Corporation 310,922 100.0% 4/30/2031
9.090 Property   1 5005 Samuell Blvd. Yes Federal Express Corporation 351,874 100.0% 6/30/2037
9.100 Property   1 635 Community Drive Yes Federal Express Corporation 143,979 100.0% 5/31/2036
9.110 Property   1 6538 & 6526 Judge Adams Road Yes Federal Express Corporation 286,281 100.0% 4/30/2035
9.120 Property   1 4350 Fortune Ave NW Yes Federal Express Corporation 354,482 100.0% 5/31/2032
9.130 Property   1 6735 Trippel Road Yes Amazon.com Services, LLC 362,942 100.0% 11/30/2028
9.140 Property   1 1509 Leestown Road Yes Jim Beam Brands Co. 599,840 100.0% 1/31/2030
9.150 Property   1 1601 Brown Road Yes Federal Express Corporation 245,633 100.0% 10/31/2031
9.160 Property   1 22525 West 167th Street Yes Federal Express Corporation 313,763 100.0% 5/31/2036
9.170 Property   1 1414 South Council Road Yes Amazon.com Services, LLC 300,000 100.0% 6/30/2033
9.180 Property   1 4690 Global Avenue NW Yes Federal Express Corporation 330,717 100.0% 7/31/2030
9.190 Property   1 3466 Shippers Drive Yes Federal Express Corporation 343,483 100.0% 1/31/2032
9.200 Property   1 4555 West Highway 146 Yes Winland Foods, Inc. 558,600 100.0% 10/31/2033
9.210 Property   1 9780 Mopar Drive Yes DSV Solutions, LLC 368,060 100.0% 10/31/2027
9.220 Property   1 3779 Lake Shore Road Yes Federal Express Corporation 338,584 100.0% 3/31/2031
9.230 Property   1 2000 South Walnut Street Yes Federal Express Corporation 210,445 100.0% 8/31/2030
9.240 Property   1 3774 Snyder Road Yes Federal Express Corporation 259,053 100.0% 5/31/2036
9.250 Property   1 8951 Mirabel Road Yes Federal Express Corporation 327,822 100.0% 10/31/2027
9.260 Property   1 8411 Florida Mining Boulevard Yes Federal Express Corporation 171,734 100.0% 7/31/2031
9.270 Property   1 900 Hutchinson Place Yes CBOCS Distribution, Inc. 381,240 100.0% 6/30/2029
9.280 Property   1 5440 Haggerty Lane Yes Toyota Tsusho America, Inc. 350,418 100.0% 6/30/2029
9.290 Property   1 5703 Mitchell Avenue Yes Altec Industries, Inc. 126,880 33.1% 2/29/2028
9.300 Property   1 1103 Powderhouse Road SE Yes Autoneum North America, Inc. 315,560 100.0% 4/30/2032
9.310 Property   1 3200 Rodeo Court Yes Federal Express Corporation 290,879 100.0% 7/31/2036
9.320 Property   1 14001 Jetport Loop Yes Federal Express Corporation 213,672 100.0% 8/31/2032
9.330 Property   1 505 Morgan Lakes Industrial Blvd. Yes Federal Express Corporation 126,520 100.0% 10/31/2028
9.340 Property   1 21200 Spring Plaza Drive Yes Federal Express Corporation 181,176 100.0% 9/30/2029
9.350 Property   1 3058 Lakemont Blvd Yes Federal Express Corporation 176,939 100.0% 8/31/2028
9.360 Property   1 2000 Luna Road Yes Carrier Enterprises, LLC 184,317 100.0% 3/31/2029
9.370 Property   1 101 North Campus Drive Yes General Electric Company 125,860 100.0% 12/31/2030
9.380 Property   1 4651 Prosper Drive Yes Max-Trac Tire Co., Inc. 219,765 100.0% 8/31/2027
9.390 Property   1 5025 Tuggle Road Yes Federal Express Corporation 449,900 100.0% 5/31/2029
9.400 Property   1 450 Northpointe Court Yes Federal Express Corporation 175,315 100.0% 6/30/2032
9.410 Property   1 1602 Vincent Drive Yes Federal Express Corporation 198,729 100.0% 8/31/2035
9.420 Property   1 8644 Polk Lane Yes Anda Pharmaceuticals, Inc. 234,660 100.0% 7/31/2034
9.430 Property   1 800 Lindale Industrial Parkway Yes Federal Express Corporation 163,383 100.0% 10/31/2031
9.440 Property   1 2465 Fontaine Street Yes Graphic Packaging International, LLC 298,472 100.0% 8/31/2027
9.450 Property   1 1430 South Wolf Road Yes Federal Express Corporation 123,000 100.0% 8/31/2031
9.460 Property   1 2552 South 98th Street Yes Veritiv Operating Company 280,019 100.0% 8/31/2026
9.470 Property   1 1000 Knell Road Yes Peco Pallet, Inc. 171,230 100.0% 3/31/2032
9.480 Property   1 747 Mill Park Drive Yes Magna Seating of America, Inc. 152,995 100.0% 1/31/2030
9.490 Property   1 502 West Independence Drive Yes Federal Express Corporation 164,207 100.0% 9/30/2031

 

 A-1-23 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Single Tenant (Y/N) Largest Tenant Largest Tenant SF Largest Tenant % of NRA Largest Tenant Lease Expiration Date(4)
9.500 Property   1 38401 Amrhein Road Yes Federal Express Corporation 172,668 100.0% 10/31/2028
9.510 Property   1 6101 SW 44th Street Yes Amazon.com Services, LLC 120,780 100.0% 8/31/2030
9.520 Property   1 700 Hudson Road No NAP NAP NAP NAP
9.530 Property   1 685 Alliance Parkway Yes Federal Express Corporation 150,710 100.0% 8/31/2030
9.540 Property   1 5101 West Waters Avenue Yes Federal Express Corporation 95,662 100.0% 11/30/2027
9.550 Property   1 1935 Blue Hills Drive Yes Federal Express Corporation 103,580 100.0% 4/30/2028
9.560 Property   1 16211 Air Center Boulevard Yes National Oilwell DHT, L.P. 91,295 100.0% 9/30/2029
9.570 Property   1 8800 Studley Road Yes Federal Express Corporation 112,799 100.0% 4/30/2028
9.580 Property   1 6 Konzen Court Yes Reinhardt Lease LLC 184,800 100.0% 9/30/2030
9.590 Property   1 5300 International Drive Yes Federal Express Corporation 139,564 100.0% 6/30/2027
9.600 Property   1 1289 Walden Avenue Yes United Parcel Service, Inc. 105,073 100.0% 1/31/2029
9.610 Property   1 10551 N Congress Avenue Yes Bunzl Distribution Midcentral, Inc. 158,417 100.0% 9/30/2031
9.620 Property   1 3736 Tom Andrews Road Yes Chep USA 83,000 100.0% 2/28/2030
9.630 Property   1 2701 South 98th Street Yes The Carlstar Group, LLC 179,280 100.0% 10/31/2030
9.640 Property   1 231 Theater Drive Yes Federal Express Corporation 122,522 100.0% 8/31/2028
9.650 Property   1 3404 Cragmont Drive Yes K1 Speed, Inc. 68,385 100.0% 9/30/2027
9.660 Property   1 4 Liebich Lane Yes United Parcel Service, Inc. 75,000 100.0% 3/31/2031
9.670 Property   1 4040 Business Park Court Yes Style Crest, Inc. 106,507 100.0% 4/30/2031
9.680 Property   1 1270 North Wilkening Yes Federal Express Corporation 73,500 100.0% 3/31/2027
9.690 Property   1 4472 Technology Drive Yes The Sherwin-Williams Company 66,387 100.0% 12/31/2029
9.700 Property   1 28000 Five M Center Drive Yes Federal Express Corporation 71,933 100.0% 5/31/2031
9.710 Property   1 3383 Spirit Way Yes Federal Express Corporation 99,102 100.0% 5/31/2033
9.720 Property   1 9667 Inter-Ocean Drive Yes Federal Express Corporation 103,818 100.0% 8/31/2028
9.730 Property   1 2427 Henry Road NW Yes Federal Express Corporation 60,370 100.0% 5/31/2028
9.740 Property   1 1115 Regina Graeter Way Yes The American Bottling Company 63,840 100.0% 9/30/2029
9.750 Property   1 831 Lone Star Drive No NAP NAP NAP NAP
9.760 Property   1 4170 Columbia Road Yes Siemens Real Estate 51,130 100.0% 5/31/2029
9.770 Property   1 6023 Century Oaks Drive Yes Federal Express Corporation 60,637 100.0% 10/31/2027
9.780 Property   1 2300 Westmoreland Street Yes Locke Supply Co. 60,000 100.0% 4/30/2032
9.790 Property   1 246 Glasson Drive Yes Federal Express Corporation 46,253 100.0% 8/31/2031
9.800 Property   1 2759 North Garnett Road Yes The American Bottling Company 46,240 100.0% 8/31/2028
9.810 Property   1 1122 Stony Ridge Road Yes Federal Express Corporation 48,064 100.0% 8/31/2027
9.820 Property   1 5313 Majestic Parkway Yes Federal Express Corporation 82,269 100.0% 8/31/2028
9.830 Property   1 2901 E Heartland Drive No NAP NAP NAP NAP
9.840 Property   1 1900 Interstate Boulevard Yes Federal Express Corporation 32,105 100.0% 11/30/2027
9.850 Property   1 50 Hollow Tree Lane Yes Hartford Healthcare Corporation 54,812 100.0% 4/30/2031
9.860 Property   1 440 US Highway 49 South Yes Conklin Metal Industries, Inc. 36,000 100.0% 1/31/2033
9.870 Property   1 7569 Golf Course Boulevard No NAP NAP NAP NAP
9.880 Property   1 4401 112th Street Yes Foundation Building Materials, LLC 36,270 100.0% 12/31/2027
9.890 Property   1 105 Business Park Drive Yes Graybar Electric Company, Inc. 26,340 100.0% 8/31/2030
9.900 Property   1 7019 High Grove Boulevard Yes The Sherwin-Williams Company 12,500 100.0% 10/31/2032
10.000 Loan 5 1 1500 Post Oak Boulevard Yes Woodside Energy 603,179 100.0% 10/31/2031
11.000 Loan 5, 40 1 The Towers at Cupertino City Center No Apple 121,351 33.9% 4/30/2032
12.000 Loan   1 The Greywood NAP NAP NAP NAP NAP
13.000 Loan   2 Casa Del Rey and Las Golondrinas Apartments          
13.010 Property   1 Casa Del Rey Apartments No NAP NAP NAP NAP
13.020 Property   1 Las Golondrinas Apartments No NAP NAP NAP NAP
14.000 Loan 5, 41, 42, 43, 44, 45, 46, 47, 48, 49 1 ONX Industrial Campus No ONX1-200-210 LLC 234,000 17.3% 6/30/2036
15.000 Loan 50, 51, 52, 53, 54, 55 1 Burlington Crossing No Ross 30,187 18.6% 1/31/2031
16.000 Loan 56 2 Amsdell Compass Portfolio          
16.010 Property   1 Compass Self-Storage Florida City NAP NAP NAP NAP NAP
16.020 Property   1 Compass Self-Storage Hiram NAP NAP NAP NAP NAP
17.000 Loan 57 2 CIG - 2 Pack Norfolk Portfolio   0 0    
17.010 Property   1 62 Little Creek Apartments NAP NAP NAP NAP NAP
17.020 Property   1 53 Fenner Apartments NAP NAP NAP NAP NAP
18.000 Loan 58, 59, 60, 61, 62, 63 1 Stadium Lofts Apartments No City of Kannapolis 10,058 54.0% 7/31/2044
19.000 Loan 64, 65, 66, 67 1 Courtyard by Marriott Collierville NAP NAP NAP NAP NAP
20.000 Loan 5, 68, 69, 70, 71, 72 1 Kirby Industrial Yes 5 Star Kids 850,640 100.0% 10/31/2035
21.000 Loan   1 Regency Square No Ross Dress For Less 23,992 20.7% 1/31/2033
22.000 Loan   1 Deer Springs Apartments NAP NAP NAP NAP NAP
23.000 Loan   1 Whitney Place Townhomes NAP NAP NAP NAP NAP
24.000 Loan 73, 74 1 Oak Shore Commerce Park No Flex Self-Storage 37,294 43.8% 12/31/2040
25.000 Loan 75, 76, 77, 78, 79, 80 1 White Pond Villa NAP NAP NAP NAP NAP
26.000 Loan 81, 82, 83, 84, 85, 86 1 Cinemark Yes Cinemark USA, Inc. 43,325 1 11/30/2030
27.000 Loan 87 1 Tifton Student Housing NAP NAP NAP NAP NAP
28.000 Loan 88, 89, 90 1 Gateway Plaza at Moorpark No The Church of Jesus Christ of Latter-Day Saints 4,475 14.3% 3/31/2030
29.000 Loan 91, 92, 93 1 221 Baker Road No USA Shutters & Blinds 10,600 22.4% 12/31/2027

 

 A-1-24 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Largest Tenant Second Largest Tenant SF Second Largest Tenant % of NRA Second Largest Tenant Lease Expiration Date Third Largest Tenant
1.000 Loan 5, 6, 7 1 Mall at Prince George's Target #1890 135,186 15.2% 1/31/2029 CubeSmart
2.000 Loan   1 City Center on 6th  Crystal Spa & Crystal Workout Studio 15,440 9.3% 9/14/2029 The City Golf
3.000 Loan 5, 8, 9, 10, 11, 12, 13, 94 1 535 & 545 5th Avenue Best Buy Stores, L.P.   36,787 7.3% 3/31/2031 Laboratory Institute of Merchandising, Inc.
4.000 Loan 14, 15, 16, 17, 18, 95 18 Sunshine Lake MHC Portfolio           
4.010 Property   1 Stone Ridge NAP NAP NAP NAP NAP
4.020 Property   1 Intercoastal NAP NAP NAP NAP NAP
4.030 Property   1 Lake Runnymeade NAP NAP NAP NAP NAP
4.040 Property   1 Baltimore Terrace NAP NAP NAP NAP NAP
4.050 Property   1 Concord NAP NAP NAP NAP NAP
4.060 Property   1 Three Oaks Estates NAP NAP NAP NAP NAP
4.070 Property   1 Pavilion NAP NAP NAP NAP NAP
4.080 Property   1 Big Oaks NAP NAP NAP NAP NAP
4.090 Property   1 Cricklewood NAP NAP NAP NAP NAP
4.100 Property   1 Oaklane NAP NAP NAP NAP NAP
4.110 Property   1 Six-0-Five NAP NAP NAP NAP NAP
4.120 Property   1 Shady Haven NAP NAP NAP NAP NAP
4.130 Property   1 Wagon Wheel NAP NAP NAP NAP NAP
4.140 Property   1 Sunset NAP NAP NAP NAP NAP
4.150 Property   1 Lakeside Village NAP NAP NAP NAP NAP
4.160 Property   1 Green Oaks NAP NAP NAP NAP NAP
4.170 Property   1 Arbor Mills NAP NAP NAP NAP NAP
4.180 Property   1 Pala Verde NAP NAP NAP NAP NAP
5.000 Loan   1 Marriott Indianapolis North NAP NAP NAP NAP NAP
6.000 Loan 19, 20 1 Hampton Astoria NAP NAP NAP NAP NAP
7.000 Loan 21, 22, 23, 24, 25, 26, 27, 28 1 Bleeker Street Industrial Clear Skies Title Company 5,000 2.8% 4/14/2030 ET Admin LLC
8.000 Loan 5, 29, 30, 31, 32, 33, 34, 35 1 Del Rey Campus Continental Development 28,388 17.5% 3/31/2036 Association of Surfing Professionals, LLC (World
Surf League)
9.000 Loan 5, 36, 37, 38, 39, 96 90 Mountain Industrial Portfolio          
9.010 Property   1 3150 Highway 42 NAP NAP NAP NAP NAP
9.020 Property   1 1151 South Graham Road NAP NAP NAP NAP NAP
9.030 Property   1 584 US Highway 130 NAP NAP NAP NAP NAP
9.040 Property   1 590 Northport Parkway NAP NAP NAP NAP NAP
9.050 Property   1 8341 Industrial Parkway NAP NAP NAP NAP NAP
9.060 Property   1 650 Braselton Parkway NAP NAP NAP NAP NAP
9.070 Property   1 482 Chaney Avenue NAP NAP NAP NAP NAP
9.080 Property   1 5000 North Ridge Trail NAP NAP NAP NAP NAP
9.090 Property   1 5005 Samuell Blvd. NAP NAP NAP NAP NAP
9.100 Property   1 635 Community Drive NAP NAP NAP NAP NAP
9.110 Property   1 6538 & 6526 Judge Adams Road NAP NAP NAP NAP NAP
9.120 Property   1 4350 Fortune Ave NW NAP NAP NAP NAP NAP
9.130 Property   1 6735 Trippel Road NAP NAP NAP NAP NAP
9.140 Property   1 1509 Leestown Road NAP NAP NAP NAP NAP
9.150 Property   1 1601 Brown Road NAP NAP NAP NAP NAP
9.160 Property   1 22525 West 167th Street NAP NAP NAP NAP NAP
9.170 Property   1 1414 South Council Road NAP NAP NAP NAP NAP
9.180 Property   1 4690 Global Avenue NW NAP NAP NAP NAP NAP
9.190 Property   1 3466 Shippers Drive NAP NAP NAP NAP NAP
9.200 Property   1 4555 West Highway 146 NAP NAP NAP NAP NAP
9.210 Property   1 9780 Mopar Drive NAP NAP NAP NAP NAP
9.220 Property   1 3779 Lake Shore Road NAP NAP NAP NAP NAP
9.230 Property   1 2000 South Walnut Street NAP NAP NAP NAP NAP
9.240 Property   1 3774 Snyder Road NAP NAP NAP NAP NAP
9.250 Property   1 8951 Mirabel Road NAP NAP NAP NAP NAP
9.260 Property   1 8411 Florida Mining Boulevard NAP NAP NAP NAP NAP
9.270 Property   1 900 Hutchinson Place NAP NAP NAP NAP NAP
9.280 Property   1 5440 Haggerty Lane NAP NAP NAP NAP NAP
9.290 Property   1 5703 Mitchell Avenue NAP NAP NAP NAP NAP
9.300 Property   1 1103 Powderhouse Road SE NAP NAP NAP NAP NAP
9.310 Property   1 3200 Rodeo Court NAP NAP NAP NAP NAP
9.320 Property   1 14001 Jetport Loop NAP NAP NAP NAP NAP
9.330 Property   1 505 Morgan Lakes Industrial Blvd. NAP NAP NAP NAP NAP
9.340 Property   1 21200 Spring Plaza Drive NAP NAP NAP NAP NAP
9.350 Property   1 3058 Lakemont Blvd NAP NAP NAP NAP NAP
9.360 Property   1 2000 Luna Road NAP NAP NAP NAP NAP
9.370 Property   1 101 North Campus Drive NAP NAP NAP NAP NAP
9.380 Property   1 4651 Prosper Drive NAP NAP NAP NAP NAP
9.390 Property   1 5025 Tuggle Road NAP NAP NAP NAP NAP
9.400 Property   1 450 Northpointe Court NAP NAP NAP NAP NAP
9.410 Property   1 1602 Vincent Drive NAP NAP NAP NAP NAP
9.420 Property   1 8644 Polk Lane NAP NAP NAP NAP NAP
9.430 Property   1 800 Lindale Industrial Parkway NAP NAP NAP NAP NAP
9.440 Property   1 2465 Fontaine Street NAP NAP NAP NAP NAP
9.450 Property   1 1430 South Wolf Road NAP NAP NAP NAP NAP
9.460 Property   1 2552 South 98th Street NAP NAP NAP NAP NAP
9.470 Property   1 1000 Knell Road NAP NAP NAP NAP NAP
9.480 Property   1 747 Mill Park Drive NAP NAP NAP NAP NAP
9.490 Property   1 502 West Independence Drive NAP NAP NAP NAP NAP

 

 A-1-25 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Largest Tenant Second Largest Tenant SF Second Largest Tenant % of NRA Second Largest Tenant Lease Expiration Date Third Largest Tenant
9.500 Property   1 38401 Amrhein Road NAP NAP NAP NAP NAP
9.510 Property   1 6101 SW 44th Street NAP NAP NAP NAP NAP
9.520 Property   1 700 Hudson Road NAP NAP NAP NAP NAP
9.530 Property   1 685 Alliance Parkway NAP NAP NAP NAP NAP
9.540 Property   1 5101 West Waters Avenue NAP NAP NAP NAP NAP
9.550 Property   1 1935 Blue Hills Drive NAP NAP NAP NAP NAP
9.560 Property   1 16211 Air Center Boulevard NAP NAP NAP NAP NAP
9.570 Property   1 8800 Studley Road NAP NAP NAP NAP NAP
9.580 Property   1 6 Konzen Court NAP NAP NAP NAP NAP
9.590 Property   1 5300 International Drive NAP NAP NAP NAP NAP
9.600 Property   1 1289 Walden Avenue NAP NAP NAP NAP NAP
9.610 Property   1 10551 N Congress Avenue NAP NAP NAP NAP NAP
9.620 Property   1 3736 Tom Andrews Road NAP NAP NAP NAP NAP
9.630 Property   1 2701 South 98th Street NAP NAP NAP NAP NAP
9.640 Property   1 231 Theater Drive NAP NAP NAP NAP NAP
9.650 Property   1 3404 Cragmont Drive NAP NAP NAP NAP NAP
9.660 Property   1 4 Liebich Lane NAP NAP NAP NAP NAP
9.670 Property   1 4040 Business Park Court NAP NAP NAP NAP NAP
9.680 Property   1 1270 North Wilkening NAP NAP NAP NAP NAP
9.690 Property   1 4472 Technology Drive NAP NAP NAP NAP NAP
9.700 Property   1 28000 Five M Center Drive NAP NAP NAP NAP NAP
9.710 Property   1 3383 Spirit Way NAP NAP NAP NAP NAP
9.720 Property   1 9667 Inter-Ocean Drive NAP NAP NAP NAP NAP
9.730 Property   1 2427 Henry Road NW NAP NAP NAP NAP NAP
9.740 Property   1 1115 Regina Graeter Way NAP NAP NAP NAP NAP
9.750 Property   1 831 Lone Star Drive NAP NAP NAP NAP NAP
9.760 Property   1 4170 Columbia Road NAP NAP NAP NAP NAP
9.770 Property   1 6023 Century Oaks Drive NAP NAP NAP NAP NAP
9.780 Property   1 2300 Westmoreland Street NAP NAP NAP NAP NAP
9.790 Property   1 246 Glasson Drive NAP NAP NAP NAP NAP
9.800 Property   1 2759 North Garnett Road NAP NAP NAP NAP NAP
9.810 Property   1 1122 Stony Ridge Road NAP NAP NAP NAP NAP
9.820 Property   1 5313 Majestic Parkway NAP NAP NAP NAP NAP
9.830 Property   1 2901 E Heartland Drive NAP NAP NAP NAP NAP
9.840 Property   1 1900 Interstate Boulevard NAP NAP NAP NAP NAP
9.850 Property   1 50 Hollow Tree Lane NAP NAP NAP NAP NAP
9.860 Property   1 440 US Highway 49 South NAP NAP NAP NAP NAP
9.870 Property   1 7569 Golf Course Boulevard NAP NAP NAP NAP NAP
9.880 Property   1 4401 112th Street NAP NAP NAP NAP NAP
9.890 Property   1 105 Business Park Drive NAP NAP NAP NAP NAP
9.900 Property   1 7019 High Grove Boulevard NAP NAP NAP NAP NAP
10.000 Loan 5 1 1500 Post Oak Boulevard NAP NAP NAP NAP NAP
11.000 Loan 5, 40 1 The Towers at Cupertino City Center Amazon 112,300 31.4% 1/31/2029 (72,461 SF); 4/30/2027 (39,839 SF) Morgan Stanley
12.000 Loan   1 The Greywood NAP NAP NAP NAP NAP
13.000 Loan   2 Casa Del Rey and Las Golondrinas Apartments          
13.010 Property   1 Casa Del Rey Apartments NAP NAP NAP NAP NAP
13.020 Property   1 Las Golondrinas Apartments NAP NAP NAP NAP NAP
14.000 Loan 5, 41, 42, 43, 44, 45, 46, 47, 48, 49 1 ONX Industrial Campus RNDC 232,676 17.2% 12/31/2034 Byrne Dairy
15.000 Loan 50, 51, 52, 53, 54, 55 1 Burlington Crossing Boot Barn 27,203 16.8% 10/31/2035 PetSmart
16.000 Loan 56 2 Amsdell Compass Portfolio          
16.010 Property   1 Compass Self-Storage Florida City NAP NAP NAP NAP NAP
16.020 Property   1 Compass Self-Storage Hiram NAP NAP NAP NAP NAP
17.000 Loan 57 2 CIG - 2 Pack Norfolk Portfolio          
17.010 Property   1 62 Little Creek Apartments NAP NAP NAP NAP NAP
17.020 Property   1 53 Fenner Apartments NAP NAP NAP NAP NAP
18.000 Loan 58, 59, 60, 61, 62, 63 1 Stadium Lofts Apartments Towel City Tavern 8,557 46.0% 11/30/2034 NAP
19.000 Loan 64, 65, 66, 67 1 Courtyard by Marriott Collierville NAP NAP NAP NAP NAP
20.000 Loan 5, 68, 69, 70, 71, 72 1 Kirby Industrial NAP NAP NAP NAP NAP
21.000 Loan   1 Regency Square Harbor Freight 14,364 12.4% 9/30/2030 Dollar Tree
22.000 Loan   1 Deer Springs Apartments NAP NAP NAP NAP NAP
23.000 Loan   1 Whitney Place Townhomes NAP NAP NAP NAP NAP
24.000 Loan 73, 74 1 Oak Shore Commerce Park Pickle-U LLC 16,172 19.0% 1/5/2034 Truly Free Inc
25.000 Loan 75, 76, 77, 78, 79, 80 1 White Pond Villa NAP NAP NAP NAP NAP
26.000 Loan 81, 82, 83, 84, 85, 86 1 Cinemark NAP NAP NAP NAP NAP
27.000 Loan 87 1 Tifton Student Housing NAP NAP NAP NAP NAP
28.000 Loan 88, 89, 90 1 Gateway Plaza at Moorpark Moorpark Veterinary Hospital 4,270 13.7% 4/30/2028 Szechuwan Garden Restaurant
29.000 Loan 91, 92, 93 1 221 Baker Road Katy Kustom Remodeling 5,500 11.6% 7/31/2027 RPM Automotive

 

 A-1-26 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Third Largest Tenant SF Third Largest Tenant % of NRA Third Largest Tenant Lease Expiration Date Fourth Largest Tenant Fourth Largest Tenant SF Fourth Largest Tenant % of NRA
1.000 Loan 5, 6, 7 1 Mall at Prince George's 90,830 10.2% 4/30/2052 Primark 44,109 5.0%
2.000 Loan   1 City Center on 6th 13,549 8.2% 11/30/2030 Masiso USA LLC 7,801 4.7%
3.000 Loan 5, 8, 9, 10, 11, 12, 13, 94 1 535 & 545 5th Avenue 30,160 5.9% 11/30/2031 Gardiner & Theobald, Inc. 30,035 5.9%
4.000 Loan 14, 15, 16, 17, 18, 95 18 Sunshine Lake MHC Portfolio             
4.010 Property   1 Stone Ridge NAP NAP NAP NAP NAP NAP
4.020 Property   1 Intercoastal NAP NAP NAP NAP NAP NAP
4.030 Property   1 Lake Runnymeade NAP NAP NAP NAP NAP NAP
4.040 Property   1 Baltimore Terrace NAP NAP NAP NAP NAP NAP
4.050 Property   1 Concord NAP NAP NAP NAP NAP NAP
4.060 Property   1 Three Oaks Estates NAP NAP NAP NAP NAP NAP
4.070 Property   1 Pavilion NAP NAP NAP NAP NAP NAP
4.080 Property   1 Big Oaks NAP NAP NAP NAP NAP NAP
4.090 Property   1 Cricklewood NAP NAP NAP NAP NAP NAP
4.100 Property   1 Oaklane NAP NAP NAP NAP NAP NAP
4.110 Property   1 Six-0-Five NAP NAP NAP NAP NAP NAP
4.120 Property   1 Shady Haven NAP NAP NAP NAP NAP NAP
4.130 Property   1 Wagon Wheel NAP NAP NAP NAP NAP NAP
4.140 Property   1 Sunset NAP NAP NAP NAP NAP NAP
4.150 Property   1 Lakeside Village NAP NAP NAP NAP NAP NAP
4.160 Property   1 Green Oaks NAP NAP NAP NAP NAP NAP
4.170 Property   1 Arbor Mills NAP NAP NAP NAP NAP NAP
4.180 Property   1 Pala Verde NAP NAP NAP NAP NAP NAP
5.000 Loan   1 Marriott Indianapolis North NAP NAP NAP NAP NAP NAP
6.000 Loan 19, 20 1 Hampton Astoria NAP NAP NAP NAP NAP NAP
7.000 Loan 21, 22, 23, 24, 25, 26, 27, 28 1 Bleeker Street Industrial 3,000 1.7% 1/31/2032 NAP NAP NAP
8.000 Loan 5, 29, 30, 31, 32, 33, 34, 35 1 Del Rey Campus 11,089 6.8% 6/30/2034 NAP NAP NAP
9.000 Loan 5, 36, 37, 38, 39, 96 90 Mountain Industrial Portfolio            
9.010 Property   1 3150 Highway 42 NAP NAP NAP NAP NAP NAP
9.020 Property   1 1151 South Graham Road NAP NAP NAP NAP NAP NAP
9.030 Property   1 584 US Highway 130 NAP NAP NAP NAP NAP NAP
9.040 Property   1 590 Northport Parkway NAP NAP NAP NAP NAP NAP
9.050 Property   1 8341 Industrial Parkway NAP NAP NAP NAP NAP NAP
9.060 Property   1 650 Braselton Parkway NAP NAP NAP NAP NAP NAP
9.070 Property   1 482 Chaney Avenue NAP NAP NAP NAP NAP NAP
9.080 Property   1 5000 North Ridge Trail NAP NAP NAP NAP NAP NAP
9.090 Property   1 5005 Samuell Blvd. NAP NAP NAP NAP NAP NAP
9.100 Property   1 635 Community Drive NAP NAP NAP NAP NAP NAP
9.110 Property   1 6538 & 6526 Judge Adams Road NAP NAP NAP NAP NAP NAP
9.120 Property   1 4350 Fortune Ave NW NAP NAP NAP NAP NAP NAP
9.130 Property   1 6735 Trippel Road NAP NAP NAP NAP NAP NAP
9.140 Property   1 1509 Leestown Road NAP NAP NAP NAP NAP NAP
9.150 Property   1 1601 Brown Road NAP NAP NAP NAP NAP NAP
9.160 Property   1 22525 West 167th Street NAP NAP NAP NAP NAP NAP
9.170 Property   1 1414 South Council Road NAP NAP NAP NAP NAP NAP
9.180 Property   1 4690 Global Avenue NW NAP NAP NAP NAP NAP NAP
9.190 Property   1 3466 Shippers Drive NAP NAP NAP NAP NAP NAP
9.200 Property   1 4555 West Highway 146 NAP NAP NAP NAP NAP NAP
9.210 Property   1 9780 Mopar Drive NAP NAP NAP NAP NAP NAP
9.220 Property   1 3779 Lake Shore Road NAP NAP NAP NAP NAP NAP
9.230 Property   1 2000 South Walnut Street NAP NAP NAP NAP NAP NAP
9.240 Property   1 3774 Snyder Road NAP NAP NAP NAP NAP NAP
9.250 Property   1 8951 Mirabel Road NAP NAP NAP NAP NAP NAP
9.260 Property   1 8411 Florida Mining Boulevard NAP NAP NAP NAP NAP NAP
9.270 Property   1 900 Hutchinson Place NAP NAP NAP NAP NAP NAP
9.280 Property   1 5440 Haggerty Lane NAP NAP NAP NAP NAP NAP
9.290 Property   1 5703 Mitchell Avenue NAP NAP NAP NAP NAP NAP
9.300 Property   1 1103 Powderhouse Road SE NAP NAP NAP NAP NAP NAP
9.310 Property   1 3200 Rodeo Court NAP NAP NAP NAP NAP NAP
9.320 Property   1 14001 Jetport Loop NAP NAP NAP NAP NAP NAP
9.330 Property   1 505 Morgan Lakes Industrial Blvd. NAP NAP NAP NAP NAP NAP
9.340 Property   1 21200 Spring Plaza Drive NAP NAP NAP NAP NAP NAP
9.350 Property   1 3058 Lakemont Blvd NAP NAP NAP NAP NAP NAP
9.360 Property   1 2000 Luna Road NAP NAP NAP NAP NAP NAP
9.370 Property   1 101 North Campus Drive NAP NAP NAP NAP NAP NAP
9.380 Property   1 4651 Prosper Drive NAP NAP NAP NAP NAP NAP
9.390 Property   1 5025 Tuggle Road NAP NAP NAP NAP NAP NAP
9.400 Property   1 450 Northpointe Court NAP NAP NAP NAP NAP NAP
9.410 Property   1 1602 Vincent Drive NAP NAP NAP NAP NAP NAP
9.420 Property   1 8644 Polk Lane NAP NAP NAP NAP NAP NAP
9.430 Property   1 800 Lindale Industrial Parkway NAP NAP NAP NAP NAP NAP
9.440 Property   1 2465 Fontaine Street NAP NAP NAP NAP NAP NAP
9.450 Property   1 1430 South Wolf Road NAP NAP NAP NAP NAP NAP
9.460 Property   1 2552 South 98th Street NAP NAP NAP NAP NAP NAP
9.470 Property   1 1000 Knell Road NAP NAP NAP NAP NAP NAP
9.480 Property   1 747 Mill Park Drive NAP NAP NAP NAP NAP NAP
9.490 Property   1 502 West Independence Drive NAP NAP NAP NAP NAP NAP

 

 A-1-27 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Third Largest Tenant SF Third Largest Tenant % of NRA Third Largest Tenant Lease Expiration Date Fourth Largest Tenant Fourth Largest Tenant SF Fourth Largest Tenant % of NRA
9.500 Property   1 38401 Amrhein Road NAP NAP NAP NAP NAP NAP
9.510 Property   1 6101 SW 44th Street NAP NAP NAP NAP NAP NAP
9.520 Property   1 700 Hudson Road NAP NAP NAP NAP NAP NAP
9.530 Property   1 685 Alliance Parkway NAP NAP NAP NAP NAP NAP
9.540 Property   1 5101 West Waters Avenue NAP NAP NAP NAP NAP NAP
9.550 Property   1 1935 Blue Hills Drive NAP NAP NAP NAP NAP NAP
9.560 Property   1 16211 Air Center Boulevard NAP NAP NAP NAP NAP NAP
9.570 Property   1 8800 Studley Road NAP NAP NAP NAP NAP NAP
9.580 Property   1 6 Konzen Court NAP NAP NAP NAP NAP NAP
9.590 Property   1 5300 International Drive NAP NAP NAP NAP NAP NAP
9.600 Property   1 1289 Walden Avenue NAP NAP NAP NAP NAP NAP
9.610 Property   1 10551 N Congress Avenue NAP NAP NAP NAP NAP NAP
9.620 Property   1 3736 Tom Andrews Road NAP NAP NAP NAP NAP NAP
9.630 Property   1 2701 South 98th Street NAP NAP NAP NAP NAP NAP
9.640 Property   1 231 Theater Drive NAP NAP NAP NAP NAP NAP
9.650 Property   1 3404 Cragmont Drive NAP NAP NAP NAP NAP NAP
9.660 Property   1 4 Liebich Lane NAP NAP NAP NAP NAP NAP
9.670 Property   1 4040 Business Park Court NAP NAP NAP NAP NAP NAP
9.680 Property   1 1270 North Wilkening NAP NAP NAP NAP NAP NAP
9.690 Property   1 4472 Technology Drive NAP NAP NAP NAP NAP NAP
9.700 Property   1 28000 Five M Center Drive NAP NAP NAP NAP NAP NAP
9.710 Property   1 3383 Spirit Way NAP NAP NAP NAP NAP NAP
9.720 Property   1 9667 Inter-Ocean Drive NAP NAP NAP NAP NAP NAP
9.730 Property   1 2427 Henry Road NW NAP NAP NAP NAP NAP NAP
9.740 Property   1 1115 Regina Graeter Way NAP NAP NAP NAP NAP NAP
9.750 Property   1 831 Lone Star Drive NAP NAP NAP NAP NAP NAP
9.760 Property   1 4170 Columbia Road NAP NAP NAP NAP NAP NAP
9.770 Property   1 6023 Century Oaks Drive NAP NAP NAP NAP NAP NAP
9.780 Property   1 2300 Westmoreland Street NAP NAP NAP NAP NAP NAP
9.790 Property   1 246 Glasson Drive NAP NAP NAP NAP NAP NAP
9.800 Property   1 2759 North Garnett Road NAP NAP NAP NAP NAP NAP
9.810 Property   1 1122 Stony Ridge Road NAP NAP NAP NAP NAP NAP
9.820 Property   1 5313 Majestic Parkway NAP NAP NAP NAP NAP NAP
9.830 Property   1 2901 E Heartland Drive NAP NAP NAP NAP NAP NAP
9.840 Property   1 1900 Interstate Boulevard NAP NAP NAP NAP NAP NAP
9.850 Property   1 50 Hollow Tree Lane NAP NAP NAP NAP NAP NAP
9.860 Property   1 440 US Highway 49 South NAP NAP NAP NAP NAP NAP
9.870 Property   1 7569 Golf Course Boulevard NAP NAP NAP NAP NAP NAP
9.880 Property   1 4401 112th Street NAP NAP NAP NAP NAP NAP
9.890 Property   1 105 Business Park Drive NAP NAP NAP NAP NAP NAP
9.900 Property   1 7019 High Grove Boulevard NAP NAP NAP NAP NAP NAP
10.000 Loan 5 1 1500 Post Oak Boulevard NAP NAP NAP NAP NAP NAP
11.000 Loan 5, 40 1 The Towers at Cupertino City Center 22,775 6.4% 2/28/2033 Aptiv Services US, LLC  14,488 4.0%
12.000 Loan   1 The Greywood NAP NAP NAP NAP NAP NAP
13.000 Loan   2 Casa Del Rey and Las Golondrinas Apartments            
13.010 Property   1 Casa Del Rey Apartments NAP NAP NAP NAP NAP NAP
13.020 Property   1 Las Golondrinas Apartments NAP NAP NAP NAP NAP NAP
14.000 Loan 5, 41, 42, 43, 44, 45, 46, 47, 48, 49 1 ONX Industrial Campus 230,083 17.0% 2/28/2034 Motivate/Lyft 170,000 12.5%
15.000 Loan 50, 51, 52, 53, 54, 55 1 Burlington Crossing 22,693 14.0% 1/30/2030 Best Buy 20,048 12.40%
16.000 Loan 56 2 Amsdell Compass Portfolio            
16.010 Property   1 Compass Self-Storage Florida City NAP NAP NAP NAP NAP NAP
16.020 Property   1 Compass Self-Storage Hiram NAP NAP NAP NAP NAP NAP
17.000 Loan 57 2 CIG - 2 Pack Norfolk Portfolio            
17.010 Property   1 62 Little Creek Apartments NAP NAP NAP NAP NAP NAP
17.020 Property   1 53 Fenner Apartments NAP NAP NAP NAP NAP NAP
18.000 Loan 58, 59, 60, 61, 62, 63 1 Stadium Lofts Apartments NAP NAP NAP NAP NAP NAP
19.000 Loan 64, 65, 66, 67 1 Courtyard by Marriott Collierville NAP NAP NAP NAP NAP NAP
20.000 Loan 5, 68, 69, 70, 71, 72 1 Kirby Industrial NAP NAP NAP NAP NAP NAP
21.000 Loan   1 Regency Square 12,802 11.1% 9/30/2030 Pizza Ranch 8,652 7.5%
22.000 Loan   1 Deer Springs Apartments NAP NAP NAP NAP NAP NAP
23.000 Loan   1 Whitney Place Townhomes NAP NAP NAP NAP NAP NAP
24.000 Loan 73, 74 1 Oak Shore Commerce Park 10,000 11.8% 5/31/2035 Red Bull Distribution Company, Inc. 10,000 11.8%
25.000 Loan 75, 76, 77, 78, 79, 80 1 White Pond Villa NAP NAP NAP NAP NAP NAP
26.000 Loan 81, 82, 83, 84, 85, 86 1 Cinemark NAP NAP NAP NAP NAP NAP
27.000 Loan 87 1 Tifton Student Housing NAP NAP NAP NAP NAP NAP
28.000 Loan 88, 89, 90 1 Gateway Plaza at Moorpark 3,340 10.7% 12/31/2028 Kraken Martial Arts Academy LLC 2,160 6.9%
29.000 Loan 91, 92, 93 1 221 Baker Road 5,000 10.5% 12/31/2028 Appliance Center 4,000 8.4%

 

 A-1-28 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Fourth Largest Tenant Lease Expiration Date Fifth Largest Tenant Fifth Largest Tenant SF Fifth Largest Tenant % of NRA Fifth Largest Tenant Lease Expiration Date
1.000 Loan 5, 6, 7 1 Mall at Prince George's 1/31/2037 Marshalls 35,000 3.9% 1/31/2027
2.000 Loan   1 City Center on 6th 5/14/2031 Recital Karaoke 7,514 4.5% 4/14/2028
3.000 Loan 5, 8, 9, 10, 11, 12, 13, 94 1 535 & 545 5th Avenue 2/23/2031 NBA Media Ventures, LLC (The NBA Store) 25,562 5.0% 1/18/2036
4.000 Loan 14, 15, 16, 17, 18, 95 18 Sunshine Lake MHC Portfolio           
4.010 Property   1 Stone Ridge NAP NAP NAP NAP NAP
4.020 Property   1 Intercoastal NAP NAP NAP NAP NAP
4.030 Property   1 Lake Runnymeade NAP NAP NAP NAP NAP
4.040 Property   1 Baltimore Terrace NAP NAP NAP NAP NAP
4.050 Property   1 Concord NAP NAP NAP NAP NAP
4.060 Property   1 Three Oaks Estates NAP NAP NAP NAP NAP
4.070 Property   1 Pavilion NAP NAP NAP NAP NAP
4.080 Property   1 Big Oaks NAP NAP NAP NAP NAP
4.090 Property   1 Cricklewood NAP NAP NAP NAP NAP
4.100 Property   1 Oaklane NAP NAP NAP NAP NAP
4.110 Property   1 Six-0-Five NAP NAP NAP NAP NAP
4.120 Property   1 Shady Haven NAP NAP NAP NAP NAP
4.130 Property   1 Wagon Wheel NAP NAP NAP NAP NAP
4.140 Property   1 Sunset NAP NAP NAP NAP NAP
4.150 Property   1 Lakeside Village NAP NAP NAP NAP NAP
4.160 Property   1 Green Oaks NAP NAP NAP NAP NAP
4.170 Property   1 Arbor Mills NAP NAP NAP NAP NAP
4.180 Property   1 Pala Verde NAP NAP NAP NAP NAP
5.000 Loan   1 Marriott Indianapolis North NAP NAP NAP NAP NAP
6.000 Loan 19, 20 1 Hampton Astoria NAP NAP NAP NAP NAP
7.000 Loan 21, 22, 23, 24, 25, 26, 27, 28 1 Bleeker Street Industrial NAP NAP NAP NAP NAP
8.000 Loan 5, 29, 30, 31, 32, 33, 34, 35 1 Del Rey Campus NAP NAP NAP NAP NAP
9.000 Loan 5, 36, 37, 38, 39, 96 90 Mountain Industrial Portfolio          
9.010 Property   1 3150 Highway 42 NAP NAP NAP NAP NAP
9.020 Property   1 1151 South Graham Road NAP NAP NAP NAP NAP
9.030 Property   1 584 US Highway 130 NAP NAP NAP NAP NAP
9.040 Property   1 590 Northport Parkway NAP NAP NAP NAP NAP
9.050 Property   1 8341 Industrial Parkway NAP NAP NAP NAP NAP
9.060 Property   1 650 Braselton Parkway NAP NAP NAP NAP NAP
9.070 Property   1 482 Chaney Avenue NAP NAP NAP NAP NAP
9.080 Property   1 5000 North Ridge Trail NAP NAP NAP NAP NAP
9.090 Property   1 5005 Samuell Blvd. NAP NAP NAP NAP NAP
9.100 Property   1 635 Community Drive NAP NAP NAP NAP NAP
9.110 Property   1 6538 & 6526 Judge Adams Road NAP NAP NAP NAP NAP
9.120 Property   1 4350 Fortune Ave NW NAP NAP NAP NAP NAP
9.130 Property   1 6735 Trippel Road NAP NAP NAP NAP NAP
9.140 Property   1 1509 Leestown Road NAP NAP NAP NAP NAP
9.150 Property   1 1601 Brown Road NAP NAP NAP NAP NAP
9.160 Property   1 22525 West 167th Street NAP NAP NAP NAP NAP
9.170 Property   1 1414 South Council Road NAP NAP NAP NAP NAP
9.180 Property   1 4690 Global Avenue NW NAP NAP NAP NAP NAP
9.190 Property   1 3466 Shippers Drive NAP NAP NAP NAP NAP
9.200 Property   1 4555 West Highway 146 NAP NAP NAP NAP NAP
9.210 Property   1 9780 Mopar Drive NAP NAP NAP NAP NAP
9.220 Property   1 3779 Lake Shore Road NAP NAP NAP NAP NAP
9.230 Property   1 2000 South Walnut Street NAP NAP NAP NAP NAP
9.240 Property   1 3774 Snyder Road NAP NAP NAP NAP NAP
9.250 Property   1 8951 Mirabel Road NAP NAP NAP NAP NAP
9.260 Property   1 8411 Florida Mining Boulevard NAP NAP NAP NAP NAP
9.270 Property   1 900 Hutchinson Place NAP NAP NAP NAP NAP
9.280 Property   1 5440 Haggerty Lane NAP NAP NAP NAP NAP
9.290 Property   1 5703 Mitchell Avenue NAP NAP NAP NAP NAP
9.300 Property   1 1103 Powderhouse Road SE NAP NAP NAP NAP NAP
9.310 Property   1 3200 Rodeo Court NAP NAP NAP NAP NAP
9.320 Property   1 14001 Jetport Loop NAP NAP NAP NAP NAP
9.330 Property   1 505 Morgan Lakes Industrial Blvd. NAP NAP NAP NAP NAP
9.340 Property   1 21200 Spring Plaza Drive NAP NAP NAP NAP NAP
9.350 Property   1 3058 Lakemont Blvd NAP NAP NAP NAP NAP
9.360 Property   1 2000 Luna Road NAP NAP NAP NAP NAP
9.370 Property   1 101 North Campus Drive NAP NAP NAP NAP NAP
9.380 Property   1 4651 Prosper Drive NAP NAP NAP NAP NAP
9.390 Property   1 5025 Tuggle Road NAP NAP NAP NAP NAP
9.400 Property   1 450 Northpointe Court NAP NAP NAP NAP NAP
9.410 Property   1 1602 Vincent Drive NAP NAP NAP NAP NAP
9.420 Property   1 8644 Polk Lane NAP NAP NAP NAP NAP
9.430 Property   1 800 Lindale Industrial Parkway NAP NAP NAP NAP NAP
9.440 Property   1 2465 Fontaine Street NAP NAP NAP NAP NAP
9.450 Property   1 1430 South Wolf Road NAP NAP NAP NAP NAP
9.460 Property   1 2552 South 98th Street NAP NAP NAP NAP NAP
9.470 Property   1 1000 Knell Road NAP NAP NAP NAP NAP
9.480 Property   1 747 Mill Park Drive NAP NAP NAP NAP NAP
9.490 Property   1 502 West Independence Drive NAP NAP NAP NAP NAP

 

 A-1-29 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Fourth Largest Tenant Lease Expiration Date Fifth Largest Tenant Fifth Largest Tenant SF Fifth Largest Tenant % of NRA Fifth Largest Tenant Lease Expiration Date
9.500 Property   1 38401 Amrhein Road NAP NAP NAP NAP NAP
9.510 Property   1 6101 SW 44th Street NAP NAP NAP NAP NAP
9.520 Property   1 700 Hudson Road NAP NAP NAP NAP NAP
9.530 Property   1 685 Alliance Parkway NAP NAP NAP NAP NAP
9.540 Property   1 5101 West Waters Avenue NAP NAP NAP NAP NAP
9.550 Property   1 1935 Blue Hills Drive NAP NAP NAP NAP NAP
9.560 Property   1 16211 Air Center Boulevard NAP NAP NAP NAP NAP
9.570 Property   1 8800 Studley Road NAP NAP NAP NAP NAP
9.580 Property   1 6 Konzen Court NAP NAP NAP NAP NAP
9.590 Property   1 5300 International Drive NAP NAP NAP NAP NAP
9.600 Property   1 1289 Walden Avenue NAP NAP NAP NAP NAP
9.610 Property   1 10551 N Congress Avenue NAP NAP NAP NAP NAP
9.620 Property   1 3736 Tom Andrews Road NAP NAP NAP NAP NAP
9.630 Property   1 2701 South 98th Street NAP NAP NAP NAP NAP
9.640 Property   1 231 Theater Drive NAP NAP NAP NAP NAP
9.650 Property   1 3404 Cragmont Drive NAP NAP NAP NAP NAP
9.660 Property   1 4 Liebich Lane NAP NAP NAP NAP NAP
9.670 Property   1 4040 Business Park Court NAP NAP NAP NAP NAP
9.680 Property   1 1270 North Wilkening NAP NAP NAP NAP NAP
9.690 Property   1 4472 Technology Drive NAP NAP NAP NAP NAP
9.700 Property   1 28000 Five M Center Drive NAP NAP NAP NAP NAP
9.710 Property   1 3383 Spirit Way NAP NAP NAP NAP NAP
9.720 Property   1 9667 Inter-Ocean Drive NAP NAP NAP NAP NAP
9.730 Property   1 2427 Henry Road NW NAP NAP NAP NAP NAP
9.740 Property   1 1115 Regina Graeter Way NAP NAP NAP NAP NAP
9.750 Property   1 831 Lone Star Drive NAP NAP NAP NAP NAP
9.760 Property   1 4170 Columbia Road NAP NAP NAP NAP NAP
9.770 Property   1 6023 Century Oaks Drive NAP NAP NAP NAP NAP
9.780 Property   1 2300 Westmoreland Street NAP NAP NAP NAP NAP
9.790 Property   1 246 Glasson Drive NAP NAP NAP NAP NAP
9.800 Property   1 2759 North Garnett Road NAP NAP NAP NAP NAP
9.810 Property   1 1122 Stony Ridge Road NAP NAP NAP NAP NAP
9.820 Property   1 5313 Majestic Parkway NAP NAP NAP NAP NAP
9.830 Property   1 2901 E Heartland Drive NAP NAP NAP NAP NAP
9.840 Property   1 1900 Interstate Boulevard NAP NAP NAP NAP NAP
9.850 Property   1 50 Hollow Tree Lane NAP NAP NAP NAP NAP
9.860 Property   1 440 US Highway 49 South NAP NAP NAP NAP NAP
9.870 Property   1 7569 Golf Course Boulevard NAP NAP NAP NAP NAP
9.880 Property   1 4401 112th Street NAP NAP NAP NAP NAP
9.890 Property   1 105 Business Park Drive NAP NAP NAP NAP NAP
9.900 Property   1 7019 High Grove Boulevard NAP NAP NAP NAP NAP
10.000 Loan 5 1 1500 Post Oak Boulevard NAP NAP NAP NAP NAP
11.000 Loan 5, 40 1 The Towers at Cupertino City Center 5/31/2031 (11,778 SF); 2/28/2031 (2,710 SF) Gridmatic 12,096 3.4% 12/31/2027
12.000 Loan   1 The Greywood NAP NAP NAP NAP NAP
13.000 Loan   2 Casa Del Rey and Las Golondrinas Apartments          
13.010 Property   1 Casa Del Rey Apartments NAP NAP NAP NAP NAP
13.020 Property   1 Las Golondrinas Apartments NAP NAP NAP NAP NAP
14.000 Loan 5, 41, 42, 43, 44, 45, 46, 47, 48, 49 1 ONX Industrial Campus 12/31/2031 InfraServices Group 88,540 6.5% 12/31/2029
15.000 Loan 50, 51, 52, 53, 54, 55 1 Burlington Crossing 3/31/2030 Old Navy 14,845 9.2% 2/28/2030
16.000 Loan 56 2 Amsdell Compass Portfolio          
16.010 Property   1 Compass Self-Storage Florida City NAP NAP NAP NAP NAP
16.020 Property   1 Compass Self-Storage Hiram NAP NAP NAP NAP NAP
17.000 Loan 57 2 CIG - 2 Pack Norfolk Portfolio          
17.010 Property   1 62 Little Creek Apartments NAP NAP NAP NAP NAP
17.020 Property   1 53 Fenner Apartments NAP NAP NAP NAP NAP
18.000 Loan 58, 59, 60, 61, 62, 63 1 Stadium Lofts Apartments NAP NAP NAP NAP NAP
19.000 Loan 64, 65, 66, 67 1 Courtyard by Marriott Collierville NAP NAP NAP NAP NAP
20.000 Loan 5, 68, 69, 70, 71, 72 1 Kirby Industrial NAP NAP NAP NAP NAP
21.000 Loan   1 Regency Square 6/30/2035 Oak Street Health 8,500 7.3% 12/31/2035
22.000 Loan   1 Deer Springs Apartments NAP NAP NAP NAP NAP
23.000 Loan   1 Whitney Place Townhomes NAP NAP NAP NAP NAP
24.000 Loan 73, 74 1 Oak Shore Commerce Park 11/30/2027 Northwind Health & Fitness LLC 4,711 5.5% 12/31/2033
25.000 Loan 75, 76, 77, 78, 79, 80 1 White Pond Villa NAP NAP NAP NAP NAP
26.000 Loan 81, 82, 83, 84, 85, 86 1 Cinemark NAP NAP NAP NAP NAP
27.000 Loan 87 1 Tifton Student Housing NAP NAP NAP NAP NAP
28.000 Loan 88, 89, 90 1 Gateway Plaza at Moorpark 4/30/2027 Rodrick Ghadimi DMD Inc 1,818 5.8% 12/31/2026
29.000 Loan 91, 92, 93 1 221 Baker Road 12/31/2027 Texas Premier Pressure Washing 3,000 6.3% 1/31/2029

 

 A-1-30 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Environmental Phase I Report Date Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%) Flood Zone Ownership Interest
1.000 Loan 5, 6, 7 1 Mall at Prince George's 11/25/2025 NAP 1/23/2026 NAP NAP No Fee
2.000 Loan   1 City Center on 6th 2/25/2026 NAP 2/25/2026 2/26/2026 12% Yes - AH Fee
3.000 Loan 5, 8, 9, 10, 11, 12, 13, 94 1 535 & 545 5th Avenue 4/24/2025 NAP 4/29/2025 NAP NAP No Fee
4.000 Loan 14, 15, 16, 17, 18, 95 18 Sunshine Lake MHC Portfolio               
4.010 Property   1 Stone Ridge 1/19/2026 NAP 1/20/2026 NAP NAP No Fee
4.020 Property   1 Intercoastal 1/15/2026 NAP 1/15/2026 NAP NAP No Fee
4.030 Property   1 Lake Runnymeade 1/16/2026 NAP 1/20/2026 NAP NAP Yes - AE Fee
4.040 Property   1 Baltimore Terrace 1/19/2026 NAP 1/20/2026 NAP NAP No Fee
4.050 Property   1 Concord 1/16/2026 NAP 1/20/2026 NAP NAP Yes - AE Fee
4.060 Property   1 Three Oaks Estates 1/20/2026 NAP 1/20/2026 NAP NAP No Fee
4.070 Property   1 Pavilion 1/20/2026 NAP 1/20/2026 NAP NAP No Fee
4.080 Property   1 Big Oaks 1/20/2026 NAP 1/20/2026 NAP NAP Yes - AE Fee
4.090 Property   1 Cricklewood 1/19/2026 NAP 1/20/2026 NAP NAP No Fee
4.100 Property   1 Oaklane 1/16/2026 NAP 1/20/2026 NAP NAP No Fee
4.110 Property   1 Six-0-Five 1/14/2026 NAP 1/20/2026 NAP NAP No Fee
4.120 Property   1 Shady Haven 1/16/2026 NAP 1/20/2026 NAP NAP Yes - AE Fee
4.130 Property   1 Wagon Wheel 1/19/2026 NAP 1/20/2026 NAP NAP No Fee
4.140 Property   1 Sunset 1/20/2026 NAP 1/20/2026 NAP NAP No Fee
4.150 Property   1 Lakeside Village 1/19/2026 NAP 1/19/2026 NAP NAP No Fee
4.160 Property   1 Green Oaks 1/20/2026 NAP 1/20/2026 NAP NAP No Fee
4.170 Property   1 Arbor Mills 1/20/2026 NAP 1/19/2026 NAP NAP No Fee
4.180 Property   1 Pala Verde 1/19/2026 NAP 1/19/2026 NAP NAP Yes - AE Fee
5.000 Loan   1 Marriott Indianapolis North 2/6/2026 NAP 2/9/2026 NAP NAP Yes - AE Fee
6.000 Loan 19, 20 1 Hampton Astoria 1/7/2026 NAP 1/8/2026 NAP NAP No Fee
7.000 Loan 21, 22, 23, 24, 25, 26, 27, 28 1 Bleeker Street Industrial 10/1/2025 NAP 10/1/2025 NAP NAP No Fee
8.000 Loan 5, 29, 30, 31, 32, 33, 34, 35 1 Del Rey Campus 2/6/2026 NAP 1/29/2026 1/28/2026 14% No Fee
9.000 Loan 5, 36, 37, 38, 39, 96 90 Mountain Industrial Portfolio              
9.010 Property   1 3150 Highway 42 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.020 Property   1 1151 South Graham Road 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.030 Property   1 584 US Highway 130 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.040 Property   1 590 Northport Parkway 2/19/2026 NAP 2/19/2026 NAP NAP Yes - AE Fee
9.050 Property   1 8341 Industrial Parkway 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.060 Property   1 650 Braselton Parkway 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.070 Property   1 482 Chaney Avenue 2/19/2026 NAP 2/18/2026 NAP NAP No Fee
9.080 Property   1 5000 North Ridge Trail 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.090 Property   1 5005 Samuell Blvd. 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.100 Property   1 635 Community Drive 2/19/2026 NAP 2/19/2026 NAP NAP Yes - A Fee
9.110 Property   1 6538 & 6526 Judge Adams Road 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.120 Property   1 4350 Fortune Ave NW 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.130 Property   1 6735 Trippel Road 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.140 Property   1 1509 Leestown Road 2/19/2026 NAP 2/19/2026 NAP NAP Yes - A Fee
9.150 Property   1 1601 Brown Road 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.160 Property   1 22525 West 167th Street 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.170 Property   1 1414 South Council Road 2/19/2026 NAP 2/19/2026 NAP NAP Yes - AE Fee
9.180 Property   1 4690 Global Avenue NW 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.190 Property   1 3466 Shippers Drive 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.200 Property   1 4555 West Highway 146 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.210 Property   1 9780 Mopar Drive 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.220 Property   1 3779 Lake Shore Road 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.230 Property   1 2000 South Walnut Street 2/19/2026 NAP 2/19/2026 2/13/2026 5% Yes - A7 Fee
9.240 Property   1 3774 Snyder Road 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.250 Property   1 8951 Mirabel Road 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.260 Property   1 8411 Florida Mining Boulevard 2/19/2026 NAP 2/19/2026 NAP NAP Yes - AE Fee
9.270 Property   1 900 Hutchinson Place 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.280 Property   1 5440 Haggerty Lane 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.290 Property   1 5703 Mitchell Avenue 2/20/2026 NAP 2/19/2026 NAP NAP No Fee
9.300 Property   1 1103 Powderhouse Road SE 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.310 Property   1 3200 Rodeo Court 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.320 Property   1 14001 Jetport Loop 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.330 Property   1 505 Morgan Lakes Industrial Blvd. 2/19/2026 NAP 2/19/2026 NAP NAP Yes - AE Fee
9.340 Property   1 21200 Spring Plaza Drive 2/19/2026 NAP 2/19/2026 NAP NAP Yes - AE Fee
9.350 Property   1 3058 Lakemont Blvd 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.360 Property   1 2000 Luna Road 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.370 Property   1 101 North Campus Drive 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.380 Property   1 4651 Prosper Drive 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.390 Property   1 5025 Tuggle Road 2/19/2026 NAP 2/19/2026 2/18/2026 11% No Fee
9.400 Property   1 450 Northpointe Court 2/19/2026 NAP 2/19/2026 NAP NAP Yes - A Fee
9.410 Property   1 1602 Vincent Drive 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.420 Property   1 8644 Polk Lane 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.430 Property   1 800 Lindale Industrial Parkway 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.440 Property   1 2465 Fontaine Street 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.450 Property   1 1430 South Wolf Road 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.460 Property   1 2552 South 98th Street 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.470 Property   1 1000 Knell Road 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.480 Property   1 747 Mill Park Drive 2/19/2026 NAP 2/19/2026 NAP NAP Yes - AE Fee
9.490 Property   1 502 West Independence Drive 2/19/2026 NAP 2/19/2026 NAP NAP Yes - AE Fee

 

 A-1-31 

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

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Environmental Phase I Report Date Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%) Flood Zone Ownership Interest
9.500 Property   1 38401 Amrhein Road 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.510 Property   1 6101 SW 44th Street 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.520 Property   1 700 Hudson Road 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.530 Property   1 685 Alliance Parkway 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.540 Property   1 5101 West Waters Avenue 2/19/2026 NAP 2/19/2026 NAP NAP Yes - AE Fee
9.550 Property   1 1935 Blue Hills Drive 2/18/2026 NAP 2/19/2026 NAP NAP No Fee
9.560 Property   1 16211 Air Center Boulevard 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.570 Property   1 8800 Studley Road 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.580 Property   1 6 Konzen Court 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.590 Property   1 5300 International Drive 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.600 Property   1 1289 Walden Avenue 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.610 Property   1 10551 N Congress Avenue 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.620 Property   1 3736 Tom Andrews Road 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.630 Property   1 2701 South 98th Street 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.640 Property   1 231 Theater Drive 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.650 Property   1 3404 Cragmont Drive 2/19/2026 NAP 2/19/2026 NAP NAP Yes - AE Fee
9.660 Property   1 4 Liebich Lane 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.670 Property   1 4040 Business Park Court 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.680 Property   1 1270 North Wilkening 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.690 Property   1 4472 Technology Drive 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.700 Property   1 28000 Five M Center Drive 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.710 Property   1 3383 Spirit Way 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.720 Property   1 9667 Inter-Ocean Drive 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.730 Property   1 2427 Henry Road NW 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.740 Property   1 1115 Regina Graeter Way 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.750 Property   1 831 Lone Star Drive 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.760 Property   1 4170 Columbia Road 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.770 Property   1 6023 Century Oaks Drive 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.780 Property   1 2300 Westmoreland Street 2/19/2026 NAP 2/19/2026 NAP NAP Yes - AE Fee
9.790 Property   1 246 Glasson Drive 2/19/2026 NAP 2/19/2026 NAP NAP No Leasehold
9.800 Property   1 2759 North Garnett Road 2/19/2026 NAP 2/19/2026 NAP NAP Yes - AE Fee
9.810 Property   1 1122 Stony Ridge Road 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.820 Property   1 5313 Majestic Parkway 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.830 Property   1 2901 E Heartland Drive 2/20/2026 NAP 2/19/2026 NAP NAP No Fee
9.840 Property   1 1900 Interstate Boulevard 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.850 Property   1 50 Hollow Tree Lane 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.860 Property   1 440 US Highway 49 South 2/19/2026 NAP 2/19/2026 NAP NAP Yes - AE Fee
9.870 Property   1 7569 Golf Course Boulevard 2/19/2026 NAP 2/19/2026 NAP NAP No Leasehold
9.880 Property   1 4401 112th Street 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.890 Property   1 105 Business Park Drive 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
9.900 Property   1 7019 High Grove Boulevard 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
10.000 Loan 5 1 1500 Post Oak Boulevard 11/3/2025 NAP 11/4/2025 NAP NAP No Fee
11.000 Loan 5, 40 1 The Towers at Cupertino City Center 1/21/2026 NAP 1/21/2026 1/21/2026 16% No Fee
12.000 Loan   1 The Greywood 1/7/2026 NAP 1/7/2026 NAP NAP No Fee
13.000 Loan   2 Casa Del Rey and Las Golondrinas Apartments              
13.010 Property   1 Casa Del Rey Apartments 10/20/2025 NAP 10/20/2025 10/20/2025 9% No Fee
13.020 Property   1 Las Golondrinas Apartments 10/21/2025 NAP 10/21/2025 10/22/2025 15% No Fee
14.000 Loan 5, 41, 42, 43, 44, 45, 46, 47, 48, 49 1 ONX Industrial Campus 2/19/2026 NAP 2/19/2026 NAP NAP No Fee
15.000 Loan 50, 51, 52, 53, 54, 55 1 Burlington Crossing 3/17/2026 NAP 4/27/2026 3/27/2026 7% No Fee
16.000 Loan 56 2 Amsdell Compass Portfolio              
16.010 Property   1 Compass Self-Storage Florida City 9/16/2025 NAP 9/16/2025 NAP NAP No Fee
16.020 Property   1 Compass Self-Storage Hiram 11/25/2025 NAP 12/10/2025 NAP NAP No Fee
17.000 Loan 57 2 CIG - 2 Pack Norfolk Portfolio              
17.010 Property   1 62 Little Creek Apartments 10/9/2025 NAP 10/14/2025 NAP NAP No Fee
17.020 Property   1 53 Fenner Apartments 10/9/2025 NAP 10/14/2025 NAP NAP No Fee
18.000 Loan 58, 59, 60, 61, 62, 63 1 Stadium Lofts Apartments 10/10/2025 NAP 10/9/2025 NAP NAP No Fee
19.000 Loan 64, 65, 66, 67 1 Courtyard by Marriott Collierville 1/21/2026 NAP 1/21/2026 1/21/2026 4% No Fee
20.000 Loan 5, 68, 69, 70, 71, 72 1 Kirby Industrial 11/26/2025 NAP 11/26/2025 11/26/2025 10% No Fee
21.000 Loan   1 Regency Square 2/13/2026 NAP 2/12/2026 NAP NAP No Fee
22.000 Loan   1 Deer Springs Apartments 1/20/2026 NAP 1/20/2026 NAP NAP No Fee
23.000 Loan   1 Whitney Place Townhomes 11/21/2025 NAP 11/21/2025 NAP NAP Yes - AE Fee
24.000 Loan 73, 74 1 Oak Shore Commerce Park 12/8/2025 NAP 12/19/2025 NAP NAP No Fee
25.000 Loan 75, 76, 77, 78, 79, 80 1 White Pond Villa 11/3/2025 NAP 11/3/2025 NAP NAP No Fee
26.000 Loan 81, 82, 83, 84, 85, 86 1 Cinemark 11/24/2025 NAP 11/25/2025 11/25/2025 9% No Fee
27.000 Loan 87 1 Tifton Student Housing 12/22/2025 NAP 12/22/2025 NAP NAP No Fee
28.000 Loan 88, 89, 90 1 Gateway Plaza at Moorpark 3/19/2026 NAP 3/18/2026 2/26/2026 11% Yes - AE Fee
29.000 Loan 91, 92, 93 1 221 Baker Road 11/24/2025 NAP 11/21/2025 NAP NAP No Fee

 

 A-1-32 

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 Expiration Date Ground Lease Extension Terms Annual Ground Lease Payment as of the Cut-off Date ($) Annual Ground Rent Increases (Y/N)
1.000 Loan 5, 6, 7 1 Mall at Prince George's NAP NAP NAP NAP
2.000 Loan   1 City Center on 6th NAP NAP NAP NAP
3.000 Loan 5, 8, 9, 10, 11, 12, 13, 94 1 535 & 545 5th Avenue NAP NAP NAP NAP
4.000 Loan 14, 15, 16, 17, 18, 95 18 Sunshine Lake MHC Portfolio         
4.010 Property   1 Stone Ridge NAP NAP NAP NAP
4.020 Property   1 Intercoastal NAP NAP NAP NAP
4.030 Property   1 Lake Runnymeade NAP NAP NAP NAP
4.040 Property   1 Baltimore Terrace NAP NAP NAP NAP
4.050 Property   1 Concord NAP NAP NAP NAP
4.060 Property   1 Three Oaks Estates NAP NAP NAP NAP
4.070 Property   1 Pavilion NAP NAP NAP NAP
4.080 Property   1 Big Oaks NAP NAP NAP NAP
4.090 Property   1 Cricklewood NAP NAP NAP NAP
4.100 Property   1 Oaklane NAP NAP NAP NAP
4.110 Property   1 Six-0-Five NAP NAP NAP NAP
4.120 Property   1 Shady Haven NAP NAP NAP NAP
4.130 Property   1 Wagon Wheel NAP NAP NAP NAP
4.140 Property   1 Sunset NAP NAP NAP NAP
4.150 Property   1 Lakeside Village NAP NAP NAP NAP
4.160 Property   1 Green Oaks NAP NAP NAP NAP
4.170 Property   1 Arbor Mills NAP NAP NAP NAP
4.180 Property   1 Pala Verde NAP NAP NAP NAP
5.000 Loan   1 Marriott Indianapolis North NAP NAP NAP NAP
6.000 Loan 19, 20 1 Hampton Astoria NAP NAP NAP NAP
7.000 Loan 21, 22, 23, 24, 25, 26, 27, 28 1 Bleeker Street Industrial NAP NAP NAP NAP
8.000 Loan 5, 29, 30, 31, 32, 33, 34, 35 1 Del Rey Campus NAP NAP NAP NAP
9.000 Loan 5, 36, 37, 38, 39, 96 90 Mountain Industrial Portfolio        
9.010 Property   1 3150 Highway 42 NAP NAP NAP NAP
9.020 Property   1 1151 South Graham Road NAP NAP NAP NAP
9.030 Property   1 584 US Highway 130 NAP NAP NAP NAP
9.040 Property   1 590 Northport Parkway NAP NAP NAP NAP
9.050 Property   1 8341 Industrial Parkway NAP NAP NAP NAP
9.060 Property   1 650 Braselton Parkway NAP NAP NAP NAP
9.070 Property   1 482 Chaney Avenue NAP NAP NAP NAP
9.080 Property   1 5000 North Ridge Trail NAP NAP NAP NAP
9.090 Property   1 5005 Samuell Blvd. NAP NAP NAP NAP
9.100 Property   1 635 Community Drive NAP NAP NAP NAP
9.110 Property   1 6538 & 6526 Judge Adams Road NAP NAP NAP NAP
9.120 Property   1 4350 Fortune Ave NW NAP NAP NAP NAP
9.130 Property   1 6735 Trippel Road NAP NAP NAP NAP
9.140 Property   1 1509 Leestown Road NAP NAP NAP NAP
9.150 Property   1 1601 Brown Road NAP NAP NAP NAP
9.160 Property   1 22525 West 167th Street NAP NAP NAP NAP
9.170 Property   1 1414 South Council Road NAP NAP NAP NAP
9.180 Property   1 4690 Global Avenue NW NAP NAP NAP NAP
9.190 Property   1 3466 Shippers Drive NAP NAP NAP NAP
9.200 Property   1 4555 West Highway 146 NAP NAP NAP NAP
9.210 Property   1 9780 Mopar Drive NAP NAP NAP NAP
9.220 Property   1 3779 Lake Shore Road NAP NAP NAP NAP
9.230 Property   1 2000 South Walnut Street NAP NAP NAP NAP
9.240 Property   1 3774 Snyder Road NAP NAP NAP NAP
9.250 Property   1 8951 Mirabel Road NAP NAP NAP NAP
9.260 Property   1 8411 Florida Mining Boulevard NAP NAP NAP NAP
9.270 Property   1 900 Hutchinson Place NAP NAP NAP NAP
9.280 Property   1 5440 Haggerty Lane NAP NAP NAP NAP
9.290 Property   1 5703 Mitchell Avenue NAP NAP NAP NAP
9.300 Property   1 1103 Powderhouse Road SE NAP NAP NAP NAP
9.310 Property   1 3200 Rodeo Court NAP NAP NAP NAP
9.320 Property   1 14001 Jetport Loop NAP NAP NAP NAP
9.330 Property   1 505 Morgan Lakes Industrial Blvd. NAP NAP NAP NAP
9.340 Property   1 21200 Spring Plaza Drive NAP NAP NAP NAP
9.350 Property   1 3058 Lakemont Blvd NAP NAP NAP NAP
9.360 Property   1 2000 Luna Road NAP NAP NAP NAP
9.370 Property   1 101 North Campus Drive NAP NAP NAP NAP
9.380 Property   1 4651 Prosper Drive NAP NAP NAP NAP
9.390 Property   1 5025 Tuggle Road NAP NAP NAP NAP
9.400 Property   1 450 Northpointe Court NAP NAP NAP NAP
9.410 Property   1 1602 Vincent Drive NAP NAP NAP NAP
9.420 Property   1 8644 Polk Lane NAP NAP NAP NAP
9.430 Property   1 800 Lindale Industrial Parkway NAP NAP NAP NAP
9.440 Property   1 2465 Fontaine Street NAP NAP NAP NAP
9.450 Property   1 1430 South Wolf Road NAP NAP NAP NAP
9.460 Property   1 2552 South 98th Street NAP NAP NAP NAP
9.470 Property   1 1000 Knell Road NAP NAP NAP NAP
9.480 Property   1 747 Mill Park Drive NAP NAP NAP NAP
9.490 Property   1 502 West Independence Drive NAP NAP NAP NAP

 

 A-1-33 

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 Expiration Date Ground Lease Extension Terms Annual Ground Lease Payment as of the Cut-off Date ($) Annual Ground Rent Increases (Y/N)
9.500 Property   1 38401 Amrhein Road NAP NAP NAP NAP
9.510 Property   1 6101 SW 44th Street NAP NAP NAP NAP
9.520 Property   1 700 Hudson Road NAP NAP NAP NAP
9.530 Property   1 685 Alliance Parkway NAP NAP NAP NAP
9.540 Property   1 5101 West Waters Avenue NAP NAP NAP NAP
9.550 Property   1 1935 Blue Hills Drive NAP NAP NAP NAP
9.560 Property   1 16211 Air Center Boulevard NAP NAP NAP NAP
9.570 Property   1 8800 Studley Road NAP NAP NAP NAP
9.580 Property   1 6 Konzen Court NAP NAP NAP NAP
9.590 Property   1 5300 International Drive NAP NAP NAP NAP
9.600 Property   1 1289 Walden Avenue NAP NAP NAP NAP
9.610 Property   1 10551 N Congress Avenue NAP NAP NAP NAP
9.620 Property   1 3736 Tom Andrews Road NAP NAP NAP NAP
9.630 Property   1 2701 South 98th Street NAP NAP NAP NAP
9.640 Property   1 231 Theater Drive NAP NAP NAP NAP
9.650 Property   1 3404 Cragmont Drive NAP NAP NAP NAP
9.660 Property   1 4 Liebich Lane NAP NAP NAP NAP
9.670 Property   1 4040 Business Park Court NAP NAP NAP NAP
9.680 Property   1 1270 North Wilkening NAP NAP NAP NAP
9.690 Property   1 4472 Technology Drive NAP NAP NAP NAP
9.700 Property   1 28000 Five M Center Drive NAP NAP NAP NAP
9.710 Property   1 3383 Spirit Way NAP NAP NAP NAP
9.720 Property   1 9667 Inter-Ocean Drive NAP NAP NAP NAP
9.730 Property   1 2427 Henry Road NW NAP NAP NAP NAP
9.740 Property   1 1115 Regina Graeter Way NAP NAP NAP NAP
9.750 Property   1 831 Lone Star Drive NAP NAP NAP NAP
9.760 Property   1 4170 Columbia Road NAP NAP NAP NAP
9.770 Property   1 6023 Century Oaks Drive NAP NAP NAP NAP
9.780 Property   1 2300 Westmoreland Street NAP NAP NAP NAP
9.790 Property   1 246 Glasson Drive 12/11/2040 2 Options - 10 Years 34022.00 Yes
9.800 Property   1 2759 North Garnett Road NAP NAP NAP NAP
9.810 Property   1 1122 Stony Ridge Road NAP NAP NAP NAP
9.820 Property   1 5313 Majestic Parkway NAP NAP NAP NAP
9.830 Property   1 2901 E Heartland Drive NAP NAP NAP NAP
9.840 Property   1 1900 Interstate Boulevard NAP NAP NAP NAP
9.850 Property   1 50 Hollow Tree Lane NAP NAP NAP NAP
9.860 Property   1 440 US Highway 49 South NAP NAP NAP NAP
9.870 Property   1 7569 Golf Course Boulevard 6/30/2037 3 Options - 10 Years Each 56021.88 Yes
9.880 Property   1 4401 112th Street NAP NAP NAP NAP
9.890 Property   1 105 Business Park Drive NAP NAP NAP NAP
9.900 Property   1 7019 High Grove Boulevard NAP NAP NAP NAP
10.000 Loan 5 1 1500 Post Oak Boulevard NAP NAP NAP NAP
11.000 Loan 5, 40 1 The Towers at Cupertino City Center NAP NAP NAP NAP
12.000 Loan   1 The Greywood NAP NAP NAP NAP
13.000 Loan   2 Casa Del Rey and Las Golondrinas Apartments        
13.010 Property   1 Casa Del Rey Apartments NAP NAP NAP NAP
13.020 Property   1 Las Golondrinas Apartments NAP NAP NAP NAP
14.000 Loan 5, 41, 42, 43, 44, 45, 46, 47, 48, 49 1 ONX Industrial Campus NAP NAP NAP NAP
15.000 Loan 50, 51, 52, 53, 54, 55 1 Burlington Crossing NAP NAP NAP NAP
16.000 Loan 56 2 Amsdell Compass Portfolio 1/0/1900 1/0/1900 0.00 1/0/1900
16.010 Property   1 Compass Self-Storage Florida City NAP NAP NAP NAP
16.020 Property   1 Compass Self-Storage Hiram NAP NAP NAP NAP
17.000 Loan 57 2 CIG - 2 Pack Norfolk Portfolio 1/0/1900 1/0/1900 0.00 1/0/1900
17.010 Property   1 62 Little Creek Apartments NAP NAP NAP NAP
17.020 Property   1 53 Fenner Apartments NAP NAP NAP NAP
18.000 Loan 58, 59, 60, 61, 62, 63 1 Stadium Lofts Apartments NAP NAP NAP NAP
19.000 Loan 64, 65, 66, 67 1 Courtyard by Marriott Collierville NAP NAP NAP NAP
20.000 Loan 5, 68, 69, 70, 71, 72 1 Kirby Industrial NAP NAP NAP NAP
21.000 Loan   1 Regency Square NAP NAP NAP NAP
22.000 Loan   1 Deer Springs Apartments NAP NAP NAP NAP
23.000 Loan   1 Whitney Place Townhomes NAP NAP NAP NAP
24.000 Loan 73, 74 1 Oak Shore Commerce Park NAP NAP NAP NAP
25.000 Loan 75, 76, 77, 78, 79, 80 1 White Pond Villa NAP NAP NAP NAP
26.000 Loan 81, 82, 83, 84, 85, 86 1 Cinemark NAP NAP NAP NAP
27.000 Loan 87 1 Tifton Student Housing NAP NAP NAP NAP
28.000 Loan 88, 89, 90 1 Gateway Plaza at Moorpark NAP NAP NAP NAP
29.000 Loan 91, 92, 93 1 221 Baker Road NAP NAP NAP NAP

 

 A-1-34 

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 RE Tax Reserve ($) Monthly RE Tax Reserve ($) Upfront Insurance Reserve ($) Monthly Insurance Reserve ($) Upfront Replacement / PIP Reserve ($) Monthly Replacement / FF&E Reserve ($)
1.000 Loan 5, 6, 7 1 Mall at Prince George's 710,649 568,441 0 Springing 0 6,559
2.000 Loan   1 City Center on 6th 52,791 52,791 0 Springing 0 3,076
3.000 Loan 5, 8, 9, 10, 11, 12, 13, 94 1 535 & 545 5th Avenue 0 Springing 0 Springing 0 8,453
4.000 Loan 14, 15, 16, 17, 18, 95 18 Sunshine Lake MHC Portfolio  83,218 38,741 0 Springing 0 5,703
4.010 Property   1 Stone Ridge            
4.020 Property   1 Intercoastal            
4.030 Property   1 Lake Runnymeade            
4.040 Property   1 Baltimore Terrace            
4.050 Property   1 Concord            
4.060 Property   1 Three Oaks Estates            
4.070 Property   1 Pavilion            
4.080 Property   1 Big Oaks            
4.090 Property   1 Cricklewood            
4.100 Property   1 Oaklane            
4.110 Property   1 Six-0-Five            
4.120 Property   1 Shady Haven            
4.130 Property   1 Wagon Wheel            
4.140 Property   1 Sunset            
4.150 Property   1 Lakeside Village            
4.160 Property   1 Green Oaks            
4.170 Property   1 Arbor Mills            
4.180 Property   1 Pala Verde            
5.000 Loan   1 Marriott Indianapolis North 0 78,435 0 Springing 0 76,572
6.000 Loan 19, 20 1 Hampton Astoria 195,341 31,007 44,000 Springing 0 5,250
7.000 Loan 21, 22, 23, 24, 25, 26, 27, 28 1 Bleeker Street Industrial 101,618 25,405 0 Springing 0 Springing
8.000 Loan 5, 29, 30, 31, 32, 33, 34, 35 1 Del Rey Campus 0 Springing 0 Springing 0 2,025
9.000 Loan 5, 36, 37, 38, 39, 96 90 Mountain Industrial Portfolio 0 Springing 0 Springing 0 Springing
9.010 Property   1 3150 Highway 42            
9.020 Property   1 1151 South Graham Road            
9.030 Property   1 584 US Highway 130            
9.040 Property   1 590 Northport Parkway            
9.050 Property   1 8341 Industrial Parkway            
9.060 Property   1 650 Braselton Parkway            
9.070 Property   1 482 Chaney Avenue            
9.080 Property   1 5000 North Ridge Trail            
9.090 Property   1 5005 Samuell Blvd.            
9.100 Property   1 635 Community Drive            
9.110 Property   1 6538 & 6526 Judge Adams Road            
9.120 Property   1 4350 Fortune Ave NW            
9.130 Property   1 6735 Trippel Road            
9.140 Property   1 1509 Leestown Road            
9.150 Property   1 1601 Brown Road            
9.160 Property   1 22525 West 167th Street            
9.170 Property   1 1414 South Council Road            
9.180 Property   1 4690 Global Avenue NW            
9.190 Property   1 3466 Shippers Drive            
9.200 Property   1 4555 West Highway 146            
9.210 Property   1 9780 Mopar Drive            
9.220 Property   1 3779 Lake Shore Road            
9.230 Property   1 2000 South Walnut Street            
9.240 Property   1 3774 Snyder Road            
9.250 Property   1 8951 Mirabel Road            
9.260 Property   1 8411 Florida Mining Boulevard            
9.270 Property   1 900 Hutchinson Place            
9.280 Property   1 5440 Haggerty Lane            
9.290 Property   1 5703 Mitchell Avenue            
9.300 Property   1 1103 Powderhouse Road SE            
9.310 Property   1 3200 Rodeo Court            
9.320 Property   1 14001 Jetport Loop            
9.330 Property   1 505 Morgan Lakes Industrial Blvd.            
9.340 Property   1 21200 Spring Plaza Drive            
9.350 Property   1 3058 Lakemont Blvd            
9.360 Property   1 2000 Luna Road            
9.370 Property   1 101 North Campus Drive            
9.380 Property   1 4651 Prosper Drive            
9.390 Property   1 5025 Tuggle Road            
9.400 Property   1 450 Northpointe Court            
9.410 Property   1 1602 Vincent Drive            
9.420 Property   1 8644 Polk Lane            
9.430 Property   1 800 Lindale Industrial Parkway            
9.440 Property   1 2465 Fontaine Street            
9.450 Property   1 1430 South Wolf Road            
9.460 Property   1 2552 South 98th Street            
9.470 Property   1 1000 Knell Road            
9.480 Property   1 747 Mill Park Drive            
9.490 Property   1 502 West Independence Drive            

 

 A-1-35 

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 RE Tax Reserve ($) Monthly RE Tax Reserve ($) Upfront Insurance Reserve ($) Monthly Insurance Reserve ($) Upfront Replacement / PIP Reserve ($) Monthly Replacement / FF&E Reserve ($)
9.500 Property   1 38401 Amrhein Road            
9.510 Property   1 6101 SW 44th Street            
9.520 Property   1 700 Hudson Road            
9.530 Property   1 685 Alliance Parkway            
9.540 Property   1 5101 West Waters Avenue            
9.550 Property   1 1935 Blue Hills Drive            
9.560 Property   1 16211 Air Center Boulevard            
9.570 Property   1 8800 Studley Road            
9.580 Property   1 6 Konzen Court            
9.590 Property   1 5300 International Drive            
9.600 Property   1 1289 Walden Avenue            
9.610 Property   1 10551 N Congress Avenue            
9.620 Property   1 3736 Tom Andrews Road            
9.630 Property   1 2701 South 98th Street            
9.640 Property   1 231 Theater Drive            
9.650 Property   1 3404 Cragmont Drive            
9.660 Property   1 4 Liebich Lane            
9.670 Property   1 4040 Business Park Court            
9.680 Property   1 1270 North Wilkening            
9.690 Property   1 4472 Technology Drive            
9.700 Property   1 28000 Five M Center Drive            
9.710 Property   1 3383 Spirit Way            
9.720 Property   1 9667 Inter-Ocean Drive            
9.730 Property   1 2427 Henry Road NW            
9.740 Property   1 1115 Regina Graeter Way            
9.750 Property   1 831 Lone Star Drive            
9.760 Property   1 4170 Columbia Road            
9.770 Property   1 6023 Century Oaks Drive            
9.780 Property   1 2300 Westmoreland Street            
9.790 Property   1 246 Glasson Drive            
9.800 Property   1 2759 North Garnett Road            
9.810 Property   1 1122 Stony Ridge Road            
9.820 Property   1 5313 Majestic Parkway            
9.830 Property   1 2901 E Heartland Drive            
9.840 Property   1 1900 Interstate Boulevard            
9.850 Property   1 50 Hollow Tree Lane            
9.860 Property   1 440 US Highway 49 South            
9.870 Property   1 7569 Golf Course Boulevard            
9.880 Property   1 4401 112th Street            
9.890 Property   1 105 Business Park Drive            
9.900 Property   1 7019 High Grove Boulevard            
10.000 Loan 5 1 1500 Post Oak Boulevard 0 Springing 0 Springing 0 Springing
11.000 Loan 5, 40 1 The Towers at Cupertino City Center 273,252 273,252 0 Springing 171,433 5,962
12.000 Loan   1 The Greywood 399,904 99,976 82,890 8,289 0 1,971
13.000 Loan   2 Casa Del Rey and Las Golondrinas Apartments 242,562 30,000 0 Springing 94,750 1,890
13.010 Property   1 Casa Del Rey Apartments            
13.020 Property   1 Las Golondrinas Apartments            
14.000 Loan 5, 41, 42, 43, 44, 45, 46, 47, 48, 49 1 ONX Industrial Campus 359,751 62,187 208,741 69,580 0 9,040
15.000 Loan 50, 51, 52, 53, 54, 55 1 Burlington Crossing 73,538 36,769 15,197 15,197 0 2,568
16.000 Loan 56 2 Amsdell Compass Portfolio 33,500 16,750 13,402 6,701 0 1,371
16.010 Property   1 Compass Self-Storage Florida City            
16.020 Property   1 Compass Self-Storage Hiram            
17.000 Loan 57 2 CIG - 2 Pack Norfolk Portfolio 19,333 9,666 73,025 6,202 0 2,396
17.010 Property   1 62 Little Creek Apartments            
17.020 Property   1 53 Fenner Apartments            
18.000 Loan 58, 59, 60, 61, 62, 63 1 Stadium Lofts Apartments 15,051 1,844 3,750 3,750 0 1,129
19.000 Loan 64, 65, 66, 67 1 Courtyard by Marriott Collierville 50,940 16,980 0 7,444 0 Springing
20.000 Loan 5, 68, 69, 70, 71, 72 1 Kirby Industrial 797,094 132,849 369,841 52,834 0 7,089
21.000 Loan   1 Regency Square 105,321 21,064 0 Springing 0 1,447
22.000 Loan   1 Deer Springs Apartments 46,542 15,514 0 Springing 0 3,688
23.000 Loan   1 Whitney Place Townhomes 0 11,444 36,428 9,107 0 533
24.000 Loan 73, 74 1 Oak Shore Commerce Park 22,625 8,515 7,700 1,925 0 1,075
25.000 Loan 75, 76, 77, 78, 79, 80 1 White Pond Villa 39,218 19,609 63,896 7,987 3,864 3,864
26.000 Loan 81, 82, 83, 84, 85, 86 1 Cinemark 82,014 20,504 1,006 1,006 1,300 1,300
27.000 Loan 87 1 Tifton Student Housing 28,609 7,152 25,505 6,376 0 2,570
28.000 Loan 88, 89, 90 1 Gateway Plaza at Moorpark 17,760 5,920 13,734 4,578 92,000 651
29.000 Loan 91, 92, 93 1 221 Baker Road 15,400 7,333 5,856 2,788 0 593

 

 A-1-36 

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 Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Monthly TI/LC Reserve ($) TI/LC Caps ($) Upfront Debt Service Reserve ($) Monthly Debt Service Reserve ($)
1.000 Loan 5, 6, 7 1 Mall at Prince George's 0 800,000 74,190 0 0 0
2.000 Loan   1 City Center on 6th 0 0 13,807 0 0 0
3.000 Loan 5, 8, 9, 10, 11, 12, 13, 94 1 535 & 545 5th Avenue 0 52,000 0 0 0 0
4.000 Loan 14, 15, 16, 17, 18, 95 18 Sunshine Lake MHC Portfolio  136,700 0 0 0 0 0
4.010 Property   1 Stone Ridge            
4.020 Property   1 Intercoastal            
4.030 Property   1 Lake Runnymeade            
4.040 Property   1 Baltimore Terrace            
4.050 Property   1 Concord            
4.060 Property   1 Three Oaks Estates            
4.070 Property   1 Pavilion            
4.080 Property   1 Big Oaks            
4.090 Property   1 Cricklewood            
4.100 Property   1 Oaklane            
4.110 Property   1 Six-0-Five            
4.120 Property   1 Shady Haven            
4.130 Property   1 Wagon Wheel            
4.140 Property   1 Sunset            
4.150 Property   1 Lakeside Village            
4.160 Property   1 Green Oaks            
4.170 Property   1 Arbor Mills            
4.180 Property   1 Pala Verde            
5.000 Loan   1 Marriott Indianapolis North 0 0 0 0 0 0
6.000 Loan 19, 20 1 Hampton Astoria 189,000 0 0 0 0 0
7.000 Loan 21, 22, 23, 24, 25, 26, 27, 28 1 Bleeker Street Industrial 0 0 0 0 0 0
8.000 Loan 5, 29, 30, 31, 32, 33, 34, 35 1 Del Rey Campus 0 0 13,503 0 0 0
9.000 Loan 5, 36, 37, 38, 39, 96 90 Mountain Industrial Portfolio 0 0 Springing 0 0 0
9.010 Property   1 3150 Highway 42            
9.020 Property   1 1151 South Graham Road            
9.030 Property   1 584 US Highway 130            
9.040 Property   1 590 Northport Parkway            
9.050 Property   1 8341 Industrial Parkway            
9.060 Property   1 650 Braselton Parkway            
9.070 Property   1 482 Chaney Avenue            
9.080 Property   1 5000 North Ridge Trail            
9.090 Property   1 5005 Samuell Blvd.            
9.100 Property   1 635 Community Drive            
9.110 Property   1 6538 & 6526 Judge Adams Road            
9.120 Property   1 4350 Fortune Ave NW            
9.130 Property   1 6735 Trippel Road            
9.140 Property   1 1509 Leestown Road            
9.150 Property   1 1601 Brown Road            
9.160 Property   1 22525 West 167th Street            
9.170 Property   1 1414 South Council Road            
9.180 Property   1 4690 Global Avenue NW            
9.190 Property   1 3466 Shippers Drive            
9.200 Property   1 4555 West Highway 146            
9.210 Property   1 9780 Mopar Drive            
9.220 Property   1 3779 Lake Shore Road            
9.230 Property   1 2000 South Walnut Street            
9.240 Property   1 3774 Snyder Road            
9.250 Property   1 8951 Mirabel Road            
9.260 Property   1 8411 Florida Mining Boulevard            
9.270 Property   1 900 Hutchinson Place            
9.280 Property   1 5440 Haggerty Lane            
9.290 Property   1 5703 Mitchell Avenue            
9.300 Property   1 1103 Powderhouse Road SE            
9.310 Property   1 3200 Rodeo Court            
9.320 Property   1 14001 Jetport Loop            
9.330 Property   1 505 Morgan Lakes Industrial Blvd.            
9.340 Property   1 21200 Spring Plaza Drive            
9.350 Property   1 3058 Lakemont Blvd            
9.360 Property   1 2000 Luna Road            
9.370 Property   1 101 North Campus Drive            
9.380 Property   1 4651 Prosper Drive            
9.390 Property   1 5025 Tuggle Road            
9.400 Property   1 450 Northpointe Court            
9.410 Property   1 1602 Vincent Drive            
9.420 Property   1 8644 Polk Lane            
9.430 Property   1 800 Lindale Industrial Parkway            
9.440 Property   1 2465 Fontaine Street            
9.450 Property   1 1430 South Wolf Road            
9.460 Property   1 2552 South 98th Street            
9.470 Property   1 1000 Knell Road            
9.480 Property   1 747 Mill Park Drive            
9.490 Property   1 502 West Independence Drive            

 

 A-1-37 

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 Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Monthly TI/LC Reserve ($) TI/LC Caps ($) Upfront Debt Service Reserve ($) Monthly Debt Service Reserve ($)
9.500 Property   1 38401 Amrhein Road            
9.510 Property   1 6101 SW 44th Street            
9.520 Property   1 700 Hudson Road            
9.530 Property   1 685 Alliance Parkway            
9.540 Property   1 5101 West Waters Avenue            
9.550 Property   1 1935 Blue Hills Drive            
9.560 Property   1 16211 Air Center Boulevard            
9.570 Property   1 8800 Studley Road            
9.580 Property   1 6 Konzen Court            
9.590 Property   1 5300 International Drive            
9.600 Property   1 1289 Walden Avenue            
9.610 Property   1 10551 N Congress Avenue            
9.620 Property   1 3736 Tom Andrews Road            
9.630 Property   1 2701 South 98th Street            
9.640 Property   1 231 Theater Drive            
9.650 Property   1 3404 Cragmont Drive            
9.660 Property   1 4 Liebich Lane            
9.670 Property   1 4040 Business Park Court            
9.680 Property   1 1270 North Wilkening            
9.690 Property   1 4472 Technology Drive            
9.700 Property   1 28000 Five M Center Drive            
9.710 Property   1 3383 Spirit Way            
9.720 Property   1 9667 Inter-Ocean Drive            
9.730 Property   1 2427 Henry Road NW            
9.740 Property   1 1115 Regina Graeter Way            
9.750 Property   1 831 Lone Star Drive            
9.760 Property   1 4170 Columbia Road            
9.770 Property   1 6023 Century Oaks Drive            
9.780 Property   1 2300 Westmoreland Street            
9.790 Property   1 246 Glasson Drive            
9.800 Property   1 2759 North Garnett Road            
9.810 Property   1 1122 Stony Ridge Road            
9.820 Property   1 5313 Majestic Parkway            
9.830 Property   1 2901 E Heartland Drive            
9.840 Property   1 1900 Interstate Boulevard            
9.850 Property   1 50 Hollow Tree Lane            
9.860 Property   1 440 US Highway 49 South            
9.870 Property   1 7569 Golf Course Boulevard            
9.880 Property   1 4401 112th Street            
9.890 Property   1 105 Business Park Drive            
9.900 Property   1 7019 High Grove Boulevard            
10.000 Loan 5 1 1500 Post Oak Boulevard 0 0 Springing 0 0 0
11.000 Loan 5, 40 1 The Towers at Cupertino City Center 214,632 2,000,000 59,615 3,000,000 0 0
12.000 Loan   1 The Greywood 23,652 0 0 0 0 0
13.000 Loan   2 Casa Del Rey and Las Golondrinas Apartments 0 0 0 0 0 0
13.010 Property   1 Casa Del Rey Apartments            
13.020 Property   1 Las Golondrinas Apartments            
14.000 Loan 5, 41, 42, 43, 44, 45, 46, 47, 48, 49 1 ONX Industrial Campus 0 1,200,000 22,601 0 0 0
15.000 Loan 50, 51, 52, 53, 54, 55 1 Burlington Crossing NAP 20,275 20,275 1,250,000 0 0
16.000 Loan 56 2 Amsdell Compass Portfolio 49,367 0 0 0 0 0
16.010 Property   1 Compass Self-Storage Florida City            
16.020 Property   1 Compass Self-Storage Hiram            
17.000 Loan 57 2 CIG - 2 Pack Norfolk Portfolio 0 0 0 0 0 0
17.010 Property   1 62 Little Creek Apartments            
17.020 Property   1 53 Fenner Apartments            
18.000 Loan 58, 59, 60, 61, 62, 63 1 Stadium Lofts Apartments 0 0 776 0 0 0
19.000 Loan 64, 65, 66, 67 1 Courtyard by Marriott Collierville NAP 0 0 0 0 0
20.000 Loan 5, 68, 69, 70, 71, 72 1 Kirby Industrial 0 0 35,443 0 0 0
21.000 Loan   1 Regency Square 115,787 65,000 8,202 0 0 0
22.000 Loan   1 Deer Springs Apartments 0 0 0 0 0 0
23.000 Loan   1 Whitney Place Townhomes 0 0 0 0 0 0
24.000 Loan 73, 74 1 Oak Shore Commerce Park 0 0 1,792 0 0 0
25.000 Loan 75, 76, 77, 78, 79, 80 1 White Pond Villa NAP 0 0 0 0 0
26.000 Loan 81, 82, 83, 84, 85, 86 1 Cinemark NAP 0 0 0 0 0
27.000 Loan 87 1 Tifton Student Housing 0 0 0 0 0 0
28.000 Loan 88, 89, 90 1 Gateway Plaza at Moorpark 0 200,000 4,556 0 0 0
29.000 Loan 91, 92, 93 1 221 Baker Road 21,330 0 1,975 71,100 0 0

 

 A-1-38 

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 ($) Monthly Other Reserve ($)
1.000 Loan 5, 6, 7 1 Mall at Prince George's 0 635,386 2,058,337 0
2.000 Loan   1 City Center on 6th 0 0 725,663 0
3.000 Loan 5, 8, 9, 10, 11, 12, 13, 94 1 535 & 545 5th Avenue 0 100,750 2,515,028 0
4.000 Loan 14, 15, 16, 17, 18, 95 18 Sunshine Lake MHC Portfolio  0 139,505 0 0
4.010 Property   1 Stone Ridge        
4.020 Property   1 Intercoastal        
4.030 Property   1 Lake Runnymeade        
4.040 Property   1 Baltimore Terrace        
4.050 Property   1 Concord        
4.060 Property   1 Three Oaks Estates        
4.070 Property   1 Pavilion        
4.080 Property   1 Big Oaks        
4.090 Property   1 Cricklewood        
4.100 Property   1 Oaklane        
4.110 Property   1 Six-0-Five        
4.120 Property   1 Shady Haven        
4.130 Property   1 Wagon Wheel        
4.140 Property   1 Sunset        
4.150 Property   1 Lakeside Village        
4.160 Property   1 Green Oaks        
4.170 Property   1 Arbor Mills        
4.180 Property   1 Pala Verde        
5.000 Loan   1 Marriott Indianapolis North 0 0 2,500 Springing
6.000 Loan 19, 20 1 Hampton Astoria 0 25,438 0 0
7.000 Loan 21, 22, 23, 24, 25, 26, 27, 28 1 Bleeker Street Industrial 0 0 1,743,971 0
8.000 Loan 5, 29, 30, 31, 32, 33, 34, 35 1 Del Rey Campus 0 0 6,809,185 Springing
9.000 Loan 5, 36, 37, 38, 39, 96 90 Mountain Industrial Portfolio 0 0 3,530,579 Springing
9.010 Property   1 3150 Highway 42        
9.020 Property   1 1151 South Graham Road        
9.030 Property   1 584 US Highway 130        
9.040 Property   1 590 Northport Parkway        
9.050 Property   1 8341 Industrial Parkway        
9.060 Property   1 650 Braselton Parkway        
9.070 Property   1 482 Chaney Avenue        
9.080 Property   1 5000 North Ridge Trail        
9.090 Property   1 5005 Samuell Blvd.        
9.100 Property   1 635 Community Drive        
9.110 Property   1 6538 & 6526 Judge Adams Road        
9.120 Property   1 4350 Fortune Ave NW        
9.130 Property   1 6735 Trippel Road        
9.140 Property   1 1509 Leestown Road        
9.150 Property   1 1601 Brown Road        
9.160 Property   1 22525 West 167th Street        
9.170 Property   1 1414 South Council Road        
9.180 Property   1 4690 Global Avenue NW        
9.190 Property   1 3466 Shippers Drive        
9.200 Property   1 4555 West Highway 146        
9.210 Property   1 9780 Mopar Drive        
9.220 Property   1 3779 Lake Shore Road        
9.230 Property   1 2000 South Walnut Street        
9.240 Property   1 3774 Snyder Road        
9.250 Property   1 8951 Mirabel Road        
9.260 Property   1 8411 Florida Mining Boulevard        
9.270 Property   1 900 Hutchinson Place        
9.280 Property   1 5440 Haggerty Lane        
9.290 Property   1 5703 Mitchell Avenue        
9.300 Property   1 1103 Powderhouse Road SE        
9.310 Property   1 3200 Rodeo Court        
9.320 Property   1 14001 Jetport Loop        
9.330 Property   1 505 Morgan Lakes Industrial Blvd.        
9.340 Property   1 21200 Spring Plaza Drive        
9.350 Property   1 3058 Lakemont Blvd        
9.360 Property   1 2000 Luna Road        
9.370 Property   1 101 North Campus Drive        
9.380 Property   1 4651 Prosper Drive        
9.390 Property   1 5025 Tuggle Road        
9.400 Property   1 450 Northpointe Court        
9.410 Property   1 1602 Vincent Drive        
9.420 Property   1 8644 Polk Lane        
9.430 Property   1 800 Lindale Industrial Parkway        
9.440 Property   1 2465 Fontaine Street        
9.450 Property   1 1430 South Wolf Road        
9.460 Property   1 2552 South 98th Street        
9.470 Property   1 1000 Knell Road        
9.480 Property   1 747 Mill Park Drive        
9.490 Property   1 502 West Independence Drive        

 

 A-1-39 

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 ($) Monthly Other Reserve ($)
9.500 Property   1 38401 Amrhein Road        
9.510 Property   1 6101 SW 44th Street        
9.520 Property   1 700 Hudson Road        
9.530 Property   1 685 Alliance Parkway        
9.540 Property   1 5101 West Waters Avenue        
9.550 Property   1 1935 Blue Hills Drive        
9.560 Property   1 16211 Air Center Boulevard        
9.570 Property   1 8800 Studley Road        
9.580 Property   1 6 Konzen Court        
9.590 Property   1 5300 International Drive        
9.600 Property   1 1289 Walden Avenue        
9.610 Property   1 10551 N Congress Avenue        
9.620 Property   1 3736 Tom Andrews Road        
9.630 Property   1 2701 South 98th Street        
9.640 Property   1 231 Theater Drive        
9.650 Property   1 3404 Cragmont Drive        
9.660 Property   1 4 Liebich Lane        
9.670 Property   1 4040 Business Park Court        
9.680 Property   1 1270 North Wilkening        
9.690 Property   1 4472 Technology Drive        
9.700 Property   1 28000 Five M Center Drive        
9.710 Property   1 3383 Spirit Way        
9.720 Property   1 9667 Inter-Ocean Drive        
9.730 Property   1 2427 Henry Road NW        
9.740 Property   1 1115 Regina Graeter Way        
9.750 Property   1 831 Lone Star Drive        
9.760 Property   1 4170 Columbia Road        
9.770 Property   1 6023 Century Oaks Drive        
9.780 Property   1 2300 Westmoreland Street        
9.790 Property   1 246 Glasson Drive        
9.800 Property   1 2759 North Garnett Road        
9.810 Property   1 1122 Stony Ridge Road        
9.820 Property   1 5313 Majestic Parkway        
9.830 Property   1 2901 E Heartland Drive        
9.840 Property   1 1900 Interstate Boulevard        
9.850 Property   1 50 Hollow Tree Lane        
9.860 Property   1 440 US Highway 49 South        
9.870 Property   1 7569 Golf Course Boulevard        
9.880 Property   1 4401 112th Street        
9.890 Property   1 105 Business Park Drive        
9.900 Property   1 7019 High Grove Boulevard        
10.000 Loan 5 1 1500 Post Oak Boulevard 0 0 0 0
11.000 Loan 5, 40 1 The Towers at Cupertino City Center 0 0 3,735,219 0
12.000 Loan   1 The Greywood 0 26,393 0 0
13.000 Loan   2 Casa Del Rey and Las Golondrinas Apartments 0 22,188 0 0
13.010 Property   1 Casa Del Rey Apartments        
13.020 Property   1 Las Golondrinas Apartments        
14.000 Loan 5, 41, 42, 43, 44, 45, 46, 47, 48, 49 1 ONX Industrial Campus 0 92,280 0 Roof Reserve (Monthly: $135,000); Common Charge Reserve (Monthly: Springing)
15.000 Loan 50, 51, 52, 53, 54, 55 1 Burlington Crossing 0 1,320 650,000 0
16.000 Loan 56 2 Amsdell Compass Portfolio 0 1,375 0 0
16.010 Property   1 Compass Self-Storage Florida City        
16.020 Property   1 Compass Self-Storage Hiram        
17.000 Loan 57 2 CIG - 2 Pack Norfolk Portfolio 0 9,375 0 0
17.010 Property   1 62 Little Creek Apartments        
17.020 Property   1 53 Fenner Apartments        
18.000 Loan 58, 59, 60, 61, 62, 63 1 Stadium Lofts Apartments 0 0 0 0
19.000 Loan 64, 65, 66, 67 1 Courtyard by Marriott Collierville 0 5,720 1,436,763 0
20.000 Loan 5, 68, 69, 70, 71, 72 1 Kirby Industrial 0 0 3,851,294 Springing
21.000 Loan   1 Regency Square 0 0 138,813 0
22.000 Loan   1 Deer Springs Apartments 0 0 195,625 0
23.000 Loan   1 Whitney Place Townhomes 0 0 0 0
24.000 Loan 73, 74 1 Oak Shore Commerce Park 0 0 0 0
25.000 Loan 75, 76, 77, 78, 79, 80 1 White Pond Villa 0 14,074 0 0
26.000 Loan 81, 82, 83, 84, 85, 86 1 Cinemark 0 0 0 0
27.000 Loan 87 1 Tifton Student Housing 0 1,500 9,291 0
28.000 Loan 88, 89, 90 1 Gateway Plaza at Moorpark 0 6,000 0 0
29.000 Loan 91, 92, 93 1 221 Baker Road 0 127,599 59,700 0

 

 A-1-40 

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 Other Reserve Cap ($)
1.000 Loan 5, 6, 7 1 Mall at Prince George's Outstanding TI Reserve 0
2.000 Loan   1 City Center on 6th Gap Rent Reserve ($224,889), Rent Concession Reserve ($420,754), Exisiting TI/LC Reserve ($80,020) 0
3.000 Loan 5, 8, 9, 10, 11, 12, 13, 94 1 535 & 545 5th Avenue Rent Concession Reserve 0
4.000 Loan 14, 15, 16, 17, 18, 95 18 Sunshine Lake MHC Portfolio  NAP 0
4.010 Property   1 Stone Ridge    
4.020 Property   1 Intercoastal    
4.030 Property   1 Lake Runnymeade    
4.040 Property   1 Baltimore Terrace    
4.050 Property   1 Concord    
4.060 Property   1 Three Oaks Estates    
4.070 Property   1 Pavilion    
4.080 Property   1 Big Oaks    
4.090 Property   1 Cricklewood    
4.100 Property   1 Oaklane    
4.110 Property   1 Six-0-Five    
4.120 Property   1 Shady Haven    
4.130 Property   1 Wagon Wheel    
4.140 Property   1 Sunset    
4.150 Property   1 Lakeside Village    
4.160 Property   1 Green Oaks    
4.170 Property   1 Arbor Mills    
4.180 Property   1 Pala Verde    
5.000 Loan   1 Marriott Indianapolis North Replacement Comfort Letter Reserve ($2,500), PIP Reserve (Springing) 0
6.000 Loan 19, 20 1 Hampton Astoria NAP 0
7.000 Loan 21, 22, 23, 24, 25, 26, 27, 28 1 Bleeker Street Industrial Roof Repair Reserve (Upfront: $800,165), Existing TI/LC Reserve (Upfront: $526,326), Rent Reserve (Upfront: $417,480) 0
8.000 Loan 5, 29, 30, 31, 32, 33, 34, 35 1 Del Rey Campus Unfunded Obligations Reserve (Upfront: $6,809,185), Excess Cash Flow Reserve (Monthly: Springing) 0
9.000 Loan 5, 36, 37, 38, 39, 96 90 Mountain Industrial Portfolio Ground Lease Reserve (Monthly: Springing); Unfunded Obligations Reserve (Upfront: $3,530,579) 0
9.010 Property   1 3150 Highway 42    
9.020 Property   1 1151 South Graham Road    
9.030 Property   1 584 US Highway 130    
9.040 Property   1 590 Northport Parkway    
9.050 Property   1 8341 Industrial Parkway    
9.060 Property   1 650 Braselton Parkway    
9.070 Property   1 482 Chaney Avenue    
9.080 Property   1 5000 North Ridge Trail    
9.090 Property   1 5005 Samuell Blvd.    
9.100 Property   1 635 Community Drive    
9.110 Property   1 6538 & 6526 Judge Adams Road    
9.120 Property   1 4350 Fortune Ave NW    
9.130 Property   1 6735 Trippel Road    
9.140 Property   1 1509 Leestown Road    
9.150 Property   1 1601 Brown Road    
9.160 Property   1 22525 West 167th Street    
9.170 Property   1 1414 South Council Road    
9.180 Property   1 4690 Global Avenue NW    
9.190 Property   1 3466 Shippers Drive    
9.200 Property   1 4555 West Highway 146    
9.210 Property   1 9780 Mopar Drive    
9.220 Property   1 3779 Lake Shore Road    
9.230 Property   1 2000 South Walnut Street    
9.240 Property   1 3774 Snyder Road    
9.250 Property   1 8951 Mirabel Road    
9.260 Property   1 8411 Florida Mining Boulevard    
9.270 Property   1 900 Hutchinson Place    
9.280 Property   1 5440 Haggerty Lane    
9.290 Property   1 5703 Mitchell Avenue    
9.300 Property   1 1103 Powderhouse Road SE    
9.310 Property   1 3200 Rodeo Court    
9.320 Property   1 14001 Jetport Loop    
9.330 Property   1 505 Morgan Lakes Industrial Blvd.    
9.340 Property   1 21200 Spring Plaza Drive    
9.350 Property   1 3058 Lakemont Blvd    
9.360 Property   1 2000 Luna Road    
9.370 Property   1 101 North Campus Drive    
9.380 Property   1 4651 Prosper Drive    
9.390 Property   1 5025 Tuggle Road    
9.400 Property   1 450 Northpointe Court    
9.410 Property   1 1602 Vincent Drive    
9.420 Property   1 8644 Polk Lane    
9.430 Property   1 800 Lindale Industrial Parkway    
9.440 Property   1 2465 Fontaine Street    
9.450 Property   1 1430 South Wolf Road    
9.460 Property   1 2552 South 98th Street    
9.470 Property   1 1000 Knell Road    
9.480 Property   1 747 Mill Park Drive    
9.490 Property   1 502 West Independence Drive    

 

 A-1-41 

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 Other Reserve Cap ($)
9.500 Property   1 38401 Amrhein Road    
9.510 Property   1 6101 SW 44th Street    
9.520 Property   1 700 Hudson Road    
9.530 Property   1 685 Alliance Parkway    
9.540 Property   1 5101 West Waters Avenue    
9.550 Property   1 1935 Blue Hills Drive    
9.560 Property   1 16211 Air Center Boulevard    
9.570 Property   1 8800 Studley Road    
9.580 Property   1 6 Konzen Court    
9.590 Property   1 5300 International Drive    
9.600 Property   1 1289 Walden Avenue    
9.610 Property   1 10551 N Congress Avenue    
9.620 Property   1 3736 Tom Andrews Road    
9.630 Property   1 2701 South 98th Street    
9.640 Property   1 231 Theater Drive    
9.650 Property   1 3404 Cragmont Drive    
9.660 Property   1 4 Liebich Lane    
9.670 Property   1 4040 Business Park Court    
9.680 Property   1 1270 North Wilkening    
9.690 Property   1 4472 Technology Drive    
9.700 Property   1 28000 Five M Center Drive    
9.710 Property   1 3383 Spirit Way    
9.720 Property   1 9667 Inter-Ocean Drive    
9.730 Property   1 2427 Henry Road NW    
9.740 Property   1 1115 Regina Graeter Way    
9.750 Property   1 831 Lone Star Drive    
9.760 Property   1 4170 Columbia Road    
9.770 Property   1 6023 Century Oaks Drive    
9.780 Property   1 2300 Westmoreland Street    
9.790 Property   1 246 Glasson Drive    
9.800 Property   1 2759 North Garnett Road    
9.810 Property   1 1122 Stony Ridge Road    
9.820 Property   1 5313 Majestic Parkway    
9.830 Property   1 2901 E Heartland Drive    
9.840 Property   1 1900 Interstate Boulevard    
9.850 Property   1 50 Hollow Tree Lane    
9.860 Property   1 440 US Highway 49 South    
9.870 Property   1 7569 Golf Course Boulevard    
9.880 Property   1 4401 112th Street    
9.890 Property   1 105 Business Park Drive    
9.900 Property   1 7019 High Grove Boulevard    
10.000 Loan 5 1 1500 Post Oak Boulevard NAP 0
11.000 Loan 5, 40 1 The Towers at Cupertino City Center Rent Concession Reserve ($665,801); Existing TI/LC Obligations Reserve ($3,069,418) 0
12.000 Loan   1 The Greywood NAP 0
13.000 Loan   2 Casa Del Rey and Las Golondrinas Apartments NAP 0
13.010 Property   1 Casa Del Rey Apartments    
13.020 Property   1 Las Golondrinas Apartments    
14.000 Loan 5, 41, 42, 43, 44, 45, 46, 47, 48, 49 1 ONX Industrial Campus Roof Reserve (Monthly: $135,000); Common Charge Reserve (Monthly: Springing) Roof Reserve ($500,000)
15.000 Loan 50, 51, 52, 53, 54, 55 1 Burlington Crossing Required Roof Repairs 0
16.000 Loan 56 2 Amsdell Compass Portfolio NAP 0
16.010 Property   1 Compass Self-Storage Florida City    
16.020 Property   1 Compass Self-Storage Hiram    
17.000 Loan 57 2 CIG - 2 Pack Norfolk Portfolio NAP 0
17.010 Property   1 62 Little Creek Apartments    
17.020 Property   1 53 Fenner Apartments    
18.000 Loan 58, 59, 60, 61, 62, 63 1 Stadium Lofts Apartments NAP 0
19.000 Loan 64, 65, 66, 67 1 Courtyard by Marriott Collierville Comfort Letter Reserve ($5,000) and PIP Reserve ($1,431,762.69) 0
20.000 Loan 5, 68, 69, 70, 71, 72 1 Kirby Industrial Construction and Remaining Work Reserve (Upfront: $1,979,141.74; Monthly: Springing), Security Deposit Reserve (Upfront: $1,056,955.34), Rent Abatement Reserve (Upfront: $815,196.67) 0
21.000 Loan   1 Regency Square Unfunded Obligations Reserve 0
22.000 Loan   1 Deer Springs Apartments Roof Replacement Reserve 0
23.000 Loan   1 Whitney Place Townhomes NAP 0
24.000 Loan 73, 74 1 Oak Shore Commerce Park NAP 0
25.000 Loan 75, 76, 77, 78, 79, 80 1 White Pond Villa NAP 0
26.000 Loan 81, 82, 83, 84, 85, 86 1 Cinemark NAP 0
27.000 Loan 87 1 Tifton Student Housing Prepaid Rent Reserve 0
28.000 Loan 88, 89, 90 1 Gateway Plaza at Moorpark NAP 0
29.000 Loan 91, 92, 93 1 221 Baker Road Dry Ice Detailing CapEx Reserve 0

 

 A-1-42 

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 Holdback/ Earnout Amount ($) Holdback/ Earnout Description Lockbox Type Cash Management Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)  Tenant Specific Excess Cash Trap Trigger (Y/N)  Pari Passu (Y/N)
1.000 Loan 5, 6, 7 1 Mall at Prince George's 0 NAP Hard Springing Yes Yes Yes
2.000 Loan   1 City Center on 6th 0 NAP Soft Springing Yes Yes No
3.000 Loan 5, 8, 9, 10, 11, 12, 13, 94 1 535 & 545 5th Avenue 0 NAP Hard In Place Yes Yes Yes
4.000 Loan 14, 15, 16, 17, 18, 95 18 Sunshine Lake MHC Portfolio  0 NAP Springing Springing Yes No No
4.010 Property   1 Stone Ridge              
4.020 Property   1 Intercoastal              
4.030 Property   1 Lake Runnymeade              
4.040 Property   1 Baltimore Terrace              
4.050 Property   1 Concord              
4.060 Property   1 Three Oaks Estates              
4.070 Property   1 Pavilion              
4.080 Property   1 Big Oaks              
4.090 Property   1 Cricklewood              
4.100 Property   1 Oaklane              
4.110 Property   1 Six-0-Five              
4.120 Property   1 Shady Haven              
4.130 Property   1 Wagon Wheel              
4.140 Property   1 Sunset              
4.150 Property   1 Lakeside Village              
4.160 Property   1 Green Oaks              
4.170 Property   1 Arbor Mills              
4.180 Property   1 Pala Verde              
5.000 Loan   1 Marriott Indianapolis North 0 NAP Hard Springing Yes No No
6.000 Loan 19, 20 1 Hampton Astoria 0 NAP Springing Springing Yes No No
7.000 Loan 21, 22, 23, 24, 25, 26, 27, 28 1 Bleeker Street Industrial 0 NAP Hard Springing No Yes No
8.000 Loan 5, 29, 30, 31, 32, 33, 34, 35 1 Del Rey Campus 0 NAP Hard Springing Yes Yes Yes
9.000 Loan 5, 36, 37, 38, 39, 96 90 Mountain Industrial Portfolio 0 NAP Hard Springing Yes No Yes
9.010 Property   1 3150 Highway 42              
9.020 Property   1 1151 South Graham Road              
9.030 Property   1 584 US Highway 130              
9.040 Property   1 590 Northport Parkway              
9.050 Property   1 8341 Industrial Parkway              
9.060 Property   1 650 Braselton Parkway              
9.070 Property   1 482 Chaney Avenue              
9.080 Property   1 5000 North Ridge Trail              
9.090 Property   1 5005 Samuell Blvd.              
9.100 Property   1 635 Community Drive              
9.110 Property   1 6538 & 6526 Judge Adams Road              
9.120 Property   1 4350 Fortune Ave NW              
9.130 Property   1 6735 Trippel Road              
9.140 Property   1 1509 Leestown Road              
9.150 Property   1 1601 Brown Road              
9.160 Property   1 22525 West 167th Street              
9.170 Property   1 1414 South Council Road              
9.180 Property   1 4690 Global Avenue NW              
9.190 Property   1 3466 Shippers Drive              
9.200 Property   1 4555 West Highway 146              
9.210 Property   1 9780 Mopar Drive              
9.220 Property   1 3779 Lake Shore Road              
9.230 Property   1 2000 South Walnut Street              
9.240 Property   1 3774 Snyder Road              
9.250 Property   1 8951 Mirabel Road              
9.260 Property   1 8411 Florida Mining Boulevard              
9.270 Property   1 900 Hutchinson Place              
9.280 Property   1 5440 Haggerty Lane              
9.290 Property   1 5703 Mitchell Avenue              
9.300 Property   1 1103 Powderhouse Road SE              
9.310 Property   1 3200 Rodeo Court              
9.320 Property   1 14001 Jetport Loop              
9.330 Property   1 505 Morgan Lakes Industrial Blvd.              
9.340 Property   1 21200 Spring Plaza Drive              
9.350 Property   1 3058 Lakemont Blvd              
9.360 Property   1 2000 Luna Road              
9.370 Property   1 101 North Campus Drive              
9.380 Property   1 4651 Prosper Drive              
9.390 Property   1 5025 Tuggle Road              
9.400 Property   1 450 Northpointe Court              
9.410 Property   1 1602 Vincent Drive              
9.420 Property   1 8644 Polk Lane              
9.430 Property   1 800 Lindale Industrial Parkway              
9.440 Property   1 2465 Fontaine Street              
9.450 Property   1 1430 South Wolf Road              
9.460 Property   1 2552 South 98th Street              
9.470 Property   1 1000 Knell Road              
9.480 Property   1 747 Mill Park Drive              
9.490 Property   1 502 West Independence Drive              

 

 A-1-43 

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 Holdback/ Earnout Amount ($) Holdback/ Earnout Description Lockbox Type Cash Management Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)  Tenant Specific Excess Cash Trap Trigger (Y/N)  Pari Passu (Y/N)
9.500 Property   1 38401 Amrhein Road              
9.510 Property   1 6101 SW 44th Street              
9.520 Property   1 700 Hudson Road              
9.530 Property   1 685 Alliance Parkway              
9.540 Property   1 5101 West Waters Avenue              
9.550 Property   1 1935 Blue Hills Drive              
9.560 Property   1 16211 Air Center Boulevard              
9.570 Property   1 8800 Studley Road              
9.580 Property   1 6 Konzen Court              
9.590 Property   1 5300 International Drive              
9.600 Property   1 1289 Walden Avenue              
9.610 Property   1 10551 N Congress Avenue              
9.620 Property   1 3736 Tom Andrews Road              
9.630 Property   1 2701 South 98th Street              
9.640 Property   1 231 Theater Drive              
9.650 Property   1 3404 Cragmont Drive              
9.660 Property   1 4 Liebich Lane              
9.670 Property   1 4040 Business Park Court              
9.680 Property   1 1270 North Wilkening              
9.690 Property   1 4472 Technology Drive              
9.700 Property   1 28000 Five M Center Drive              
9.710 Property   1 3383 Spirit Way              
9.720 Property   1 9667 Inter-Ocean Drive              
9.730 Property   1 2427 Henry Road NW              
9.740 Property   1 1115 Regina Graeter Way              
9.750 Property   1 831 Lone Star Drive              
9.760 Property   1 4170 Columbia Road              
9.770 Property   1 6023 Century Oaks Drive              
9.780 Property   1 2300 Westmoreland Street              
9.790 Property   1 246 Glasson Drive              
9.800 Property   1 2759 North Garnett Road              
9.810 Property   1 1122 Stony Ridge Road              
9.820 Property   1 5313 Majestic Parkway              
9.830 Property   1 2901 E Heartland Drive              
9.840 Property   1 1900 Interstate Boulevard              
9.850 Property   1 50 Hollow Tree Lane              
9.860 Property   1 440 US Highway 49 South              
9.870 Property   1 7569 Golf Course Boulevard              
9.880 Property   1 4401 112th Street              
9.890 Property   1 105 Business Park Drive              
9.900 Property   1 7019 High Grove Boulevard              
10.000 Loan 5 1 1500 Post Oak Boulevard 0 NAP Hard Springing No Yes Yes
11.000 Loan 5, 40 1 The Towers at Cupertino City Center 0 NAP Hard Springing Yes Yes Yes
12.000 Loan   1 The Greywood 0 NAP Springing Springing Yes No No
13.000 Loan   2 Casa Del Rey and Las Golondrinas Apartments 0 NAP Springing Springing Yes No No
13.010 Property   1 Casa Del Rey Apartments              
13.020 Property   1 Las Golondrinas Apartments              
14.000 Loan 5, 41, 42, 43, 44, 45, 46, 47, 48, 49 1 ONX Industrial Campus 0 NAP Hard Springing Yes Yes Yes
15.000 Loan 50, 51, 52, 53, 54, 55 1 Burlington Crossing 0 NAP Hard Springing Yes No No
16.000 Loan 56 2 Amsdell Compass Portfolio 0 NAP Springing Springing Yes No No
16.010 Property   1 Compass Self-Storage Florida City              
16.020 Property   1 Compass Self-Storage Hiram              
17.000 Loan 57 2 CIG - 2 Pack Norfolk Portfolio 0 NAP Springing Springing Yes No No
17.010 Property   1 62 Little Creek Apartments              
17.020 Property   1 53 Fenner Apartments              
18.000 Loan 58, 59, 60, 61, 62, 63 1 Stadium Lofts Apartments 0 NAP Springing Springing Yes No No
19.000 Loan 64, 65, 66, 67 1 Courtyard by Marriott Collierville 0 NAP Springing Springing Yes No No
20.000 Loan 5, 68, 69, 70, 71, 72 1 Kirby Industrial 0 NAP Hard Springing No Yes Yes
21.000 Loan   1 Regency Square 0 NAP Hard Springing Yes Yes No
22.000 Loan   1 Deer Springs Apartments 0 NAP Soft Springing Yes No No
23.000 Loan   1 Whitney Place Townhomes 0 NAP Springing Springing Yes No No
24.000 Loan 73, 74 1 Oak Shore Commerce Park 0 NAP Hard Springing Yes Yes No
25.000 Loan 75, 76, 77, 78, 79, 80 1 White Pond Villa 0 NAP Springing Springing Yes No No
26.000 Loan 81, 82, 83, 84, 85, 86 1 Cinemark 0 NAP Springing Springing Yes Yes No
27.000 Loan 87 1 Tifton Student Housing 0 NAP Springing Springing Yes No No
28.000 Loan 88, 89, 90 1 Gateway Plaza at Moorpark 0 NAP Springing Springing Yes Yes No
29.000 Loan 91, 92, 93 1 221 Baker Road 0 NAP Springing Springing Yes No No

 

 A-1-44 

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 Pari Passu in Trust Controlling (Y/N) Trust Pari Passu Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Subordinate Companion Loan Cut-off Date Balance ($)
1.000 Loan 5, 6, 7 1 Mall at Prince George's Yes 58,000,000 42,000,000 289,511.29 689,312.59 NAP
2.000 Loan   1 City Center on 6th NAP NAP NAP NAP NAP NAP
3.000 Loan 5, 8, 9, 10, 11, 12, 13, 94 1 535 & 545 5th Avenue No 49,946,237 259,720,430 1,617,267.04 1,928,279.93 NAP
4.000 Loan 14, 15, 16, 17, 18, 95 18 Sunshine Lake MHC Portfolio  NAP NAP NAP NAP NAP NAP
4.010 Property   1 Stone Ridge            
4.020 Property   1 Intercoastal            
4.030 Property   1 Lake Runnymeade            
4.040 Property   1 Baltimore Terrace            
4.050 Property   1 Concord            
4.060 Property   1 Three Oaks Estates            
4.070 Property   1 Pavilion            
4.080 Property   1 Big Oaks            
4.090 Property   1 Cricklewood            
4.100 Property   1 Oaklane            
4.110 Property   1 Six-0-Five            
4.120 Property   1 Shady Haven            
4.130 Property   1 Wagon Wheel            
4.140 Property   1 Sunset            
4.150 Property   1 Lakeside Village            
4.160 Property   1 Green Oaks            
4.170 Property   1 Arbor Mills            
4.180 Property   1 Pala Verde            
5.000 Loan   1 Marriott Indianapolis North NAP NAP NAP NAP NAP NAP
6.000 Loan 19, 20 1 Hampton Astoria NAP NAP NAP NAP NAP NAP
7.000 Loan 21, 22, 23, 24, 25, 26, 27, 28 1 Bleeker Street Industrial No NAP NAP NAP NAP NAP
8.000 Loan 5, 29, 30, 31, 32, 33, 34, 35 1 Del Rey Campus Yes 27,500,000 52,500,000 308,281.16 469,761.76 NAP
9.000 Loan 5, 36, 37, 38, 39, 96 90 Mountain Industrial Portfolio No 25,000,000 1,144,400,000 4,928,125.88 5,035,783.29 450,600,000
9.010 Property   1 3150 Highway 42            
9.020 Property   1 1151 South Graham Road            
9.030 Property   1 584 US Highway 130            
9.040 Property   1 590 Northport Parkway            
9.050 Property   1 8341 Industrial Parkway            
9.060 Property   1 650 Braselton Parkway            
9.070 Property   1 482 Chaney Avenue            
9.080 Property   1 5000 North Ridge Trail            
9.090 Property   1 5005 Samuell Blvd.            
9.100 Property   1 635 Community Drive            
9.110 Property   1 6538 & 6526 Judge Adams Road            
9.120 Property   1 4350 Fortune Ave NW            
9.130 Property   1 6735 Trippel Road            
9.140 Property   1 1509 Leestown Road            
9.150 Property   1 1601 Brown Road            
9.160 Property   1 22525 West 167th Street            
9.170 Property   1 1414 South Council Road            
9.180 Property   1 4690 Global Avenue NW            
9.190 Property   1 3466 Shippers Drive            
9.200 Property   1 4555 West Highway 146            
9.210 Property   1 9780 Mopar Drive            
9.220 Property   1 3779 Lake Shore Road            
9.230 Property   1 2000 South Walnut Street            
9.240 Property   1 3774 Snyder Road            
9.250 Property   1 8951 Mirabel Road            
9.260 Property   1 8411 Florida Mining Boulevard            
9.270 Property   1 900 Hutchinson Place            
9.280 Property   1 5440 Haggerty Lane            
9.290 Property   1 5703 Mitchell Avenue            
9.300 Property   1 1103 Powderhouse Road SE            
9.310 Property   1 3200 Rodeo Court            
9.320 Property   1 14001 Jetport Loop            
9.330 Property   1 505 Morgan Lakes Industrial Blvd.            
9.340 Property   1 21200 Spring Plaza Drive            
9.350 Property   1 3058 Lakemont Blvd            
9.360 Property   1 2000 Luna Road            
9.370 Property   1 101 North Campus Drive            
9.380 Property   1 4651 Prosper Drive            
9.390 Property   1 5025 Tuggle Road            
9.400 Property   1 450 Northpointe Court            
9.410 Property   1 1602 Vincent Drive            
9.420 Property   1 8644 Polk Lane            
9.430 Property   1 800 Lindale Industrial Parkway            
9.440 Property   1 2465 Fontaine Street            
9.450 Property   1 1430 South Wolf Road            
9.460 Property   1 2552 South 98th Street            
9.470 Property   1 1000 Knell Road            
9.480 Property   1 747 Mill Park Drive            
9.490 Property   1 502 West Independence Drive            

 

 A-1-45 

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 Pari Passu in Trust Controlling (Y/N) Trust Pari Passu Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Subordinate Companion Loan Cut-off Date Balance ($)
9.500 Property   1 38401 Amrhein Road            
9.510 Property   1 6101 SW 44th Street            
9.520 Property   1 700 Hudson Road            
9.530 Property   1 685 Alliance Parkway            
9.540 Property   1 5101 West Waters Avenue            
9.550 Property   1 1935 Blue Hills Drive            
9.560 Property   1 16211 Air Center Boulevard            
9.570 Property   1 8800 Studley Road            
9.580 Property   1 6 Konzen Court            
9.590 Property   1 5300 International Drive            
9.600 Property   1 1289 Walden Avenue            
9.610 Property   1 10551 N Congress Avenue            
9.620 Property   1 3736 Tom Andrews Road            
9.630 Property   1 2701 South 98th Street            
9.640 Property   1 231 Theater Drive            
9.650 Property   1 3404 Cragmont Drive            
9.660 Property   1 4 Liebich Lane            
9.670 Property   1 4040 Business Park Court            
9.680 Property   1 1270 North Wilkening            
9.690 Property   1 4472 Technology Drive            
9.700 Property   1 28000 Five M Center Drive            
9.710 Property   1 3383 Spirit Way            
9.720 Property   1 9667 Inter-Ocean Drive            
9.730 Property   1 2427 Henry Road NW            
9.740 Property   1 1115 Regina Graeter Way            
9.750 Property   1 831 Lone Star Drive            
9.760 Property   1 4170 Columbia Road            
9.770 Property   1 6023 Century Oaks Drive            
9.780 Property   1 2300 Westmoreland Street            
9.790 Property   1 246 Glasson Drive            
9.800 Property   1 2759 North Garnett Road            
9.810 Property   1 1122 Stony Ridge Road            
9.820 Property   1 5313 Majestic Parkway            
9.830 Property   1 2901 E Heartland Drive            
9.840 Property   1 1900 Interstate Boulevard            
9.850 Property   1 50 Hollow Tree Lane            
9.860 Property   1 440 US Highway 49 South            
9.870 Property   1 7569 Golf Course Boulevard            
9.880 Property   1 4401 112th Street            
9.890 Property   1 105 Business Park Drive            
9.900 Property   1 7019 High Grove Boulevard            
10.000 Loan 5 1 1500 Post Oak Boulevard No 25,000,000 115,000,000 655,567.88 798,082.64 NAP
11.000 Loan 5, 40 1 The Towers at Cupertino City Center No 25,000,000 120,000,000 653,147.22 789,219.56 NAP
12.000 Loan   1 The Greywood NAP NAP NAP NAP NAP NAP
13.000 Loan   2 Casa Del Rey and Las Golondrinas Apartments NAP NAP NAP NAP NAP NAP
13.010 Property   1 Casa Del Rey Apartments            
13.020 Property   1 Las Golondrinas Apartments            
14.000 Loan 5, 41, 42, 43, 44, 45, 46, 47, 48, 49 1 ONX Industrial Campus No 20,000,000 55,000,000 335,048.03 456,883.68 NAP
15.000 Loan 50, 51, 52, 53, 54, 55 1 Burlington Crossing No NAP NAP NAP NAP NAP
16.000 Loan 56 2 Amsdell Compass Portfolio NAP NAP NAP NAP NAP NAP
16.010 Property   1 Compass Self-Storage Florida City            
16.020 Property   1 Compass Self-Storage Hiram            
17.000 Loan 57 2 CIG - 2 Pack Norfolk Portfolio NAP NAP NAP NAP NAP NAP
17.010 Property   1 62 Little Creek Apartments            
17.020 Property   1 53 Fenner Apartments            
18.000 Loan 58, 59, 60, 61, 62, 63 1 Stadium Lofts Apartments NAP NAP NAP NAP NAP NAP
19.000 Loan 64, 65, 66, 67 1 Courtyard by Marriott Collierville No NAP NAP NAP NAP NAP
20.000 Loan 5, 68, 69, 70, 71, 72 1 Kirby Industrial No 10,000,000 92,000,000 524,687.50 581,718.75 NAP
21.000 Loan   1 Regency Square NAP NAP NAP NAP NAP NAP
22.000 Loan   1 Deer Springs Apartments NAP NAP NAP NAP NAP NAP
23.000 Loan   1 Whitney Place Townhomes NAP NAP NAP NAP NAP NAP
24.000 Loan 73, 74 1 Oak Shore Commerce Park NAP NAP NAP NAP NAP NAP
25.000 Loan 75, 76, 77, 78, 79, 80 1 White Pond Villa No NAP NAP NAP NAP NAP
26.000 Loan 81, 82, 83, 84, 85, 86 1 Cinemark No NAP NAP NAP NAP NAP
27.000 Loan 87 1 Tifton Student Housing NAP NAP NAP NAP NAP NAP
28.000 Loan 88, 89, 90 1 Gateway Plaza at Moorpark NAP NAP NAP NAP NAP NAP
29.000 Loan 91, 92, 93 1 221 Baker Road NAP NAP NAP NAP NAP NAP

 

 A-1-46 

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) Whole Loan Underwritten NOI Debt Yield (%)
1.000 Loan 5, 6, 7 1 Mall at Prince George's NAP 100,000,000 689,312.59 56.7% 1.70 15.2%
2.000 Loan   1 City Center on 6th NAP NAP NAP NAP NAP NAP
3.000 Loan 5, 8, 9, 10, 11, 12, 13, 94 1 535 & 545 5th Avenue NAP 309,666,667 1,928,279.93 63.2% 1.30 9.8%
4.000 Loan 14, 15, 16, 17, 18, 95 18 Sunshine Lake MHC Portfolio  NAP NAP NAP NAP NAP NAP
4.010 Property   1 Stone Ridge            
4.020 Property   1 Intercoastal            
4.030 Property   1 Lake Runnymeade            
4.040 Property   1 Baltimore Terrace            
4.050 Property   1 Concord            
4.060 Property   1 Three Oaks Estates            
4.070 Property   1 Pavilion            
4.080 Property   1 Big Oaks            
4.090 Property   1 Cricklewood            
4.100 Property   1 Oaklane            
4.110 Property   1 Six-0-Five            
4.120 Property   1 Shady Haven            
4.130 Property   1 Wagon Wheel            
4.140 Property   1 Sunset            
4.150 Property   1 Lakeside Village            
4.160 Property   1 Green Oaks            
4.170 Property   1 Arbor Mills            
4.180 Property   1 Pala Verde            
5.000 Loan   1 Marriott Indianapolis North NAP NAP NAP NAP NAP NAP
6.000 Loan 19, 20 1 Hampton Astoria NAP NAP NAP NAP NAP NAP
7.000 Loan 21, 22, 23, 24, 25, 26, 27, 28 1 Bleeker Street Industrial NAP NAP NAP NAP NAP NAP
8.000 Loan 5, 29, 30, 31, 32, 33, 34, 35 1 Del Rey Campus NAP 80,000,000 469,761.76 60.4% 1.57 11.3%
9.000 Loan 5, 36, 37, 38, 39, 96 90 Mountain Industrial Portfolio 7.29156% 1,620,000,000 7,811,789.94 68.9% 1.25 7.6%
9.010 Property   1 3150 Highway 42            
9.020 Property   1 1151 South Graham Road            
9.030 Property   1 584 US Highway 130            
9.040 Property   1 590 Northport Parkway            
9.050 Property   1 8341 Industrial Parkway            
9.060 Property   1 650 Braselton Parkway            
9.070 Property   1 482 Chaney Avenue            
9.080 Property   1 5000 North Ridge Trail            
9.090 Property   1 5005 Samuell Blvd.            
9.100 Property   1 635 Community Drive            
9.110 Property   1 6538 & 6526 Judge Adams Road            
9.120 Property   1 4350 Fortune Ave NW            
9.130 Property   1 6735 Trippel Road            
9.140 Property   1 1509 Leestown Road            
9.150 Property   1 1601 Brown Road            
9.160 Property   1 22525 West 167th Street            
9.170 Property   1 1414 South Council Road            
9.180 Property   1 4690 Global Avenue NW            
9.190 Property   1 3466 Shippers Drive            
9.200 Property   1 4555 West Highway 146            
9.210 Property   1 9780 Mopar Drive            
9.220 Property   1 3779 Lake Shore Road            
9.230 Property   1 2000 South Walnut Street            
9.240 Property   1 3774 Snyder Road            
9.250 Property   1 8951 Mirabel Road            
9.260 Property   1 8411 Florida Mining Boulevard            
9.270 Property   1 900 Hutchinson Place            
9.280 Property   1 5440 Haggerty Lane            
9.290 Property   1 5703 Mitchell Avenue            
9.300 Property   1 1103 Powderhouse Road SE            
9.310 Property   1 3200 Rodeo Court            
9.320 Property   1 14001 Jetport Loop            
9.330 Property   1 505 Morgan Lakes Industrial Blvd.            
9.340 Property   1 21200 Spring Plaza Drive            
9.350 Property   1 3058 Lakemont Blvd            
9.360 Property   1 2000 Luna Road            
9.370 Property   1 101 North Campus Drive            
9.380 Property   1 4651 Prosper Drive            
9.390 Property   1 5025 Tuggle Road            
9.400 Property   1 450 Northpointe Court            
9.410 Property   1 1602 Vincent Drive            
9.420 Property   1 8644 Polk Lane            
9.430 Property   1 800 Lindale Industrial Parkway            
9.440 Property   1 2465 Fontaine Street            
9.450 Property   1 1430 South Wolf Road            
9.460 Property   1 2552 South 98th Street            
9.470 Property   1 1000 Knell Road            
9.480 Property   1 747 Mill Park Drive            
9.490 Property   1 502 West Independence Drive            

 

 A-1-47 

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) Whole Loan Underwritten NOI Debt Yield (%)
9.500 Property   1 38401 Amrhein Road            
9.510 Property   1 6101 SW 44th Street            
9.520 Property   1 700 Hudson Road            
9.530 Property   1 685 Alliance Parkway            
9.540 Property   1 5101 West Waters Avenue            
9.550 Property   1 1935 Blue Hills Drive            
9.560 Property   1 16211 Air Center Boulevard            
9.570 Property   1 8800 Studley Road            
9.580 Property   1 6 Konzen Court            
9.590 Property   1 5300 International Drive            
9.600 Property   1 1289 Walden Avenue            
9.610 Property   1 10551 N Congress Avenue            
9.620 Property   1 3736 Tom Andrews Road            
9.630 Property   1 2701 South 98th Street            
9.640 Property   1 231 Theater Drive            
9.650 Property   1 3404 Cragmont Drive            
9.660 Property   1 4 Liebich Lane            
9.670 Property   1 4040 Business Park Court            
9.680 Property   1 1270 North Wilkening            
9.690 Property   1 4472 Technology Drive            
9.700 Property   1 28000 Five M Center Drive            
9.710 Property   1 3383 Spirit Way            
9.720 Property   1 9667 Inter-Ocean Drive            
9.730 Property   1 2427 Henry Road NW            
9.740 Property   1 1115 Regina Graeter Way            
9.750 Property   1 831 Lone Star Drive            
9.760 Property   1 4170 Columbia Road            
9.770 Property   1 6023 Century Oaks Drive            
9.780 Property   1 2300 Westmoreland Street            
9.790 Property   1 246 Glasson Drive            
9.800 Property   1 2759 North Garnett Road            
9.810 Property   1 1122 Stony Ridge Road            
9.820 Property   1 5313 Majestic Parkway            
9.830 Property   1 2901 E Heartland Drive            
9.840 Property   1 1900 Interstate Boulevard            
9.850 Property   1 50 Hollow Tree Lane            
9.860 Property   1 440 US Highway 49 South            
9.870 Property   1 7569 Golf Course Boulevard            
9.880 Property   1 4401 112th Street            
9.890 Property   1 105 Business Park Drive            
9.900 Property   1 7019 High Grove Boulevard            
10.000 Loan 5 1 1500 Post Oak Boulevard NAP 140,000,000 798,082.64 50.8% 2.40 17.4%
11.000 Loan 5, 40 1 The Towers at Cupertino City Center NAP 145,000,000 789,219.56 63.6% 1.69 11.3%
12.000 Loan   1 The Greywood NAP NAP NAP NAP NAP NAP
13.000 Loan   2 Casa Del Rey and Las Golondrinas Apartments NAP NAP NAP NAP NAP NAP
13.010 Property   1 Casa Del Rey Apartments            
13.020 Property   1 Las Golondrinas Apartments            
14.000 Loan 5, 41, 42, 43, 44, 45, 46, 47, 48, 49 1 ONX Industrial Campus NAP 75,000,000 456,883.68 61.0% 1.35 10.2%
15.000 Loan 50, 51, 52, 53, 54, 55 1 Burlington Crossing NAP NAP NAP NAP NAP NAP
16.000 Loan 56 2 Amsdell Compass Portfolio NAP NAP NAP NAP NAP NAP
16.010 Property   1 Compass Self-Storage Florida City            
16.020 Property   1 Compass Self-Storage Hiram            
17.000 Loan 57 2 CIG - 2 Pack Norfolk Portfolio NAP NAP NAP NAP NAP NAP
17.010 Property   1 62 Little Creek Apartments            
17.020 Property   1 53 Fenner Apartments            
18.000 Loan 58, 59, 60, 61, 62, 63 1 Stadium Lofts Apartments NAP NAP NAP NAP NAP NAP
19.000 Loan 64, 65, 66, 67 1 Courtyard by Marriott Collierville NAP NAP NAP NAP NAP NAP
20.000 Loan 5, 68, 69, 70, 71, 72 1 Kirby Industrial NAP 102,000,000 581,718.75 59.0% 1.28 9.2%
21.000 Loan   1 Regency Square NAP NAP NAP NAP NAP NAP
22.000 Loan   1 Deer Springs Apartments NAP NAP NAP NAP NAP NAP
23.000 Loan   1 Whitney Place Townhomes NAP NAP NAP NAP NAP NAP
24.000 Loan 73, 74 1 Oak Shore Commerce Park NAP NAP NAP NAP NAP NAP
25.000 Loan 75, 76, 77, 78, 79, 80 1 White Pond Villa NAP NAP NAP NAP NAP NAP
26.000 Loan 81, 82, 83, 84, 85, 86 1 Cinemark NAP NAP NAP NAP NAP NAP
27.000 Loan 87 1 Tifton Student Housing NAP NAP NAP NAP NAP NAP
28.000 Loan 88, 89, 90 1 Gateway Plaza at Moorpark NAP NAP NAP NAP NAP NAP
29.000 Loan 91, 92, 93 1 221 Baker Road NAP NAP NAP NAP NAP NAP

 

 A-1-48 

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 Mezzanine Debt Cut-off Date Balance($) Mezzanine Debt Interest Rate (%) Total Debt Cut-off Date Balance ($) Total Debt Monthly Debt Service ($) Total Debt Cut-off Date LTV Ratio (%) Total Debt Underwritten NCF DSCR (x) Total Debt Underwritten NOI Debt Yield (%)
1.000 Loan 5, 6, 7 1 Mall at Prince George's NAP NAP NAP NAP NAP NAP NAP
2.000 Loan   1 City Center on 6th NAP NAP NAP NAP NAP NAP NAP
3.000 Loan 5, 8, 9, 10, 11, 12, 13, 94 1 535 & 545 5th Avenue NAP NAP NAP NAP NAP NAP NAP
4.000 Loan 14, 15, 16, 17, 18, 95 18 Sunshine Lake MHC Portfolio  NAP NAP NAP NAP NAP NAP NAP
4.010 Property   1 Stone Ridge              
4.020 Property   1 Intercoastal              
4.030 Property   1 Lake Runnymeade              
4.040 Property   1 Baltimore Terrace              
4.050 Property   1 Concord              
4.060 Property   1 Three Oaks Estates              
4.070 Property   1 Pavilion              
4.080 Property   1 Big Oaks              
4.090 Property   1 Cricklewood              
4.100 Property   1 Oaklane              
4.110 Property   1 Six-0-Five              
4.120 Property   1 Shady Haven              
4.130 Property   1 Wagon Wheel              
4.140 Property   1 Sunset              
4.150 Property   1 Lakeside Village              
4.160 Property   1 Green Oaks              
4.170 Property   1 Arbor Mills              
4.180 Property   1 Pala Verde              
5.000 Loan   1 Marriott Indianapolis North NAP NAP NAP NAP NAP NAP NAP
6.000 Loan 19, 20 1 Hampton Astoria NAP NAP NAP NAP NAP NAP NAP
7.000 Loan 21, 22, 23, 24, 25, 26, 27, 28 1 Bleeker Street Industrial NAP NAP NAP NAP NAP NAP NAP
8.000 Loan 5, 29, 30, 31, 32, 33, 34, 35 1 Del Rey Campus NAP NAP NAP NAP NAP NAP NAP
9.000 Loan 5, 36, 37, 38, 39, 96 90 Mountain Industrial Portfolio NAP NAP NAP NAP NAP NAP NAP
9.010 Property   1 3150 Highway 42              
9.020 Property   1 1151 South Graham Road              
9.030 Property   1 584 US Highway 130              
9.040 Property   1 590 Northport Parkway              
9.050 Property   1 8341 Industrial Parkway              
9.060 Property   1 650 Braselton Parkway              
9.070 Property   1 482 Chaney Avenue              
9.080 Property   1 5000 North Ridge Trail              
9.090 Property   1 5005 Samuell Blvd.              
9.100 Property   1 635 Community Drive              
9.110 Property   1 6538 & 6526 Judge Adams Road              
9.120 Property   1 4350 Fortune Ave NW              
9.130 Property   1 6735 Trippel Road              
9.140 Property   1 1509 Leestown Road              
9.150 Property   1 1601 Brown Road              
9.160 Property   1 22525 West 167th Street              
9.170 Property   1 1414 South Council Road              
9.180 Property   1 4690 Global Avenue NW              
9.190 Property   1 3466 Shippers Drive              
9.200 Property   1 4555 West Highway 146              
9.210 Property   1 9780 Mopar Drive              
9.220 Property   1 3779 Lake Shore Road              
9.230 Property   1 2000 South Walnut Street              
9.240 Property   1 3774 Snyder Road              
9.250 Property   1 8951 Mirabel Road              
9.260 Property   1 8411 Florida Mining Boulevard              
9.270 Property   1 900 Hutchinson Place              
9.280 Property   1 5440 Haggerty Lane              
9.290 Property   1 5703 Mitchell Avenue              
9.300 Property   1 1103 Powderhouse Road SE              
9.310 Property   1 3200 Rodeo Court              
9.320 Property   1 14001 Jetport Loop              
9.330 Property   1 505 Morgan Lakes Industrial Blvd.              
9.340 Property   1 21200 Spring Plaza Drive              
9.350 Property   1 3058 Lakemont Blvd              
9.360 Property   1 2000 Luna Road              
9.370 Property   1 101 North Campus Drive              
9.380 Property   1 4651 Prosper Drive              
9.390 Property   1 5025 Tuggle Road              
9.400 Property   1 450 Northpointe Court              
9.410 Property   1 1602 Vincent Drive              
9.420 Property   1 8644 Polk Lane              
9.430 Property   1 800 Lindale Industrial Parkway              
9.440 Property   1 2465 Fontaine Street              
9.450 Property   1 1430 South Wolf Road              
9.460 Property   1 2552 South 98th Street              
9.470 Property   1 1000 Knell Road              
9.480 Property   1 747 Mill Park Drive              
9.490 Property   1 502 West Independence Drive              

 

 A-1-49 

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 Mezzanine Debt Cut-off Date Balance($) Mezzanine Debt Interest Rate (%) Total Debt Cut-off Date Balance ($) Total Debt Monthly Debt Service ($) Total Debt Cut-off Date LTV Ratio (%) Total Debt Underwritten NCF DSCR (x) Total Debt Underwritten NOI Debt Yield (%)
9.500 Property   1 38401 Amrhein Road              
9.510 Property   1 6101 SW 44th Street              
9.520 Property   1 700 Hudson Road              
9.530 Property   1 685 Alliance Parkway              
9.540 Property   1 5101 West Waters Avenue              
9.550 Property   1 1935 Blue Hills Drive              
9.560 Property   1 16211 Air Center Boulevard              
9.570 Property   1 8800 Studley Road              
9.580 Property   1 6 Konzen Court              
9.590 Property   1 5300 International Drive              
9.600 Property   1 1289 Walden Avenue              
9.610 Property   1 10551 N Congress Avenue              
9.620 Property   1 3736 Tom Andrews Road              
9.630 Property   1 2701 South 98th Street              
9.640 Property   1 231 Theater Drive              
9.650 Property   1 3404 Cragmont Drive              
9.660 Property   1 4 Liebich Lane              
9.670 Property   1 4040 Business Park Court              
9.680 Property   1 1270 North Wilkening              
9.690 Property   1 4472 Technology Drive              
9.700 Property   1 28000 Five M Center Drive              
9.710 Property   1 3383 Spirit Way              
9.720 Property   1 9667 Inter-Ocean Drive              
9.730 Property   1 2427 Henry Road NW              
9.740 Property   1 1115 Regina Graeter Way              
9.750 Property   1 831 Lone Star Drive              
9.760 Property   1 4170 Columbia Road              
9.770 Property   1 6023 Century Oaks Drive              
9.780 Property   1 2300 Westmoreland Street              
9.790 Property   1 246 Glasson Drive              
9.800 Property   1 2759 North Garnett Road              
9.810 Property   1 1122 Stony Ridge Road              
9.820 Property   1 5313 Majestic Parkway              
9.830 Property   1 2901 E Heartland Drive              
9.840 Property   1 1900 Interstate Boulevard              
9.850 Property   1 50 Hollow Tree Lane              
9.860 Property   1 440 US Highway 49 South              
9.870 Property   1 7569 Golf Course Boulevard              
9.880 Property   1 4401 112th Street              
9.890 Property   1 105 Business Park Drive              
9.900 Property   1 7019 High Grove Boulevard              
10.000 Loan 5 1 1500 Post Oak Boulevard NAP NAP NAP NAP NAP NAP NAP
11.000 Loan 5, 40 1 The Towers at Cupertino City Center NAP NAP NAP NAP NAP NAP NAP
12.000 Loan   1 The Greywood NAP NAP NAP NAP NAP NAP NAP
13.000 Loan   2 Casa Del Rey and Las Golondrinas Apartments NAP NAP NAP NAP NAP NAP NAP
13.010 Property   1 Casa Del Rey Apartments              
13.020 Property   1 Las Golondrinas Apartments              
14.000 Loan 5, 41, 42, 43, 44, 45, 46, 47, 48, 49 1 ONX Industrial Campus NAP NAP NAP NAP NAP NAP NAP
15.000 Loan 50, 51, 52, 53, 54, 55 1 Burlington Crossing NAP NAP NAP NAP NAP NAP NAP
16.000 Loan 56 2 Amsdell Compass Portfolio NAP NAP NAP NAP NAP NAP NAP
16.010 Property   1 Compass Self-Storage Florida City              
16.020 Property   1 Compass Self-Storage Hiram              
17.000 Loan 57 2 CIG - 2 Pack Norfolk Portfolio NAP NAP NAP NAP NAP NAP NAP
17.010 Property   1 62 Little Creek Apartments              
17.020 Property   1 53 Fenner Apartments              
18.000 Loan 58, 59, 60, 61, 62, 63 1 Stadium Lofts Apartments NAP NAP NAP NAP NAP NAP NAP
19.000 Loan 64, 65, 66, 67 1 Courtyard by Marriott Collierville NAP NAP NAP NAP NAP NAP NAP
20.000 Loan 5, 68, 69, 70, 71, 72 1 Kirby Industrial NAP NAP NAP NAP NAP NAP NAP
21.000 Loan   1 Regency Square NAP NAP NAP NAP NAP NAP NAP
22.000 Loan   1 Deer Springs Apartments NAP NAP NAP NAP NAP NAP NAP
23.000 Loan   1 Whitney Place Townhomes NAP NAP NAP NAP NAP NAP NAP
24.000 Loan 73, 74 1 Oak Shore Commerce Park NAP NAP NAP NAP NAP NAP NAP
25.000 Loan 75, 76, 77, 78, 79, 80 1 White Pond Villa NAP NAP NAP NAP NAP NAP NAP
26.000 Loan 81, 82, 83, 84, 85, 86 1 Cinemark NAP NAP NAP NAP NAP NAP NAP
27.000 Loan 87 1 Tifton Student Housing NAP NAP NAP NAP NAP NAP NAP
28.000 Loan 88, 89, 90 1 Gateway Plaza at Moorpark NAP NAP NAP NAP NAP NAP NAP
29.000 Loan 91, 92, 93 1 221 Baker Road NAP NAP NAP NAP NAP NAP NAP

 

 A-1-50 

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 Future Additional Debt Permitted (Y/N) Future Debt Permitted Type Sponsor
1.000 Loan 5, 6, 7 1 Mall at Prince George's No NAP PREIT Realty, LLC
2.000 Loan   1 City Center on 6th No NAP David Y. Lee
3.000 Loan 5, 8, 9, 10, 11, 12, 13, 94 1 535 & 545 5th Avenue No NAP Joseph Moinian
4.000 Loan 14, 15, 16, 17, 18, 95 18 Sunshine Lake MHC Portfolio  No NAP Homes of America, LLC
4.010 Property   1 Stone Ridge      
4.020 Property   1 Intercoastal      
4.030 Property   1 Lake Runnymeade      
4.040 Property   1 Baltimore Terrace      
4.050 Property   1 Concord      
4.060 Property   1 Three Oaks Estates      
4.070 Property   1 Pavilion      
4.080 Property   1 Big Oaks      
4.090 Property   1 Cricklewood      
4.100 Property   1 Oaklane      
4.110 Property   1 Six-0-Five      
4.120 Property   1 Shady Haven      
4.130 Property   1 Wagon Wheel      
4.140 Property   1 Sunset      
4.150 Property   1 Lakeside Village      
4.160 Property   1 Green Oaks      
4.170 Property   1 Arbor Mills      
4.180 Property   1 Pala Verde      
5.000 Loan   1 Marriott Indianapolis North No NAP Columbia Sussex Corporation
6.000 Loan 19, 20 1 Hampton Astoria No NAP Shabbir Dharamsey
7.000 Loan 21, 22, 23, 24, 25, 26, 27, 28 1 Bleeker Street Industrial No NAP Jeremey Tahari
8.000 Loan 5, 29, 30, 31, 32, 33, 34, 35 1 Del Rey Campus Yes Mezzanine Continental Development Corporation
9.000 Loan 5, 36, 37, 38, 39, 96 90 Mountain Industrial Portfolio No NAP Industrial Logistics Properties Trust
9.010 Property   1 3150 Highway 42      
9.020 Property   1 1151 South Graham Road      
9.030 Property   1 584 US Highway 130      
9.040 Property   1 590 Northport Parkway      
9.050 Property   1 8341 Industrial Parkway      
9.060 Property   1 650 Braselton Parkway      
9.070 Property   1 482 Chaney Avenue      
9.080 Property   1 5000 North Ridge Trail      
9.090 Property   1 5005 Samuell Blvd.      
9.100 Property   1 635 Community Drive      
9.110 Property   1 6538 & 6526 Judge Adams Road      
9.120 Property   1 4350 Fortune Ave NW      
9.130 Property   1 6735 Trippel Road      
9.140 Property   1 1509 Leestown Road      
9.150 Property   1 1601 Brown Road      
9.160 Property   1 22525 West 167th Street      
9.170 Property   1 1414 South Council Road      
9.180 Property   1 4690 Global Avenue NW      
9.190 Property   1 3466 Shippers Drive      
9.200 Property   1 4555 West Highway 146      
9.210 Property   1 9780 Mopar Drive      
9.220 Property   1 3779 Lake Shore Road      
9.230 Property   1 2000 South Walnut Street      
9.240 Property   1 3774 Snyder Road      
9.250 Property   1 8951 Mirabel Road      
9.260 Property   1 8411 Florida Mining Boulevard      
9.270 Property   1 900 Hutchinson Place      
9.280 Property   1 5440 Haggerty Lane      
9.290 Property   1 5703 Mitchell Avenue      
9.300 Property   1 1103 Powderhouse Road SE      
9.310 Property   1 3200 Rodeo Court      
9.320 Property   1 14001 Jetport Loop      
9.330 Property   1 505 Morgan Lakes Industrial Blvd.      
9.340 Property   1 21200 Spring Plaza Drive      
9.350 Property   1 3058 Lakemont Blvd      
9.360 Property   1 2000 Luna Road      
9.370 Property   1 101 North Campus Drive      
9.380 Property   1 4651 Prosper Drive      
9.390 Property   1 5025 Tuggle Road      
9.400 Property   1 450 Northpointe Court      
9.410 Property   1 1602 Vincent Drive      
9.420 Property   1 8644 Polk Lane      
9.430 Property   1 800 Lindale Industrial Parkway      
9.440 Property   1 2465 Fontaine Street      
9.450 Property   1 1430 South Wolf Road      
9.460 Property   1 2552 South 98th Street      
9.470 Property   1 1000 Knell Road      
9.480 Property   1 747 Mill Park Drive      
9.490 Property   1 502 West Independence Drive      

 

 A-1-51 

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 Future Additional Debt Permitted (Y/N) Future Debt Permitted Type Sponsor
9.500 Property   1 38401 Amrhein Road      
9.510 Property   1 6101 SW 44th Street      
9.520 Property   1 700 Hudson Road      
9.530 Property   1 685 Alliance Parkway      
9.540 Property   1 5101 West Waters Avenue      
9.550 Property   1 1935 Blue Hills Drive      
9.560 Property   1 16211 Air Center Boulevard      
9.570 Property   1 8800 Studley Road      
9.580 Property   1 6 Konzen Court      
9.590 Property   1 5300 International Drive      
9.600 Property   1 1289 Walden Avenue      
9.610 Property   1 10551 N Congress Avenue      
9.620 Property   1 3736 Tom Andrews Road      
9.630 Property   1 2701 South 98th Street      
9.640 Property   1 231 Theater Drive      
9.650 Property   1 3404 Cragmont Drive      
9.660 Property   1 4 Liebich Lane      
9.670 Property   1 4040 Business Park Court      
9.680 Property   1 1270 North Wilkening      
9.690 Property   1 4472 Technology Drive      
9.700 Property   1 28000 Five M Center Drive      
9.710 Property   1 3383 Spirit Way      
9.720 Property   1 9667 Inter-Ocean Drive      
9.730 Property   1 2427 Henry Road NW      
9.740 Property   1 1115 Regina Graeter Way      
9.750 Property   1 831 Lone Star Drive      
9.760 Property   1 4170 Columbia Road      
9.770 Property   1 6023 Century Oaks Drive      
9.780 Property   1 2300 Westmoreland Street      
9.790 Property   1 246 Glasson Drive      
9.800 Property   1 2759 North Garnett Road      
9.810 Property   1 1122 Stony Ridge Road      
9.820 Property   1 5313 Majestic Parkway      
9.830 Property   1 2901 E Heartland Drive      
9.840 Property   1 1900 Interstate Boulevard      
9.850 Property   1 50 Hollow Tree Lane      
9.860 Property   1 440 US Highway 49 South      
9.870 Property   1 7569 Golf Course Boulevard      
9.880 Property   1 4401 112th Street      
9.890 Property   1 105 Business Park Drive      
9.900 Property   1 7019 High Grove Boulevard      
10.000 Loan 5 1 1500 Post Oak Boulevard No NAP Nuveen Real Estate and PIMCO Prime Real Estate
11.000 Loan 5, 40 1 The Towers at Cupertino City Center No NAP Prometheus Real Estate Group, Inc.
12.000 Loan   1 The Greywood No NAP Fred Ohebshalom
13.000 Loan   2 Casa Del Rey and Las Golondrinas Apartments No NAP Landmark Capital
13.010 Property   1 Casa Del Rey Apartments      
13.020 Property   1 Las Golondrinas Apartments      
14.000 Loan 5, 41, 42, 43, 44, 45, 46, 47, 48, 49 1 ONX Industrial Campus No NAP Robert J. Trafford and Benton B. Kendig III
15.000 Loan 50, 51, 52, 53, 54, 55 1 Burlington Crossing No NAP SHI Owner, LLC
16.000 Loan 56 2 Amsdell Compass Portfolio No NAP Amsdell Group, LLC
16.010 Property   1 Compass Self-Storage Florida City      
16.020 Property   1 Compass Self-Storage Hiram      
17.000 Loan 57 2 CIG - 2 Pack Norfolk Portfolio No NAP Bradley G. Newton
17.010 Property   1 62 Little Creek Apartments      
17.020 Property   1 53 Fenner Apartments      
18.000 Loan 58, 59, 60, 61, 62, 63 1 Stadium Lofts Apartments No NAP Peter Flotz and Kent C. Gregory
19.000 Loan 64, 65, 66, 67 1 Courtyard by Marriott Collierville No NAP AARO Real Estate
20.000 Loan 5, 68, 69, 70, 71, 72 1 Kirby Industrial No NAP Ezra Danziger, as Trustee of the E Danziger Family Irrevocable Trust, dated July 15, 2022, Paul Reisz, as Investment Trustee and General
Trustee of the Reisz Family Irrevocable Trust, dated July 15, 2022, Casey Mungo and Stacina Maxine Mungo, as Trustees of the Mungo Family
Trust dated August 14, 2020, Newland Capital Investments, LLC, O5 LE, LLC, Reuben Antebi, Ezra Danziger and Paul Reisz
21.000 Loan   1 Regency Square No NAP Drew Angel, Robert Erlich and Joshua Weinberg
22.000 Loan   1 Deer Springs Apartments No NAP Sarath B. Kamineni, Tanuj Kamineni and Manuj Kamineni
23.000 Loan   1 Whitney Place Townhomes No NAP Craig Anthony Scherer, John Christopher Scherer and Craig A. Scherer Revocable Trust
24.000 Loan 73, 74 1 Oak Shore Commerce Park No NAP Samuel S. Chappelle
25.000 Loan 75, 76, 77, 78, 79, 80 1 White Pond Villa No NAP Foregrowth
26.000 Loan 81, 82, 83, 84, 85, 86 1 Cinemark No NAP The Hapsmith Company
27.000 Loan 87 1 Tifton Student Housing No NAP Ted Hirsch
28.000 Loan 88, 89, 90 1 Gateway Plaza at Moorpark No NAP James Huan Yi Su and Emil Lo
29.000 Loan 91, 92, 93 1 221 Baker Road No NAP John W. Able

 

 A-1-52 

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 Delaware Statutory Trust
(Y/N)
Tenants-in-common
(Y/N)
1.000 Loan 5, 6, 7 1 Mall at Prince George's PREIT Associates, L.P. No No
2.000 Loan   1 City Center on 6th David Y. Lee No No
3.000 Loan 5, 8, 9, 10, 11, 12, 13, 94 1 535 & 545 5th Avenue Joseph Moinian No No
4.000 Loan 14, 15, 16, 17, 18, 95 18 Sunshine Lake MHC Portfolio  Homes of America Holdings, LLC No No
4.010 Property   1 Stone Ridge      
4.020 Property   1 Intercoastal      
4.030 Property   1 Lake Runnymeade      
4.040 Property   1 Baltimore Terrace      
4.050 Property   1 Concord      
4.060 Property   1 Three Oaks Estates      
4.070 Property   1 Pavilion      
4.080 Property   1 Big Oaks      
4.090 Property   1 Cricklewood      
4.100 Property   1 Oaklane      
4.110 Property   1 Six-0-Five      
4.120 Property   1 Shady Haven      
4.130 Property   1 Wagon Wheel      
4.140 Property   1 Sunset      
4.150 Property   1 Lakeside Village      
4.160 Property   1 Green Oaks      
4.170 Property   1 Arbor Mills      
4.180 Property   1 Pala Verde      
5.000 Loan   1 Marriott Indianapolis North CSC Holdings, LLC No No
6.000 Loan 19, 20 1 Hampton Astoria Shabbir Dharamsey No No
7.000 Loan 21, 22, 23, 24, 25, 26, 27, 28 1 Bleeker Street Industrial Elie Tahari No No
8.000 Loan 5, 29, 30, 31, 32, 33, 34, 35 1 Del Rey Campus Continental Development Corporation No No
9.000 Loan 5, 36, 37, 38, 39, 96 90 Mountain Industrial Portfolio Industrial Logistics Properties Trust No No
9.010 Property   1 3150 Highway 42      
9.020 Property   1 1151 South Graham Road      
9.030 Property   1 584 US Highway 130      
9.040 Property   1 590 Northport Parkway      
9.050 Property   1 8341 Industrial Parkway      
9.060 Property   1 650 Braselton Parkway      
9.070 Property   1 482 Chaney Avenue      
9.080 Property   1 5000 North Ridge Trail      
9.090 Property   1 5005 Samuell Blvd.      
9.100 Property   1 635 Community Drive      
9.110 Property   1 6538 & 6526 Judge Adams Road      
9.120 Property   1 4350 Fortune Ave NW      
9.130 Property   1 6735 Trippel Road      
9.140 Property   1 1509 Leestown Road      
9.150 Property   1 1601 Brown Road      
9.160 Property   1 22525 West 167th Street      
9.170 Property   1 1414 South Council Road      
9.180 Property   1 4690 Global Avenue NW      
9.190 Property   1 3466 Shippers Drive      
9.200 Property   1 4555 West Highway 146      
9.210 Property   1 9780 Mopar Drive      
9.220 Property   1 3779 Lake Shore Road      
9.230 Property   1 2000 South Walnut Street      
9.240 Property   1 3774 Snyder Road      
9.250 Property   1 8951 Mirabel Road      
9.260 Property   1 8411 Florida Mining Boulevard      
9.270 Property   1 900 Hutchinson Place      
9.280 Property   1 5440 Haggerty Lane      
9.290 Property   1 5703 Mitchell Avenue      
9.300 Property   1 1103 Powderhouse Road SE      
9.310 Property   1 3200 Rodeo Court      
9.320 Property   1 14001 Jetport Loop      
9.330 Property   1 505 Morgan Lakes Industrial Blvd.      
9.340 Property   1 21200 Spring Plaza Drive      
9.350 Property   1 3058 Lakemont Blvd      
9.360 Property   1 2000 Luna Road      
9.370 Property   1 101 North Campus Drive      
9.380 Property   1 4651 Prosper Drive      
9.390 Property   1 5025 Tuggle Road      
9.400 Property   1 450 Northpointe Court      
9.410 Property   1 1602 Vincent Drive      
9.420 Property   1 8644 Polk Lane      
9.430 Property   1 800 Lindale Industrial Parkway      
9.440 Property   1 2465 Fontaine Street      
9.450 Property   1 1430 South Wolf Road      
9.460 Property   1 2552 South 98th Street      
9.470 Property   1 1000 Knell Road      
9.480 Property   1 747 Mill Park Drive      
9.490 Property   1 502 West Independence Drive      

 

 A-1-53 

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 Delaware Statutory Trust
(Y/N)
Tenants-in-common
(Y/N)
9.500 Property   1 38401 Amrhein Road      
9.510 Property   1 6101 SW 44th Street      
9.520 Property   1 700 Hudson Road      
9.530 Property   1 685 Alliance Parkway      
9.540 Property   1 5101 West Waters Avenue      
9.550 Property   1 1935 Blue Hills Drive      
9.560 Property   1 16211 Air Center Boulevard      
9.570 Property   1 8800 Studley Road      
9.580 Property   1 6 Konzen Court      
9.590 Property   1 5300 International Drive      
9.600 Property   1 1289 Walden Avenue      
9.610 Property   1 10551 N Congress Avenue      
9.620 Property   1 3736 Tom Andrews Road      
9.630 Property   1 2701 South 98th Street      
9.640 Property   1 231 Theater Drive      
9.650 Property   1 3404 Cragmont Drive      
9.660 Property   1 4 Liebich Lane      
9.670 Property   1 4040 Business Park Court      
9.680 Property   1 1270 North Wilkening      
9.690 Property   1 4472 Technology Drive      
9.700 Property   1 28000 Five M Center Drive      
9.710 Property   1 3383 Spirit Way      
9.720 Property   1 9667 Inter-Ocean Drive      
9.730 Property   1 2427 Henry Road NW      
9.740 Property   1 1115 Regina Graeter Way      
9.750 Property   1 831 Lone Star Drive      
9.760 Property   1 4170 Columbia Road      
9.770 Property   1 6023 Century Oaks Drive      
9.780 Property   1 2300 Westmoreland Street      
9.790 Property   1 246 Glasson Drive      
9.800 Property   1 2759 North Garnett Road      
9.810 Property   1 1122 Stony Ridge Road      
9.820 Property   1 5313 Majestic Parkway      
9.830 Property   1 2901 E Heartland Drive      
9.840 Property   1 1900 Interstate Boulevard      
9.850 Property   1 50 Hollow Tree Lane      
9.860 Property   1 440 US Highway 49 South      
9.870 Property   1 7569 Golf Course Boulevard      
9.880 Property   1 4401 112th Street      
9.890 Property   1 105 Business Park Drive      
9.900 Property   1 7019 High Grove Boulevard      
10.000 Loan 5 1 1500 Post Oak Boulevard NAP No No
11.000 Loan 5, 40 1 The Towers at Cupertino City Center DNS Real Estate, LLC No No
12.000 Loan   1 The Greywood Fred Ohebshalom No Yes
13.000 Loan   2 Casa Del Rey and Las Golondrinas Apartments Gary Hartunian No No
13.010 Property   1 Casa Del Rey Apartments      
13.020 Property   1 Las Golondrinas Apartments      
14.000 Loan 5, 41, 42, 43, 44, 45, 46, 47, 48, 49 1 ONX Industrial Campus Robert J. Trafford and Benton B. Kendig III No No
15.000 Loan 50, 51, 52, 53, 54, 55 1 Burlington Crossing Paul C. Lester No No
16.000 Loan 56 2 Amsdell Compass Portfolio Todd C. Amsdell No No
16.010 Property   1 Compass Self-Storage Florida City      
16.020 Property   1 Compass Self-Storage Hiram      
17.000 Loan 57 2 CIG - 2 Pack Norfolk Portfolio Bradley G. Newton No No
17.010 Property   1 62 Little Creek Apartments      
17.020 Property   1 53 Fenner Apartments      
18.000 Loan 58, 59, 60, 61, 62, 63 1 Stadium Lofts Apartments Peter Flotz and Kent C. Gregory No No
19.000 Loan 64, 65, 66, 67 1 Courtyard by Marriott Collierville Priti Patel No No
20.000 Loan 5, 68, 69, 70, 71, 72 1 Kirby Industrial Ezra Danziger, as Trustee of the E Danziger Family Irrevocable Trust, dated July 15, 2022, Paul Reisz, as Investment Trustee and General Trustee of the Reisz Family Irrevocable
Trust, dated July 15, 2022, Casey Mungo and Stacina Maxine Mungo, as Trustees of the Mungo Family Trust dated August 14, 2020, Newland Capital Investments, LLC, O5 LE, LLC,
Reuben Antebi, Ezra Danziger and Paul Reisz
No Yes
21.000 Loan   1 Regency Square Drew Angel, Robert Erlich and Joshua Weinberg No No
22.000 Loan   1 Deer Springs Apartments Sarath B. Kamineni, Tanuj Kamineni and Manuj Kamineni No No
23.000 Loan   1 Whitney Place Townhomes Craig Anthony Scherer, John Christopher Scherer and Craig A. Scherer Revocable Trust No No
24.000 Loan 73, 74 1 Oak Shore Commerce Park Samuel S. Chappelle No No
25.000 Loan 75, 76, 77, 78, 79, 80 1 White Pond Villa Yisroel Cherns No No
26.000 Loan 81, 82, 83, 84, 85, 86 1 Cinemark Anthony E. Nicholas and The Anthony E. and Mona Nicholas Family Trust No No
27.000 Loan 87 1 Tifton Student Housing Ted Hirsch No No
28.000 Loan 88, 89, 90 1 Gateway Plaza at Moorpark James Huan Yi Su and Emil Lo No No
29.000 Loan 91, 92, 93 1 221 Baker Road John W. Able No No

 

 A-1-54 

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 Loan Purpose Property Located Within a Qualified Opportunity Zone (Y/N) Sources: Loan Amount ($) Sources: Principal's New Cash Contribution ($) Sources: Subordinate Debt ($) Sources: Other Sources ($) Sources: Total Sources ($) Uses: Loan Payoff ($)
1.000 Loan 5, 6, 7 1 Mall at Prince George's Refinance   100,000,000 10,575,225 0 0 110,575,225 104,905,900
2.000 Loan   1 City Center on 6th Refinance   51,500,000 0 0 0 51,500,000 48,992,411
3.000 Loan 5, 8, 9, 10, 11, 12, 13, 94 1 535 & 545 5th Avenue Refinance   310,000,000 9,981,186 0 0 319,981,186 314,826,919
4.000 Loan 14, 15, 16, 17, 18, 95 18 Sunshine Lake MHC Portfolio  Refinance   45,000,000 0 0 0 45,000,000 41,785,303
4.010 Property   1 Stone Ridge                
4.020 Property   1 Intercoastal                
4.030 Property   1 Lake Runnymeade                
4.040 Property   1 Baltimore Terrace                
4.050 Property   1 Concord                
4.060 Property   1 Three Oaks Estates                
4.070 Property   1 Pavilion                
4.080 Property   1 Big Oaks                
4.090 Property   1 Cricklewood                
4.100 Property   1 Oaklane                
4.110 Property   1 Six-0-Five                
4.120 Property   1 Shady Haven                
4.130 Property   1 Wagon Wheel                
4.140 Property   1 Sunset                
4.150 Property   1 Lakeside Village                
4.160 Property   1 Green Oaks                
4.170 Property   1 Arbor Mills                
4.180 Property   1 Pala Verde                
5.000 Loan   1 Marriott Indianapolis North Refinance   43,000,000 0 0 0 43,000,000 41,506,107
6.000 Loan 19, 20 1 Hampton Astoria Refinance   40,000,000 2,914,495 0 0 42,914,495 40,766,768
7.000 Loan 21, 22, 23, 24, 25, 26, 27, 28 1 Bleeker Street Industrial Refinance   32,800,000 0 0 0 32,800,000 25,494,300
8.000 Loan 5, 29, 30, 31, 32, 33, 34, 35 1 Del Rey Campus Refinance   80,000,000 0 0 0 80,000,000 71,587,200
9.000 Loan 5, 36, 37, 38, 39, 96 90 Mountain Industrial Portfolio Refinance   1,169,400,000 0 450,600,000 0 1,620,000,000 1,608,229,700
9.010 Property   1 3150 Highway 42                
9.020 Property   1 1151 South Graham Road                
9.030 Property   1 584 US Highway 130                
9.040 Property   1 590 Northport Parkway                
9.050 Property   1 8341 Industrial Parkway                
9.060 Property   1 650 Braselton Parkway                
9.070 Property   1 482 Chaney Avenue                
9.080 Property   1 5000 North Ridge Trail                
9.090 Property   1 5005 Samuell Blvd.                
9.100 Property   1 635 Community Drive                
9.110 Property   1 6538 & 6526 Judge Adams Road                
9.120 Property   1 4350 Fortune Ave NW                
9.130 Property   1 6735 Trippel Road                
9.140 Property   1 1509 Leestown Road                
9.150 Property   1 1601 Brown Road                
9.160 Property   1 22525 West 167th Street                
9.170 Property   1 1414 South Council Road                
9.180 Property   1 4690 Global Avenue NW                
9.190 Property   1 3466 Shippers Drive                
9.200 Property   1 4555 West Highway 146                
9.210 Property   1 9780 Mopar Drive                
9.220 Property   1 3779 Lake Shore Road                
9.230 Property   1 2000 South Walnut Street                
9.240 Property   1 3774 Snyder Road                
9.250 Property   1 8951 Mirabel Road                
9.260 Property   1 8411 Florida Mining Boulevard                
9.270 Property   1 900 Hutchinson Place                
9.280 Property   1 5440 Haggerty Lane                
9.290 Property   1 5703 Mitchell Avenue                
9.300 Property   1 1103 Powderhouse Road SE                
9.310 Property   1 3200 Rodeo Court                
9.320 Property   1 14001 Jetport Loop                
9.330 Property   1 505 Morgan Lakes Industrial Blvd.                
9.340 Property   1 21200 Spring Plaza Drive                
9.350 Property   1 3058 Lakemont Blvd                
9.360 Property   1 2000 Luna Road                
9.370 Property   1 101 North Campus Drive                
9.380 Property   1 4651 Prosper Drive                
9.390 Property   1 5025 Tuggle Road                
9.400 Property   1 450 Northpointe Court                
9.410 Property   1 1602 Vincent Drive                
9.420 Property   1 8644 Polk Lane                
9.430 Property   1 800 Lindale Industrial Parkway                
9.440 Property   1 2465 Fontaine Street                
9.450 Property   1 1430 South Wolf Road                
9.460 Property   1 2552 South 98th Street                
9.470 Property   1 1000 Knell Road                
9.480 Property   1 747 Mill Park Drive                
9.490 Property   1 502 West Independence Drive                

 

 A-1-55 

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 Loan Purpose Property Located Within a Qualified Opportunity Zone (Y/N) Sources: Loan Amount ($) Sources: Principal's New Cash Contribution ($) Sources: Subordinate Debt ($) Sources: Other Sources ($) Sources: Total Sources ($) Uses: Loan Payoff ($)
9.500 Property   1 38401 Amrhein Road                
9.510 Property   1 6101 SW 44th Street                
9.520 Property   1 700 Hudson Road                
9.530 Property   1 685 Alliance Parkway                
9.540 Property   1 5101 West Waters Avenue                
9.550 Property   1 1935 Blue Hills Drive                
9.560 Property   1 16211 Air Center Boulevard                
9.570 Property   1 8800 Studley Road                
9.580 Property   1 6 Konzen Court                
9.590 Property   1 5300 International Drive                
9.600 Property   1 1289 Walden Avenue                
9.610 Property   1 10551 N Congress Avenue                
9.620 Property   1 3736 Tom Andrews Road                
9.630 Property   1 2701 South 98th Street                
9.640 Property   1 231 Theater Drive                
9.650 Property   1 3404 Cragmont Drive                
9.660 Property   1 4 Liebich Lane                
9.670 Property   1 4040 Business Park Court                
9.680 Property   1 1270 North Wilkening                
9.690 Property   1 4472 Technology Drive                
9.700 Property   1 28000 Five M Center Drive                
9.710 Property   1 3383 Spirit Way                
9.720 Property   1 9667 Inter-Ocean Drive                
9.730 Property   1 2427 Henry Road NW                
9.740 Property   1 1115 Regina Graeter Way                
9.750 Property   1 831 Lone Star Drive                
9.760 Property   1 4170 Columbia Road                
9.770 Property   1 6023 Century Oaks Drive                
9.780 Property   1 2300 Westmoreland Street                
9.790 Property   1 246 Glasson Drive                
9.800 Property   1 2759 North Garnett Road                
9.810 Property   1 1122 Stony Ridge Road                
9.820 Property   1 5313 Majestic Parkway                
9.830 Property   1 2901 E Heartland Drive                
9.840 Property   1 1900 Interstate Boulevard                
9.850 Property   1 50 Hollow Tree Lane                
9.860 Property   1 440 US Highway 49 South                
9.870 Property   1 7569 Golf Course Boulevard                
9.880 Property   1 4401 112th Street                
9.890 Property   1 105 Business Park Drive                
9.900 Property   1 7019 High Grove Boulevard                
10.000 Loan 5 1 1500 Post Oak Boulevard Refinance   140,000,000 392,713 0 0 140,392,713 139,251,999
11.000 Loan 5, 40 1 The Towers at Cupertino City Center Refinance   145,000,000 0 0 0 145,000,000 117,743,428
12.000 Loan   1 The Greywood Refinance   23,500,000 0 0 0 23,500,000 17,607,757
13.000 Loan   2 Casa Del Rey and Las Golondrinas Apartments Refinance   23,000,000 926,710 0 0 23,926,710 22,957,964
13.010 Property   1 Casa Del Rey Apartments                
13.020 Property   1 Las Golondrinas Apartments                
14.000 Loan 5, 41, 42, 43, 44, 45, 46, 47, 48, 49 1 ONX Industrial Campus Refinance   75,000,000 2,059,563 0 0 77,059,563 46,399,270
15.000 Loan 50, 51, 52, 53, 54, 55 1 Burlington Crossing Refinance   $16,750,000.00 $850,000.00 $0.00 0 $17,600,000.00 $15,314,031.98
16.000 Loan 56 2 Amsdell Compass Portfolio Recapitalization              
16.010 Property   1 Compass Self-Storage Florida City                
16.020 Property   1 Compass Self-Storage Hiram                
17.000 Loan 57 2 CIG - 2 Pack Norfolk Portfolio Refinance              
17.010 Property   1 62 Little Creek Apartments                
17.020 Property   1 53 Fenner Apartments                
18.000 Loan 58, 59, 60, 61, 62, 63 1 Stadium Lofts Apartments Refinance              
19.000 Loan 64, 65, 66, 67 1 Courtyard by Marriott Collierville Refinance              
20.000 Loan 5, 68, 69, 70, 71, 72 1 Kirby Industrial Refinance              
21.000 Loan   1 Regency Square Acquisition              
22.000 Loan   1 Deer Springs Apartments Refinance              
23.000 Loan   1 Whitney Place Townhomes Refinance              
24.000 Loan 73, 74 1 Oak Shore Commerce Park Refinance              
25.000 Loan 75, 76, 77, 78, 79, 80 1 White Pond Villa Refinance              
26.000 Loan 81, 82, 83, 84, 85, 86 1 Cinemark Refinance              
27.000 Loan 87 1 Tifton Student Housing Refinance              
28.000 Loan 88, 89, 90 1 Gateway Plaza at Moorpark Refinance              
29.000 Loan 91, 92, 93 1 221 Baker Road Refinance              

 

 A-1-56 

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 ($) Uses: Total Uses ($) Franchise Agreement Expiration
1.000 Loan 5, 6, 7 1 Mall at Prince George's 0 1,464,953 4,204,372 0 0 110,575,225 NAP
2.000 Loan   1 City Center on 6th 0 789,998 778,454 939,137 0 51,500,000 NAP
3.000 Loan 5, 8, 9, 10, 11, 12, 13, 94 1 535 & 545 5th Avenue 0 2,486,489 2,667,778 0 0 319,981,186 NAP
4.000 Loan 14, 15, 16, 17, 18, 95 18 Sunshine Lake MHC Portfolio  0 560,371 222,723 2,431,602 0 45,000,000 NAP
4.010 Property   1 Stone Ridge             NAP
4.020 Property   1 Intercoastal             NAP
4.030 Property   1 Lake Runnymeade             NAP
4.040 Property   1 Baltimore Terrace             NAP
4.050 Property   1 Concord             NAP
4.060 Property   1 Three Oaks Estates             NAP
4.070 Property   1 Pavilion             NAP
4.080 Property   1 Big Oaks             NAP
4.090 Property   1 Cricklewood             NAP
4.100 Property   1 Oaklane             NAP
4.110 Property   1 Six-0-Five             NAP
4.120 Property   1 Shady Haven             NAP
4.130 Property   1 Wagon Wheel             NAP
4.140 Property   1 Sunset             NAP
4.150 Property   1 Lakeside Village             NAP
4.160 Property   1 Green Oaks             NAP
4.170 Property   1 Arbor Mills             NAP
4.180 Property   1 Pala Verde             NAP
5.000 Loan   1 Marriott Indianapolis North 0 644,371 2,500 847,021 0 43,000,000 4/12/2036
6.000 Loan 19, 20 1 Hampton Astoria 0 1,882,948 264,778 0 0 42,914,495 NAP
7.000 Loan 21, 22, 23, 24, 25, 26, 27, 28 1 Bleeker Street Industrial 0 1,159,660 1,845,589 4,300,450 0 32,800,000 NAP
8.000 Loan 5, 29, 30, 31, 32, 33, 34, 35 1 Del Rey Campus 0 1,084,792 6,809,185 518,823 0 80,000,000 NAP
9.000 Loan 5, 36, 37, 38, 39, 96 90 Mountain Industrial Portfolio 0 8,239,721 3,530,579 0 0 1,620,000,000 NAP
9.010 Property   1 3150 Highway 42             NAP
9.020 Property   1 1151 South Graham Road             NAP
9.030 Property   1 584 US Highway 130             NAP
9.040 Property   1 590 Northport Parkway             NAP
9.050 Property   1 8341 Industrial Parkway             NAP
9.060 Property   1 650 Braselton Parkway             NAP
9.070 Property   1 482 Chaney Avenue             NAP
9.080 Property   1 5000 North Ridge Trail             NAP
9.090 Property   1 5005 Samuell Blvd.             NAP
9.100 Property   1 635 Community Drive             NAP
9.110 Property   1 6538 & 6526 Judge Adams Road             NAP
9.120 Property   1 4350 Fortune Ave NW             NAP
9.130 Property   1 6735 Trippel Road             NAP
9.140 Property   1 1509 Leestown Road             NAP
9.150 Property   1 1601 Brown Road             NAP
9.160 Property   1 22525 West 167th Street             NAP
9.170 Property   1 1414 South Council Road             NAP
9.180 Property   1 4690 Global Avenue NW             NAP
9.190 Property   1 3466 Shippers Drive             NAP
9.200 Property   1 4555 West Highway 146             NAP
9.210 Property   1 9780 Mopar Drive             NAP
9.220 Property   1 3779 Lake Shore Road             NAP
9.230 Property   1 2000 South Walnut Street             NAP
9.240 Property   1 3774 Snyder Road             NAP
9.250 Property   1 8951 Mirabel Road             NAP
9.260 Property   1 8411 Florida Mining Boulevard             NAP
9.270 Property   1 900 Hutchinson Place             NAP
9.280 Property   1 5440 Haggerty Lane             NAP
9.290 Property   1 5703 Mitchell Avenue             NAP
9.300 Property   1 1103 Powderhouse Road SE             NAP
9.310 Property   1 3200 Rodeo Court             NAP
9.320 Property   1 14001 Jetport Loop             NAP
9.330 Property   1 505 Morgan Lakes Industrial Blvd.             NAP
9.340 Property   1 21200 Spring Plaza Drive             NAP
9.350 Property   1 3058 Lakemont Blvd             NAP
9.360 Property   1 2000 Luna Road             NAP
9.370 Property   1 101 North Campus Drive             NAP
9.380 Property   1 4651 Prosper Drive             NAP
9.390 Property   1 5025 Tuggle Road             NAP
9.400 Property   1 450 Northpointe Court             NAP
9.410 Property   1 1602 Vincent Drive             NAP
9.420 Property   1 8644 Polk Lane             NAP
9.430 Property   1 800 Lindale Industrial Parkway             NAP
9.440 Property   1 2465 Fontaine Street             NAP
9.450 Property   1 1430 South Wolf Road             NAP
9.460 Property   1 2552 South 98th Street             NAP
9.470 Property   1 1000 Knell Road             NAP
9.480 Property   1 747 Mill Park Drive             NAP
9.490 Property   1 502 West Independence Drive             NAP

 

 A-1-57 

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 ($) Uses: Total Uses ($) Franchise Agreement Expiration
9.500 Property   1 38401 Amrhein Road             NAP
9.510 Property   1 6101 SW 44th Street             NAP
9.520 Property   1 700 Hudson Road             NAP
9.530 Property   1 685 Alliance Parkway             NAP
9.540 Property   1 5101 West Waters Avenue             NAP
9.550 Property   1 1935 Blue Hills Drive             NAP
9.560 Property   1 16211 Air Center Boulevard             NAP
9.570 Property   1 8800 Studley Road             NAP
9.580 Property   1 6 Konzen Court             NAP
9.590 Property   1 5300 International Drive             NAP
9.600 Property   1 1289 Walden Avenue             NAP
9.610 Property   1 10551 N Congress Avenue             NAP
9.620 Property   1 3736 Tom Andrews Road             NAP
9.630 Property   1 2701 South 98th Street             NAP
9.640 Property   1 231 Theater Drive             NAP
9.650 Property   1 3404 Cragmont Drive             NAP
9.660 Property   1 4 Liebich Lane             NAP
9.670 Property   1 4040 Business Park Court             NAP
9.680 Property   1 1270 North Wilkening             NAP
9.690 Property   1 4472 Technology Drive             NAP
9.700 Property   1 28000 Five M Center Drive             NAP
9.710 Property   1 3383 Spirit Way             NAP
9.720 Property   1 9667 Inter-Ocean Drive             NAP
9.730 Property   1 2427 Henry Road NW             NAP
9.740 Property   1 1115 Regina Graeter Way             NAP
9.750 Property   1 831 Lone Star Drive             NAP
9.760 Property   1 4170 Columbia Road             NAP
9.770 Property   1 6023 Century Oaks Drive             NAP
9.780 Property   1 2300 Westmoreland Street             NAP
9.790 Property   1 246 Glasson Drive             NAP
9.800 Property   1 2759 North Garnett Road             NAP
9.810 Property   1 1122 Stony Ridge Road             NAP
9.820 Property   1 5313 Majestic Parkway             NAP
9.830 Property   1 2901 E Heartland Drive             NAP
9.840 Property   1 1900 Interstate Boulevard             NAP
9.850 Property   1 50 Hollow Tree Lane             NAP
9.860 Property   1 440 US Highway 49 South             NAP
9.870 Property   1 7569 Golf Course Boulevard             NAP
9.880 Property   1 4401 112th Street             NAP
9.890 Property   1 105 Business Park Drive             NAP
9.900 Property   1 7019 High Grove Boulevard             NAP
10.000 Loan 5 1 1500 Post Oak Boulevard 0 1,140,714 0 0 0 140,392,713 NAP
11.000 Loan 5, 40 1 The Towers at Cupertino City Center 0 $3,413,431 6,179,904 17,663,238 0 145,000,000 NAP
12.000 Loan   1 The Greywood 0 3,170,713 509,187 2,212,343 0 23,500,000 NAP
13.000 Loan   2 Casa Del Rey and Las Golondrinas Apartments 0 609,247 359,500 0 0 23,926,710 NAP
13.010 Property   1 Casa Del Rey Apartments             NAP
13.020 Property   1 Las Golondrinas Apartments             NAP
14.000 Loan 5, 41, 42, 43, 44, 45, 46, 47, 48, 49 1 ONX Industrial Campus 0 5,299,521 1,860,772 0 23,500,000 77,059,563 NAP
15.000 Loan 50, 51, 52, 53, 54, 55 1 Burlington Crossing $0.00 $1,525,638.92 $760,329.10 $0.00 0 17,600,000 NAP
16.000 Loan 56 2 Amsdell Compass Portfolio             1/0/1900
16.010 Property   1 Compass Self-Storage Florida City             NAP
16.020 Property   1 Compass Self-Storage Hiram             NAP
17.000 Loan 57 2 CIG - 2 Pack Norfolk Portfolio             1/0/1900
17.010 Property   1 62 Little Creek Apartments             NAP
17.020 Property   1 53 Fenner Apartments             NAP
18.000 Loan 58, 59, 60, 61, 62, 63 1 Stadium Lofts Apartments             NAP
19.000 Loan 64, 65, 66, 67 1 Courtyard by Marriott Collierville             9/15/2040
20.000 Loan 5, 68, 69, 70, 71, 72 1 Kirby Industrial             NAP
21.000 Loan   1 Regency Square             NAP
22.000 Loan   1 Deer Springs Apartments             NAP
23.000 Loan   1 Whitney Place Townhomes             NAP
24.000 Loan 73, 74 1 Oak Shore Commerce Park             NAP
25.000 Loan 75, 76, 77, 78, 79, 80 1 White Pond Villa             NAP
26.000 Loan 81, 82, 83, 84, 85, 86 1 Cinemark             NAP
27.000 Loan 87 1 Tifton Student Housing             NAP
28.000 Loan 88, 89, 90 1 Gateway Plaza at Moorpark             NAP
29.000 Loan 91, 92, 93 1 221 Baker Road             NAP

 

 A-1-58 

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 ADR ($) Underwritten RevPAR ($) Underwritten Hotel Occupancy (%) Most Recent ADR ($) Most Recent RevPAR ($) Most Recent Hotel Occupancy (%) Second Most Recent ADR ($)
1.000 Loan 5, 6, 7 1 Mall at Prince George's NAP NAP NAP NAP NAP NAP NAP
2.000 Loan   1 City Center on 6th NAP NAP NAP NAP NAP NAP NAP
3.000 Loan 5, 8, 9, 10, 11, 12, 13, 94 1 535 & 545 5th Avenue NAP NAP NAP NAP NAP NAP NAP
4.000 Loan 14, 15, 16, 17, 18, 95 18 Sunshine Lake MHC Portfolio  NAP NAP NAP NAP NAP NAP NAP
4.010 Property   1 Stone Ridge NAP NAP NAP NAP NAP NAP NAP
4.020 Property   1 Intercoastal NAP NAP NAP NAP NAP NAP NAP
4.030 Property   1 Lake Runnymeade NAP NAP NAP NAP NAP NAP NAP
4.040 Property   1 Baltimore Terrace NAP NAP NAP NAP NAP NAP NAP
4.050 Property   1 Concord NAP NAP NAP NAP NAP NAP NAP
4.060 Property   1 Three Oaks Estates NAP NAP NAP NAP NAP NAP NAP
4.070 Property   1 Pavilion NAP NAP NAP NAP NAP NAP NAP
4.080 Property   1 Big Oaks NAP NAP NAP NAP NAP NAP NAP
4.090 Property   1 Cricklewood NAP NAP NAP NAP NAP NAP NAP
4.100 Property   1 Oaklane NAP NAP NAP NAP NAP NAP NAP
4.110 Property   1 Six-0-Five NAP NAP NAP NAP NAP NAP NAP
4.120 Property   1 Shady Haven NAP NAP NAP NAP NAP NAP NAP
4.130 Property   1 Wagon Wheel NAP NAP NAP NAP NAP NAP NAP
4.140 Property   1 Sunset NAP NAP NAP NAP NAP NAP NAP
4.150 Property   1 Lakeside Village NAP NAP NAP NAP NAP NAP NAP
4.160 Property   1 Green Oaks NAP NAP NAP NAP NAP NAP NAP
4.170 Property   1 Arbor Mills NAP NAP NAP NAP NAP NAP NAP
4.180 Property   1 Pala Verde NAP NAP NAP NAP NAP NAP NAP
5.000 Loan   1 Marriott Indianapolis North $191.65 $105.70 55.2% $191.65 $105.70 55.2% $190.94
6.000 Loan 19, 20 1 Hampton Astoria NAP NAP NAP NAP NAP NAP NAP
7.000 Loan 21, 22, 23, 24, 25, 26, 27, 28 1 Bleeker Street Industrial NAP NAP NAP NAP NAP NAP NAP
8.000 Loan 5, 29, 30, 31, 32, 33, 34, 35 1 Del Rey Campus NAP NAP NAP NAP NAP NAP NAP
9.000 Loan 5, 36, 37, 38, 39, 96 90 Mountain Industrial Portfolio NAP NAP NAP NAP NAP NAP NAP
9.010 Property   1 3150 Highway 42 NAP NAP NAP NAP NAP NAP NAP
9.020 Property   1 1151 South Graham Road NAP NAP NAP NAP NAP NAP NAP
9.030 Property   1 584 US Highway 130 NAP NAP NAP NAP NAP NAP NAP
9.040 Property   1 590 Northport Parkway NAP NAP NAP NAP NAP NAP NAP
9.050 Property   1 8341 Industrial Parkway NAP NAP NAP NAP NAP NAP NAP
9.060 Property   1 650 Braselton Parkway NAP NAP NAP NAP NAP NAP NAP
9.070 Property   1 482 Chaney Avenue NAP NAP NAP NAP NAP NAP NAP
9.080 Property   1 5000 North Ridge Trail NAP NAP NAP NAP NAP NAP NAP
9.090 Property   1 5005 Samuell Blvd. NAP NAP NAP NAP NAP NAP NAP
9.100 Property   1 635 Community Drive NAP NAP NAP NAP NAP NAP NAP
9.110 Property   1 6538 & 6526 Judge Adams Road NAP NAP NAP NAP NAP NAP NAP
9.120 Property   1 4350 Fortune Ave NW NAP NAP NAP NAP NAP NAP NAP
9.130 Property   1 6735 Trippel Road NAP NAP NAP NAP NAP NAP NAP
9.140 Property   1 1509 Leestown Road NAP NAP NAP NAP NAP NAP NAP
9.150 Property   1 1601 Brown Road NAP NAP NAP NAP NAP NAP NAP
9.160 Property   1 22525 West 167th Street NAP NAP NAP NAP NAP NAP NAP
9.170 Property   1 1414 South Council Road NAP NAP NAP NAP NAP NAP NAP
9.180 Property   1 4690 Global Avenue NW NAP NAP NAP NAP NAP NAP NAP
9.190 Property   1 3466 Shippers Drive NAP NAP NAP NAP NAP NAP NAP
9.200 Property   1 4555 West Highway 146 NAP NAP NAP NAP NAP NAP NAP
9.210 Property   1 9780 Mopar Drive NAP NAP NAP NAP NAP NAP NAP
9.220 Property   1 3779 Lake Shore Road NAP NAP NAP NAP NAP NAP NAP
9.230 Property   1 2000 South Walnut Street NAP NAP NAP NAP NAP NAP NAP
9.240 Property   1 3774 Snyder Road NAP NAP NAP NAP NAP NAP NAP
9.250 Property   1 8951 Mirabel Road NAP NAP NAP NAP NAP NAP NAP
9.260 Property   1 8411 Florida Mining Boulevard NAP NAP NAP NAP NAP NAP NAP
9.270 Property   1 900 Hutchinson Place NAP NAP NAP NAP NAP NAP NAP
9.280 Property   1 5440 Haggerty Lane NAP NAP NAP NAP NAP NAP NAP
9.290 Property   1 5703 Mitchell Avenue NAP NAP NAP NAP NAP NAP NAP
9.300 Property   1 1103 Powderhouse Road SE NAP NAP NAP NAP NAP NAP NAP
9.310 Property   1 3200 Rodeo Court NAP NAP NAP NAP NAP NAP NAP
9.320 Property   1 14001 Jetport Loop NAP NAP NAP NAP NAP NAP NAP
9.330 Property   1 505 Morgan Lakes Industrial Blvd. NAP NAP NAP NAP NAP NAP NAP
9.340 Property   1 21200 Spring Plaza Drive NAP NAP NAP NAP NAP NAP NAP
9.350 Property   1 3058 Lakemont Blvd NAP NAP NAP NAP NAP NAP NAP
9.360 Property   1 2000 Luna Road NAP NAP NAP NAP NAP NAP NAP
9.370 Property   1 101 North Campus Drive NAP NAP NAP NAP NAP NAP NAP
9.380 Property   1 4651 Prosper Drive NAP NAP NAP NAP NAP NAP NAP
9.390 Property   1 5025 Tuggle Road NAP NAP NAP NAP NAP NAP NAP
9.400 Property   1 450 Northpointe Court NAP NAP NAP NAP NAP NAP NAP
9.410 Property   1 1602 Vincent Drive NAP NAP NAP NAP NAP NAP NAP
9.420 Property   1 8644 Polk Lane NAP NAP NAP NAP NAP NAP NAP
9.430 Property   1 800 Lindale Industrial Parkway NAP NAP NAP NAP NAP NAP NAP
9.440 Property   1 2465 Fontaine Street NAP NAP NAP NAP NAP NAP NAP
9.450 Property   1 1430 South Wolf Road NAP NAP NAP NAP NAP NAP NAP
9.460 Property   1 2552 South 98th Street NAP NAP NAP NAP NAP NAP NAP
9.470 Property   1 1000 Knell Road NAP NAP NAP NAP NAP NAP NAP
9.480 Property   1 747 Mill Park Drive NAP NAP NAP NAP NAP NAP NAP
9.490 Property   1 502 West Independence Drive NAP NAP NAP NAP NAP NAP NAP

 

 A-1-59 

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 ADR ($) Underwritten RevPAR ($) Underwritten Hotel Occupancy (%) Most Recent ADR ($) Most Recent RevPAR ($) Most Recent Hotel Occupancy (%) Second Most Recent ADR ($)
9.500 Property   1 38401 Amrhein Road NAP NAP NAP NAP NAP NAP NAP
9.510 Property   1 6101 SW 44th Street NAP NAP NAP NAP NAP NAP NAP
9.520 Property   1 700 Hudson Road NAP NAP NAP NAP NAP NAP NAP
9.530 Property   1 685 Alliance Parkway NAP NAP NAP NAP NAP NAP NAP
9.540 Property   1 5101 West Waters Avenue NAP NAP NAP NAP NAP NAP NAP
9.550 Property   1 1935 Blue Hills Drive NAP NAP NAP NAP NAP NAP NAP
9.560 Property   1 16211 Air Center Boulevard NAP NAP NAP NAP NAP NAP NAP
9.570 Property   1 8800 Studley Road NAP NAP NAP NAP NAP NAP NAP
9.580 Property   1 6 Konzen Court NAP NAP NAP NAP NAP NAP NAP
9.590 Property   1 5300 International Drive NAP NAP NAP NAP NAP NAP NAP
9.600 Property   1 1289 Walden Avenue NAP NAP NAP NAP NAP NAP NAP
9.610 Property   1 10551 N Congress Avenue NAP NAP NAP NAP NAP NAP NAP
9.620 Property   1 3736 Tom Andrews Road NAP NAP NAP NAP NAP NAP NAP
9.630 Property   1 2701 South 98th Street NAP NAP NAP NAP NAP NAP NAP
9.640 Property   1 231 Theater Drive NAP NAP NAP NAP NAP NAP NAP
9.650 Property   1 3404 Cragmont Drive NAP NAP NAP NAP NAP NAP NAP
9.660 Property   1 4 Liebich Lane NAP NAP NAP NAP NAP NAP NAP
9.670 Property   1 4040 Business Park Court NAP NAP NAP NAP NAP NAP NAP
9.680 Property   1 1270 North Wilkening NAP NAP NAP NAP NAP NAP NAP
9.690 Property   1 4472 Technology Drive NAP NAP NAP NAP NAP NAP NAP
9.700 Property   1 28000 Five M Center Drive NAP NAP NAP NAP NAP NAP NAP
9.710 Property   1 3383 Spirit Way NAP NAP NAP NAP NAP NAP NAP
9.720 Property   1 9667 Inter-Ocean Drive NAP NAP NAP NAP NAP NAP NAP
9.730 Property   1 2427 Henry Road NW NAP NAP NAP NAP NAP NAP NAP
9.740 Property   1 1115 Regina Graeter Way NAP NAP NAP NAP NAP NAP NAP
9.750 Property   1 831 Lone Star Drive NAP NAP NAP NAP NAP NAP NAP
9.760 Property   1 4170 Columbia Road NAP NAP NAP NAP NAP NAP NAP
9.770 Property   1 6023 Century Oaks Drive NAP NAP NAP NAP NAP NAP NAP
9.780 Property   1 2300 Westmoreland Street NAP NAP NAP NAP NAP NAP NAP
9.790 Property   1 246 Glasson Drive NAP NAP NAP NAP NAP NAP NAP
9.800 Property   1 2759 North Garnett Road NAP NAP NAP NAP NAP NAP NAP
9.810 Property   1 1122 Stony Ridge Road NAP NAP NAP NAP NAP NAP NAP
9.820 Property   1 5313 Majestic Parkway NAP NAP NAP NAP NAP NAP NAP
9.830 Property   1 2901 E Heartland Drive NAP NAP NAP NAP NAP NAP NAP
9.840 Property   1 1900 Interstate Boulevard NAP NAP NAP NAP NAP NAP NAP
9.850 Property   1 50 Hollow Tree Lane NAP NAP NAP NAP NAP NAP NAP
9.860 Property   1 440 US Highway 49 South NAP NAP NAP NAP NAP NAP NAP
9.870 Property   1 7569 Golf Course Boulevard NAP NAP NAP NAP NAP NAP NAP
9.880 Property   1 4401 112th Street NAP NAP NAP NAP NAP NAP NAP
9.890 Property   1 105 Business Park Drive NAP NAP NAP NAP NAP NAP NAP
9.900 Property   1 7019 High Grove Boulevard NAP NAP NAP NAP NAP NAP NAP
10.000 Loan 5 1 1500 Post Oak Boulevard NAP NAP NAP NAP NAP NAP NAP
11.000 Loan 5, 40 1 The Towers at Cupertino City Center NAP NAP NAP NAP NAP NAP NAP
12.000 Loan   1 The Greywood NAP NAP NAP NAP NAP NAP NAP
13.000 Loan   2 Casa Del Rey and Las Golondrinas Apartments NAP NAP NAP NAP NAP NAP NAP
13.010 Property   1 Casa Del Rey Apartments NAP NAP NAP NAP NAP NAP NAP
13.020 Property   1 Las Golondrinas Apartments NAP NAP NAP NAP NAP NAP NAP
14.000 Loan 5, 41, 42, 43, 44, 45, 46, 47, 48, 49 1 ONX Industrial Campus NAP NAP NAP NAP NAP NAP NAP
15.000 Loan 50, 51, 52, 53, 54, 55 1 Burlington Crossing NAP NAP NAP NAP NAP NAP NAP
16.000 Loan 56 2 Amsdell Compass Portfolio NAP NAP NAP NAP NAP NAP NAP
16.010 Property   1 Compass Self-Storage Florida City NAP NAP NAP NAP NAP NAP NAP
16.020 Property   1 Compass Self-Storage Hiram NAP NAP NAP NAP NAP NAP NAP
17.000 Loan 57 2 CIG - 2 Pack Norfolk Portfolio NAP NAP NAP NAP NAP NAP NAP
17.010 Property   1 62 Little Creek Apartments NAP NAP NAP NAP NAP NAP NAP
17.020 Property   1 53 Fenner Apartments NAP NAP NAP NAP NAP NAP NAP
18.000 Loan 58, 59, 60, 61, 62, 63 1 Stadium Lofts Apartments NAP NAP NAP NAP NAP NAP NAP
19.000 Loan 64, 65, 66, 67 1 Courtyard by Marriott Collierville $139.40 $98.36 70.6% $139.09 $98.36 70.6% $142.99
20.000 Loan 5, 68, 69, 70, 71, 72 1 Kirby Industrial NAP NAP NAP NAP NAP NAP NAP
21.000 Loan   1 Regency Square NAP NAP NAP NAP NAP NAP NAP
22.000 Loan   1 Deer Springs Apartments NAP NAP NAP NAP NAP NAP NAP
23.000 Loan   1 Whitney Place Townhomes NAP NAP NAP NAP NAP NAP NAP
24.000 Loan 73, 74 1 Oak Shore Commerce Park NAP NAP NAP NAP NAP NAP NAP
25.000 Loan 75, 76, 77, 78, 79, 80 1 White Pond Villa NAP NAP NAP NAP NAP NAP NAP
26.000 Loan 81, 82, 83, 84, 85, 86 1 Cinemark NAP NAP NAP NAP NAP NAP NAP
27.000 Loan 87 1 Tifton Student Housing NAP NAP NAP NAP NAP NAP NAP
28.000 Loan 88, 89, 90 1 Gateway Plaza at Moorpark NAP NAP NAP NAP NAP NAP NAP
29.000 Loan 91, 92, 93 1 221 Baker Road NAP NAP NAP NAP NAP NAP NAP

 

 A-1-60 

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 RevPAR ($) Second Most Recent Hotel Occupancy (%) Third Most Recent ADR ($) Third Most Recent RevPAR ($) Third Most Recent Hotel Occupancy (%) Coop - Committed Secondary Debt Coop - Rental Value Coop - LTV as Rental 
1.000 Loan 5, 6, 7 1 Mall at Prince George's NAP NAP NAP NAP NAP        
2.000 Loan   1 City Center on 6th NAP NAP NAP NAP NAP        
3.000 Loan 5, 8, 9, 10, 11, 12, 13, 94 1 535 & 545 5th Avenue NAP NAP NAP NAP NAP        
4.000 Loan 14, 15, 16, 17, 18, 95 18 Sunshine Lake MHC Portfolio  NAP NAP NAP NAP NAP        
4.010 Property   1 Stone Ridge NAP NAP NAP NAP NAP        
4.020 Property   1 Intercoastal NAP NAP NAP NAP NAP        
4.030 Property   1 Lake Runnymeade NAP NAP NAP NAP NAP        
4.040 Property   1 Baltimore Terrace NAP NAP NAP NAP NAP        
4.050 Property   1 Concord NAP NAP NAP NAP NAP        
4.060 Property   1 Three Oaks Estates NAP NAP NAP NAP NAP        
4.070 Property   1 Pavilion NAP NAP NAP NAP NAP        
4.080 Property   1 Big Oaks NAP NAP NAP NAP NAP        
4.090 Property   1 Cricklewood NAP NAP NAP NAP NAP        
4.100 Property   1 Oaklane NAP NAP NAP NAP NAP        
4.110 Property   1 Six-0-Five NAP NAP NAP NAP NAP        
4.120 Property   1 Shady Haven NAP NAP NAP NAP NAP        
4.130 Property   1 Wagon Wheel NAP NAP NAP NAP NAP        
4.140 Property   1 Sunset NAP NAP NAP NAP NAP        
4.150 Property   1 Lakeside Village NAP NAP NAP NAP NAP        
4.160 Property   1 Green Oaks NAP NAP NAP NAP NAP        
4.170 Property   1 Arbor Mills NAP NAP NAP NAP NAP        
4.180 Property   1 Pala Verde NAP NAP NAP NAP NAP        
5.000 Loan   1 Marriott Indianapolis North $106.92 56.0% $194.56 $114.01 58.6%        
6.000 Loan 19, 20 1 Hampton Astoria NAP NAP NAP NAP NAP        
7.000 Loan 21, 22, 23, 24, 25, 26, 27, 28 1 Bleeker Street Industrial NAP NAP NAP NAP NAP        
8.000 Loan 5, 29, 30, 31, 32, 33, 34, 35 1 Del Rey Campus NAP NAP NAP NAP NAP        
9.000 Loan 5, 36, 37, 38, 39, 96 90 Mountain Industrial Portfolio NAP NAP NAP NAP NAP        
9.010 Property   1 3150 Highway 42 NAP NAP NAP NAP NAP        
9.020 Property   1 1151 South Graham Road NAP NAP NAP NAP NAP        
9.030 Property   1 584 US Highway 130 NAP NAP NAP NAP NAP        
9.040 Property   1 590 Northport Parkway NAP NAP NAP NAP NAP        
9.050 Property   1 8341 Industrial Parkway NAP NAP NAP NAP NAP        
9.060 Property   1 650 Braselton Parkway NAP NAP NAP NAP NAP        
9.070 Property   1 482 Chaney Avenue NAP NAP NAP NAP NAP        
9.080 Property   1 5000 North Ridge Trail NAP NAP NAP NAP NAP        
9.090 Property   1 5005 Samuell Blvd. NAP NAP NAP NAP NAP        
9.100 Property   1 635 Community Drive NAP NAP NAP NAP NAP        
9.110 Property   1 6538 & 6526 Judge Adams Road NAP NAP NAP NAP NAP        
9.120 Property   1 4350 Fortune Ave NW NAP NAP NAP NAP NAP        
9.130 Property   1 6735 Trippel Road NAP NAP NAP NAP NAP        
9.140 Property   1 1509 Leestown Road NAP NAP NAP NAP NAP        
9.150 Property   1 1601 Brown Road NAP NAP NAP NAP NAP        
9.160 Property   1 22525 West 167th Street NAP NAP NAP NAP NAP        
9.170 Property   1 1414 South Council Road NAP NAP NAP NAP NAP        
9.180 Property   1 4690 Global Avenue NW NAP NAP NAP NAP NAP        
9.190 Property   1 3466 Shippers Drive NAP NAP NAP NAP NAP        
9.200 Property   1 4555 West Highway 146 NAP NAP NAP NAP NAP        
9.210 Property   1 9780 Mopar Drive NAP NAP NAP NAP NAP        
9.220 Property   1 3779 Lake Shore Road NAP NAP NAP NAP NAP        
9.230 Property   1 2000 South Walnut Street NAP NAP NAP NAP NAP        
9.240 Property   1 3774 Snyder Road NAP NAP NAP NAP NAP        
9.250 Property   1 8951 Mirabel Road NAP NAP NAP NAP NAP        
9.260 Property   1 8411 Florida Mining Boulevard NAP NAP NAP NAP NAP        
9.270 Property   1 900 Hutchinson Place NAP NAP NAP NAP NAP        
9.280 Property   1 5440 Haggerty Lane NAP NAP NAP NAP NAP        
9.290 Property   1 5703 Mitchell Avenue NAP NAP NAP NAP NAP        
9.300 Property   1 1103 Powderhouse Road SE NAP NAP NAP NAP NAP        
9.310 Property   1 3200 Rodeo Court NAP NAP NAP NAP NAP        
9.320 Property   1 14001 Jetport Loop NAP NAP NAP NAP NAP        
9.330 Property   1 505 Morgan Lakes Industrial Blvd. NAP NAP NAP NAP NAP        
9.340 Property   1 21200 Spring Plaza Drive NAP NAP NAP NAP NAP        
9.350 Property   1 3058 Lakemont Blvd NAP NAP NAP NAP NAP        
9.360 Property   1 2000 Luna Road NAP NAP NAP NAP NAP        
9.370 Property   1 101 North Campus Drive NAP NAP NAP NAP NAP        
9.380 Property   1 4651 Prosper Drive NAP NAP NAP NAP NAP        
9.390 Property   1 5025 Tuggle Road NAP NAP NAP NAP NAP        
9.400 Property   1 450 Northpointe Court NAP NAP NAP NAP NAP        
9.410 Property   1 1602 Vincent Drive NAP NAP NAP NAP NAP        
9.420 Property   1 8644 Polk Lane NAP NAP NAP NAP NAP        
9.430 Property   1 800 Lindale Industrial Parkway NAP NAP NAP NAP NAP        
9.440 Property   1 2465 Fontaine Street NAP NAP NAP NAP NAP        
9.450 Property   1 1430 South Wolf Road NAP NAP NAP NAP NAP        
9.460 Property   1 2552 South 98th Street NAP NAP NAP NAP NAP        
9.470 Property   1 1000 Knell Road NAP NAP NAP NAP NAP        
9.480 Property   1 747 Mill Park Drive NAP NAP NAP NAP NAP        
9.490 Property   1 502 West Independence Drive NAP NAP NAP NAP NAP        

 

 A-1-61 

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 RevPAR ($) Second Most Recent Hotel Occupancy (%) Third Most Recent ADR ($) Third Most Recent RevPAR ($) Third Most Recent Hotel Occupancy (%) Coop - Committed Secondary Debt Coop - Rental Value Coop - LTV as Rental 
9.500 Property   1 38401 Amrhein Road NAP NAP NAP NAP NAP        
9.510 Property   1 6101 SW 44th Street NAP NAP NAP NAP NAP        
9.520 Property   1 700 Hudson Road NAP NAP NAP NAP NAP        
9.530 Property   1 685 Alliance Parkway NAP NAP NAP NAP NAP        
9.540 Property   1 5101 West Waters Avenue NAP NAP NAP NAP NAP        
9.550 Property   1 1935 Blue Hills Drive NAP NAP NAP NAP NAP        
9.560 Property   1 16211 Air Center Boulevard NAP NAP NAP NAP NAP        
9.570 Property   1 8800 Studley Road NAP NAP NAP NAP NAP        
9.580 Property   1 6 Konzen Court NAP NAP NAP NAP NAP        
9.590 Property   1 5300 International Drive NAP NAP NAP NAP NAP        
9.600 Property   1 1289 Walden Avenue NAP NAP NAP NAP NAP        
9.610 Property   1 10551 N Congress Avenue NAP NAP NAP NAP NAP        
9.620 Property   1 3736 Tom Andrews Road NAP NAP NAP NAP NAP        
9.630 Property   1 2701 South 98th Street NAP NAP NAP NAP NAP        
9.640 Property   1 231 Theater Drive NAP NAP NAP NAP NAP        
9.650 Property   1 3404 Cragmont Drive NAP NAP NAP NAP NAP        
9.660 Property   1 4 Liebich Lane NAP NAP NAP NAP NAP        
9.670 Property   1 4040 Business Park Court NAP NAP NAP NAP NAP        
9.680 Property   1 1270 North Wilkening NAP NAP NAP NAP NAP        
9.690 Property   1 4472 Technology Drive NAP NAP NAP NAP NAP        
9.700 Property   1 28000 Five M Center Drive NAP NAP NAP NAP NAP        
9.710 Property   1 3383 Spirit Way NAP NAP NAP NAP NAP        
9.720 Property   1 9667 Inter-Ocean Drive NAP NAP NAP NAP NAP        
9.730 Property   1 2427 Henry Road NW NAP NAP NAP NAP NAP        
9.740 Property   1 1115 Regina Graeter Way NAP NAP NAP NAP NAP        
9.750 Property   1 831 Lone Star Drive NAP NAP NAP NAP NAP        
9.760 Property   1 4170 Columbia Road NAP NAP NAP NAP NAP        
9.770 Property   1 6023 Century Oaks Drive NAP NAP NAP NAP NAP        
9.780 Property   1 2300 Westmoreland Street NAP NAP NAP NAP NAP        
9.790 Property   1 246 Glasson Drive NAP NAP NAP NAP NAP        
9.800 Property   1 2759 North Garnett Road NAP NAP NAP NAP NAP        
9.810 Property   1 1122 Stony Ridge Road NAP NAP NAP NAP NAP        
9.820 Property   1 5313 Majestic Parkway NAP NAP NAP NAP NAP        
9.830 Property   1 2901 E Heartland Drive NAP NAP NAP NAP NAP        
9.840 Property   1 1900 Interstate Boulevard NAP NAP NAP NAP NAP        
9.850 Property   1 50 Hollow Tree Lane NAP NAP NAP NAP NAP        
9.860 Property   1 440 US Highway 49 South NAP NAP NAP NAP NAP        
9.870 Property   1 7569 Golf Course Boulevard NAP NAP NAP NAP NAP        
9.880 Property   1 4401 112th Street NAP NAP NAP NAP NAP        
9.890 Property   1 105 Business Park Drive NAP NAP NAP NAP NAP        
9.900 Property   1 7019 High Grove Boulevard NAP NAP NAP NAP NAP        
10.000 Loan 5 1 1500 Post Oak Boulevard NAP NAP NAP NAP NAP        
11.000 Loan 5, 40 1 The Towers at Cupertino City Center NAP NAP NAP NAP NAP        
12.000 Loan   1 The Greywood NAP NAP NAP NAP NAP        
13.000 Loan   2 Casa Del Rey and Las Golondrinas Apartments NAP NAP NAP NAP NAP        
13.010 Property   1 Casa Del Rey Apartments NAP NAP NAP NAP NAP        
13.020 Property   1 Las Golondrinas Apartments NAP NAP NAP NAP NAP        
14.000 Loan 5, 41, 42, 43, 44, 45, 46, 47, 48, 49 1 ONX Industrial Campus NAP NAP NAP NAP NAP        
15.000 Loan 50, 51, 52, 53, 54, 55 1 Burlington Crossing NAP NAP NAP NAP NAP        
16.000 Loan 56 2 Amsdell Compass Portfolio NAP NAP NAP NAP NAP        
16.010 Property   1 Compass Self-Storage Florida City NAP NAP NAP NAP NAP        
16.020 Property   1 Compass Self-Storage Hiram NAP NAP NAP NAP NAP        
17.000 Loan 57 2 CIG - 2 Pack Norfolk Portfolio NAP NAP NAP NAP NAP        
17.010 Property   1 62 Little Creek Apartments NAP NAP NAP NAP NAP        
17.020 Property   1 53 Fenner Apartments NAP NAP NAP NAP NAP        
18.000 Loan 58, 59, 60, 61, 62, 63 1 Stadium Lofts Apartments NAP NAP NAP NAP NAP        
19.000 Loan 64, 65, 66, 67 1 Courtyard by Marriott Collierville $97.91 68.5% $140.16 $95.80 68.4%        
20.000 Loan 5, 68, 69, 70, 71, 72 1 Kirby Industrial NAP NAP NAP NAP NAP        
21.000 Loan   1 Regency Square NAP NAP NAP NAP NAP        
22.000 Loan   1 Deer Springs Apartments NAP NAP NAP NAP NAP        
23.000 Loan   1 Whitney Place Townhomes NAP NAP NAP NAP NAP        
24.000 Loan 73, 74 1 Oak Shore Commerce Park NAP NAP NAP NAP NAP        
25.000 Loan 75, 76, 77, 78, 79, 80 1 White Pond Villa NAP NAP NAP NAP NAP        
26.000 Loan 81, 82, 83, 84, 85, 86 1 Cinemark NAP NAP NAP NAP NAP        
27.000 Loan 87 1 Tifton Student Housing NAP NAP NAP NAP NAP        
28.000 Loan 88, 89, 90 1 Gateway Plaza at Moorpark NAP NAP NAP NAP NAP        
29.000 Loan 91, 92, 93 1 221 Baker Road NAP NAP NAP NAP NAP        

 

 A-1-62 

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 - Unsold Percent Coop - Sponsor Units Coop - Investor Units Coop - Coop Units Coop - Sponsor/
Investor Carry
1.000 Loan 5, 6, 7 1 Mall at Prince George's          
2.000 Loan   1 City Center on 6th          
3.000 Loan 5, 8, 9, 10, 11, 12, 13, 94 1 535 & 545 5th Avenue          
4.000 Loan 14, 15, 16, 17, 18, 95 18 Sunshine Lake MHC Portfolio           
4.010 Property   1 Stone Ridge          
4.020 Property   1 Intercoastal          
4.030 Property   1 Lake Runnymeade          
4.040 Property   1 Baltimore Terrace          
4.050 Property   1 Concord          
4.060 Property   1 Three Oaks Estates          
4.070 Property   1 Pavilion          
4.080 Property   1 Big Oaks          
4.090 Property   1 Cricklewood          
4.100 Property   1 Oaklane          
4.110 Property   1 Six-0-Five          
4.120 Property   1 Shady Haven          
4.130 Property   1 Wagon Wheel          
4.140 Property   1 Sunset          
4.150 Property   1 Lakeside Village          
4.160 Property   1 Green Oaks          
4.170 Property   1 Arbor Mills          
4.180 Property   1 Pala Verde          
5.000 Loan   1 Marriott Indianapolis North          
6.000 Loan 19, 20 1 Hampton Astoria          
7.000 Loan 21, 22, 23, 24, 25, 26, 27, 28 1 Bleeker Street Industrial          
8.000 Loan 5, 29, 30, 31, 32, 33, 34, 35 1 Del Rey Campus          
9.000 Loan 5, 36, 37, 38, 39, 96 90 Mountain Industrial Portfolio          
9.010 Property   1 3150 Highway 42          
9.020 Property   1 1151 South Graham Road          
9.030 Property   1 584 US Highway 130          
9.040 Property   1 590 Northport Parkway          
9.050 Property   1 8341 Industrial Parkway          
9.060 Property   1 650 Braselton Parkway          
9.070 Property   1 482 Chaney Avenue          
9.080 Property   1 5000 North Ridge Trail          
9.090 Property   1 5005 Samuell Blvd.          
9.100 Property   1 635 Community Drive          
9.110 Property   1 6538 & 6526 Judge Adams Road          
9.120 Property   1 4350 Fortune Ave NW          
9.130 Property   1 6735 Trippel Road          
9.140 Property   1 1509 Leestown Road          
9.150 Property   1 1601 Brown Road          
9.160 Property   1 22525 West 167th Street          
9.170 Property   1 1414 South Council Road          
9.180 Property   1 4690 Global Avenue NW          
9.190 Property   1 3466 Shippers Drive          
9.200 Property   1 4555 West Highway 146          
9.210 Property   1 9780 Mopar Drive          
9.220 Property   1 3779 Lake Shore Road          
9.230 Property   1 2000 South Walnut Street          
9.240 Property   1 3774 Snyder Road          
9.250 Property   1 8951 Mirabel Road          
9.260 Property   1 8411 Florida Mining Boulevard          
9.270 Property   1 900 Hutchinson Place          
9.280 Property   1 5440 Haggerty Lane          
9.290 Property   1 5703 Mitchell Avenue          
9.300 Property   1 1103 Powderhouse Road SE          
9.310 Property   1 3200 Rodeo Court          
9.320 Property   1 14001 Jetport Loop          
9.330 Property   1 505 Morgan Lakes Industrial Blvd.          
9.340 Property   1 21200 Spring Plaza Drive          
9.350 Property   1 3058 Lakemont Blvd          
9.360 Property   1 2000 Luna Road          
9.370 Property   1 101 North Campus Drive          
9.380 Property   1 4651 Prosper Drive          
9.390 Property   1 5025 Tuggle Road          
9.400 Property   1 450 Northpointe Court          
9.410 Property   1 1602 Vincent Drive          
9.420 Property   1 8644 Polk Lane          
9.430 Property   1 800 Lindale Industrial Parkway          
9.440 Property   1 2465 Fontaine Street          
9.450 Property   1 1430 South Wolf Road          
9.460 Property   1 2552 South 98th Street          
9.470 Property   1 1000 Knell Road          
9.480 Property   1 747 Mill Park Drive          
9.490 Property   1 502 West Independence Drive          

 

 A-1-63 

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 - Unsold Percent Coop - Sponsor Units Coop - Investor Units Coop - Coop Units Coop - Sponsor/
Investor Carry
9.500 Property   1 38401 Amrhein Road          
9.510 Property   1 6101 SW 44th Street          
9.520 Property   1 700 Hudson Road          
9.530 Property   1 685 Alliance Parkway          
9.540 Property   1 5101 West Waters Avenue          
9.550 Property   1 1935 Blue Hills Drive          
9.560 Property   1 16211 Air Center Boulevard          
9.570 Property   1 8800 Studley Road          
9.580 Property   1 6 Konzen Court          
9.590 Property   1 5300 International Drive          
9.600 Property   1 1289 Walden Avenue          
9.610 Property   1 10551 N Congress Avenue          
9.620 Property   1 3736 Tom Andrews Road          
9.630 Property   1 2701 South 98th Street          
9.640 Property   1 231 Theater Drive          
9.650 Property   1 3404 Cragmont Drive          
9.660 Property   1 4 Liebich Lane          
9.670 Property   1 4040 Business Park Court          
9.680 Property   1 1270 North Wilkening          
9.690 Property   1 4472 Technology Drive          
9.700 Property   1 28000 Five M Center Drive          
9.710 Property   1 3383 Spirit Way          
9.720 Property   1 9667 Inter-Ocean Drive          
9.730 Property   1 2427 Henry Road NW          
9.740 Property   1 1115 Regina Graeter Way          
9.750 Property   1 831 Lone Star Drive          
9.760 Property   1 4170 Columbia Road          
9.770 Property   1 6023 Century Oaks Drive          
9.780 Property   1 2300 Westmoreland Street          
9.790 Property   1 246 Glasson Drive          
9.800 Property   1 2759 North Garnett Road          
9.810 Property   1 1122 Stony Ridge Road          
9.820 Property   1 5313 Majestic Parkway          
9.830 Property   1 2901 E Heartland Drive          
9.840 Property   1 1900 Interstate Boulevard          
9.850 Property   1 50 Hollow Tree Lane          
9.860 Property   1 440 US Highway 49 South          
9.870 Property   1 7569 Golf Course Boulevard          
9.880 Property   1 4401 112th Street          
9.890 Property   1 105 Business Park Drive          
9.900 Property   1 7019 High Grove Boulevard          
10.000 Loan 5 1 1500 Post Oak Boulevard          
11.000 Loan 5, 40 1 The Towers at Cupertino City Center          
12.000 Loan   1 The Greywood          
13.000 Loan   2 Casa Del Rey and Las Golondrinas Apartments          
13.010 Property   1 Casa Del Rey Apartments          
13.020 Property   1 Las Golondrinas Apartments          
14.000 Loan 5, 41, 42, 43, 44, 45, 46, 47, 48, 49 1 ONX Industrial Campus          
15.000 Loan 50, 51, 52, 53, 54, 55 1 Burlington Crossing          
16.000 Loan 56 2 Amsdell Compass Portfolio          
16.010 Property   1 Compass Self-Storage Florida City          
16.020 Property   1 Compass Self-Storage Hiram          
17.000 Loan 57 2 CIG - 2 Pack Norfolk Portfolio          
17.010 Property   1 62 Little Creek Apartments          
17.020 Property   1 53 Fenner Apartments          
18.000 Loan 58, 59, 60, 61, 62, 63 1 Stadium Lofts Apartments          
19.000 Loan 64, 65, 66, 67 1 Courtyard by Marriott Collierville          
20.000 Loan 5, 68, 69, 70, 71, 72 1 Kirby Industrial          
21.000 Loan   1 Regency Square          
22.000 Loan   1 Deer Springs Apartments          
23.000 Loan   1 Whitney Place Townhomes          
24.000 Loan 73, 74 1 Oak Shore Commerce Park          
25.000 Loan 75, 76, 77, 78, 79, 80 1 White Pond Villa          
26.000 Loan 81, 82, 83, 84, 85, 86 1 Cinemark          
27.000 Loan 87 1 Tifton Student Housing          
28.000 Loan 88, 89, 90 1 Gateway Plaza at Moorpark          
29.000 Loan 91, 92, 93 1 221 Baker Road          

 

 A-1-64 

                                        FOOTNOTES TO ANNEX A-1                                              

See “Annex A-3: Summaries of the Fifteen Largest Mortgage Loans” in the prospectus for additional information on the 15 largest mortgage loans.

(1) “WFB” denotes Wells Fargo Bank, National Association, “GSMC” denotes Goldman Sachs Mortgage Company, “RREF DLI” denotes RREF V – D Direct Lending Investments, “LMF” denotes LMF Commercial, LLC, "SGFC” denotes Societe Generale Financial Corporation, “JPMCB” denotes JPMorgan Chase Bank, National Association, “ZBNA” denotes Zions Bancorporation, N.A., “BCREI” denotes Barclays Capital Real Estate Inc., “NREC” denotes Natixis Real Estate Capital LLC, “AREF2” denotes Argentic Real Estate Finance 2 LLC and "SMC" denotes Starwood Mortgage Capital LLC.
(2) The Administrative Fee Rate % includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Certificate Administrator/Trustee Fee Rate, the Asset Representations Reviewer Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan.
(3) Certain tenants may not be in occupancy or may be in free rent periods. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Other” in this prospectus for information regarding (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 Mortgage Loans or groups of cross-collateralized Mortgage Loans and (iii) tenants that individually or together with their affiliates occupy 50% or more of the net rentable area of related Mortgaged Properties, which, in each case, are not in occupancy or are in free rent periods.
(4) Certain tenants may have lease termination options that are exercisable prior to the originally stated expiration date of the subject lease. See “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations—Terminations” in this prospectus for information regarding certain lease termination options affecting (i) single tenant properties, (ii) the largest 5 tenants with respect to the largest 15 Mortgage Loans or groups of cross-collateralized Mortgage Loans and (iii) tenants that occupy 50% or more of the net rentable area of the related Mortgaged Properties.
(5) With respect to Mortgage Loan No. 1, Mall at Prince George’s, Mortgage Loan No. 3, 535 & 545 5th Avenue, Mortgage Loan No. 8, Del Rey Campus, Mortgage Loan No. 9 Mountain Industrial Portfolio, Mortgage Loan No. 10, 1500 Post Oak Boulevard Mortgage Loan, Mortgage Loan No. 11, The Towers at Cupertino City Center, Mortgage Loan No. 14, ONX Industrial Campus, and Mortgage Loan No. 20, Kirby Industrial such Mortgage Loan are part of a whole loan related to the Issuing Entity. For purposes of the statistical information set forth in this prospectus as to such Mortgage Loans, all LTV, DSCR, Debt Yield and Loan Per Unit ($) calculations are in each case based on the subject Mortgage Loan together with any related Pari Passu Companion Loan, but (unless otherwise indicated) without regard to any related Subordinate Companion Loan(s). For further information, see “Description of the Mortgage Pool—The Whole Loans—General”, “—The Serviced Pari Passu Whole Loans”, “—The Non-Serviced Pari Passu Whole Loans”, and “Pooling and Servicing Agreement” or “Pooling and Servicing Agreement—Servicing of the Non-Serviced Mortgage Loans”, as applicable, in this prospectus.
(6) With respect to Mortgage Loan No. 1, Mall at Prince George’s, defeasance of the Mall at Prince George’s whole loan is permitted at any time on and after the first payment date after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) on or after the monthly payment date occurring in June, 2029. The assumed defeasance lockout period of 24 payments is based on the anticipated closing date of the WFCM 2026-5C9 securitization trust in May 2026. The actual defeasance lockout period may be longer.
(7) With respect to Mortgage Loan No. 1, Mall at Prince George’s, the Fourth Largest Tenant, Primark, leasing approximately 5.0% of the net rentable area at the related Mortgaged Property, has executed a lease but is not yet open for business pending the completion of the build-out of its

 A-1-65 

related space.  Primark is required to open for business by May 18, 2026 and has a rent credit again the base rent payable under its lease through May 17, 2026.  
(8) With respect to Mortgage Loan No. 3, 535 & 545 5th Avenue, the Mortgage Loan is part of a whole loan that was co-originated by SGFC and DBR Investments Co. Limited.
(9) With respect to Mortgage Loan No. 3, 535 & 545 5th Avenue, the Mortgaged Property consists of 507,207 square feet across the two office buildings: (i) the 535 5th Avenue property totaling 327,042 square feet (64.5% of NRA and 58.5% of underwritten base rent) including 277,408 square feet of office space and 49,634 square feet of retail space, and (ii) the 545 5th Avenue property, which consists of 180,165 square feet (35.5% of NRA and 41.5% of underwritten base rent) including 140,995 square feet of office spaces and 39,170 square feet of retail space.
(10) With respect to Mortgage Loan No. 3, 535 & 545 5th Avenue, on each monthly payment date occurring in March, April, May and June 2026, the borrower is required to deposit with the lender an amount equal to $1,221,406.95 for real estate taxes. On each monthly payment date following, the borrower is required to deposit with the lender an amount equal to 1/12th of the estimated real estate taxes, initially $814,271.30.
(11) With respect to Mortgage Loan No. 3, 535 & 545 5th Avenue, the Third Largest Tenant, Laboratory Institute of Merchandising, Inc., has the right to terminate its lease on May 31, 2029, upon not less than 12 months' prior written notice to the landlord and payment of a termination fee.
(12) With respect to Mortgage Loan No. 3, 535 & 545 5th Avenue, the Fifth Largest Tenant, NBA Media Ventures, LLC (The NBA Store), has the one-time right to terminate its lease on December 18, 2030, upon not less than 12 months' prior written notice to the landlord and payment of a termination fee in the amount of $1,142,945.
(13) With respect to Mortgage Loan No. 3, 535 & 545 5th Avenue, the 535 & 545 5th Avenue "Whole Loan Monthly Debt Service ($)" reflects the average of the first 12 monthly debt service payments following the Cut-Off Date. The 535 & 545 5th Avenue Whole Loan document(s) provide that the monthly debt service payments are equal to a monthly payment of (i) the interest accrued on the outstanding principal balance accrued at the “Interest Rate %” during the interest period immediately preceding such monthly payment date plus (ii) a principal pay-down of $83,333.33. Based on the principal pay-down, the borrower pays the outstanding principal balance of the 535 & 545 5th Avenue Whole Loan by $999,999.96 on an annual basis, therefore, the "Original Amortization Term (Mos.)” reflects an amortizing period of approximately 3,720 months.
(14) With respect to Mortgage Loan No. 4, Sunshine Lake MHC Portfolio, the related loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, and/or other release conditions, in connection with a prepayment of the related Mortgage Loan, or in certain cases, in connection with a free release. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Releases; Partial Releases; Property Additions” in this prospectus.
(15) With respect to Mortgage Loan No. 4, Sunshine Lake MHC Portfolio, the principal equity distribution of $2,431,602 associated with the refinancing of the Sunshine Lake MHC Portfolio Mortgage Loan is anticipated to be used to retire additional debt on non-collateral properties across the borrower sponsor’s portfolio. We cannot assure you that the anticipated capital raise will occur as described or at all.
(16) With respect to Mortgage Loan No. 4, Sunshine Lake MHC Portfolio, the Appraised Value represents the “As Portfolio” value as of January 16, 2026 of the portfolio which is inclusive of an approximately 2.5% portfolio premium. The sum of the individual “As Is” appraised values for the Sunshine Lake MHC Portfolio Mortgaged Properties as of various dates in January 2026 without the portfolio premium is $75,300,000, which results in a Cut-off Date LTV Ratio and Maturity Date LTV Ratio of 59.8% and 59.8%, respectively.
(17) With respect to Mortgage Loan No. 4, Sunshine Lake MHC Portfolio, the 1,367 pads constituting the Mortgaged Properties include 1,071 pads with homes, which consist of tenant-owned homes (“TOH”) and park-owned homes (“POH”), 112 RV pads, 20 pads used for various other purposes (e.g. offices, storage, apartments, etc.), and 164 unimproved, vacant pads. The Sunshine Lake

 

 A-1-66 

MHC Portfolio Mortgage Loan is secured by the underlying pads and associated rental revenues of those pads and not the physical improvements including the TOHs and POHs.
(18) With respect to Mortgage Loan No. 4, Sunshine Lake MHC Portfolio, the increase in UW NOI from Most Recent NOI is primarily attributable to contractual pad rental rate increases achieved through March 2026 as reflected in the underwritten rent roll.
(19) With respect to Mortgage Loan No. 6, Hampton Astoria, the borrower is required to deposit the greater of (i) $44,000 and (ii) three months of the portion of the then-current annual insurance premium allocated to the Mortgaged Property under any lender-approved blanket insurance policy.
(20) With respect to Mortgage Loan No. 6, Hampton Astoria, historical financial information prior to 2024 is not available as the Mortgaged Property was constructed in two phases between 2021 and 2024, during which lease-up also occurred.
(21) With respect to Mortgage Loan No. 7, Bleeker Street Industrial, the occupancy is being shown reflective of Moda Express’ fully phased-in occupancy of 160,552 square feet following its final expansion phase, expected in June 2026. The lender has reserved all outstanding tenant obligations and has underwritten the 160,522 square foot Moda Express space as fully occupied and paying its contractual $16.80 per square foot of year one rent. We cannot provide any assurances that the tenant will take full occupancy of its space or pay contractual rent as expected.
(22) With respect to Mortgage Loan No. 7, Bleeker Street Industrial, the Appraised Value ($) represents the hypothetical market value assuming no solar panel income – “As Stabilized” of $59,600,000 as of December 1, 2026, which assumes Moda Express takes full occupancy of its space and pays its full rent, which is expected in June 2026. The hypothetical market value assuming no solar income “As is” is $56,800,000 as of September 24, 2025. The Cut-off Date LTV Ratio and Maturity Date LTV Ratio based on said “As is” value are 57.7% and 57.7%, respectively.
(23) With respect to Mortgage Loan No. 7, Bleeker Street Industrial, the “As is” Appraised Value represents the hypothetical market value assuming no solar income “As is” September 24, 2025. The appraisal’s “As is” value of $60,900,000 as of September 24, 2025, assumes the solar income is included. For the avoidance of doubt, the Bleeker Street Industrial Mortgage Loan does not include solar panel income as part of collateral and no such income was underwritten.
(24) With respect to Mortgage Loan No. 7, Bleeker Street Industrial, the Monthly Replacement / FF&E Reserve ($) springs if Elie Tahari no longer directly or indirectly owns the borrower or if Jeremey Tahari no longer controls the borrower. Upon the springing conditions being met, the lender is required to escrow approximately $1,505 per month.
(25) With respect to Mortgage Loan No. 7, Bleeker Street Industrial, as part of its original lease executed on December 1, 2023, the Largest Tenant, Moda Express, is contractually obligated to occupy the entire 160,552 square feet warehouse space over three expansion phases occurring in June 2024, June 2025, and June 2026. Moda Express initially took possession of 53,000 square feet of the Mortgaged Property’s warehouse space at lease commencement in June 2024. In June 2025, Moda Express’ second expansion phase was completed, expanding its footprint by an additional 50,000 square feet (for a total of 103,000 square feet). In June 2026, Moda Express will take occupancy of the remaining 57,552 square feet and will pay $16.80 per square foot for the entire 160,552 warehouse space. The lender has reserved all outstanding tenant obligations and has underwritten the 160,522 square foot Moda Express space as fully occupied and paying the contractual $16.80 per square foot of year one rent. We cannot provide any assurances that the tenant will take full occupancy of its space as expected.
(26) With respect to Mortgage Loan No. 7, Bleeker Street Industrial, the Third Largest Tenant, ET Admin LLC is borrower sponsor-affiliated. In December 2025, the non-recourse carveout guarantor, Elie Tahari, signed a lease for 3,000 square feet of the flex space for his fashion/apparel company. The borrower sponsor had been actively utilizing this space before the new lease and

 

 A-1-67 

relayed it will continue to use beyond Moda Express’ 3rd phase expansion. The lease is personally guaranteed by Elie Tahari.
(27) With respect to Mortgage Loan No. 7, Bleeker Street Industrial, only interest on the Existing TI/LC Reserve goes to the borrower, while interest on the other reserves goes to the lender.
(28) With respect to Mortgage Loan No. 7, Bleeker Street Industrial, the borrower and guarantor have recourse liability for a portion of the debt in an amount equal to $2,700,000, less any amount paid by guarantor under the lease guaranty for the office lease with ET Admin LLC, after an event of default under such office lease and ET Admin LLC has vacated the Mortgaged Property.
(29) With respect to Mortgage Loan No. 8, Del Rey Campus, prepayment of the Del Rey Campus Whole Loan is permitted at any time on and after the first payment date following the second anniversary of the origination date, provided, if the Del Rey Campus Mortgaged Property is being sold to an entity which is under the ownership control of Electronic Arts, the lockout period will mean the period from the origination date to but excluding the first payment date following the sixth month anniversary of the origination date.
(30) With respect to Mortgage Loan No. 8, Del Rey Campus, the borrower will have the option, but not the obligation, in its sole discretion, within ten business days of receipt of notice from the lender of the occurrence of a DSCR trigger event or any time thereafter during the existence of a trigger period resulting from a DSCR trigger event, to either (i) deposit with the lender a cash deposit or deliver to the lender a letter of credit in an aggregate amount equal to the excess cash flow deposit amount (i.e., $1,409,285.28) (taking into account funds on deposit in the excess cash flow account) or (ii) to commence making monthly deposits equal to 1/12th of the excess cash flow deposit amount (i.e., $117,440.44) with the first monthly deposit to be made on or prior to the ten business day time period described above or as of the date the borrower choose to end any related trigger period (each monthly deposit, an "Excess Cash Flow Monthly Deposit").
(31) With respect to Mortgage Loan No. 8, Del Rey Campus, the Appraised Value of $132,500,000 reflects the “As Stabilized” value as of January 14, 2027. The “As Is” Appraised Value of the Mortgaged Property as of January 14, 2026 is $124,000,000.
(32) With respect to Mortgage Loan No. 8, Del Rey Campus, the Largest Tenant, Electronics Arts, leasing approximately 57.5% of the net rentable area at the related Mortgaged Property, is not yet in occupancy of approximately 37.7% of its space (the “EA Expansion Space”) pending the completion of the related buildout (with an anticipated occupancy date in September 2026).  We cannot assure you that Electronic Arts will take occupancy of the EA Expansion Space as expected or at all.
(33) With respect to Mortgage Loan No. 8, Del Rey Campus, the Second Largest Tenant, Continental Development Corporation, leasing approximately 17.5% of the net rentable area at the related Mortgaged Property, is not yet in occupancy of its space pending the completion of the related buildout (with an anticipated occupancy date in September 2026).  We cannot assure you that Continental Development Corporation will take occupancy of its space as expected or at all.
(34) With respect to Mortgage Loan No. 8, Del Rey Campus, the Second Largest Tenant, Continental Development Corporation, representing approximately 21.3% of the underwritten rent at the related Mortgaged Property, is the related borrower sponsor and non-recourse carve-out guarantor under the Mortgage Loan.
(35) With respect to Mortgage Loan No. 8, Del Rey Campus, the Third Largest Tenant, Association of Surfing Professionals, LLC (World Surf League), leasing approximately 6.8% of the net rentable area at the related Mortgaged Property, has taken occupancy of its space but is entitled to a 50% abatement of base rent through March 31, 2027.
(36) With respect to Mortgage Loan No. 9, Mountain Industrial Portfolio, the related loan documents permit a partial collateral release subject to LTV, DSCR and/or Debt Yield tests, and/or other release conditions, in connection with a partial defeasance or prepayment of the related Mortgage Loan, or in certain cases, in connection with a free release. See “Description of the Mortgage

 

 A-1-68 

Pool—Certain Terms of the Mortgage Loans—Defeasance” and “—Releases; Partial Releases; Property Additions” in this prospectus.
(37) With respect to Mortgage Loan No. 9, Mountain Industrial Portfolio, the Mountain Industrial Portfolio Whole Loan has not yet been originated. The Mountain Industrial Portfolio Whole Loan is expected to be originated and funded on or about May 8, 2026.  Information set forth in the Preliminary Prospectus with respect to the Mountain Industrial Portfolio Mortgage Loan and Mountain Industrial Portfolio Whole Loan is based on the anticipated terms on the origination date.  
(38) With respect to Mortgage Loan No. 9, Mountain Industrial Portfolio, the Mortgage Interest Rate represents the weighted average interest rate of the Mountain Industrial Portfolio Senior Loan. The junior notes bear interest at the weighted average interest rate of 7.291555666% per annum. The weighted average interest rate of the Mountain Industrial Portfolio Whole Loan is 5.707243788% per annum. See the definition of “Weighted Average Interest Rate” set forth under “Description of the Mortgage Pool—Certain Calculations and Definitions” in the Preliminary Prospectus. The interest rate of the Mountain Industrial Portfolio Whole Loan and the Mortgage Rate of the Mountain Industrial Portfolio Mortgage Loan may change if any of the individual Mountain Industrial Portfolio Properties securing the Mountain Industrial Portfolio Whole Loan are released and any portion of any of the Mountain Industrial Portfolio Whole Loan components is paid down in accordance with the Mountain Industrial Portfolio Whole Loan documents.
(39) With respect to Mortgage Loan No. 9, Mountain Industrial Portfolio, the appraised value of $2,350,000,000, as of February 11, 2026, which is inclusive of a 9.2% portfolio premium and reflects the “As Is” value of the Mountain Industrial Portfolio Properties as a whole if sold in their entirety to a single buyer. Based on the aggregate of the individual “As Is” appraised values of the individual Mountain Industrial Portfolio Properties (exclusive of the portfolio premium) of $2,152,070,000, the Cut-off Date LTV Ratio and the Maturity Date LTV Ratio for the Mountain Industrial Portfolio Senior Loan are both equal to 54.3% and for the Mountain Industrial Portfolio Whole Loan are both equal to 75.3%. The individual appraisals were completed on various dates between February 3, 2026, and February 11, 2026.
(40) With respect to Mortgage Loan No. 11, The Towers at Cupertino City Center, historical financial information prior to 2023 is unavailable due to a tax reassessment as a result of the death of the principal’s father and the subsequent transfer of the controlling interest to her.
(41) With respect to Mortgage Loan No. 14, ONX Industrial Campus, the Fourth Largest Tenant, Motivate/Lyft, is currently finalizing a five-year lease extension with the borrower sponsors to extend its lease through December 31, 2031. Motivate/Lyft has provided email confirmation of its intention to exercise its contractual five-year renewal option effective January 2027. At origination, the borrowers escrowed $1,200,000 in the TI/LC reserve, which will remain as additional collateral for the whole loan until Motivate/Lyft has executed a renewal lease with the borrowers for a term of at least five years and after such time, the $1,200,000 escrow will be available for general TI/LC costs at the Mortgaged Property. Motivate/Lyft’s current lease expiration date without factoring in the presumed renewal is December 31, 2026.
(42) With respect to Mortgage Loan No. 14, ONX Industrial Campus, the Fourth Largest Tenant, Motivate/Lyft, under its current lease, has a one-time termination right with 180 days’ notice. Motivate/Lyft provided confirmation of its intention to renew its lease and has not provided notice of its intention to terminate its lease.
(43) With respect to Mortgage Loan No. 14, ONX Industrial Campus, the borrowers are required to deposit into the rollover reserve, (i) an amount equal to $22,601, on each monthly payment date and (ii) an amount equal to $135,000 (the “Supplemental Monthly Deposits”), commencing on the first monthly payment date, following the date the borrowers have achieved the Roof Cap (as defined below) and on each monthly payment date thereafter up to and including the Supplemental Deposit Termination Date (as defined below). A “Supplemental Deposit Termination Date” means the earlier to occur of (x) the date upon which amounts on deposit in the rollover reserve on account of the Supplemental Monthly

 A-1-69 

Deposit equals or exceeds $1,930,000 (which represents 14 months of Supplemental Monthly Deposits into the rollover reserve) or (y) the date upon which (A) amounts on deposit in the rollover reserve on account of the Supplemental Monthly Deposits equal or exceeds $850,000 (which represents six months of Supplemental Monthly Deposits into the rollover reserve) and (B) (i) the Motivate/Lyft lease release requirements (as defined in the ONX Industrial Campus Whole Loan documents) have been satisfied by the borrowers to the satisfaction of the lender and the borrowers have delivered an acceptable tenant estoppel to the lender with respect to the Motivate/Lyft lease or qualified lease that satisfies the requirements of the Motivate/Lyft lease release requirements and (ii) the custom assembly release requirements (as defined in the ONX Industrial Campus Whole Loan documents) have been satisfied and the borrowers have delivered an acceptable tenant estoppel to the lender with respect to the custom assembly lease or qualified lease that satisfies the requirements of the custom assembly release requirements.
(44) With respect to Mortgage Loan No. 14, ONX Industrial Campus, the borrowers are required to deposit into the roof reserve, an amount equal to $135,000, on each monthly payment date. So long as no event of default and the amount then on deposit in the roof reserve equals or exceeds $500,000 (the “Roof Cap”), the borrowers will thereafter have no obligation to make further deposits into the roof reserve.
(45) With respect to Mortgage Loan No. 14, ONX Industrial Campus, on each monthly payment date, the borrowers will be required to deposit into the common charge reserve an amount, if any, equal to the common charges (as defined in the ONX Industrial Campus Whole Loan documents) that will be payable for the month in which such monthly payment date occurs. The borrowers will not be required to make such deposit so long as (i) no event of default and/or sweep event period (as defined in the ONX Industrial Campus Whole Loan documents) has occurred and is continuing, (ii) the borrowers are required under the related condominium documents to pay all common charges directly to the condominium board or the condominium and (iii) the borrowers have paid all common charges directly to the board or the condominium and delivered satisfactory evidence to the lender prior to the applicable delinquency date.
(46) With respect to Mortgage Loan No. 14, ONX Industrial Campus, the Largest Tenant, ONX1-200-210 LLC (the "Master Tenant"), an affiliate of the borrowers, has entered into a master lease agreement dated April 15, 2026 with ONX1-200 LLC, one of the borrowers, to master lease 234,000 square feet at the mortgaged property. The master lease is guaranteed by Robert J. Trafford, one of the mortgage loan guarantors. The Master Tenant subleased the space to NYCANNA (the "Subtenant") through a lease agreement dated April 4, 2017, which was subsequently amended on March 26, 2019 and May 28, 2021 for the lease of the 234,000 square feet of space covered by the Master Lease. The Subtenant's lease expires on June 30, 2036. The Subtenant operates the space to cultivate, warehouse and distribute marijuana. The borrowers under the ONX Industrial Campus Whole Loan have no privity of contract with the Subtenant and the lender has no security interest in the rents payable under the sublease. However, the master lease is coterminous with the sublease and the rents due under the master lease equal those due under the sublease. In addition, the related whole loan documents provide for (i) recourse to the borrowers and the related guarantors for any losses to the lender related to any breach of the master lease and (ii) full recourse one of the guarantors, Robert J. Trafford, for all rent, additional rent or other liabilities arising or payable by the Master Tenant under the master lease.
(47) With respect to Mortgage Loan No. 14, ONX Industrial Campus, the Mortgaged Property is subject to a larger condominium regime. The borrowers own 100% of the condominium units of the collateral securing the whole loan and an affiliate of the borrower owns the other condominium units in the condominium regime.
(48) With respect to Mortgage Loan No. 14, ONX Industrial Campus, the defeasance lockout period will be at least 24 payments beginning with and including the first payment date on June 6, 2026. Defeasance of the ONX Industrial Campus Whole Loan is permitted after the date that is the earlier of (i) two years from the closing date of the securitization that includes the last pari passu note to be securitized and (ii) April 15, 2029. The assumed defeasance lockout period of 24 payments is based on the anticipated closing date of the WFCM 2026-5C9 securitization in May 2026. The actual defeasance lockout period may be longer.

 

 A-1-70 

(49) With respect to Mortgage Loan No. 14, ONX Industrial Campus, the mortgage loan is part of a whole loan that was co-originated by BCREI and SMC.
(50) With respect to Mortgage Loan No. 15, Burlington Crossing, the Mortgaged Property is shadow anchored by Home Depot, Kohl’s, Ashley Furniture, and Costco (secondary shadow anchor located across the street).
(51) With respect to Mortgage Loan No. 15, Burlington Crossing, the Mortgaged Property includes two ground leased pads occupied by Olive Garden (7,495 SF, 4.6% of NRA) and McDonald’s (3,915 SF, 2.4% of NRA).
(52) With respect to Mortgage Loan No. 15, Burlington Crossing, the increase from Most Recent NOI to UW NOI is primarily attributable to the Borrower executing a new lease in October 2025 with Boot Barn (27,203 SF, 16.8% of NRA). The Most Recent NOI reflects only 3 months of the Mortgaged Property being 100% leased and 9 months of the Mortgaged Property being 83.2% leased.
(53) With respect to Mortgage Loan No. 15, Burlington Crossing, prepayment of the Mortgage Loan is locked out for the lesser of (i) four (4) years from loan closing and (ii) two (2) years from securitization, with defeasance permitted thereafter and a three (3) month open prepayment period prior to maturity. The assumed defeasance lockout period of 24 payments is based on the anticipated closing date of the WFCM 2026-5C9 securitization in May 2026. The actual lockout period may be longer.
(54) With respect to Mortgage Loan No. 15, Burlington Crossing, a Cash Sweep Trigger Event shall mean the occurrence of (i) an Event of Default, (ii) bankruptcy or insolvency of Borrower, Sponsor, Guarantor or any property manager; provided that Sponsor shall have 30 days to replace the property manager, (iii) the debt service coverage ratio falls below 1.35x, or (iv) the debt yield falls below 11.0%.
(55) With respect to Mortgage Loan No. 15, Burlington Crossing, the UW gross potential rent is based on the rent roll dated as of January 23, 2026, with contractual rent steps taken through January 2027.
(56) With respect to Mortgage Loan No. 16,  Amsdell Compass Portfolio,  the capital expenditures reserve is subject to a cap of $49,367.
(57) With respect to Mortgage Loan No. 17, CIG - 2 Pack Norfolk Portfolio, which is structured with springing lockbox, the borrowers may suspend their obligation to cause all rents to be deposited into a clearing account during a debt service coverage ratio cash management period (provided no other cash management period is continuing) if and for so long as the following conditions are satisfied: (i) the borrowers have deposited (and maintains on deposit) with the lender cash in the amount of the difference between (A) the annual net operating income that would be required to achieve a debt service coverage ratio of 1.15x, minus (B) the then-existing annual net operating income, as reasonably determined by the lender (the “NOI Shortfall”), which cash amount will be transferred to the cash collateral subaccount; or (ii) the borrowers have deposited (and maintains on deposit) with the lender a letter of credit in the amount of the NOI Shortfall.
(58) With respect to Mortgage Loan No. 18, Stadium Lofts Apartments, the Mortgaged Property consists of 43 multifamily units totaling 31,590 square feet and 18,615 square feet of commercial space.
(59) With respect to Mortgage Loan No. 18, Stadium Lofts Apartments, the Largest Tenant % of NRA and Second Largest Tenant % of NRA fields are based on the 18,615 square feet of commercial space, excluding the multifamily space.
(60) With respect to Mortgage Loan No. 18, Stadium Lofts Apartments, historical financial information prior to 2024 is not available as the Mortgaged Property was constructed in 2024, and began lease-up afterwards.

 

 A-1-71 

(61) With respect to Mortgage Loan No. 18, Stadium Lofts Apartments, the Largest Tenant, City of Kannapolis, currently subleases its space (54.0% of the commercial NRA and 20.0% of the total NRA) to Temerity Baseball, LLC (an affiliate of the borrower) for the entire lease term.
(62) With respect to Mortgage Loan No. 18, Stadium Lofts Apartments, the Largest Tenant, City of Kannapolis, and Second Largest Tenant, Towel City Tavern, leasing 100% of the commercial NRA and 37.1% of the total NRA at the Mortgaged Property, are each owned by an affiliate of the borrower.
(63) With respect to Mortgage Loan No. 18, Stadium Lofts Apartments, the Largest Tenant,  City of Kannapolis (the “City”), has the following lease termination options: (i) if the activities of the baseball team at the stadium are terminated by any Minor League Baseball or Major League Baseball action for which the subtenant is not responsible and does not have any control over, the lease with the City continues in full force and effect, provided that, the City may terminate the sublease and sublease the premises to any other subtenant for any other lawful purpose; (ii) if the activities of the baseball team at the stadium are terminated as a result of any default by Temerity Baseball, LLC (the subtenant) under the lease between the City and the subtenant or under any development agreement between the City and the subtenant, then the City may terminate the lease upon 30 days written notice to the borrower; provided however, that this termination right does not apply during the first five years of the lease term; and (iii) in the event public funds are unavailable and not appropriated for the performance of the City’s obligations under the lease, then the lease will automatically expire without penalty to tenant 30 days after written notice to the borrower advising of the unavailability and non-appropriation of public funds.
(64) With respect to Mortgage Loan No. 19, Courtyard by Marriott Collierville, the Appraised Value ($) represents the “Upon Completion” appraised value, which assumes that the Mortgaged Property will benefit from a property improvement plan (“PIP”) totaling approximately $1,278,447 for fitness center and guestroom refreshes pursuant to a 15-year franchise agreement with Marriott International. At origination, the borrower deposited $1,431,763 into a PIP reserve. The PIP is expected to be completed by September 2026.
(65) With respect to Mortgage Loan No. 19, Courtyard by Marriott Collierville, prepayment of the Mortgage Loan is locked out for the lesser of (i) four (4) years from loan closing and (ii) two (2) years from securitization, with defeasance permitted thereafter and a six (6) month open prepayment period prior to maturity. The assumed defeasance lockout period of 25 payments is based on the anticipated closing date of the WFCM 2026-5C9 securitization in May 2026. The actual lockout period may be longer.
(66) With respect to Mortgage Loan No. 19 Courtyard by Marriott Collierville, the borrower’s requirement to make monthly deposits into an FF&E / replacement reserves account in an amount equal to 4.0% of total revenues is waived for the first year of the Mortgage Loan term.
(67) With respect to Mortgage Loan No. 19, Courtyard by Marriott Collierville, a cash sweep trigger event shall mean the occurrence of (i) an event of default, (ii) any bankruptcy, insolvency or similar event with respect to borrower, sponsor, guarantor or any property manager, (iii) any default under the property management agreement, (iv) the debt service coverage ratio falls below 1.45x, tested quarterly on trailing three-month financials, or (v) any default by borrower under the franchise/management agreement or any event that would permit the franchisor to terminate the franchise/management agreement.
(68) With respect to Mortgage Loan No. 20, Kirby Industrial, the Mortgage Loan is part of a whole loan that was co-originated by Citi Real Estate Funding Inc. and AREF2.
(69) With respect to Mortgage Loan No. 20, Kirby Industrial, historical financial information is not available as the Mortgaged Property was recently constructed in 2025 and the borrower subsequently signed a lease in March 2024 that commenced in October 2025 with Rialto Pacific LLC, and such lease (as amended) was assigned to the sole tenant at the Mortgaged Property, 5 Star Kids, on January 29, 2026.

 

 A-1-72 

(70) With respect to Mortgage Loan No. 20, Kirby Industrial, at origination, 5 Star Kids was in the process of taking occupancy of its space at the Mortgaged Property. In addition, although 5 Star Kids is the sole tenant, its affiliated companies are also expected to use the space.
(71) With respect to Mortgage Loan No. 20, Kirby Industrial, the five borrowers own the Mortgaged Property as tenants-in-common.
(72) With respect to Mortgage Loan No. 20, Kirby Industrial, the borrowers deposited approximately $1,979,142 into a Construction and Remaining Work Reserve. In the event that the Remaining Work is not substantially completed prior to July 29, 2026, the borrowers are required to deposit an amount equal to 125% of the costs to complete the Remaining Work (as defined below), as determined by the lender, into the construction and remaining work reserve account. The “Remaining Work” is construction work at the Kirby Industrial Mortgaged Property identified in a schedule to the related loan agreement and includes installation of 100 linear feet of storm drain connection, concrete driveway approach, asphalt pavement of approximately 40’ by 60’ in two separate locations and final inspections and punch list by the City of Hemet. The borrowers have represented that as of the origination date of the Kirby Industrial Whole Loan, the total of the unpaid costs related to the Remaining Work is approximately $417,389.
(73) With respect to Mortgage Loan No. 24,  Oak Shore Commerce Park, the Mortgaged Property is a mixed-use property consisting of 37,294 square feet of self-storage space leased to one self-storage operator (52.1% of underwritten net income), 37,777 square feet of retail space leased to five separate tenants (39.0% of underwritten net income) and 10,000 square feet of industrial space leased to one tenant (8.8% of underwritten net income). As of January 1, 2026, the Mortgaged Property is 100% leased.
(74) With respect to Mortgage Loan No. 24, Oak Shore Commerce Park, the Largest Tenant (37,294 square feet), representing 43.8% of net rentable square feet and operating as self-storage, is owned by an affiliate of the borrower. The fifth Largest Tenant (4,711 square feet), representing 5.5% of net rentable square feet, is also owned by an affiliate of the borrower.
(75) With respect to Mortgage Loan No. 25, White Pond Villa, of the 173 units, 105 (60.7% of units) are market-rate and 68 (39.3% of units) are subsidized by the U.S. Department of Housing and Urban Development (“HUD”) under a Housing Assistance Payment (“HAP”) contract. Of the 105 market-rate units, as of December 11, 2025, 63 units (36.4% of total units) are occupied by tenants receiving tenant-based rental assistance through a Housing Choice Voucher (“HCV”). HCV subsidies are tied to the individual tenant and not to the Mortgaged Property.
(76) With respect to Mortgage Loan No. 25, White Pond Villa, as of January 8, 2026, HAP units are 95.6% occupied and market-rate units are 91.4% occupied.
(77) With respect to Mortgage Loan No. 25, White Pond Villa, a Cash Sweep Trigger Event shall mean the occurrence of (i) an Event of Default, (ii) any bankruptcy, insolvency or similar event with respect to Borrower, Sponsor, Guarantor or any property manager, (iii) any default under the property management agreement, (iv) the debt service coverage ratio falls below 1.20x, or (v) the debt yield falls below 9.00%.
(78) With respect to Mortgage Loan No. 25, White Pond Villa, the Mortgage Loan is structured with 25% principal recourse that burns off after 36 months subject to a minimum debt yield of 10% and completion of deferred maintenance.
(79) With respect to Mortgage Loan No. 25, White Pond Villa, the Mortgage Loan becomes fully recourse upon the expiration, early termination, or cancellation of the Housing Assistance Payment (“HAP”) contract.
(80) With respect to Mortgage Loan No. 25, White Pond Villa, prepayment of the Mortgage Loan is locked out for the lesser of (i) four (4) years from loan closing and (ii) two (2) years from securitization, with defeasance permitted thereafter and a three (3) month open prepayment period prior to maturity. The assumed defeasance lockout period of 27 payments is based on the anticipated closing date of the WFCM 2026-5C9 securitization in May 2026. The actual lockout period may be longer.

 

 A-1-73 

(81) With respect to Mortgage Loan No. 26, Cinemark, the sole tenant, Cinemark USA, Inc., has no termination rights.
(82) With respect to Mortgage Loan No. 26, Cinemark, UW Revenues include percentage rent income which commences in Lease Year 10 (first year of the Mortgage Loan) and continues through maturity. Percentage Rent payable by the tenant is 8% on gross sales above $10.0 million, with breakpoints escalating each renewal term. The UW Percentage Rent Income is based on 2024 gross sales above the $10.0 million breakpoint. The tenant reported gross sales of approximately $10.8 million in 2023 and $10.7 million per 12.1.6.4-2 1126 La Quinta CA - 2024 Sales.pdf (admissions + concessions) in 2024, representing approximately $900,000 per screen and an approximately 13% occupancy cost.
(83) With respect to Mortgage Loan No. 26, Cinemark, the Mortgaged Property is shadow anchored by Target, Trader Joe’s, and TJ Maxx within the approximately 600,000 SF Washington Park power and lifestyle center, with Costco, Sprouts, and Petco in the surrounding retail corridor.
(84) With respect to Mortgage Loan No. 26, Cinemark, prepayment of the Mortgage Loan is locked out for the lesser of (i) four (3) years from loan closing and (ii) two (2) years from securitization, with defeasance permitted thereafter and a three (4) month open prepayment period prior to maturity. The assumed defeasance lockout period of 28 payments is based on the anticipated closing date of the WFCM 2026-5C9 securitization in May 2026. The actual lockout period may be longer.
(85) With respect to Mortgage Loan No. 26, Cinemark, a "Cash Sweep Trigger Event" shall mean the occurrence of (i) an Event of Default, (ii) any bankruptcy, insolvency or similar event with respect to Borrower, Sponsor, Guarantor or any property manager, (iii) any default under the property management agreement, (iv) the debt service coverage ratio falls below 1.25x, or (v) a Critical Tenant Trigger Event.
(86) With respect to Mortgage Loan No. 26, Cinemark, a “Critical Tenant Trigger Event” shall mean the occurrence of any of the following with respect to the sole tenant, Cinemark USA, Inc. (the “Critical Tenant”): (i) the Critical Tenant gives notice of its intention to not extend or renew its lease or to terminate its lease, or the related lease is otherwise terminated; (ii) the Critical Tenant ceases to be in occupancy of or “goes dark” at its leased premises (or gives notice of its intent to do so); (iii) the Critical Tenant declares bankruptcy or becomes insolvent; (iv) an event of default occurs under the Critical Tenant’s lease beyond any applicable notice and cure period; or (v) on or prior to the date that is 18 months prior to the then-applicable lease expiration date, the Critical Tenant has not extended or renewed its lease. A Critical Tenant Trigger Event cure shall occur after two consecutive quarters in which the debt service coverage ratio is equal to or greater than 1.25x, or the borrower has executed an acceptable lease extension or re-tenanting of the Critical Tenant space in accordance with the Mortgage Loan documents.
(87) With respect to Mortgage Loan No. 27, Tifton Student Housing, the related Mortgaged Property is operated as student housing pursuant to leases that are generally for a term of 12 months and on a per-bedroom basis.
(88) With respect to Mortgage Loan No. 28, Gateway Plaza at Moorpark, the Mortgaged Property is comprised of 6,088 square feet of medical office space, 7,176 of traditional office space and 14,386 square feet of retail space.
(89) With respect to Mortgage Loan No. 28, Gateway Plaza at Moorpark, the Largest Tenant, The Church of Jesus Christ of Latter-Day Saints, may terminate its lease at any time after September 9, 2027 upon 180 days’ notice, together with payment of the amount of rent for the six month period that would next come due under the lease, the cost of any unamortized broker fees and the cost of unamortized allowances.
(90) With respect to Mortgage Loan No. 28, Gateway Plaza at Moorpark, the Second Largest Tenant, Moorpark Veterinary Hospital may terminate its lease upon 120 days’ notice if the tenant buys or builds a building in which to locate the clinic, subject to repayment of any portion of a $5,000 tenant improvement allowance, if and to the extent advanced by the borrower.

 

 A-1-74 

(91) With respect to Mortgage Loan No. 29, 221 Baker Road, on a monthly basis, the borrower is required to escrow $592.50 for replacement reserves subject to a cap of $21,330, provided that such cap applies only if the occupancy at the Mortgaged Property is at least 85.0%.
(92) With respect to Mortgage Loan No. 29, 221 Baker Road, on a monthly basis, the borrower is required to escrow $1,975 for TI/LC reserves subject to a cap of $71,100, provided that such cap applies only if the occupancy at the Mortgaged Property is at least 85.0%.
(93) With respect to Mortgage Loan No. 29, 221 Baker Road, the Fourth Largest Tenant, Appliance Center, has the option to terminate its lease with 90 days written notice.
(94) With respect to Mortgage Loan No. 3, 535 & 545 5th Avenue, on or after January 9, 2028, the borrower has the right to voluntarily prepay the 535 & 545 5th Avenue Whole Loan, in whole, but not in part, with the greater of a yield maintenance premium or 1% of the outstanding principal balance of the 535 & 545 5th Avenue Whole Loan, with no prepayment fee being due on or after the October 9, 2030 payment date. In addition, defeasance of the 535 & 545 5th Avenue Whole Loan in full, but not in part, is permitted at any item after the earlier of (i) January 9, 2029 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed defeasance lockout period of 28 payments is based on the expected WFCM 2026-5C9 securitization trust closing date in May 2026. The actual defeasance lockout period may be longer.
(95) With respect to Mortgage Loan No. 4, Sunshine Lake MHC Portfolio, “Yield Maintenance Premium" means, with respect to any repayment of the outstanding principal balance of the Loan, an amount equal to the greater of (a) one percent (1%) of the outstanding principal of the portion of the Loan to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the Note to be made with respect to the portion of the Loan under the Note assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the portion of the Loan being prepaid is paid on the Maturity Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semi-annually and deducting from the sum of such present values any short-term interest paid from the date of prepayment to the next succeeding Payment Date in the event such payment is not made on a Payment Date), over (ii) the principal amount being prepaid.
(96) With respect to Mortgage Loan No. 9, Mountain Industrial Portfolio, “Yield Maintenance Premium”  means, with respect to each Component, an amount equal to the greater of the following two amounts: (a) an amount equal to 1% of the amount of such Component to be prepaid; and (b) an amount equal to (i) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required, calculated by discounting such payments from the respective dates each such payment was due under the Loan Agreement (or, with respect to the payment required on the Open Prepayment Date (assuming the outstanding principal balance of the Mortgage Loan is due on the Open Prepayment Date), from the Open Prepayment Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield exceeds the outstanding principal balance on such Component of the Whole Loan as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of such Component of the Whole Loan as of the prepayment date; provided, with respect to any prepayment of any portion of the Whole Loan which is made after the Payment Date in October 2030 but prior to the Open Prepayment Date, the Yield Maintenance Premium will be zero.

 

 

 

 A-1-75