| FREE WRITING PROSPECTUS | ||
| FILED PURSUANT TO RULE 433 | ||
| REGISTRATION FILE NO.: 333-282099-15 | ||
WFCM 2026-5C10 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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, Citigroup Global Markets Inc., Goldman Sachs & Co. LLC, SG Americas Securities, LLC, J.P. Morgan Securities LLC, UBS Securities 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.
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 |
| 1.00 | Loan | 6, 7 | 10 | St. Louis Portfolio | 9.2% | AREF2 | AREF2 | NAP | NAP | Various | |
| 1.01 | Property | 1 | Hampden Hall | 1.6% | 17.8% | 4400 McPherson Avenue | |||||
| 1.02 | Property | 1 | Triumph on the Park | 1.6% | 17.2% | 5528-5540 Pershing Avenue | |||||
| 1.03 | Property | 1 | Sherwood Court | 1.1% | 11.9% | 4501 McPherson Avenue | |||||
| 1.04 | Property | 1 | Gates at Forest Park | 1.0% | 10.9% | 605 Clara Avenue | |||||
| 1.05 | Property | 1 | Park Lux | 0.9% | 9.8% | 5560 Pershing Avenue | |||||
| 1.06 | Property | 1 | Fountain Row | 0.8% | 8.4% | 5592-5608 Pershing Avenue | |||||
| 1.07 | Property | 1 | Central Park | 0.7% | 7.5% | 5386 Pershing Avenue | |||||
| 1.08 | Property | 1 | Maryland Lofts | 0.6% | 6.5% | 4340 Maryland Avenue | |||||
| 1.09 | Property | 1 | Kenmore Court | 0.5% | 5.9% | 4931 McPherson Avenue | |||||
| 1.10 | Property | 1 | Maryland Gardens | 0.4% | 4.0% | 4366 Maryland Avenue | |||||
| 2.00 | Loan | 5, 8, 9, 10, 11 | 1 | Westroads Mall | 9.0% | 100.0% | AREF2 | AREF2 | NAP | NAP | 10000 California Street |
| 3.00 | Loan | 12, 13, 14, 15 | 22 | Northwest Atlanta Industrial Portfolio | 9.0% | AREF2 | AREF2 | NAP | NAP | Various | |
| 3.01 | Property | 1 | 120/130 Hickory Springs Industrial Drive | 2.3% | 25.2% | 120 & 130 Hickory Springs Industrial Drive | |||||
| 3.02 | Property | 1 | 1688 White Circle | 1.2% | 13.0% | 1688 White Circle | |||||
| 3.03 | Property | 1 | 1686 White Circle | 0.9% | 9.8% | 1686 White Circle | |||||
| 3.04 | Property | 1 | 115 Hickory Springs Industrial Drive | 0.7% | 7.3% | 115 Hickory Springs Industrial Drive | |||||
| 3.05 | Property | 1 | 2085 Redmond Circle | 0.5% | 5.3% | 2085 Redmond Circle | |||||
| 3.06 | Property | 1 | 101 East 18th Street | 0.4% | 4.6% | 101 East 18th Street | |||||
| 3.07 | Property | 1 | 1705 White Circle | 0.4% | 4.3% | 1705 White Circle | |||||
| 3.08 | Property | 1 | 980 Kenmill Drive | 0.4% | 3.9% | 980 Kenmill Drive Northwest | |||||
| 3.09 | Property | 1 | 90 Hickory Springs Industrial Drive | 0.3% | 3.7% | 90 Hickory Springs Industrial Drive | |||||
| 3.10 | Property | 1 | 145 Hickory Springs Industrial Drive | 0.3% | 3.3% | 145 Hickory Springs Industrial Drive | |||||
| 3.11 | Property | 1 | 3162 Acworth Forest Drive | 0.3% | 2.9% | 3162 Acworth Forest Drive | |||||
| 3.12 | Property | 1 | 105 Hickory Springs Industrial Drive | 0.2% | 2.6% | 105 Hickory Springs Industrial Drive | |||||
| 3.13 | Property | 1 | 51/55/220 Hickory Springs Industrial Drive | 0.2% | 2.5% | 51, 55, and 220 Hickory Springs Industrial Drive | |||||
| 3.14 | Property | 1 | 206 Univeter Court | 0.2% | 1.9% | 206 Univeter Court | |||||
| 3.15 | Property | 1 | 88 Hickory Springs Industrial Drive | 0.1% | 1.6% | 88 Hickory Springs Industrial Drive | |||||
| 3.16 | Property | 1 | 100 Saber Parkway | 0.1% | 1.4% | 100 Saber Parkway | |||||
| 3.17 | Property | 1 | 202 Univeter Court | 0.1% | 1.3% | 202 Univeter Court | |||||
| 3.18 | Property | 1 | 45 Hickory Springs Industrial Drive | 0.1% | 1.2% | 45 Hickory Springs Industrial Drive | |||||
| 3.19 | Property | 1 | 108 Dixie Drive | 0.1% | 1.1% | 108 Dixie Drive | |||||
| 3.20 | Property | 1 | 195 Hickory Springs Industrial Drive | 0.1% | 1.1% | 195 Hickory Springs Industrial Drive | |||||
| 3.21 | Property | 1 | 182 Hickory Springs Industrial Drive | 0.1% | 1.0% | 182 Hickory Springs Industrial Drive | |||||
| 3.22 | Property | 1 | 180 Hickory Springs Industrial Drive | 0.1% | 1.0% | 180 Hickory Springs Industrial Drive | |||||
| 4.00 | Loan | 66 | 1 | 2020 Main Street | 8.8% | 100.0% | WFB | WFB | NAP | NAP | 2020 Main Street |
| 5.00 | Loan | 16, 17, 18 | 1 | Astor Place Retail | 6.6% | 100.0% | LMF | LMF | NAP | NAP | 26 Astor Place |
| 6.00 | Loan | 19 | 1 | Rayford's Edge Apartments | 6.0% | 100.0% | AREF2 | AREF2 | NAP | NAP | 25650 Interstate 45 |
| 7.00 | Loan | 20 | 1 | The Shops at Rockvale | 5.2% | 100.0% | AREF2 | AREF2 | NAP | NAP | 35 South Willowdale Drive |
| 8.00 | Loan | 21, 22, 23, 24 | 1 | Frontera Crossing | 5.1% | 100.0% | AREF2 | AREF2 | NAP | NAP | 101 West Louis Henna Boulevard |
| 9.00 | Loan | 5, 25 | 1 | The Towers at Cupertino City Center | 4.6% | 100.0% | WFB | WFB | NAP | NAP | 20400 & 20450 Stevens Creek Boulevard |
| 10.00 | Loan | 5, 26, 27, 28, 29, 30 | 1 | Hamilton Place | 4.6% | 100.0% | GSBI | GSMC | NAP | NAP | 2100 Hamilton Place Boulevard |
| 11.00 | Loan | 5, 31, 32, 33, 34, 35, 36, 67 | 1 | 535 & 545 5th Avenue | 3.7% | 100.0% | SGFC | SGFC | NAP | NAP | 535-545 Fifth Avenue |
| 12.00 | Loan | 37, 38, 39, 40, 41, 42, 43 | 2 | Aloft Chesapeake and Fairfield Inn & Suites Williamsburg | 3.4% | BSPRT | BSPRT | NAP | NAP | Various | |
| 12.01 | Property | 1 | Aloft Chesapeake | 1.9% | 55.7% | 1454 Crossways Boulevard | |||||
| 12.02 | Property | 1 | Fairfield Inn & Suites Williamsburg | 1.5% | 44.3% | 1402 Richmond Road | |||||
| 13.00 | Loan | 44 | 2 | 150 Erasmus and 1520 Prospect | 3.2% | CREFI | CREFI | NAP | NAP | Various | |
| 13.01 | Property | 1 | 150 Erasmus Street | 2.7% | 82.9% | 150 Erasmus Street | |||||
| 13.02 | Property | 1 | 1520 Prospect Place | 0.5% | 17.1% | 1520 Prospect Place | |||||
| 14.00 | Loan | 1 | Palms to Pines Shopping Center | 3.1% | 100.0% | WFB | WFB | NAP | NAP | 72655, 72675 and 72705 Highway 111 | |
| 15.00 | Loan | 45 | 1 | Rock River Plaza | 2.2% | 100.0% | LMF | LMF | NAP | NAP | 3820-3930 44th Avenue and 3811-3937 41st Avenue |
| 16.00 | Loan | 5, 46, 47, 48, 49, 68 | 1 | West Memorial Place | 1.8% | 100.0% | JPMCB | JPMCB | NAP | NAP | 15375 and 15377 Memorial Drive |
| 17.00 | Loan | 50 | 1 | French Quarter Apartments | 1.6% | 100.0% | LMF | LMF | NAP | NAP | 25400 Basin Street |
| 18.00 | Loan | 51 | 1 | 97 Fort Washington | 1.5% | 100.0% | CREFI | CREFI | NAP | NAP | 97 Fort Washington Avenue |
| 19.00 | Loan | 52, 53, 54, 55, 56, 69 | 1 | Golden Hill | 1.5% | 100.0% | JPMCB | JPMCB | NAP | NAP | 12600 West Colfax Avenue |
| 20.00 | Loan | 57, 58, 59, 60 | 2 | Northern NJ Multifamily Portfolio | 1.3% | SGFC | SGFC | NAP | NAP | Various | |
| 20.01 | Property | 1 | 894 Kennedy Boulevard | 0.7% | 52.7% | 894 Kennedy Boulevard | |||||
| 20.02 | Property | 1 | 211 64th Street | 0.6% | 47.3% | 211 64th Street | |||||
| 21.00 | Loan | 70 | 1 | Hayes House Apartments | 1.2% | 100.0% | WFB | WFB | NAP | NAP | 6 Sealey Avenue |
| 22.00 | Loan | 61 | 1 | Revi Columbus East | 1.2% | 100.0% | AREF2 | AREF2 | NAP | NAP | 2084 South Hamilton Road |
| 23.00 | Loan | 1 | Mountain Park Place | 1.1% | 100.0% | WFB | WFB | NAP | NAP | 1785 & 1835 East Park Place Boulevard | |
| 24.00 | Loan | 62, 63 | 1 | Noble Creek Shoppes | 1.1% | 100.0% | LMF | LMF | NAP | NAP | 451 Noble Creek Drive |
| 25.00 | Loan | 1 | Long Beach Apartments | 1.1% | 100.0% | AREF2 | AREF2 | NAP | NAP | 203 North Cleveland Avenue | |
| 26.00 | Loan | 1 | Grizzly Villas | 1.0% | 100.0% | WFB | WFB | NAP | NAP | 700 South Haverhill Road | |
| 27.00 | Loan | 64 | 1 | 240 Columbia Avenue | 0.9% | 100.0% | AREF2 | AREF2 | NAP | NAP | 240 Columbia Avenue |
| 28.00 | Loan | 65 | 1 | Top Value Storage | 0.7% | 100.0% | UBS AG | UBS AG | NAP | NAP | 1511 Saybrook Road |
| 29.00 | Loan | 1 | Eco Midway MHC | 0.5% | 100.0% | LMF | LMF | NAP | NAP | 12726 Southeast Division Street |
| 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 | City | County | State | Zip Code | General Property Type | Detailed Property Type | Year Built | Year Renovated | Number of Units |
| 1.00 | Loan | 6, 7 | 10 | St. Louis Portfolio | St. Louis | St. Louis City | MO | Various | Multifamily | Various | Various | Various | 565 |
| 1.01 | Property | 1 | Hampden Hall | St. Louis | St. Louis City | MO | 63108 | Multifamily | High Rise | 1925 | 2025 | 77 | |
| 1.02 | Property | 1 | Triumph on the Park | St. Louis | St. Louis City | MO | 63112 | Multifamily | Mid Rise | 1918 | 2025 | 108 | |
| 1.03 | Property | 1 | Sherwood Court | St. Louis | St. Louis City | MO | 63108 | Multifamily | Low Rise | 1904 | 2025 | 66 | |
| 1.04 | Property | 1 | Gates at Forest Park | St. Louis | St. Louis City | MO | 63112 | Multifamily | Mid Rise | 1923 | 2025 | 69 | |
| 1.05 | Property | 1 | Park Lux | St. Louis | St. Louis City | MO | 63112 | Multifamily | Mid Rise | 1923 | 2025 | 53 | |
| 1.06 | Property | 1 | Fountain Row | St. Louis | St. Louis City | MO | 63112 | Multifamily | Low Rise | 1917 | 2025 | 44 | |
| 1.07 | Property | 1 | Central Park | St. Louis | St. Louis City | MO | 63112 | Multifamily | Mid Rise | 1917 | 2025 | 40 | |
| 1.08 | Property | 1 | Maryland Lofts | St. Louis | St. Louis City | MO | 63108 | Multifamily | Low Rise | 1966 | 2025 | 54 | |
| 1.09 | Property | 1 | Kenmore Court | St. Louis | St. Louis City | MO | 63108 | Multifamily | Low Rise | 1907 | 2016 | 18 | |
| 1.10 | Property | 1 | Maryland Gardens | St. Louis | St. Louis City | MO | 63108 | Multifamily | Low Rise | 1928 | 2025 | 36 | |
| 2.00 | Loan | 5, 8, 9, 10, 11 | 1 | Westroads Mall | Omaha | Douglas | NE | 68114 | Retail | Super Regional Mall | 1968 | 2015 | 538,040 |
| 3.00 | Loan | 12, 13, 14, 15 | 22 | Northwest Atlanta Industrial Portfolio | Various | Various | GA | Various | Various | Various | Various | Various | 387,623 |
| 3.01 | Property | 1 | 120/130 Hickory Springs Industrial Drive | Holly Springs | Cherokee | GA | 30115 | Industrial | Flex | 1987; 2022 | NAP | 90,600 | |
| 3.02 | Property | 1 | 1688 White Circle | Marietta | Cobb | GA | 30066 | Industrial | Flex | 2019 | NAP | 45,500 | |
| 3.03 | Property | 1 | 1686 White Circle | Marietta | Cobb | GA | 30066 | Industrial | Flex | 2017 | NAP | 38,500 | |
| 3.04 | Property | 1 | 115 Hickory Springs Industrial Drive | Canton | Cherokee | GA | 30115 | Industrial | Warehouse/Distribution | 2023 | NAP | 23,800 | |
| 3.05 | Property | 1 | 2085 Redmond Circle | Rome | Floyd | GA | 30165 | Industrial | Warehouse | 2024 | NAP | 20,000 | |
| 3.06 | Property | 1 | 101 East 18th Street | Rome | Floyd | GA | 30161 | Industrial | Warehouse | 1950 | 2024 | 34,298 | |
| 3.07 | Property | 1 | 1705 White Circle | Marietta | Cobb | GA | 30066 | Industrial | Warehouse/Distribution | 1946 | 2020 | 15,616 | |
| 3.08 | Property | 1 | 980 Kenmill Drive | Marietta | Cobb | GA | 30060 | Industrial | Warehouse/Distribution | 1994 | 2023 | 13,532 | |
| 3.09 | Property | 1 | 90 Hickory Springs Industrial Drive | Canton | Cherokee | GA | 30114 | Industrial | Flex | 1994 | NAP | 18,500 | |
| 3.10 | Property | 1 | 145 Hickory Springs Industrial Drive | Canton | Cherokee | GA | 30115 | Industrial | Warehouse/Distribution | 1997 | 2023 | 12,500 | |
| 3.11 | Property | 1 | 3162 Acworth Forest Drive | Kennesaw | Cobb | GA | 30144 | Office | Medical | 2024 | NAP | 6,050 | |
| 3.12 | Property | 1 | 105 Hickory Springs Industrial Drive | Holly Springs | Cherokee | GA | 30115 | Industrial | Warehouse/Distribution | 2000 | 2021 | 8,800 | |
| 3.13 | Property | 1 | 51/55/220 Hickory Springs Industrial Drive | Canton | Cherokee | GA | 30114 | Industrial | Warehouse/Distribution | 1990 | 2025 | 11,760 | |
| 3.14 | Property | 1 | 206 Univeter Court | Canton | Cherokee | GA | 30115 | Industrial | Warehouse/Distribution | 1998 | 2023 | 7,080 | |
| 3.15 | Property | 1 | 88 Hickory Springs Industrial Drive | Canton | Cherokee | GA | 30114 | Industrial | Warehouse/Distribution | 1999 | 2025 | 7,387 | |
| 3.16 | Property | 1 | 100 Saber Parkway | Villa Rica | Carroll | GA | 30180 | Industrial | Warehouse/Distribution | 1996 | NAP | 7,500 | |
| 3.17 | Property | 1 | 202 Univeter Court | Canton | Cherokee | GA | 30115 | Industrial | Warehouse/Distribution | 1998 | 2023 | 5,000 | |
| 3.18 | Property | 1 | 45 Hickory Springs Industrial Drive | Canton | Cherokee | GA | 30115 | Industrial | Warehouse/Distribution | 1988 | 2021 | 6,000 | |
| 3.19 | Property | 1 | 108 Dixie Drive | Woodstock | Cherokee | GA | 30189 | Industrial | Warehouse/Distribution | 1985 | 2025 | 4,000 | |
| 3.20 | Property | 1 | 195 Hickory Springs Industrial Drive | Canton | Cherokee | GA | 30114 | Industrial | Warehouse/Distribution | 1990 | 2025 | 4,000 | |
| 3.21 | Property | 1 | 182 Hickory Springs Industrial Drive | Holly Springs | Cherokee | GA | 30115 | Industrial | Warehouse/Distribution | 1980 | 2021 | 3,600 | |
| 3.22 | Property | 1 | 180 Hickory Springs Industrial Drive | Holly Springs | Cherokee | GA | 30115 | Industrial | Warehouse/Distribution | 1997 | 2024 | 3,600 | |
| 4.00 | Loan | 66 | 1 | 2020 Main Street | Irvine | Orange | CA | 92614 | Office | Suburban | 1999 | NAP | 271,288 |
| 5.00 | Loan | 16, 17, 18 | 1 | Astor Place Retail | New York | New York | NY | 10003 | Retail | Anchored | 2004 | NAP | 27,742 |
| 6.00 | Loan | 19 | 1 | Rayford's Edge Apartments | Spring | Montgomery | TX | 77386 | Multifamily | Garden | 1981 | 2023 | 376 |
| 7.00 | Loan | 20 | 1 | The Shops at Rockvale | Lancaster | Lancaster | PA | 17602 | Retail | Anchored | 1986-1994 | 2023 | 292,452 |
| 8.00 | Loan | 21, 22, 23, 24 | 1 | Frontera Crossing | Austin | Travis | TX | 78728 | Office | Suburban | 1984 | 2022 | 165,258 |
| 9.00 | Loan | 5, 25 | 1 | The Towers at Cupertino City Center | Cupertino | Santa Clara | CA | 95014 | Office | Suburban | 1987 | 2024 | 357,838 |
| 10.00 | Loan | 5, 26, 27, 28, 29, 30 | 1 | Hamilton Place | Chattanooga | Hamilton | TN | 37421 | Retail | Super Regional Mall | 1987 | 2011 | 385,318 |
| 11.00 | Loan | 5, 31, 32, 33, 34, 35, 36, 67 | 1 | 535 & 545 5th Avenue | New York | New York | NY | 10017 | Mixed Use | Retail/Office | 1897-1927 | 2017 | 507,207 |
| 12.00 | Loan | 37, 38, 39, 40, 41, 42, 43 | 2 | Aloft Chesapeake and Fairfield Inn & Suites Williamsburg | Various | Various | VA | Various | Hospitality | Various | Various | Various | 284 |
| 12.01 | Property | 1 | Aloft Chesapeake | Chesapeake | Chesapeake City | VA | 23320 | Hospitality | Select Service | 2008 | 2015-2016 | 136 | |
| 12.02 | Property | 1 | Fairfield Inn & Suites Williamsburg | Williamsburg | Williamsburg City | VA | 23185 | Hospitality | Limited Service | 1986 | 2014 | 148 | |
| 13.00 | Loan | 44 | 2 | 150 Erasmus and 1520 Prospect | Brooklyn | Kings | NY | Various | Multifamily | Mid Rise | Various | NAP | 42 |
| 13.01 | Property | 1 | 150 Erasmus Street | Brooklyn | Kings | NY | 11226 | Multifamily | Mid Rise | 2023 | NAP | 32 | |
| 13.02 | Property | 1 | 1520 Prospect Place | Brooklyn | Kings | NY | 11213 | Multifamily | Mid Rise | 2018 | NAP | 10 | |
| 14.00 | Loan | 1 | Palms to Pines Shopping Center | Palm Desert | Riverside | CA | 92260 | Retail | Anchored | 1982 | 2024 | 80,072 | |
| 15.00 | Loan | 45 | 1 | Rock River Plaza | Moline | Rock Island | IL | 61265 | Retail | Anchored | 1996 | NAP | 389,330 |
| 16.00 | Loan | 5, 46, 47, 48, 49, 68 | 1 | West Memorial Place | Houston | Harris | TX | 77079 | Office | Suburban | 2015-2016 | 2024 | 715,935 |
| 17.00 | Loan | 50 | 1 | French Quarter Apartments | Southfield | Oakland | MI | 48033 | Multifamily | Garden | 1971 | 2025 | 105 |
| 18.00 | Loan | 51 | 1 | 97 Fort Washington | New York | New York | NY | 10032 | Mixed Use | Multifamily/Office | 1920 | NAP | 42 |
| 19.00 | Loan | 52, 53, 54, 55, 56, 69 | 1 | Golden Hill | Lakewood | Jefferson | CO | 80215 | Office | Suburban | 1983 | 2024 | 191,259 |
| 20.00 | Loan | 57, 58, 59, 60 | 2 | Northern NJ Multifamily Portfolio | Various | Hudson | NJ | Various | Multifamily | Low Rise | Various | Various | 39 |
| 20.01 | Property | 1 | 894 Kennedy Boulevard | Bayonne | Hudson | NJ | 07002 | Multifamily | Low Rise | 1931 | 2025 | 21 | |
| 20.02 | Property | 1 | 211 64th Street | West New York | Hudson | NJ | 07093 | Multifamily | Low Rise | 1920 | 2025 | 18 | |
| 21.00 | Loan | 70 | 1 | Hayes House Apartments | Hempstead | Nassau | NY | 11550 | Multifamily | Mid Rise | 1955 | NAP | 66 |
| 22.00 | Loan | 61 | 1 | Revi Columbus East | Columbus | Franklin | OH | 43232 | Multifamily | Garden | 1986 | 2025 | 80 |
| 23.00 | Loan | 1 | Mountain Park Place | Stone Mountain | Gwinnett | GA | 30087 | Industrial | Warehouse/Distribution | 1987 | 2025 | 54,794 | |
| 24.00 | Loan | 62, 63 | 1 | Noble Creek Shoppes | Noblesville | Hamilton | IN | 46060 | Retail | Anchored | 1985 | 2005 | 100,079 |
| 25.00 | Loan | 1 | Long Beach Apartments | Long Beach | Harrison | MS | 39560 | Multifamily | Garden | 1984 | 2019-2025 | 100 | |
| 26.00 | Loan | 1 | Grizzly Villas | El Dorado | Butler | KS | 67042 | Multifamily | Low Rise | 2012 | NAP | 84 | |
| 27.00 | Loan | 64 | 1 | 240 Columbia Avenue | Fort Lee | Bergen | NJ | 07024 | Multifamily | Mid Rise | 2025 | NAP | 7 |
| 28.00 | Loan | 65 | 1 | Top Value Storage | Middletown | Middlesex | CT | 06457 | Self Storage | Self Storage | 2001 | NAP | 48,100 |
| 29.00 | Loan | 1 | Eco Midway MHC | Portland | Multnomah | OR | 97236 | Manufactured Housing | Manufactured Housing | 1945 | NAP | 38 |
| 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 | Unit of Measure | Loan Per Unit ($) | Original Balance ($) | Cut-off Date Balance ($) | Maturity/ARD Balance ($) | Interest Rate % | Administrative Fee Rate %(2) | Net Mortgage Rate % | Monthly Debt Service (P&I) ($) |
| 1.00 | Loan | 6, 7 | 10 | St. Louis Portfolio | Units | 88,495.58 | 50,000,000 | 50,000,000 | 50,000,000 | 6.99000% | 0.02297% | 6.96703% | NAP |
| 1.01 | Property | 1 | Hampden Hall | Units | 8,890,787 | 8,890,787 | 8,890,787 | ||||||
| 1.02 | Property | 1 | Triumph on the Park | Units | 8,591,677 | 8,591,677 | 8,591,677 | ||||||
| 1.03 | Property | 1 | Sherwood Court | Units | 5,970,457 | 5,970,457 | 5,970,457 | ||||||
| 1.04 | Property | 1 | Gates at Forest Park | Units | 5,443,988 | 5,443,988 | 5,443,988 | ||||||
| 1.05 | Property | 1 | Park Lux | Units | 4,918,617 | 4,918,617 | 4,918,617 | ||||||
| 1.06 | Property | 1 | Fountain Row | Units | 4,212,388 | 4,212,388 | 4,212,388 | ||||||
| 1.07 | Property | 1 | Central Park | Units | 3,765,547 | 3,765,547 | 3,765,547 | ||||||
| 1.08 | Property | 1 | Maryland Lofts | Units | 3,258,790 | 3,258,790 | 3,258,790 | ||||||
| 1.09 | Property | 1 | Kenmore Court | Units | 2,971,565 | 2,971,565 | 2,971,565 | ||||||
| 1.10 | Property | 1 | Maryland Gardens | Units | 1,976,184 | 1,976,184 | 1,976,184 | ||||||
| 2.00 | Loan | 5, 8, 9, 10, 11 | 1 | Westroads Mall | SF | 124.53 | 49,000,000 | 49,000,000 | 46,708,899 | 7.47800% | 0.02297% | 7.45503% | 341,877.25 |
| 3.00 | Loan | 12, 13, 14, 15 | 22 | Northwest Atlanta Industrial Portfolio | SF | 126.41 | 49,000,000 | 49,000,000 | 49,000,000 | 6.57000% | 0.02297% | 6.54703% | NAP |
| 3.01 | Property | 1 | 120/130 Hickory Springs Industrial Drive | SF | 12,371,000 | 12,371,000 | 12,371,000 | ||||||
| 3.02 | Property | 1 | 1688 White Circle | SF | 6,347,000 | 6,347,000 | 6,347,000 | ||||||
| 3.03 | Property | 1 | 1686 White Circle | SF | 4,795,000 | 4,795,000 | 4,795,000 | ||||||
| 3.04 | Property | 1 | 115 Hickory Springs Industrial Drive | SF | 3,591,000 | 3,591,000 | 3,591,000 | ||||||
| 3.05 | Property | 1 | 2085 Redmond Circle | SF | 2,620,000 | 2,620,000 | 2,620,000 | ||||||
| 3.06 | Property | 1 | 101 East 18th Street | SF | 2,255,000 | 2,255,000 | 2,255,000 | ||||||
| 3.07 | Property | 1 | 1705 White Circle | SF | 2,095,000 | 2,095,000 | 2,095,000 | ||||||
| 3.08 | Property | 1 | 980 Kenmill Drive | SF | 1,927,000 | 1,927,000 | 1,927,000 | ||||||
| 3.09 | Property | 1 | 90 Hickory Springs Industrial Drive | SF | 1,821,000 | 1,821,000 | 1,821,000 | ||||||
| 3.10 | Property | 1 | 145 Hickory Springs Industrial Drive | SF | 1,635,000 | 1,635,000 | 1,635,000 | ||||||
| 3.11 | Property | 1 | 3162 Acworth Forest Drive | SF | 1,438,000 | 1,438,000 | 1,438,000 | ||||||
| 3.12 | Property | 1 | 105 Hickory Springs Industrial Drive | SF | 1,255,000 | 1,255,000 | 1,255,000 | ||||||
| 3.13 | Property | 1 | 51/55/220 Hickory Springs Industrial Drive | SF | 1,225,000 | 1,225,000 | 1,225,000 | ||||||
| 3.14 | Property | 1 | 206 Univeter Court | SF | 930,000 | 930,000 | 930,000 | ||||||
| 3.15 | Property | 1 | 88 Hickory Springs Industrial Drive | SF | 770,000 | 770,000 | 770,000 | ||||||
| 3.16 | Property | 1 | 100 Saber Parkway | SF | 668,000 | 668,000 | 668,000 | ||||||
| 3.17 | Property | 1 | 202 Univeter Court | SF | 656,000 | 656,000 | 656,000 | ||||||
| 3.18 | Property | 1 | 45 Hickory Springs Industrial Drive | SF | 568,000 | 568,000 | 568,000 | ||||||
| 3.19 | Property | 1 | 108 Dixie Drive | SF | 525,000 | 525,000 | 525,000 | ||||||
| 3.20 | Property | 1 | 195 Hickory Springs Industrial Drive | SF | 525,000 | 525,000 | 525,000 | ||||||
| 3.21 | Property | 1 | 182 Hickory Springs Industrial Drive | SF | 512,000 | 512,000 | 512,000 | ||||||
| 3.22 | Property | 1 | 180 Hickory Springs Industrial Drive | SF | 471,000 | 471,000 | 471,000 | ||||||
| 4.00 | Loan | 66 | 1 | 2020 Main Street | SF | 176.93 | 48,000,000 | 48,000,000 | 48,000,000 | 7.10300% | 0.02297% | 7.08003% | NAP |
| 5.00 | Loan | 16, 17, 18 | 1 | Astor Place Retail | SF | 1,297.67 | 36,000,000 | 36,000,000 | 36,000,000 | 5.68000% | 0.02297% | 5.65703% | NAP |
| 6.00 | Loan | 19 | 1 | Rayford's Edge Apartments | Units | 87,765.96 | 33,000,000 | 33,000,000 | 33,000,000 | 6.80700% | 0.02297% | 6.78403% | NAP |
| 7.00 | Loan | 20 | 1 | The Shops at Rockvale | SF | 96.60 | 28,250,000 | 28,250,000 | 28,250,000 | 7.00700% | 0.02297% | 6.98403% | NAP |
| 8.00 | Loan | 21, 22, 23, 24 | 1 | Frontera Crossing | SF | 167.01 | 27,600,000 | 27,600,000 | 27,600,000 | 7.36600% | 0.02297% | 7.34303% | NAP |
| 9.00 | Loan | 5, 25 | 1 | The Towers at Cupertino City Center | SF | 405.21 | 25,000,000 | 25,000,000 | 25,000,000 | 6.44200% | 0.04172% | 6.40028% | NAP |
| 10.00 | Loan | 5, 26, 27, 28, 29, 30 | 1 | Hamilton Place | SF | 186.60 | 25,000,000 | 25,000,000 | 23,662,665 | 6.84700% | 0.02297% | 6.82403% | 163,764.74 |
| 11.00 | Loan | 5, 31, 32, 33, 34, 35, 36, 67 | 1 | 535 & 545 5th Avenue | SF | 610.37 | 20,000,000 | 19,973,118 | 19,682,796 | 7.06000% | 0.02297% | 7.03703% | 124,373.53 |
| 12.00 | Loan | 37, 38, 39, 40, 41, 42, 43 | 2 | Aloft Chesapeake and Fairfield Inn & Suites Williamsburg | Rooms | 66,021.13 | 18,750,000 | 18,750,000 | 18,750,000 | 7.35000% | 0.02297% | 7.32703% | NAP |
| 12.01 | Property | 1 | Aloft Chesapeake | Rooms | 10,446,000 | 10,446,000 | 10,446,000 | ||||||
| 12.02 | Property | 1 | Fairfield Inn & Suites Williamsburg | Rooms | 8,304,000 | 8,304,000 | 8,304,000 | ||||||
| 13.00 | Loan | 44 | 2 | 150 Erasmus and 1520 Prospect | Units | 416,666.67 | 17,500,000 | 17,500,000 | 17,500,000 | 6.26000% | 0.02297% | 6.23703% | NAP |
| 13.01 | Property | 1 | 150 Erasmus Street | Units | 14,500,000 | 14,500,000 | 14,500,000 | ||||||
| 13.02 | Property | 1 | 1520 Prospect Place | Units | 3,000,000 | 3,000,000 | 3,000,000 | ||||||
| 14.00 | Loan | 1 | Palms to Pines Shopping Center | SF | 211.06 | 16,900,000 | 16,900,000 | 16,900,000 | 6.55400% | 0.02297% | 6.53103% | NAP | |
| 15.00 | Loan | 45 | 1 | Rock River Plaza | SF | 30.82 | 12,000,000 | 12,000,000 | 12,000,000 | 5.16000% | 0.02297% | 5.13703% | NAP |
| 16.00 | Loan | 5, 46, 47, 48, 49, 68 | 1 | West Memorial Place | SF | 148.06 | 10,000,000 | 10,000,000 | 10,000,000 | 7.03500% | 0.02297% | 7.01203% | NAP |
| 17.00 | Loan | 50 | 1 | French Quarter Apartments | Units | 80,952.38 | 8,500,000 | 8,500,000 | 8,500,000 | 6.51000% | 0.02297% | 6.48703% | NAP |
| 18.00 | Loan | 51 | 1 | 97 Fort Washington | Units | 196,666.67 | 8,260,000 | 8,260,000 | 8,260,000 | 6.66000% | 0.02297% | 6.63703% | NAP |
| 19.00 | Loan | 52, 53, 54, 55, 56, 69 | 1 | Golden Hill | SF | 41.83 | 8,000,000 | 8,000,000 | 7,551,820 | 6.62200% | 0.02297% | 6.59903% | 51,209.01 |
| 20.00 | Loan | 57, 58, 59, 60 | 2 | Northern NJ Multifamily Portfolio | Units | 183,333.33 | 7,150,000 | 7,150,000 | 7,150,000 | 6.51500% | 0.02297% | 6.49203% | NAP |
| 20.01 | Property | 1 | 894 Kennedy Boulevard | Units | 3,770,000 | 3,770,000 | 3,770,000 | ||||||
| 20.02 | Property | 1 | 211 64th Street | Units | 3,380,000 | 3,380,000 | 3,380,000 | ||||||
| 21.00 | Loan | 70 | 1 | Hayes House Apartments | Units | 101,515.15 | 6,700,000 | 6,700,000 | 6,700,000 | 6.06500% | 0.02297% | 6.04203% | NAP |
| 22.00 | Loan | 61 | 1 | Revi Columbus East | Units | 81,250.00 | 6,500,000 | 6,500,000 | 6,500,000 | 6.70100% | 0.09172% | 6.60928% | NAP |
| 23.00 | Loan | 1 | Mountain Park Place | SF | 114.06 | 6,250,000 | 6,250,000 | 6,250,000 | 6.96700% | 0.02297% | 6.94403% | NAP | |
| 24.00 | Loan | 62, 63 | 1 | Noble Creek Shoppes | SF | 61.95 | 6,200,000 | 6,200,000 | 6,200,000 | 6.96000% | 0.02297% | 6.93703% | NAP |
| 25.00 | Loan | 1 | Long Beach Apartments | Units | 60,718.75 | 6,071,875 | 6,071,875 | 6,071,875 | 6.70300% | 0.02297% | 6.68003% | NAP | |
| 26.00 | Loan | 1 | Grizzly Villas | Units | 64,285.71 | 5,400,000 | 5,400,000 | 5,400,000 | 7.05200% | 0.02297% | 7.02903% | NAP | |
| 27.00 | Loan | 64 | 1 | 240 Columbia Avenue | Units | 664,285.71 | 4,650,000 | 4,650,000 | 4,650,000 | 6.45000% | 0.02297% | 6.42703% | NAP |
| 28.00 | Loan | 65 | 1 | Top Value Storage | SF | 83.16 | 4,000,000 | 4,000,000 | 4,000,000 | 7.13700% | 0.02297% | 7.11403% | NAP |
| 29.00 | Loan | 1 | Eco Midway MHC | Pads | 68,421.05 | 2,600,000 | 2,600,000 | 2,600,000 | 6.92000% | 0.02297% | 6.89703% | NAP |
| 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 | Monthly Debt Service (IO) ($) | Annual Debt Service (P&I) ($) | Annual Debt Service (IO) ($) | Amortization Type | ARD Loan (Yes / No) | Interest Accrual Method | Original Interest-Only Period (Mos.) | Remaining Interest-Only Period (Mos.) | Original Term To Maturity / ARD (Mos.) |
| 1.00 | Loan | 6, 7 | 10 | St. Louis Portfolio | 295,295.14 | NAP | 3,543,541.68 | Interest Only | No | Actual/360 | 60 | 58 | 60 |
| 1.01 | Property | 1 | Hampden Hall | ||||||||||
| 1.02 | Property | 1 | Triumph on the Park | ||||||||||
| 1.03 | Property | 1 | Sherwood Court | ||||||||||
| 1.04 | Property | 1 | Gates at Forest Park | ||||||||||
| 1.05 | Property | 1 | Park Lux | ||||||||||
| 1.06 | Property | 1 | Fountain Row | ||||||||||
| 1.07 | Property | 1 | Central Park | ||||||||||
| 1.08 | Property | 1 | Maryland Lofts | ||||||||||
| 1.09 | Property | 1 | Kenmore Court | ||||||||||
| 1.10 | Property | 1 | Maryland Gardens | ||||||||||
| 2.00 | Loan | 5, 8, 9, 10, 11 | 1 | Westroads Mall | NAP | 4,102,527.00 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 60 |
| 3.00 | Loan | 12, 13, 14, 15 | 22 | Northwest Atlanta Industrial Portfolio | 272,001.04 | NAP | 3,264,012.48 | Interest Only | No | Actual/360 | 60 | 60 | 60 |
| 3.01 | Property | 1 | 120/130 Hickory Springs Industrial Drive | ||||||||||
| 3.02 | Property | 1 | 1688 White Circle | ||||||||||
| 3.03 | Property | 1 | 1686 White Circle | ||||||||||
| 3.04 | Property | 1 | 115 Hickory Springs Industrial Drive | ||||||||||
| 3.05 | Property | 1 | 2085 Redmond Circle | ||||||||||
| 3.06 | Property | 1 | 101 East 18th Street | ||||||||||
| 3.07 | Property | 1 | 1705 White Circle | ||||||||||
| 3.08 | Property | 1 | 980 Kenmill Drive | ||||||||||
| 3.09 | Property | 1 | 90 Hickory Springs Industrial Drive | ||||||||||
| 3.10 | Property | 1 | 145 Hickory Springs Industrial Drive | ||||||||||
| 3.11 | Property | 1 | 3162 Acworth Forest Drive | ||||||||||
| 3.12 | Property | 1 | 105 Hickory Springs Industrial Drive | ||||||||||
| 3.13 | Property | 1 | 51/55/220 Hickory Springs Industrial Drive | ||||||||||
| 3.14 | Property | 1 | 206 Univeter Court | ||||||||||
| 3.15 | Property | 1 | 88 Hickory Springs Industrial Drive | ||||||||||
| 3.16 | Property | 1 | 100 Saber Parkway | ||||||||||
| 3.17 | Property | 1 | 202 Univeter Court | ||||||||||
| 3.18 | Property | 1 | 45 Hickory Springs Industrial Drive | ||||||||||
| 3.19 | Property | 1 | 108 Dixie Drive | ||||||||||
| 3.20 | Property | 1 | 195 Hickory Springs Industrial Drive | ||||||||||
| 3.21 | Property | 1 | 182 Hickory Springs Industrial Drive | ||||||||||
| 3.22 | Property | 1 | 180 Hickory Springs Industrial Drive | ||||||||||
| 4.00 | Loan | 66 | 1 | 2020 Main Street | 288,066.11 | NAP | 3,456,793.32 | Interest Only | No | Actual/360 | 60 | 60 | 60 |
| 5.00 | Loan | 16, 17, 18 | 1 | Astor Place Retail | 172,766.67 | NAP | 2,073,200.04 | Interest Only | No | Actual/360 | 60 | 59 | 60 |
| 6.00 | Loan | 19 | 1 | Rayford's Edge Apartments | 189,792.40 | NAP | 2,277,508.80 | Interest Only | No | Actual/360 | 60 | 58 | 60 |
| 7.00 | Loan | 20 | 1 | The Shops at Rockvale | 167,247.52 | NAP | 2,006,970.24 | Interest Only | No | Actual/360 | 60 | 59 | 60 |
| 8.00 | Loan | 21, 22, 23, 24 | 1 | Frontera Crossing | 171,771.03 | NAP | 2,061,252.36 | Interest Only | No | Actual/360 | 60 | 59 | 60 |
| 9.00 | Loan | 5, 25 | 1 | The Towers at Cupertino City Center | 136,072.34 | NAP | 1,632,868.08 | Interest Only | No | Actual/360 | 60 | 57 | 60 |
| 10.00 | Loan | 5, 26, 27, 28, 29, 30 | 1 | Hamilton Place | NAP | 1,965,176.88 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 60 |
| 11.00 | Loan | 5, 31, 32, 33, 34, 35, 36, 67 | 1 | 535 & 545 5th Avenue | NAP | 1,492,482.36 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 60 |
| 12.00 | Loan | 37, 38, 39, 40, 41, 42, 43 | 2 | Aloft Chesapeake and Fairfield Inn & Suites Williamsburg | 116,438.80 | NAP | 1,397,265.60 | Interest Only | No | Actual/360 | 60 | 59 | 60 |
| 12.01 | Property | 1 | Aloft Chesapeake | ||||||||||
| 12.02 | Property | 1 | Fairfield Inn & Suites Williamsburg | ||||||||||
| 13.00 | Loan | 44 | 2 | 150 Erasmus and 1520 Prospect | 92,559.61 | NAP | 1,110,715.32 | Interest Only | No | Actual/360 | 60 | 60 | 60 |
| 13.01 | Property | 1 | 150 Erasmus Street | ||||||||||
| 13.02 | Property | 1 | 1520 Prospect Place | ||||||||||
| 14.00 | Loan | 1 | Palms to Pines Shopping Center | 93,584.14 | NAP | 1,123,009.68 | Interest Only | No | Actual/360 | 60 | 59 | 60 | |
| 15.00 | Loan | 45 | 1 | Rock River Plaza | 52,316.67 | NAP | 627,800.04 | Interest Only | No | Actual/360 | 60 | 59 | 60 |
| 16.00 | Loan | 5, 46, 47, 48, 49, 68 | 1 | West Memorial Place | 59,439.24 | NAP | 713,270.88 | Interest Only | No | Actual/360 | 60 | 59 | 60 |
| 17.00 | Loan | 50 | 1 | French Quarter Apartments | 46,752.95 | NAP | 561,035.40 | Interest Only | No | Actual/360 | 60 | 57 | 60 |
| 18.00 | Loan | 51 | 1 | 97 Fort Washington | 46,479.71 | NAP | 557,756.52 | Interest Only | No | Actual/360 | 60 | 59 | 60 |
| 19.00 | Loan | 52, 53, 54, 55, 56, 69 | 1 | Golden Hill | NAP | 614,508.12 | NAP | Amortizing Balloon | No | Actual/360 | 0 | 0 | 60 |
| 20.00 | Loan | 57, 58, 59, 60 | 2 | Northern NJ Multifamily Portfolio | 39,357.69 | NAP | 472,292.28 | Interest Only | No | Actual/360 | 61 | 61 | 61 |
| 20.01 | Property | 1 | 894 Kennedy Boulevard | ||||||||||
| 20.02 | Property | 1 | 211 64th Street | ||||||||||
| 21.00 | Loan | 70 | 1 | Hayes House Apartments | 34,333.23 | NAP | 411,998.76 | Interest Only | No | Actual/360 | 60 | 57 | 60 |
| 22.00 | Loan | 61 | 1 | Revi Columbus East | 36,801.21 | NAP | 441,614.52 | Interest Only | No | Actual/360 | 60 | 59 | 60 |
| 23.00 | Loan | 1 | Mountain Park Place | 36,790.44 | NAP | 441,485.28 | Interest Only | No | Actual/360 | 60 | 59 | 60 | |
| 24.00 | Loan | 62, 63 | 1 | Noble Creek Shoppes | 36,459.44 | NAP | 437,513.28 | Interest Only | No | Actual/360 | 60 | 59 | 60 |
| 25.00 | Loan | 1 | Long Beach Apartments | 34,387.54 | NAP | 412,650.48 | Interest Only | No | Actual/360 | 60 | 59 | 60 | |
| 26.00 | Loan | 1 | Grizzly Villas | 32,174.75 | NAP | 386,097.00 | Interest Only | No | Actual/360 | 60 | 59 | 60 | |
| 27.00 | Loan | 64 | 1 | 240 Columbia Avenue | 25,340.89 | NAP | 304,090.68 | Interest Only | No | Actual/360 | 60 | 57 | 60 |
| 28.00 | Loan | 65 | 1 | Top Value Storage | 24,120.42 | NAP | 289,445.04 | Interest Only | No | Actual/360 | 60 | 60 | 60 |
| 29.00 | Loan | 1 | Eco Midway MHC | 15,201.57 | NAP | 182,418.84 | Interest Only | No | Actual/360 | 60 | 60 | 60 |
| 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 | Remaining Term To Maturity / ARD (Mos.) | Original Amortization Term (Mos.) | Remaining Amortization Term (Mos.) | Origination Date | Seasoning (Mos.) | Payment Due Date | First Payment Date | First P&I Payment Date |
| 1.00 | Loan | 6, 7 | 10 | St. Louis Portfolio | 58 | 0 | 0 | 4/2/2026 | 2 | 6 | 5/6/2026 | NAP |
| 1.01 | Property | 1 | Hampden Hall | |||||||||
| 1.02 | Property | 1 | Triumph on the Park | |||||||||
| 1.03 | Property | 1 | Sherwood Court | |||||||||
| 1.04 | Property | 1 | Gates at Forest Park | |||||||||
| 1.05 | Property | 1 | Park Lux | |||||||||
| 1.06 | Property | 1 | Fountain Row | |||||||||
| 1.07 | Property | 1 | Central Park | |||||||||
| 1.08 | Property | 1 | Maryland Lofts | |||||||||
| 1.09 | Property | 1 | Kenmore Court | |||||||||
| 1.10 | Property | 1 | Maryland Gardens | |||||||||
| 2.00 | Loan | 5, 8, 9, 10, 11 | 1 | Westroads Mall | 60 | 360 | 360 | 5/13/2026 | 0 | 6 | 7/6/2026 | 7/6/2026 |
| 3.00 | Loan | 12, 13, 14, 15 | 22 | Northwest Atlanta Industrial Portfolio | 60 | 0 | 0 | 5/14/2026 | 0 | 6 | 7/6/2026 | NAP |
| 3.01 | Property | 1 | 120/130 Hickory Springs Industrial Drive | |||||||||
| 3.02 | Property | 1 | 1688 White Circle | |||||||||
| 3.03 | Property | 1 | 1686 White Circle | |||||||||
| 3.04 | Property | 1 | 115 Hickory Springs Industrial Drive | |||||||||
| 3.05 | Property | 1 | 2085 Redmond Circle | |||||||||
| 3.06 | Property | 1 | 101 East 18th Street | |||||||||
| 3.07 | Property | 1 | 1705 White Circle | |||||||||
| 3.08 | Property | 1 | 980 Kenmill Drive | |||||||||
| 3.09 | Property | 1 | 90 Hickory Springs Industrial Drive | |||||||||
| 3.10 | Property | 1 | 145 Hickory Springs Industrial Drive | |||||||||
| 3.11 | Property | 1 | 3162 Acworth Forest Drive | |||||||||
| 3.12 | Property | 1 | 105 Hickory Springs Industrial Drive | |||||||||
| 3.13 | Property | 1 | 51/55/220 Hickory Springs Industrial Drive | |||||||||
| 3.14 | Property | 1 | 206 Univeter Court | |||||||||
| 3.15 | Property | 1 | 88 Hickory Springs Industrial Drive | |||||||||
| 3.16 | Property | 1 | 100 Saber Parkway | |||||||||
| 3.17 | Property | 1 | 202 Univeter Court | |||||||||
| 3.18 | Property | 1 | 45 Hickory Springs Industrial Drive | |||||||||
| 3.19 | Property | 1 | 108 Dixie Drive | |||||||||
| 3.20 | Property | 1 | 195 Hickory Springs Industrial Drive | |||||||||
| 3.21 | Property | 1 | 182 Hickory Springs Industrial Drive | |||||||||
| 3.22 | Property | 1 | 180 Hickory Springs Industrial Drive | |||||||||
| 4.00 | Loan | 66 | 1 | 2020 Main Street | 60 | 0 | 0 | 5/15/2026 | 0 | 11 | 7/11/2026 | NAP |
| 5.00 | Loan | 16, 17, 18 | 1 | Astor Place Retail | 59 | 0 | 0 | 5/5/2026 | 1 | 6 | 6/6/2026 | NAP |
| 6.00 | Loan | 19 | 1 | Rayford's Edge Apartments | 58 | 0 | 0 | 3/27/2026 | 2 | 6 | 5/6/2026 | NAP |
| 7.00 | Loan | 20 | 1 | The Shops at Rockvale | 59 | 0 | 0 | 4/29/2026 | 1 | 6 | 6/6/2026 | NAP |
| 8.00 | Loan | 21, 22, 23, 24 | 1 | Frontera Crossing | 59 | 0 | 0 | 4/22/2026 | 1 | 6 | 6/6/2026 | NAP |
| 9.00 | Loan | 5, 25 | 1 | The Towers at Cupertino City Center | 57 | 0 | 0 | 2/20/2026 | 3 | 11 | 4/11/2026 | NAP |
| 10.00 | Loan | 5, 26, 27, 28, 29, 30 | 1 | Hamilton Place | 60 | 360 | 360 | 5/29/2026 | 0 | 6 | 7/6/2026 | 7/6/2026 |
| 11.00 | Loan | 5, 31, 32, 33, 34, 35, 36, 67 | 1 | 535 & 545 5th Avenue | 55 | NAP | NAP | 1/9/2026 | 5 | 9 | 2/9/2026 | 2/9/2026 |
| 12.00 | Loan | 37, 38, 39, 40, 41, 42, 43 | 2 | Aloft Chesapeake and Fairfield Inn & Suites Williamsburg | 59 | 0 | 0 | 5/6/2026 | 1 | 6 | 6/6/2026 | NAP |
| 12.01 | Property | 1 | Aloft Chesapeake | |||||||||
| 12.02 | Property | 1 | Fairfield Inn & Suites Williamsburg | |||||||||
| 13.00 | Loan | 44 | 2 | 150 Erasmus and 1520 Prospect | 60 | 0 | 0 | 5/29/2026 | 0 | 6 | 7/6/2026 | NAP |
| 13.01 | Property | 1 | 150 Erasmus Street | |||||||||
| 13.02 | Property | 1 | 1520 Prospect Place | |||||||||
| 14.00 | Loan | 1 | Palms to Pines Shopping Center | 59 | 0 | 0 | 5/5/2026 | 1 | 11 | 6/11/2026 | NAP | |
| 15.00 | Loan | 45 | 1 | Rock River Plaza | 59 | 0 | 0 | 4/14/2026 | 1 | 6 | 6/6/2026 | NAP |
| 16.00 | Loan | 5, 46, 47, 48, 49, 68 | 1 | West Memorial Place | 59 | 0 | 0 | 4/9/2026 | 1 | 1 | 6/1/2026 | NAP |
| 17.00 | Loan | 50 | 1 | French Quarter Apartments | 57 | 0 | 0 | 3/2/2026 | 3 | 6 | 4/6/2026 | NAP |
| 18.00 | Loan | 51 | 1 | 97 Fort Washington | 59 | 0 | 0 | 5/6/2026 | 1 | 6 | 6/6/2026 | NAP |
| 19.00 | Loan | 52, 53, 54, 55, 56, 69 | 1 | Golden Hill | 60 | 360 | 360 | 5/12/2026 | 0 | 1 | 7/1/2026 | 7/1/2026 |
| 20.00 | Loan | 57, 58, 59, 60 | 2 | Northern NJ Multifamily Portfolio | 61 | 0 | 0 | 6/2/2026 | 0 | 1 | 7/1/2026 | NAP |
| 20.01 | Property | 1 | 894 Kennedy Boulevard | |||||||||
| 20.02 | Property | 1 | 211 64th Street | |||||||||
| 21.00 | Loan | 70 | 1 | Hayes House Apartments | 57 | 0 | 0 | 2/26/2026 | 3 | 11 | 4/11/2026 | NAP |
| 22.00 | Loan | 61 | 1 | Revi Columbus East | 59 | 0 | 0 | 4/21/2026 | 1 | 6 | 6/6/2026 | NAP |
| 23.00 | Loan | 1 | Mountain Park Place | 59 | 0 | 0 | 5/5/2026 | 1 | 11 | 6/11/2026 | NAP | |
| 24.00 | Loan | 62, 63 | 1 | Noble Creek Shoppes | 59 | 0 | 0 | 5/8/2026 | 1 | 6 | 6/6/2026 | NAP |
| 25.00 | Loan | 1 | Long Beach Apartments | 59 | 0 | 0 | 4/30/2026 | 1 | 6 | 6/6/2026 | NAP | |
| 26.00 | Loan | 1 | Grizzly Villas | 59 | 0 | 0 | 4/24/2026 | 1 | 11 | 6/11/2026 | NAP | |
| 27.00 | Loan | 64 | 1 | 240 Columbia Avenue | 57 | 0 | 0 | 2/10/2026 | 3 | 6 | 4/6/2026 | NAP |
| 28.00 | Loan | 65 | 1 | Top Value Storage | 60 | 0 | 0 | 5/19/2026 | 0 | 6 | 7/6/2026 | NAP |
| 29.00 | Loan | 1 | Eco Midway MHC | 60 | 0 | 0 | 5/12/2026 | 0 | 6 | 7/6/2026 | NAP |
| 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 | Maturity Date or Anticipated Repayment Date | Final Maturity Date | Grace Period - Late Fee (Days) | Grace Period - Default (Days) | Prepayment Provision | Most Recent EGI ($) | Most Recent Expenses ($) | Most Recent NOI ($) |
| 1.00 | Loan | 6, 7 | 10 | St. Louis Portfolio | 4/6/2031 | NAP | 0 | 0 | L(26),D(26),O(8) | 6,763,067 | 2,442,856 | 4,320,212 |
| 1.01 | Property | 1 | Hampden Hall | 1,116,786 | 465,761 | 651,025 | ||||||
| 1.02 | Property | 1 | Triumph on the Park | 1,228,796 | 384,020 | 844,775 | ||||||
| 1.03 | Property | 1 | Sherwood Court | 835,369 | 242,322 | 593,048 | ||||||
| 1.04 | Property | 1 | Gates at Forest Park | 785,865 | 316,379 | 469,486 | ||||||
| 1.05 | Property | 1 | Park Lux | 633,279 | 265,925 | 367,354 | ||||||
| 1.06 | Property | 1 | Fountain Row | 360,214 | 153,908 | 206,306 | ||||||
| 1.07 | Property | 1 | Central Park | 544,223 | 177,002 | 367,222 | ||||||
| 1.08 | Property | 1 | Maryland Lofts | 544,115 | 176,974 | 367,141 | ||||||
| 1.09 | Property | 1 | Kenmore Court | 322,490 | 100,111 | 222,379 | ||||||
| 1.10 | Property | 1 | Maryland Gardens | 391,931 | 160,455 | 231,475 | ||||||
| 2.00 | Loan | 5, 8, 9, 10, 11 | 1 | Westroads Mall | 6/6/2031 | NAP | 5 | 0 | L(24),D(32),O(4) | 19,401,953 | 6,154,958 | 13,246,995 |
| 3.00 | Loan | 12, 13, 14, 15 | 22 | Northwest Atlanta Industrial Portfolio | 6/6/2031 | NAP | 0 | 0 | L(24),D(32),O(4) | 4,905,638 | 343,697 | 4,561,941 |
| 3.01 | Property | 1 | 120/130 Hickory Springs Industrial Drive | 1,455,319 | 2,292 | 1,453,027 | ||||||
| 3.02 | Property | 1 | 1688 White Circle | 664,872 | 77,243 | 587,629 | ||||||
| 3.03 | Property | 1 | 1686 White Circle | 518,493 | 62,499 | 455,995 | ||||||
| 3.04 | Property | 1 | 115 Hickory Springs Industrial Drive | 23,102 | 31,336 | (8,234) | ||||||
| 3.05 | Property | 1 | 2085 Redmond Circle | 280,115 | 0 | 280,115 | ||||||
| 3.06 | Property | 1 | 101 East 18th Street | 213,512 | 0 | 213,512 | ||||||
| 3.07 | Property | 1 | 1705 White Circle | 190,399 | 202 | 190,197 | ||||||
| 3.08 | Property | 1 | 980 Kenmill Drive | 207,004 | 27,948 | 179,055 | ||||||
| 3.09 | Property | 1 | 90 Hickory Springs Industrial Drive | 221,485 | 26,099 | 195,386 | ||||||
| 3.10 | Property | 1 | 145 Hickory Springs Industrial Drive | 193,229 | 14,152 | 179,078 | ||||||
| 3.11 | Property | 1 | 3162 Acworth Forest Drive | 0 | 21,620 | (21,620) | ||||||
| 3.12 | Property | 1 | 105 Hickory Springs Industrial Drive | 126,017 | 11,053 | 114,964 | ||||||
| 3.13 | Property | 1 | 51/55/220 Hickory Springs Industrial Drive | 180,000 | 2,940 | 177,060 | ||||||
| 3.14 | Property | 1 | 206 Univeter Court | 109,015 | 12,992 | 96,023 | ||||||
| 3.15 | Property | 1 | 88 Hickory Springs Industrial Drive | 48,622 | 16,698 | 31,925 | ||||||
| 3.16 | Property | 1 | 100 Saber Parkway | 66,000 | 0 | 66,000 | ||||||
| 3.17 | Property | 1 | 202 Univeter Court | 76,988 | 9,175 | 67,813 | ||||||
| 3.18 | Property | 1 | 45 Hickory Springs Industrial Drive | 63,561 | 7,984 | 55,576 | ||||||
| 3.19 | Property | 1 | 108 Dixie Drive | 92,732 | 4,079 | 88,653 | ||||||
| 3.20 | Property | 1 | 195 Hickory Springs Industrial Drive | 64,825 | 4,079 | 60,746 | ||||||
| 3.21 | Property | 1 | 182 Hickory Springs Industrial Drive | 53,595 | 5,630 | 47,965 | ||||||
| 3.22 | Property | 1 | 180 Hickory Springs Industrial Drive | 56,753 | 5,676 | 51,076 | ||||||
| 4.00 | Loan | 66 | 1 | 2020 Main Street | 6/11/2031 | NAP | 0 | 0 | L(24),YM1(29),O(7) | 9,805,042 | 3,378,221 | 6,426,821 |
| 5.00 | Loan | 16, 17, 18 | 1 | Astor Place Retail | 5/6/2031 | NAP | 0 | 0 | L(25),D(28),O(7) | 4,533,069 | 1,721,231 | 2,811,838 |
| 6.00 | Loan | 19 | 1 | Rayford's Edge Apartments | 4/6/2031 | NAP | 0 | 0 | L(26),D(30),O(4) | 5,651,420 | 3,013,453 | 2,637,967 |
| 7.00 | Loan | 20 | 1 | The Shops at Rockvale | 5/6/2031 | NAP | 0 | 0 | L(25),D(31),O(4) | 4,369,436 | 1,532,601 | 2,836,835 |
| 8.00 | Loan | 21, 22, 23, 24 | 1 | Frontera Crossing | 5/6/2031 | NAP | 0 | 0 | L(25),D(28),O(7) | 6,051,899 | 1,958,095 | 4,093,804 |
| 9.00 | Loan | 5, 25 | 1 | The Towers at Cupertino City Center | 3/11/2031 | NAP | 0 | 0 | L(27),D(31),O(2) | 26,537,236 | 9,595,154 | 16,942,082 |
| 10.00 | Loan | 5, 26, 27, 28, 29, 30 | 1 | Hamilton Place | 6/6/2031 | NAP | 5 | 0 | L(24),D(29),O(7) | 19,408,294 | 7,553,978 | 11,854,316 |
| 11.00 | Loan | 5, 31, 32, 33, 34, 35, 36, 67 | 1 | 535 & 545 5th Avenue | 1/9/2031 | NAP | 0 | 0 | L(23),YM1(6),DorYM1(27),O(4) | 45,186,806 | 16,795,633 | 28,391,172 |
| 12.00 | Loan | 37, 38, 39, 40, 41, 42, 43 | 2 | Aloft Chesapeake and Fairfield Inn & Suites Williamsburg | 5/6/2031 | NAP | 0 | 0 | L(25),D(30),O(5) | 9,474,091 | 6,552,627 | 2,921,465 |
| 12.01 | Property | 1 | Aloft Chesapeake | 5,175,772 | 3,595,213 | 1,580,558 | ||||||
| 12.02 | Property | 1 | Fairfield Inn & Suites Williamsburg | 4,298,320 | 2,957,413 | 1,340,906 | ||||||
| 13.00 | Loan | 44 | 2 | 150 Erasmus and 1520 Prospect | 6/6/2031 | NAP | 0 | 0 | L(24),D(29),O(7) | 1,781,059 | 179,741 | 1,601,319 |
| 13.01 | Property | 1 | 150 Erasmus Street | 1,471,987 | 134,079 | 1,337,907 | ||||||
| 13.02 | Property | 1 | 1520 Prospect Place | 309,073 | 45,661 | 263,411 | ||||||
| 14.00 | Loan | 1 | Palms to Pines Shopping Center | 5/11/2031 | NAP | 0 | 0 | L(25),D(31),O(4) | 2,256,055 | 746,069 | 1,509,986 | |
| 15.00 | Loan | 45 | 1 | Rock River Plaza | 5/6/2031 | NAP | 0 | 0 | L(23),YM1(33),O(4) | 3,936,282 | 649,058 | 3,287,224 |
| 16.00 | Loan | 5, 46, 47, 48, 49, 68 | 1 | West Memorial Place | 5/1/2031 | NAP | 0 | 0 | L(25),YM1(29),O(6) | 22,211,421 | 11,036,610 | 11,174,811 |
| 17.00 | Loan | 50 | 1 | French Quarter Apartments | 3/6/2031 | NAP | 0 | 0 | L(27),D(29),O(4) | 1,528,219 | 798,257 | 729,963 |
| 18.00 | Loan | 51 | 1 | 97 Fort Washington | 5/6/2031 | NAP | 0 | 0 | L(25),D(28),O(7) | 1,509,885 | 547,433 | 962,452 |
| 19.00 | Loan | 52, 53, 54, 55, 56, 69 | 1 | Golden Hill | 6/1/2031 | NAP | 0 | 0 | L(25),YM1(29),O(6) | 3,439,197 | 1,622,256 | 1,816,941 |
| 20.00 | Loan | 57, 58, 59, 60 | 2 | Northern NJ Multifamily Portfolio | 7/1/2031 | NAP | 5 | 5 | L(24),D(30),O(7) | 684,371 | 219,264 | 465,107 |
| 20.01 | Property | 1 | 894 Kennedy Boulevard | 447,499 | 124,117 | 323,382 | ||||||
| 20.02 | Property | 1 | 211 64th Street | 236,872 | 95,147 | 141,725 | ||||||
| 21.00 | Loan | 70 | 1 | Hayes House Apartments | 3/11/2031 | NAP | 0 | 0 | L(27),YM1(26),O(7) | 1,170,124 | 633,730 | 536,394 |
| 22.00 | Loan | 61 | 1 | Revi Columbus East | 5/6/2031 | NAP | 0 | 0 | L(25),D(32),O(3) | 580,719 | 275,613 | 305,106 |
| 23.00 | Loan | 1 | Mountain Park Place | 5/11/2031 | NAP | 0 | 0 | L(25),D(28),O(7) | 775,137 | 222,081 | 553,055 | |
| 24.00 | Loan | 62, 63 | 1 | Noble Creek Shoppes | 5/6/2031 | NAP | 0 | 0 | L(25),D(31),O(4) | 1,063,584 | 370,196 | 693,388 |
| 25.00 | Loan | 1 | Long Beach Apartments | 5/6/2031 | NAP | 0 | 0 | L(25),D(30),O(5) | 1,212,645 | 643,983 | 568,661 | |
| 26.00 | Loan | 1 | Grizzly Villas | 5/11/2031 | NAP | 0 | 0 | L(25),D(31),O(4) | 975,925 | 385,519 | 590,406 | |
| 27.00 | Loan | 64 | 1 | 240 Columbia Avenue | 3/6/2031 | NAP | 0 | 0 | L(27),D(30),O(3) | NAV | NAV | NAV |
| 28.00 | Loan | 65 | 1 | Top Value Storage | 6/6/2031 | NAP | 0 | 0 | L(24),D(32),O(4) | 639,319 | 300,961 | 338,358 |
| 29.00 | Loan | 1 | Eco Midway MHC | 6/6/2031 | NAP | 0 | 0 | L(24),D(32),O(4) | 366,050 | 113,406 | 252,645 |
| 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 | Most Recent NOI Date | Most Recent Description | Second Most Recent EGI ($) | Second Most Recent Expenses ($) | Second Most Recent NOI ($) | Second Most Recent NOI Date | Second Most Recent Description |
| 1.00 | Loan | 6, 7 | 10 | St. Louis Portfolio | 1/31/2026 | T-12 | 7,985,626 | 2,464,589 | 5,521,037 | 12/31/2024 | T-12 |
| 1.01 | Property | 1 | Hampden Hall | 1/31/2026 | T-12 | 1,265,307 | 446,880 | 818,427 | 12/31/2024 | T-12 | |
| 1.02 | Property | 1 | Triumph on the Park | 1/31/2026 | T-12 | 1,398,768 | 414,625 | 984,142 | 12/31/2024 | T-12 | |
| 1.03 | Property | 1 | Sherwood Court | 1/31/2026 | T-12 | 917,211 | 238,697 | 678,514 | 12/31/2024 | T-12 | |
| 1.04 | Property | 1 | Gates at Forest Park | 1/31/2026 | T-12 | 952,387 | 245,158 | 707,229 | 12/31/2024 | T-12 | |
| 1.05 | Property | 1 | Park Lux | 1/31/2026 | T-12 | 880,883 | 281,827 | 599,056 | 12/31/2024 | T-12 | |
| 1.06 | Property | 1 | Fountain Row | 1/31/2026 | T-12 | 632,522 | 203,382 | 429,140 | 12/31/2024 | T-12 | |
| 1.07 | Property | 1 | Central Park | 1/31/2026 | T-12 | 590,425 | 200,849 | 389,577 | 12/31/2024 | T-12 | |
| 1.08 | Property | 1 | Maryland Lofts | 1/31/2026 | T-12 | 581,423 | 202,592 | 378,831 | 12/31/2024 | T-12 | |
| 1.09 | Property | 1 | Kenmore Court | 1/31/2026 | T-12 | 378,522 | 81,488 | 297,035 | 12/31/2024 | T-12 | |
| 1.10 | Property | 1 | Maryland Gardens | 1/31/2026 | T-12 | 388,179 | 149,092 | 239,087 | 12/31/2024 | T-12 | |
| 2.00 | Loan | 5, 8, 9, 10, 11 | 1 | Westroads Mall | 3/31/2026 | T-12 | 19,671,989 | 6,266,210 | 13,405,779 | 12/31/2025 | T-12 |
| 3.00 | Loan | 12, 13, 14, 15 | 22 | Northwest Atlanta Industrial Portfolio | 2/28/2026 | T-12 | 4,837,889 | 338,115 | 4,499,775 | 12/31/2025 | T-12 |
| 3.01 | Property | 1 | 120/130 Hickory Springs Industrial Drive | 2/28/2026 | T-12 | 1,455,319 | 0 | 1,455,319 | 12/31/2025 | T-12 | |
| 3.02 | Property | 1 | 1688 White Circle | 2/28/2026 | T-12 | 661,729 | 79,293 | 582,436 | 12/31/2025 | T-12 | |
| 3.03 | Property | 1 | 1686 White Circle | 2/28/2026 | T-12 | 516,008 | 64,199 | 451,809 | 12/31/2025 | T-12 | |
| 3.04 | Property | 1 | 115 Hickory Springs Industrial Drive | 2/28/2026 | T-12 | 0 | 21,736 | (21,736) | 12/31/2025 | T-12 | |
| 3.05 | Property | 1 | 2085 Redmond Circle | 2/28/2026 | T-12 | 280,115 | 0 | 280,115 | 12/31/2025 | T-12 | |
| 3.06 | Property | 1 | 101 East 18th Street | 2/28/2026 | T-12 | 210,423 | 0 | 210,423 | 12/31/2025 | T-12 | |
| 3.07 | Property | 1 | 1705 White Circle | 2/28/2026 | T-12 | 189,609 | 202 | 189,407 | 12/31/2025 | T-12 | |
| 3.08 | Property | 1 | 980 Kenmill Drive | 2/28/2026 | T-12 | 205,974 | 28,908 | 177,066 | 12/31/2025 | T-12 | |
| 3.09 | Property | 1 | 90 Hickory Springs Industrial Drive | 2/28/2026 | T-12 | 224,694 | 26,099 | 198,595 | 12/31/2025 | T-12 | |
| 3.10 | Property | 1 | 145 Hickory Springs Industrial Drive | 2/28/2026 | T-12 | 191,562 | 14,152 | 177,411 | 12/31/2025 | T-12 | |
| 3.11 | Property | 1 | 3162 Acworth Forest Drive | 2/28/2026 | T-12 | 0 | 21,620 | (21,620) | 12/31/2025 | T-12 | |
| 3.12 | Property | 1 | 105 Hickory Springs Industrial Drive | 2/28/2026 | T-12 | 125,410 | 11,053 | 114,357 | 12/31/2025 | T-12 | |
| 3.13 | Property | 1 | 51/55/220 Hickory Springs Industrial Drive | 2/28/2026 | T-12 | 180,000 | 2,940 | 177,060 | 12/31/2025 | T-12 | |
| 3.14 | Property | 1 | 206 Univeter Court | 2/28/2026 | T-12 | 107,587 | 13,930 | 93,657 | 12/31/2025 | T-12 | |
| 3.15 | Property | 1 | 88 Hickory Springs Industrial Drive | 2/28/2026 | T-12 | 30,957 | 16,698 | 14,259 | 12/31/2025 | T-12 | |
| 3.16 | Property | 1 | 100 Saber Parkway | 2/28/2026 | T-12 | 66,000 | 0 | 66,000 | 12/31/2025 | T-12 | |
| 3.17 | Property | 1 | 202 Univeter Court | 2/28/2026 | T-12 | 75,977 | 9,838 | 66,140 | 12/31/2025 | T-12 | |
| 3.18 | Property | 1 | 45 Hickory Springs Industrial Drive | 2/28/2026 | T-12 | 63,250 | 7,984 | 55,265 | 12/31/2025 | T-12 | |
| 3.19 | Property | 1 | 108 Dixie Drive | 2/28/2026 | T-12 | 92,320 | 4,079 | 88,240 | 12/31/2025 | T-12 | |
| 3.20 | Property | 1 | 195 Hickory Springs Industrial Drive | 2/28/2026 | T-12 | 51,480 | 4,079 | 47,401 | 12/31/2025 | T-12 | |
| 3.21 | Property | 1 | 182 Hickory Springs Industrial Drive | 2/28/2026 | T-12 | 52,975 | 5,630 | 47,345 | 12/31/2025 | T-12 | |
| 3.22 | Property | 1 | 180 Hickory Springs Industrial Drive | 2/28/2026 | T-12 | 56,501 | 5,676 | 50,824 | 12/31/2025 | T-12 | |
| 4.00 | Loan | 66 | 1 | 2020 Main Street | 2/28/2026 | T-12 | 9,588,626 | 3,288,530 | 6,300,096 | 12/31/2025 | T-12 |
| 5.00 | Loan | 16, 17, 18 | 1 | Astor Place Retail | 2/28/2026 | T-12 | 4,378,048 | 1,459,602 | 2,918,446 | 12/31/2025 | T-12 |
| 6.00 | Loan | 19 | 1 | Rayford's Edge Apartments | 1/31/2026 | T-12 | 5,420,716 | 3,005,365 | 2,415,351 | 12/31/2024 | T-12 |
| 7.00 | Loan | 20 | 1 | The Shops at Rockvale | 1/31/2026 | T-12 | 4,249,240 | 1,582,413 | 2,666,827 | 12/31/2024 | T-12 |
| 8.00 | Loan | 21, 22, 23, 24 | 1 | Frontera Crossing | 2/28/2026 | T-12 | 5,159,075 | 1,876,685 | 3,282,390 | 12/31/2024 | T-12 |
| 9.00 | Loan | 5, 25 | 1 | The Towers at Cupertino City Center | 12/31/2025 | T-12 | 27,450,680 | 9,879,297 | 17,571,384 | 12/31/2024 | T-12 |
| 10.00 | Loan | 5, 26, 27, 28, 29, 30 | 1 | Hamilton Place | 3/31/2026 | T-12 | 19,167,416 | 7,670,997 | 11,496,419 | 12/31/2025 | T-12 |
| 11.00 | Loan | 5, 31, 32, 33, 34, 35, 36, 67 | 1 | 535 & 545 5th Avenue | 10/31/2025 | T-12 | 44,107,572 | 17,150,259 | 26,957,312 | 12/31/2024 | T-12 |
| 12.00 | Loan | 37, 38, 39, 40, 41, 42, 43 | 2 | Aloft Chesapeake and Fairfield Inn & Suites Williamsburg | 3/31/2026 | T-12 | 9,386,778 | 6,550,263 | 2,836,514 | 12/31/2025 | T-12 |
| 12.01 | Property | 1 | Aloft Chesapeake | 3/31/2026 | T-12 | 5,119,258 | 3,571,955 | 1,547,303 | 12/31/2025 | T-12 | |
| 12.02 | Property | 1 | Fairfield Inn & Suites Williamsburg | 3/31/2026 | T-12 | 4,267,520 | 2,978,309 | 1,289,211 | 12/31/2025 | T-12 | |
| 13.00 | Loan | 44 | 2 | 150 Erasmus and 1520 Prospect | 2/28/2026 | T-12 | 1,782,320 | 181,714 | 1,600,606 | 12/31/2025 | T-12 |
| 13.01 | Property | 1 | 150 Erasmus Street | 2/28/2026 | T-12 | 1,474,591 | 138,151 | 1,336,440 | 12/31/2025 | T-12 | |
| 13.02 | Property | 1 | 1520 Prospect Place | 2/28/2026 | T-12 | 307,729 | 43,563 | 264,166 | 12/31/2025 | T-12 | |
| 14.00 | Loan | 1 | Palms to Pines Shopping Center | 12/31/2025 | T-12 | 1,778,352 | 749,745 | 1,028,607 | 12/31/2024 | T-12 | |
| 15.00 | Loan | 45 | 1 | Rock River Plaza | 1/31/2026 | T-12 | 3,937,151 | 646,160 | 3,290,990 | 12/31/2025 | T-12 |
| 16.00 | Loan | 5, 46, 47, 48, 49, 68 | 1 | West Memorial Place | 12/31/2025 | T-12 | 15,494,509 | 10,974,721 | 4,519,788 | 12/31/2024 | T-12 |
| 17.00 | Loan | 50 | 1 | French Quarter Apartments | 12/31/2025 | T-12 | 1,478,268 | 782,208 | 696,059 | 12/31/2024 | T-12 |
| 18.00 | Loan | 51 | 1 | 97 Fort Washington | 2/28/2026 | T-12 | 1,492,320 | 647,073 | 845,247 | 12/31/2025 | T-12 |
| 19.00 | Loan | 52, 53, 54, 55, 56, 69 | 1 | Golden Hill | 3/31/2026 | T-12 | 3,119,908 | 1,539,095 | 1,580,814 | 12/31/2025 | T-12 |
| 20.00 | Loan | 57, 58, 59, 60 | 2 | Northern NJ Multifamily Portfolio | 3/31/2026 | T9 & T10 Ann. | NAV | NAV | NAV | NAV | NAV |
| 20.01 | Property | 1 | 894 Kennedy Boulevard | 3/31/2026 | T9 Ann. | NAV | NAV | NAV | NAV | NAV | |
| 20.02 | Property | 1 | 211 64th Street | 3/31/2026 | T10 Ann. | NAV | NAV | NAV | NAV | NAV | |
| 21.00 | Loan | 70 | 1 | Hayes House Apartments | 3/31/2026 | T-12 | 1,167,964 | 614,983 | 552,981 | 11/30/2025 | T-12 |
| 22.00 | Loan | 61 | 1 | Revi Columbus East | 2/28/2026 | T-12 | NAV | NAV | NAV | NAV | NAV |
| 23.00 | Loan | 1 | Mountain Park Place | 1/31/2026 | T-12 | 793,800 | 233,955 | 559,845 | 12/31/2025 | T-12 | |
| 24.00 | Loan | 62, 63 | 1 | Noble Creek Shoppes | 3/31/2026 | T-12 | 1,036,394 | 369,407 | 666,986 | 12/31/2025 | T-12 |
| 25.00 | Loan | 1 | Long Beach Apartments | 3/31/2026 | T-12 | 1,183,271 | 651,148 | 532,123 | 12/31/2024 | T-12 | |
| 26.00 | Loan | 1 | Grizzly Villas | 2/28/2026 | T-12 | 924,833 | 383,708 | 541,125 | 12/31/2025 | T-12 | |
| 27.00 | Loan | 64 | 1 | 240 Columbia Avenue | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
| 28.00 | Loan | 65 | 1 | Top Value Storage | 3/31/2026 | T-12 | 606,468 | 275,291 | 331,177 | 12/31/2025 | T-12 |
| 29.00 | Loan | 1 | Eco Midway MHC | 3/31/2026 | T-12 | 359,540 | 109,661 | 249,879 | 12/31/2025 | T-12 |
| 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 | Third Most Recent EGI ($) | Third Most Recent Expenses ($) | Third Most Recent NOI ($) | Third Most Recent NOI Date | Third Most Recent Description | Underwritten Economic Occupancy (%) | Underwritten EGI ($) |
| 1.00 | Loan | 6, 7 | 10 | St. Louis Portfolio | 7,735,036 | 2,014,966 | 5,720,070 | 12/31/2023 | T-12 | 89.2% | 7,673,497 |
| 1.01 | Property | 1 | Hampden Hall | 1,294,285 | 368,231 | 926,054 | 12/31/2023 | T-12 | 88.6% | 1,298,650 | |
| 1.02 | Property | 1 | Triumph on the Park | 1,295,875 | 354,568 | 941,306 | 12/31/2023 | T-12 | 88.3% | 1,308,890 | |
| 1.03 | Property | 1 | Sherwood Court | 876,052 | 163,423 | 712,629 | 12/31/2023 | T-12 | 90.7% | 884,780 | |
| 1.04 | Property | 1 | Gates at Forest Park | 922,174 | 203,586 | 718,588 | 12/31/2023 | T-12 | 86.8% | 877,309 | |
| 1.05 | Property | 1 | Park Lux | 855,945 | 268,245 | 587,700 | 12/31/2023 | T-12 | 91.6% | 819,481 | |
| 1.06 | Property | 1 | Fountain Row | 583,649 | 152,683 | 430,966 | 12/31/2023 | T-12 | 93.0% | 613,389 | |
| 1.07 | Property | 1 | Central Park | 596,106 | 179,412 | 416,693 | 12/31/2023 | T-12 | 84.9% | 549,764 | |
| 1.08 | Property | 1 | Maryland Lofts | 556,333 | 127,955 | 428,378 | 12/31/2023 | T-12 | 88.0% | 553,051 | |
| 1.09 | Property | 1 | Kenmore Court | 396,098 | 82,344 | 313,754 | 12/31/2023 | T-12 | 93.6% | 380,506 | |
| 1.10 | Property | 1 | Maryland Gardens | 358,519 | 114,518 | 244,002 | 12/31/2023 | T-12 | 88.4% | 387,676 | |
| 2.00 | Loan | 5, 8, 9, 10, 11 | 1 | Westroads Mall | 20,316,856 | 6,624,119 | 13,692,737 | 12/31/2024 | T-12 | 89.4% | 19,830,446 |
| 3.00 | Loan | 12, 13, 14, 15 | 22 | Northwest Atlanta Industrial Portfolio | NAV | NAV | NAV | NAV | NAV | 95.1% | 6,170,236 |
| 3.01 | Property | 1 | 120/130 Hickory Springs Industrial Drive | 1,419,993 | 8,937 | 1,411,056 | 12/31/2024 | T-12 | 98.9% | 1,779,396 | |
| 3.02 | Property | 1 | 1688 White Circle | 595,115 | 84,935 | 510,180 | 12/31/2024 | T-12 | 98.9% | 767,085 | |
| 3.03 | Property | 1 | 1686 White Circle | 595,115 | 84,935 | 510,180 | 12/31/2024 | T-12 | 98.9% | 575,943 | |
| 3.04 | Property | 1 | 115 Hickory Springs Industrial Drive | 118,047 | 25,376 | 92,671 | 12/31/2024 | T-12 | 98.9% | 383,776 | |
| 3.05 | Property | 1 | 2085 Redmond Circle | NAV | NAV | NAV | NAV | NAV | 98.9% | 342,886 | |
| 3.06 | Property | 1 | 101 East 18th Street | NAV | NAV | NAV | NAV | NAV | 98.9% | 284,540 | |
| 3.07 | Property | 1 | 1705 White Circle | 196,756 | 1,180 | 195,576 | 12/31/2024 | T-12 | 98.9% | 242,276 | |
| 3.08 | Property | 1 | 980 Kenmill Drive | 181,319 | 29,382 | 151,937 | 12/31/2024 | T-12 | 98.9% | 231,375 | |
| 3.09 | Property | 1 | 90 Hickory Springs Industrial Drive | 90,276 | 23,376 | 66,899 | 12/31/2024 | T-12 | 98.9% | 224,411 | |
| 3.10 | Property | 1 | 145 Hickory Springs Industrial Drive | 179,985 | 12,601 | 167,383 | 12/31/2024 | T-12 | 98.9% | 213,724 | |
| 3.11 | Property | 1 | 3162 Acworth Forest Drive | 0 | 4,402 | (4,402) | 12/31/2024 | T-12 | 98.9% | 173,762 | |
| 3.12 | Property | 1 | 105 Hickory Springs Industrial Drive | 119,460 | 11,505 | 107,956 | 12/31/2024 | T-12 | 98.9% | 144,951 | |
| 3.13 | Property | 1 | 51/55/220 Hickory Springs Industrial Drive | NAV | NAV | NAV | NAV | NAV | 0.0% | 0 | |
| 3.14 | Property | 1 | 206 Univeter Court | 109,050 | 13,692 | 95,358 | 12/31/2024 | T-12 | 98.9% | 120,694 | |
| 3.15 | Property | 1 | 88 Hickory Springs Industrial Drive | 18,812 | 17,636 | 1,176 | 12/31/2024 | T-12 | 98.9% | 130,812 | |
| 3.16 | Property | 1 | 100 Saber Parkway | 66,000 | 0 | 66,000 | 12/31/2024 | T-12 | 98.9% | 90,559 | |
| 3.17 | Property | 1 | 202 Univeter Court | 82,637 | 9,669 | 72,968 | 12/31/2024 | T-12 | 98.9% | 84,384 | |
| 3.18 | Property | 1 | 45 Hickory Springs Industrial Drive | 61,408 | 11,901 | 49,507 | 12/31/2024 | T-12 | 98.9% | 72,800 | |
| 3.19 | Property | 1 | 108 Dixie Drive | 16,500 | 13,625 | 2,875 | 12/31/2024 | T-12 | 98.9% | 89,459 | |
| 3.20 | Property | 1 | 195 Hickory Springs Industrial Drive | NAV | NAV | NAV | NAV | NAV | 98.9% | 90,047 | |
| 3.21 | Property | 1 | 182 Hickory Springs Industrial Drive | 46,179 | 4,902 | 41,277 | 12/31/2024 | T-12 | 98.9% | 60,234 | |
| 3.22 | Property | 1 | 180 Hickory Springs Industrial Drive | 32,942 | 4,564 | 28,378 | 12/31/2024 | T-12 | 98.9% | 67,124 | |
| 4.00 | Loan | 66 | 1 | 2020 Main Street | NAV | NAV | NAV | NAV | NAV | 90.0% | 10,966,525 |
| 5.00 | Loan | 16, 17, 18 | 1 | Astor Place Retail | 4,320,994 | 1,401,142 | 2,919,852 | 12/31/2024 | T-12 | 98.0% | 4,322,683 |
| 6.00 | Loan | 19 | 1 | Rayford's Edge Apartments | 5,172,291 | 2,681,599 | 2,490,692 | 12/31/2023 | T-12 | 92.2% | 5,718,249 |
| 7.00 | Loan | 20 | 1 | The Shops at Rockvale | 3,873,164 | 1,381,380 | 2,491,784 | 12/31/2023 | T-12 | 85.7% | 4,889,138 |
| 8.00 | Loan | 21, 22, 23, 24 | 1 | Frontera Crossing | 4,926,460 | 1,863,994 | 3,062,466 | 12/31/2023 | T-12 | 89.0% | 5,502,878 |
| 9.00 | Loan | 5, 25 | 1 | The Towers at Cupertino City Center | 23,557,865 | 7,703,826 | 15,854,039 | 12/31/2023 | T-12 | 90.2% | 25,303,526 |
| 10.00 | Loan | 5, 26, 27, 28, 29, 30 | 1 | Hamilton Place | 18,792,510 | 7,564,539 | 11,227,972 | 12/31/2024 | T-12 | 95.0% | 19,646,028 |
| 11.00 | Loan | 5, 31, 32, 33, 34, 35, 36, 67 | 1 | 535 & 545 5th Avenue | 40,365,521 | 16,770,970 | 23,594,550 | 12/31/2023 | T-12 | 91.4% | 46,570,727 |
| 12.00 | Loan | 37, 38, 39, 40, 41, 42, 43 | 2 | Aloft Chesapeake and Fairfield Inn & Suites Williamsburg | 9,570,059 | 6,630,491 | 2,939,568 | 12/31/2024 | T-12 | 72.9% | 9,474,091 |
| 12.01 | Property | 1 | Aloft Chesapeake | 5,237,834 | 3,624,757 | 1,613,077 | 12/31/2024 | T-12 | 81.6% | 5,175,772 | |
| 12.02 | Property | 1 | Fairfield Inn & Suites Williamsburg | 4,332,225 | 3,005,735 | 1,326,491 | 12/31/2024 | T-12 | 65.0% | 4,298,320 | |
| 13.00 | Loan | 44 | 2 | 150 Erasmus and 1520 Prospect | 1,761,112 | 191,844 | 1,569,268 | 12/31/2024 | T-12 | 97.0% | 1,775,813 |
| 13.01 | Property | 1 | 150 Erasmus Street | 1,471,520 | 152,906 | 1,318,614 | 12/31/2024 | T-12 | 97.0% | 1,465,941 | |
| 13.02 | Property | 1 | 1520 Prospect Place | 289,592 | 38,938 | 250,654 | 12/31/2024 | T-12 | 97.0% | 309,872 | |
| 14.00 | Loan | 1 | Palms to Pines Shopping Center | NAV | NAV | NAV | NAV | NAV | 87.2% | 2,236,238 | |
| 15.00 | Loan | 45 | 1 | Rock River Plaza | 3,990,692 | 745,283 | 3,245,409 | 12/31/2024 | T-12 | 95.0% | 3,989,184 |
| 16.00 | Loan | 5, 46, 47, 48, 49, 68 | 1 | West Memorial Place | 14,621,689 | 10,217,797 | 4,403,892 | 12/31/2023 | T-12 | 78.9% | 22,683,265 |
| 17.00 | Loan | 50 | 1 | French Quarter Apartments | 1,371,993 | 820,666 | 551,327 | 12/31/2023 | T-12 | 94.0% | 1,539,304 |
| 18.00 | Loan | 51 | 1 | 97 Fort Washington | 1,482,627 | 567,413 | 915,214 | 12/31/2024 | T-12 | 97.0% | 1,541,235 |
| 19.00 | Loan | 52, 53, 54, 55, 56, 69 | 1 | Golden Hill | 2,882,629 | 1,527,390 | 1,355,239 | 12/31/2024 | T-12 | 78.5% | 3,278,601 |
| 20.00 | Loan | 57, 58, 59, 60 | 2 | Northern NJ Multifamily Portfolio | NAV | NAV | NAV | NAV | NAV | 94.4% | 891,909 |
| 20.01 | Property | 1 | 894 Kennedy Boulevard | NAV | NAV | NAV | NAV | NAV | 95.0% | 475,893 | |
| 20.02 | Property | 1 | 211 64th Street | NAV | NAV | NAV | NAV | NAV | 93.8% | 416,016 | |
| 21.00 | Loan | 70 | 1 | Hayes House Apartments | 1,113,222 | 598,680 | 514,542 | 12/31/2024 | T-12 | 95.0% | 1,146,466 |
| 22.00 | Loan | 61 | 1 | Revi Columbus East | NAV | NAV | NAV | NAV | NAV | 90.8% | 964,719 |
| 23.00 | Loan | 1 | Mountain Park Place | 701,162 | 239,512 | 461,650 | 12/31/2024 | NAV | 89.1% | 865,978 | |
| 24.00 | Loan | 62, 63 | 1 | Noble Creek Shoppes | 1,022,539 | 364,184 | 658,356 | 12/31/2024 | T-12 | 89.8% | 971,803 |
| 25.00 | Loan | 1 | Long Beach Apartments | NAV | NAV | NAV | NAV | NAV | 90.7% | 1,243,096 | |
| 26.00 | Loan | 1 | Grizzly Villas | 872,056 | 437,613 | 434,443 | 12/31/2024 | T-12 | 87.7% | 1,063,123 | |
| 27.00 | Loan | 64 | 1 | 240 Columbia Avenue | NAV | NAV | NAV | NAV | NAV | 95.0% | 524,040 |
| 28.00 | Loan | 65 | 1 | Top Value Storage | 593,658 | 274,283 | 319,375 | 12/31/2024 | T-12 | 93.0% | 696,932 |
| 29.00 | Loan | 1 | Eco Midway MHC | 337,368 | 127,849 | 209,519 | 12/31/2024 | T-12 | 95.0% | 365,615 |
| 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 | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) | Underwritten NOI DSCR (x) | Underwritten NCF DSCR (x) |
| 1.00 | Loan | 6, 7 | 10 | St. Louis Portfolio | 2,710,616 | 4,962,880 | 141,122 | 0 | 4,821,758 | 1.40 | 1.36 |
| 1.01 | Property | 1 | Hampden Hall | 498,981 | 799,669 | 20,713 | 0 | 778,956 | |||
| 1.02 | Property | 1 | Triumph on the Park | 477,957 | 830,933 | 27,540 | 0 | 803,393 | |||
| 1.03 | Property | 1 | Sherwood Court | 247,592 | 637,189 | 19,866 | 0 | 617,323 | |||
| 1.04 | Property | 1 | Gates at Forest Park | 325,114 | 552,194 | 15,594 | 0 | 536,600 | |||
| 1.05 | Property | 1 | Park Lux | 321,089 | 498,393 | 12,667 | 0 | 485,726 | |||
| 1.06 | Property | 1 | Fountain Row | 174,271 | 439,118 | 10,252 | 0 | 428,866 | |||
| 1.07 | Property | 1 | Central Park | 187,156 | 362,608 | 9,200 | 0 | 353,408 | |||
| 1.08 | Property | 1 | Maryland Lofts | 190,377 | 362,674 | 13,500 | 0 | 349,174 | |||
| 1.09 | Property | 1 | Kenmore Court | 113,903 | 266,603 | 4,446 | 0 | 262,157 | |||
| 1.10 | Property | 1 | Maryland Gardens | 174,178 | 213,499 | 7,344 | 0 | 206,155 | |||
| 2.00 | Loan | 5, 8, 9, 10, 11 | 1 | Westroads Mall | 6,582,779 | 13,247,667 | 107,608 | 807,060 | 12,332,999 | 2.36 | 2.20 |
| 3.00 | Loan | 12, 13, 14, 15 | 22 | Northwest Atlanta Industrial Portfolio | 1,162,974 | 5,007,262 | 38,790 | 193,812 | 4,774,661 | 1.53 | 1.46 |
| 3.01 | Property | 1 | 120/130 Hickory Springs Industrial Drive | 255,163 | 1,524,233 | 9,066 | 45,300 | 1,469,867 | |||
| 3.02 | Property | 1 | 1688 White Circle | 171,896 | 595,188 | 4,553 | 22,750 | 567,885 | |||
| 3.03 | Property | 1 | 1686 White Circle | 111,243 | 464,699 | 3,853 | 19,250 | 441,597 | |||
| 3.04 | Property | 1 | 115 Hickory Springs Industrial Drive | 48,729 | 335,048 | 2,382 | 11,900 | 320,766 | |||
| 3.05 | Property | 1 | 2085 Redmond Circle | 58,336 | 284,550 | 2,001 | 10,000 | 272,549 | |||
| 3.06 | Property | 1 | 101 East 18th Street | 69,260 | 215,279 | 3,432 | 17,149 | 194,698 | |||
| 3.07 | Property | 1 | 1705 White Circle | 45,658 | 196,618 | 1,563 | 7,808 | 187,247 | |||
| 3.08 | Property | 1 | 980 Kenmill Drive | 50,806 | 180,569 | 1,354 | 6,766 | 172,448 | |||
| 3.09 | Property | 1 | 90 Hickory Springs Industrial Drive | 50,171 | 174,240 | 1,851 | 9,250 | 163,139 | |||
| 3.10 | Property | 1 | 145 Hickory Springs Industrial Drive | 38,440 | 175,284 | 1,251 | 6,250 | 167,783 | |||
| 3.11 | Property | 1 | 3162 Acworth Forest Drive | 37,196 | 136,566 | 605 | 3,025 | 132,935 | |||
| 3.12 | Property | 1 | 105 Hickory Springs Industrial Drive | 27,647 | 117,304 | 881 | 4,400 | 112,024 | |||
| 3.13 | Property | 1 | 51/55/220 Hickory Springs Industrial Drive | 31,788 | (31,788) | 1,177 | 5,880 | (38,845) | |||
| 3.14 | Property | 1 | 206 Univeter Court | 23,390 | 97,304 | 709 | 3,540 | 93,055 | |||
| 3.15 | Property | 1 | 88 Hickory Springs Industrial Drive | 31,016 | 99,796 | 739 | 3,694 | 95,364 | |||
| 3.16 | Property | 1 | 100 Saber Parkway | 25,527 | 65,032 | 751 | 3,750 | 60,532 | |||
| 3.17 | Property | 1 | 202 Univeter Court | 16,493 | 67,891 | 500 | 2,500 | 64,891 | |||
| 3.18 | Property | 1 | 45 Hickory Springs Industrial Drive | 18,078 | 54,722 | 600 | 3,000 | 51,121 | |||
| 3.19 | Property | 1 | 108 Dixie Drive | 14,030 | 75,429 | 400 | 2,000 | 73,028 | |||
| 3.20 | Property | 1 | 195 Hickory Springs Industrial Drive | 13,133 | 76,914 | 400 | 2,000 | 74,513 | |||
| 3.21 | Property | 1 | 182 Hickory Springs Industrial Drive | 12,205 | 48,028 | 360 | 1,800 | 45,868 | |||
| 3.22 | Property | 1 | 180 Hickory Springs Industrial Drive | 12,768 | 54,356 | 360 | 1,800 | 52,196 | |||
| 4.00 | Loan | 66 | 1 | 2020 Main Street | 3,862,271 | 7,104,254 | 89,255 | 206,932 | 6,808,067 | 2.06 | 1.97 |
| 5.00 | Loan | 16, 17, 18 | 1 | Astor Place Retail | 1,818,831 | 2,503,852 | 7,330 | 13,871 | 2,482,651 | 1.21 | 1.20 |
| 6.00 | Loan | 19 | 1 | Rayford's Edge Apartments | 2,898,915 | 2,819,334 | 94,000 | 0 | 2,725,334 | 1.24 | 1.20 |
| 7.00 | Loan | 20 | 1 | The Shops at Rockvale | 1,516,991 | 3,372,148 | 43,868 | 175,471 | 3,152,809 | 1.68 | 1.57 |
| 8.00 | Loan | 21, 22, 23, 24 | 1 | Frontera Crossing | 1,970,740 | 3,532,138 | 49,577 | 413,145 | 3,069,415 | 1.71 | 1.49 |
| 9.00 | Loan | 5, 25 | 1 | The Towers at Cupertino City Center | 8,897,312 | 16,406,214 | 71,568 | 336,757 | 15,997,889 | 1.73 | 1.69 |
| 10.00 | Loan | 5, 26, 27, 28, 29, 30 | 1 | Hamilton Place | 7,332,032 | 12,313,996 | 96,329 | 732,103 | 11,485,563 | 2.18 | 2.03 |
| 11.00 | Loan | 5, 31, 32, 33, 34, 35, 36, 67 | 1 | 535 & 545 5th Avenue | 16,373,927 | 30,196,800 | 101,441 | 0 | 30,095,359 | 1.31 | 1.30 |
| 12.00 | Loan | 37, 38, 39, 40, 41, 42, 43 | 2 | Aloft Chesapeake and Fairfield Inn & Suites Williamsburg | 6,583,095 | 2,890,996 | 378,964 | 0 | 2,512,033 | 2.07 | 1.80 |
| 12.01 | Property | 1 | Aloft Chesapeake | 3,540,370 | 1,635,402 | 207,031 | 0 | 1,428,371 | |||
| 12.02 | Property | 1 | Fairfield Inn & Suites Williamsburg | 3,042,726 | 1,255,594 | 171,933 | 0 | 1,083,661 | |||
| 13.00 | Loan | 44 | 2 | 150 Erasmus and 1520 Prospect | 210,782 | 1,565,031 | 10,500 | 0 | 1,554,531 | 1.41 | 1.40 |
| 13.01 | Property | 1 | 150 Erasmus Street | 162,972 | 1,302,969 | 8,000 | 0 | 1,294,969 | |||
| 13.02 | Property | 1 | 1520 Prospect Place | 47,810 | 262,062 | 2,500 | 0 | 259,562 | |||
| 14.00 | Loan | 1 | Palms to Pines Shopping Center | 737,988 | 1,498,251 | 12,691 | 20,018 | 1,465,542 | 1.33 | 1.31 | |
| 15.00 | Loan | 45 | 1 | Rock River Plaza | 757,307 | 3,231,877 | 58,400 | 116,799 | 3,056,679 | 5.15 | 4.87 |
| 16.00 | Loan | 5, 46, 47, 48, 49, 68 | 1 | West Memorial Place | 11,489,429 | 11,193,836 | -356,813 | 835,232 | 10,715,418 | 1.48 | 1.42 |
| 17.00 | Loan | 50 | 1 | French Quarter Apartments | 737,155 | 802,150 | 27,720 | 0 | 774,430 | 1.43 | 1.38 |
| 18.00 | Loan | 51 | 1 | 97 Fort Washington | 622,024 | 919,211 | 0 | 0 | 919,211 | 1.65 | 1.65 |
| 19.00 | Loan | 52, 53, 54, 55, 56, 69 | 1 | Golden Hill | 1,477,500 | 1,801,101 | -11,748 | 153,007 | 1,659,842 | 2.93 | 2.70 |
| 20.00 | Loan | 57, 58, 59, 60 | 2 | Northern NJ Multifamily Portfolio | 263,902 | 628,007 | 12,134 | 0 | 615,873 | 1.33 | 1.30 |
| 20.01 | Property | 1 | 894 Kennedy Boulevard | 142,284 | 333,609 | 8,971 | 0 | 324,638 | |||
| 20.02 | Property | 1 | 211 64th Street | 121,617 | 294,399 | 3,164 | 0 | 291,235 | |||
| 21.00 | Loan | 70 | 1 | Hayes House Apartments | 611,550 | 534,916 | 16,500 | 0 | 518,416 | 1.30 | 1.26 |
| 22.00 | Loan | 61 | 1 | Revi Columbus East | 317,856 | 646,863 | 20,000 | 0 | 626,863 | 1.46 | 1.42 |
| 23.00 | Loan | 1 | Mountain Park Place | 229,085 | 636,894 | 10,959 | 27,397 | 598,538 | 1.44 | 1.36 | |
| 24.00 | Loan | 62, 63 | 1 | Noble Creek Shoppes | 346,635 | 625,168 | 15,012 | 50,040 | 560,117 | 1.43 | 1.28 |
| 25.00 | Loan | 1 | Long Beach Apartments | 541,720 | 701,377 | 25,000 | 0 | 676,377 | 1.70 | 1.64 | |
| 26.00 | Loan | 1 | Grizzly Villas | 425,109 | 638,014 | 25,998 | 0 | 612,016 | 1.65 | 1.59 | |
| 27.00 | Loan | 64 | 1 | 240 Columbia Avenue | 129,864 | 394,176 | 1,750 | 0 | 392,426 | 1.30 | 1.29 |
| 28.00 | Loan | 65 | 1 | Top Value Storage | 247,568 | 449,364 | 4,810 | 0 | 444,554 | 1.55 | 1.54 |
| 29.00 | Loan | 1 | Eco Midway MHC | 127,796 | 237,820 | 1,900 | 0 | 235,920 | 1.30 | 1.29 |
| 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 | Underwritten NOI Debt Yield (%) | Underwritten NCF Debt Yield (%) | Appraised Value ($) | Appraised Value Type | Appraisal Date | Cut-off Date LTV Ratio (%) | LTV Ratio at Maturity / ARD (%) |
| 1.00 | Loan | 6, 7 | 10 | St. Louis Portfolio | 9.9% | 9.6% | 73,860,000 | As Is | 2/20/2026 | 67.7% | 67.7% |
| 1.01 | Property | 1 | Hampden Hall | 11,300,000 | As Is | 2/20/2026 | |||||
| 1.02 | Property | 1 | Triumph on the Park | 11,790,000 | As Is | 2/20/2026 | |||||
| 1.03 | Property | 1 | Sherwood Court | 9,020,000 | As Is | 2/20/2026 | |||||
| 1.04 | Property | 1 | Gates at Forest Park | 7,770,000 | As Is | 2/20/2026 | |||||
| 1.05 | Property | 1 | Park Lux | 7,860,000 | As Is | 2/20/2026 | |||||
| 1.06 | Property | 1 | Fountain Row | 5,850,000 | As Is | 2/20/2026 | |||||
| 1.07 | Property | 1 | Central Park | 5,330,000 | As Is | 2/20/2026 | |||||
| 1.08 | Property | 1 | Maryland Lofts | 6,660,000 | As Is | 2/20/2026 | |||||
| 1.09 | Property | 1 | Kenmore Court | 4,020,000 | As Is | 2/20/2026 | |||||
| 1.10 | Property | 1 | Maryland Gardens | 4,260,000 | As Is | 2/20/2026 | |||||
| 2.00 | Loan | 5, 8, 9, 10, 11 | 1 | Westroads Mall | 19.8% | 18.4% | 125,800,000 | As Is | 12/12/2025 | 53.3% | 50.8% |
| 3.00 | Loan | 12, 13, 14, 15 | 22 | Northwest Atlanta Industrial Portfolio | 10.2% | 9.7% | 75,050,000 | As Is | Various | 65.3% | 65.3% |
| 3.01 | Property | 1 | 120/130 Hickory Springs Industrial Drive | 21,100,000 | As Is | 1/23/2026 | |||||
| 3.02 | Property | 1 | 1688 White Circle | 8,900,000 | As Is | 1/27/2026 | |||||
| 3.03 | Property | 1 | 1686 White Circle | 6,800,000 | As Is | 1/27/2026 | |||||
| 3.04 | Property | 1 | 115 Hickory Springs Industrial Drive | 4,950,000 | As Is | 1/23/2026 | |||||
| 3.05 | Property | 1 | 2085 Redmond Circle | 3,700,000 | As Is | 1/27/2026 | |||||
| 3.06 | Property | 1 | 101 East 18th Street | 2,600,000 | As Is | 1/27/2026 | |||||
| 3.07 | Property | 1 | 1705 White Circle | 2,850,000 | As Is | 1/27/2026 | |||||
| 3.08 | Property | 1 | 980 Kenmill Drive | 2,600,000 | As Is | 1/27/2026 | |||||
| 3.09 | Property | 1 | 90 Hickory Springs Industrial Drive | 3,800,000 | As Is | 1/23/2026 | |||||
| 3.10 | Property | 1 | 145 Hickory Springs Industrial Drive | 2,550,000 | As Is | 1/23/2026 | |||||
| 3.11 | Property | 1 | 3162 Acworth Forest Drive | 1,550,000 | As Is | 1/27/2026 | |||||
| 3.12 | Property | 1 | 105 Hickory Springs Industrial Drive | 1,700,000 | As Is | 1/23/2026 | |||||
| 3.13 | Property | 1 | 51/55/220 Hickory Springs Industrial Drive | 2,950,000 | As Is | 1/23/2026 | |||||
| 3.14 | Property | 1 | 206 Univeter Court | 1,465,232 | As Is | 1/23/2026 | |||||
| 3.15 | Property | 1 | 88 Hickory Springs Industrial Drive | 1,450,000 | As Is | 1/23/2026 | |||||
| 3.16 | Property | 1 | 100 Saber Parkway | 950,000 | As Is | 1/21/2026 | |||||
| 3.17 | Property | 1 | 202 Univeter Court | 1,034,768 | As Is | 1/23/2026 | |||||
| 3.18 | Property | 1 | 45 Hickory Springs Industrial Drive | 1,100,000 | As Is | 1/23/2026 | |||||
| 3.19 | Property | 1 | 108 Dixie Drive | 500,000 | As Is | 1/23/2026 | |||||
| 3.20 | Property | 1 | 195 Hickory Springs Industrial Drive | 950,000 | As Is | 1/23/2026 | |||||
| 3.21 | Property | 1 | 182 Hickory Springs Industrial Drive | 750,000 | As Is | 1/23/2026 | |||||
| 3.22 | Property | 1 | 180 Hickory Springs Industrial Drive | 800,000 | As Is | 1/23/2026 | |||||
| 4.00 | Loan | 66 | 1 | 2020 Main Street | 14.8% | 14.2% | 80,250,000 | As Is | 3/27/2026 | 59.8% | 59.8% |
| 5.00 | Loan | 16, 17, 18 | 1 | Astor Place Retail | 7.0% | 6.9% | 48,100,000 | As Is | 4/3/2026 | 74.8% | 74.8% |
| 6.00 | Loan | 19 | 1 | Rayford's Edge Apartments | 8.5% | 8.3% | 50,450,000 | As Is | 12/15/2025 | 65.4% | 65.4% |
| 7.00 | Loan | 20 | 1 | The Shops at Rockvale | 11.9% | 11.2% | 42,850,000 | As Is | 2/4/2026 | 65.9% | 65.9% |
| 8.00 | Loan | 21, 22, 23, 24 | 1 | Frontera Crossing | 12.8% | 11.1% | 44,500,000 | As Is | 2/19/2026 | 62.0% | 62.0% |
| 9.00 | Loan | 5, 25 | 1 | The Towers at Cupertino City Center | 11.3% | 11.0% | 228,000,000 | As Is | 1/13/2026 | 63.6% | 63.6% |
| 10.00 | Loan | 5, 26, 27, 28, 29, 30 | 1 | Hamilton Place | 17.1% | 16.0% | 106,300,000 | As Is | 2/27/2026 | 67.6% | 64.0% |
| 11.00 | Loan | 5, 31, 32, 33, 34, 35, 36, 67 | 1 | 535 & 545 5th Avenue | 9.8% | 9.7% | 490,000,000 | As Is | 11/21/2025 | 63.2% | 62.3% |
| 12.00 | Loan | 37, 38, 39, 40, 41, 42, 43 | 2 | Aloft Chesapeake and Fairfield Inn & Suites Williamsburg | 15.4% | 13.4% | 36,000,000 | Prospective Market Value Upon Completion of Renovation |
2/1/2027 | 52.1% | 52.1% |
| 12.01 | Property | 1 | Aloft Chesapeake | 20,500,000 | Prospective Market Value Upon Completion of Renovation |
2/1/2027 | |||||
| 12.02 | Property | 1 | Fairfield Inn & Suites Williamsburg | 15,500,000 | Prospective Market Value Upon Completion of Renovation |
2/1/2027 | |||||
| 13.00 | Loan | 44 | 2 | 150 Erasmus and 1520 Prospect | 8.9% | 8.9% | 26,100,000 | As Is | 3/10/2026 | 67.0% | 67.0% |
| 13.01 | Property | 1 | 150 Erasmus Street | 21,700,000 | As Is | 3/10/2026 | |||||
| 13.02 | Property | 1 | 1520 Prospect Place | 4,400,000 | As Is | 3/10/2026 | |||||
| 14.00 | Loan | 1 | Palms to Pines Shopping Center | 8.9% | 8.7% | 25,100,000 | As Is | 11/14/2025 | 67.3% | 67.3% | |
| 15.00 | Loan | 45 | 1 | Rock River Plaza | 26.9% | 25.5% | 36,000,000 | As Is | 3/6/2026 | 33.3% | 33.3% |
| 16.00 | Loan | 5, 46, 47, 48, 49, 68 | 1 | West Memorial Place | 10.6% | 10.1% | 188,000,000 | Prospective Market Value Upon Funded Reserve Account |
3/27/2026 | 56.4% | 56.4% |
| 17.00 | Loan | 50 | 1 | French Quarter Apartments | 9.4% | 9.1% | 11,710,000 | As Is | 12/22/2025 | 72.6% | 72.6% |
| 18.00 | Loan | 51 | 1 | 97 Fort Washington | 11.1% | 11.1% | 13,400,000 | As Is | 2/26/2026 | 61.6% | 61.6% |
| 19.00 | Loan | 52, 53, 54, 55, 56, 69 | 1 | Golden Hill | 22.5% | 20.7% | 14,900,000 | Prospective Market Value with a Funded Reserve Account |
4/30/2026 | 53.7% | 50.7% |
| 20.00 | Loan | 57, 58, 59, 60 | 2 | Northern NJ Multifamily Portfolio | 8.8% | 8.6% | 10,950,000 | As Is | 3/19/2026 | 65.3% | 65.3% |
| 20.01 | Property | 1 | 894 Kennedy Boulevard | 5,650,000 | As Is | 3/19/2026 | |||||
| 20.02 | Property | 1 | 211 64th Street | 5,300,000 | As Is | 3/19/2026 | |||||
| 21.00 | Loan | 70 | 1 | Hayes House Apartments | 8.0% | 7.7% | 9,400,000 | As Is | 2/3/2026 | 71.3% | 71.3% |
| 22.00 | Loan | 61 | 1 | Revi Columbus East | 10.0% | 9.6% | 10,000,000 | As Is | 3/12/2026 | 65.0% | 65.0% |
| 23.00 | Loan | 1 | Mountain Park Place | 10.2% | 9.6% | 10,000,000 | As Is | 2/23/2026 | 62.5% | 62.5% | |
| 24.00 | Loan | 62, 63 | 1 | Noble Creek Shoppes | 10.1% | 9.0% | 11,100,000 | As Is | 2/11/2026 | 55.9% | 55.9% |
| 25.00 | Loan | 1 | Long Beach Apartments | 11.6% | 11.1% | 9,200,000 | As Is | 3/16/2026 | 66.0% | 66.0% | |
| 26.00 | Loan | 1 | Grizzly Villas | 11.8% | 11.3% | 10,400,000 | As Is | 10/16/2025 | 51.9% | 51.9% | |
| 27.00 | Loan | 64 | 1 | 240 Columbia Avenue | 8.5% | 8.4% | 6,900,000 | As Is | 12/18/2025 | 67.4% | 67.4% |
| 28.00 | Loan | 65 | 1 | Top Value Storage | 11.2% | 11.1% | 6,900,000 | As Is | 2/12/2026 | 58.0% | 58.0% |
| 29.00 | Loan | 1 | Eco Midway MHC | 9.1% | 9.1% | 4,360,000 | As Is | 2/15/2026 | 59.6% | 59.6% |
| 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 | Leased Occupancy (%)(3) | Occupancy Date | Single Tenant (Y/N) | Largest Tenant | Largest Tenant SF | Largest Tenant % of NRA | Largest Tenant Lease Expiration Date(4) |
| 1.00 | Loan | 6, 7 | 10 | St. Louis Portfolio | 90.4% | 5/26/2026 | |||||
| 1.01 | Property | 1 | Hampden Hall | 92.2% | 5/26/2026 | NAP | NAP | NAP | NAP | NAP | |
| 1.02 | Property | 1 | Triumph on the Park | 88.9% | 5/26/2026 | NAP | NAP | NAP | NAP | NAP | |
| 1.03 | Property | 1 | Sherwood Court | 92.4% | 5/26/2026 | NAP | NAP | NAP | NAP | NAP | |
| 1.04 | Property | 1 | Gates at Forest Park | 87.0% | 5/26/2026 | NAP | NAP | NAP | NAP | NAP | |
| 1.05 | Property | 1 | Park Lux | 92.5% | 5/26/2026 | NAP | NAP | NAP | NAP | NAP | |
| 1.06 | Property | 1 | Fountain Row | 93.2% | 5/26/2026 | NAP | NAP | NAP | NAP | NAP | |
| 1.07 | Property | 1 | Central Park | 85.0% | 5/26/2026 | NAP | NAP | NAP | NAP | NAP | |
| 1.08 | Property | 1 | Maryland Lofts | 90.7% | 5/26/2026 | NAP | NAP | NAP | NAP | NAP | |
| 1.09 | Property | 1 | Kenmore Court | 94.4% | 5/26/2026 | NAP | NAP | NAP | NAP | NAP | |
| 1.10 | Property | 1 | Maryland Gardens | 91.7% | 5/26/2026 | NAP | NAP | NAP | NAP | NAP | |
| 2.00 | Loan | 5, 8, 9, 10, 11 | 1 | Westroads Mall | 94.0% | 4/30/2026 | No | Dick's Sporting Goods | 84,000 | 15.6% | 1/31/2029 |
| 3.00 | Loan | 12, 13, 14, 15 | 22 | Northwest Atlanta Industrial Portfolio | 97.0% | 5/8/2026 | |||||
| 3.01 | Property | 1 | 120/130 Hickory Springs Industrial Drive | 100.0% | 5/8/2026 | Yes | Cobb Industrial Inc. | 90,600 | 100.0% | 10/31/2035 | |
| 3.02 | Property | 1 | 1688 White Circle | 100.0% | 5/8/2026 | Yes | Impact Partnerships | 45,500 | 100.0% | 9/30/2037 | |
| 3.03 | Property | 1 | 1686 White Circle | 100.0% | 5/8/2026 | Yes | Mountain Motorsports | 38,500 | 100.0% | 3/31/2031 | |
| 3.04 | Property | 1 | 115 Hickory Springs Industrial Drive | 100.0% | 5/8/2026 | Yes | Ferguson Enterprises LLC | 23,800 | 100.0% | 11/30/2035 | |
| 3.05 | Property | 1 | 2085 Redmond Circle | 100.0% | 5/8/2026 | Yes | Sunbelt Rentals Inc. | 20,000 | 100.0% | 5/1/2034 | |
| 3.06 | Property | 1 | 101 East 18th Street | 100.0% | 5/8/2026 | Yes | Cobb Industrial Inc. | 34,298 | 100.0% | 9/30/2034 | |
| 3.07 | Property | 1 | 1705 White Circle | 100.0% | 5/8/2026 | Yes | Sunbelt Rentals Inc. | 15,616 | 100.0% | 12/31/2030 | |
| 3.08 | Property | 1 | 980 Kenmill Drive | 100.0% | 5/8/2026 | Yes | Creative Wall Products | 13,532 | 100.0% | 6/30/2030 | |
| 3.09 | Property | 1 | 90 Hickory Springs Industrial Drive | 100.0% | 5/8/2026 | Yes | Precision LLC | 18,500 | 100.0% | 9/30/2029 | |
| 3.10 | Property | 1 | 145 Hickory Springs Industrial Drive | 100.0% | 5/8/2026 | Yes | Doorstiles LLC | 12,500 | 100.0% | 8/31/2027 | |
| 3.11 | Property | 1 | 3162 Acworth Forest Drive | 100.0% | 5/8/2026 | Yes | Apollo Behavior | 6,050 | 100.0% | 5/31/2035 | |
| 3.12 | Property | 1 | 105 Hickory Springs Industrial Drive | 100.0% | 5/8/2026 | Yes | Outdoor Effects | 8,800 | 100.0% | 8/31/2029 | |
| 3.13 | Property | 1 | 51/55/220 Hickory Springs Industrial Drive | 0.0% | 5/8/2026 | No | NAP | 11,760 | 100.0% | NAP | |
| 3.14 | Property | 1 | 206 Univeter Court | 100.0% | 5/8/2026 | Yes | HEM Leasing LLC | 7,080 | 100.0% | 6/30/2034 | |
| 3.15 | Property | 1 | 88 Hickory Springs Industrial Drive | 100.0% | 5/8/2026 | Yes | Blue Ridge Technologies International LLC | 7,387 | 100.0% | 10/31/2030 | |
| 3.16 | Property | 1 | 100 Saber Parkway | 100.0% | 5/8/2026 | Yes | Sunbelt Rentals Inc. | 7,500 | 100.0% | 2/29/2028 | |
| 3.17 | Property | 1 | 202 Univeter Court | 100.0% | 5/8/2026 | Yes | HEM Leasing LLC | 5,000 | 100.0% | 6/30/2034 | |
| 3.18 | Property | 1 | 45 Hickory Springs Industrial Drive | 100.0% | 5/8/2026 | Yes | Elite Radon | 6,000 | 100.0% | 5/31/2028 | |
| 3.19 | Property | 1 | 108 Dixie Drive | 100.0% | 5/8/2026 | Yes | Baker Imaging | 4,000 | 100.0% | 12/31/2029 | |
| 3.20 | Property | 1 | 195 Hickory Springs Industrial Drive | 100.0% | 5/8/2026 | Yes | Vivid Colors Landscapes LLC | 4,000 | 100.0% | 4/30/2030 | |
| 3.21 | Property | 1 | 182 Hickory Springs Industrial Drive | 100.0% | 5/8/2026 | Yes | Enrichment Plus LLC | 3,600 | 100.0% | 10/31/2026 | |
| 3.22 | Property | 1 | 180 Hickory Springs Industrial Drive | 100.0% | 5/8/2026 | Yes | MasTec Inc. | 3,600 | 100.0% | 4/30/2029 | |
| 4.00 | Loan | 66 | 1 | 2020 Main Street | 92.6% | 5/1/2026 | No | PricewaterhouseCoopers | 46,802 | 17.3% | 10/31/2030 |
| 5.00 | Loan | 16, 17, 18 | 1 | Astor Place Retail | 100.0% | 4/2/2026 | No | JPMorgan Chase | 13,318 | 48.0% | 10/31/2035 |
| 6.00 | Loan | 19 | 1 | Rayford's Edge Apartments | 95.5% | 2/27/2026 | NAP | NAP | NAP | NAP | NAP |
| 7.00 | Loan | 20 | 1 | The Shops at Rockvale | 82.4% | 4/10/2026 | No | Reading China&Glass / Nissley Wine | 23,995 | 8.2% | 1/31/2029 |
| 8.00 | Loan | 21, 22, 23, 24 | 1 | Frontera Crossing | 84.7% | 3/1/2026 | No | Celink | 37,539 | 22.7% | 12/31/2027 |
| 9.00 | Loan | 5, 25 | 1 | The Towers at Cupertino City Center | 89.8% | 2/11/2026 | No | Apple | 121,351 | 33.9% | 4/30/2032 |
| 10.00 | Loan | 5, 26, 27, 28, 29, 30 | 1 | Hamilton Place | 98.4% | 5/4/2026 | No | Barnes & Noble Booksellers | 29,743 | 7.7% | 1/31/2029 |
| 11.00 | Loan | 5, 31, 32, 33, 34, 35, 36, 67 | 1 | 535 & 545 5th Avenue | 88.8% | 11/18/2025 | No | Empire Offices 535 Fifth Holdings LLC | 48,758 | 9.6% | 8/31/2031 |
| 12.00 | Loan | 37, 38, 39, 40, 41, 42, 43 | 2 | Aloft Chesapeake and Fairfield Inn & Suites Williamsburg | 72.9% | 3/31/2026 | |||||
| 12.01 | Property | 1 | Aloft Chesapeake | 81.6% | 3/31/2026 | NAP | NAP | NAP | NAP | NAP | |
| 12.02 | Property | 1 | Fairfield Inn & Suites Williamsburg | 65.0% | 3/31/2026 | NAP | NAP | NAP | NAP | NAP | |
| 13.00 | Loan | 44 | 2 | 150 Erasmus and 1520 Prospect | 100.0% | 5/25/2026 | |||||
| 13.01 | Property | 1 | 150 Erasmus Street | 100.0% | 5/25/2026 | NAP | NAP | NAP | NAP | NAP | |
| 13.02 | Property | 1 | 1520 Prospect Place | 100.0% | 5/25/2026 | NAP | NAP | NAP | NAP | NAP | |
| 14.00 | Loan | 1 | Palms to Pines Shopping Center | 89.8% | 4/28/2026 | No | Ross Dress for Less #2510 | 21,507 | 26.9% | 1/31/2034 | |
| 15.00 | Loan | 45 | 1 | Rock River Plaza | 98.7% | 3/2/2026 | No | Walmart | 194,747 | 50.0% | 8/31/2031 |
| 16.00 | Loan | 5, 46, 47, 48, 49, 68 | 1 | West Memorial Place | 78.8% | 2/28/2026 | No | Technip | 171,600 | 24.0% | 5/31/2036 |
| 17.00 | Loan | 50 | 1 | French Quarter Apartments | 94.3% | 1/14/2026 | NAP | NAP | NAP | NAP | NAP |
| 18.00 | Loan | 51 | 1 | 97 Fort Washington | 100.0% | 2/24/2026 | NAP | Royal Charter Presbyterian | 7,200 | 100.0% | 12/31/2033 |
| 19.00 | Loan | 52, 53, 54, 55, 56, 69 | 1 | Golden Hill | 78.3% | 5/4/2026 | No | Bloom Healthcare | 30,195 | 15.8% | 9/1/2031 |
| 20.00 | Loan | 57, 58, 59, 60 | 2 | Northern NJ Multifamily Portfolio | 97.4% | 5/20/2026 | |||||
| 20.01 | Property | 1 | 894 Kennedy Boulevard | 100.0% | 5/20/2026 | NAP | NAP | NAP | NAP | NAP | |
| 20.02 | Property | 1 | 211 64th Street | 94.4% | 5/20/2026 | NAP | NAP | NAP | NAP | NAP | |
| 21.00 | Loan | 70 | 1 | Hayes House Apartments | 100.0% | 2/17/2026 | NAP | NAP | NAP | NAP | NAP |
| 22.00 | Loan | 61 | 1 | Revi Columbus East | 91.3% | 4/14/2026 | NAP | NAP | NAP | NAP | NAP |
| 23.00 | Loan | 1 | Mountain Park Place | 89.4% | 3/19/2026 | No | United StatesPostal Service | 16,662 | 30.4% | 7/31/2029 | |
| 24.00 | Loan | 62, 63 | 1 | Noble Creek Shoppes | 93.7% | 5/4/2026 | No | Hobby Lobby Store, Inc. | 58,641 | 58.6% | 7/31/2035 |
| 25.00 | Loan | 1 | Long Beach Apartments | 93.0% | 4/27/2026 | NAP | NAP | NAP | NAP | NAP | |
| 26.00 | Loan | 1 | Grizzly Villas | 89.3% | 4/13/2026 | NAP | NAP | NAP | NAP | NAP | |
| 27.00 | Loan | 64 | 1 | 240 Columbia Avenue | 100.0% | 1/23/2026 | NAP | NAP | NAP | NAP | NAP |
| 28.00 | Loan | 65 | 1 | Top Value Storage | 91.7% | 4/15/2026 | NAP | NAP | NAP | NAP | NAP |
| 29.00 | Loan | 1 | Eco Midway MHC | 100.0% | 3/17/2026 | NAP | NAP | NAP | NAP | NAP |
| 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 | Second Largest Tenant | Second Largest Tenant SF | Second Largest Tenant % of NRA | Second Largest Tenant Lease Expiration Date | Third Largest Tenant | Third Largest Tenant SF |
| 1.00 | Loan | 6, 7 | 10 | St. Louis Portfolio | ||||||
| 1.01 | Property | 1 | Hampden Hall | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.02 | Property | 1 | Triumph on the Park | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.03 | Property | 1 | Sherwood Court | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.04 | Property | 1 | Gates at Forest Park | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.05 | Property | 1 | Park Lux | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.06 | Property | 1 | Fountain Row | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.07 | Property | 1 | Central Park | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.08 | Property | 1 | Maryland Lofts | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.09 | Property | 1 | Kenmore Court | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.10 | Property | 1 | Maryland Gardens | NAP | NAP | NAP | NAP | NAP | NAP | |
| 2.00 | Loan | 5, 8, 9, 10, 11 | 1 | Westroads Mall | AMC Westroads | 73,252 | 13.6% | 11/30/2028 | Toys R Us | 30,796 |
| 3.00 | Loan | 12, 13, 14, 15 | 22 | Northwest Atlanta Industrial Portfolio | ||||||
| 3.01 | Property | 1 | 120/130 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.02 | Property | 1 | 1688 White Circle | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.03 | Property | 1 | 1686 White Circle | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.04 | Property | 1 | 115 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.05 | Property | 1 | 2085 Redmond Circle | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.06 | Property | 1 | 101 East 18th Street | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.07 | Property | 1 | 1705 White Circle | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.08 | Property | 1 | 980 Kenmill Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.09 | Property | 1 | 90 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.10 | Property | 1 | 145 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.11 | Property | 1 | 3162 Acworth Forest Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.12 | Property | 1 | 105 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.13 | Property | 1 | 51/55/220 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.14 | Property | 1 | 206 Univeter Court | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.15 | Property | 1 | 88 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.16 | Property | 1 | 100 Saber Parkway | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.17 | Property | 1 | 202 Univeter Court | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.18 | Property | 1 | 45 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.19 | Property | 1 | 108 Dixie Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.20 | Property | 1 | 195 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.21 | Property | 1 | 182 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.22 | Property | 1 | 180 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.00 | Loan | 66 | 1 | 2020 Main Street | PNC Bank National Association | 23,386 | 8.6% | 9/30/2028 | New York Life Insurance Company | 22,539 |
| 5.00 | Loan | 16, 17, 18 | 1 | Astor Place Retail | Cha of Yulin (Jurian Tea House) | 1,019 | 3.7% | 7/31/2036 | NAP | NAP |
| 6.00 | Loan | 19 | 1 | Rayford's Edge Apartments | NAP | NAP | NAP | NAP | NAP | NAP |
| 7.00 | Loan | 20 | 1 | The Shops at Rockvale | Artisan Mill Co. | 15,143 | 5.2% | 4/30/2030 | Carter's | 15,000 |
| 8.00 | Loan | 21, 22, 23, 24 | 1 | Frontera Crossing | BGE, Inc. | 35,715 | 21.6% | 4/30/2029 | Micron Technology, Inc. | 17,072 |
| 9.00 | Loan | 5, 25 | 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 | 22,775 |
| 10.00 | Loan | 5, 26, 27, 28, 29, 30 | 1 | Hamilton Place | H&M | 23,231 | 6.0% | 1/31/2028 | Rodizio Grill | 11,284 |
| 11.00 | Loan | 5, 31, 32, 33, 34, 35, 36, 67 | 1 | 535 & 545 5th Avenue | Best Buy Stores, L.P. | 36,787 | 7.3% | 3/31/2031 | Laboratory Institute of Merchandising, Inc. | 30,160 |
| 12.00 | Loan | 37, 38, 39, 40, 41, 42, 43 | 2 | Aloft Chesapeake and Fairfield Inn & Suites Williamsburg | ||||||
| 12.01 | Property | 1 | Aloft Chesapeake | NAP | NAP | NAP | NAP | NAP | NAP | |
| 12.02 | Property | 1 | Fairfield Inn & Suites Williamsburg | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13.00 | Loan | 44 | 2 | 150 Erasmus and 1520 Prospect | ||||||
| 13.01 | Property | 1 | 150 Erasmus Street | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13.02 | Property | 1 | 1520 Prospect Place | NAP | NAP | NAP | NAP | NAP | NAP | |
| 14.00 | Loan | 1 | Palms to Pines Shopping Center | Grocery Outlet #531 | 20,000 | 25.0% | 9/30/2033 | Angel View | 10,738 | |
| 15.00 | Loan | 45 | 1 | Rock River Plaza | Lowe's | 131,644 | 33.8% | 5/31/2031 | Marshalls | 24,564 |
| 16.00 | Loan | 5, 46, 47, 48, 49, 68 | 1 | West Memorial Place | MODEC | 116,160 | 16.2% | 5/31/2036 | BP America | 91,343 |
| 17.00 | Loan | 50 | 1 | French Quarter Apartments | NAP | NAP | NAP | NAP | NAP | NAP |
| 18.00 | Loan | 51 | 1 | 97 Fort Washington | Verizon | 0 | 0.0% | 5/31/2028 | Metro PCS | 0 |
| 19.00 | Loan | 52, 53, 54, 55, 56, 69 | 1 | Golden Hill | NEI Electric Power Engineering | 27,094 | 14.2% | 7/31/2030 | The RMH Group | 25,229 |
| 20.00 | Loan | 57, 58, 59, 60 | 2 | Northern NJ Multifamily Portfolio | ||||||
| 20.01 | Property | 1 | 894 Kennedy Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | |
| 20.02 | Property | 1 | 211 64th Street | NAP | NAP | NAP | NAP | NAP | NAP | |
| 21.00 | Loan | 70 | 1 | Hayes House Apartments | NAP | NAP | NAP | NAP | NAP | NAP |
| 22.00 | Loan | 61 | 1 | Revi Columbus East | NAP | NAP | NAP | NAP | NAP | NAP |
| 23.00 | Loan | 1 | Mountain Park Place | Hope SpringsDistillery | 5,202 | 9.5% | 4/30/2033 | Northside PrimaryCare | 4,120 | |
| 24.00 | Loan | 62, 63 | 1 | Noble Creek Shoppes | Salvation Army | 19,055 | 19.0% | 11/30/2029 | Aaron's, Inc | 7,126 |
| 25.00 | Loan | 1 | Long Beach Apartments | NAP | NAP | NAP | NAP | NAP | NAP | |
| 26.00 | Loan | 1 | Grizzly Villas | NAP | NAP | NAP | NAP | NAP | NAP | |
| 27.00 | Loan | 64 | 1 | 240 Columbia Avenue | NAP | NAP | NAP | NAP | NAP | NAP |
| 28.00 | Loan | 65 | 1 | Top Value Storage | NAP | NAP | NAP | NAP | NAP | NAP |
| 29.00 | Loan | 1 | Eco Midway MHC | NAP | NAP | NAP | NAP | NAP | NAP |
| A-1-12 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Third Largest Tenant % of NRA | Third Largest Tenant Lease Expiration Date | Fourth Largest Tenant | Fourth Largest Tenant SF | Fourth Largest Tenant % of NRA | Fourth Largest Tenant Lease Expiration Date |
| 1.00 | Loan | 6, 7 | 10 | St. Louis Portfolio | ||||||
| 1.01 | Property | 1 | Hampden Hall | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.02 | Property | 1 | Triumph on the Park | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.03 | Property | 1 | Sherwood Court | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.04 | Property | 1 | Gates at Forest Park | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.05 | Property | 1 | Park Lux | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.06 | Property | 1 | Fountain Row | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.07 | Property | 1 | Central Park | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.08 | Property | 1 | Maryland Lofts | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.09 | Property | 1 | Kenmore Court | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.10 | Property | 1 | Maryland Gardens | NAP | NAP | NAP | NAP | NAP | NAP | |
| 2.00 | Loan | 5, 8, 9, 10, 11 | 1 | Westroads Mall | 5.7% | 10/31/2028 | The Container Store | 25,604 | 4.8% | 2/29/2032 |
| 3.00 | Loan | 12, 13, 14, 15 | 22 | Northwest Atlanta Industrial Portfolio | ||||||
| 3.01 | Property | 1 | 120/130 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.02 | Property | 1 | 1688 White Circle | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.03 | Property | 1 | 1686 White Circle | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.04 | Property | 1 | 115 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.05 | Property | 1 | 2085 Redmond Circle | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.06 | Property | 1 | 101 East 18th Street | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.07 | Property | 1 | 1705 White Circle | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.08 | Property | 1 | 980 Kenmill Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.09 | Property | 1 | 90 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.10 | Property | 1 | 145 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.11 | Property | 1 | 3162 Acworth Forest Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.12 | Property | 1 | 105 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.13 | Property | 1 | 51/55/220 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.14 | Property | 1 | 206 Univeter Court | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.15 | Property | 1 | 88 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.16 | Property | 1 | 100 Saber Parkway | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.17 | Property | 1 | 202 Univeter Court | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.18 | Property | 1 | 45 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.19 | Property | 1 | 108 Dixie Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.20 | Property | 1 | 195 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.21 | Property | 1 | 182 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.22 | Property | 1 | 180 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.00 | Loan | 66 | 1 | 2020 Main Street | 8.3% | 11/30/2030 | MGR / Regus | 22,145 | 8.2% | 5/31/2035 |
| 5.00 | Loan | 16, 17, 18 | 1 | Astor Place Retail | NAP | NAP | NAP | NAP | NAP | NAP |
| 6.00 | Loan | 19 | 1 | Rayford's Edge Apartments | NAP | NAP | NAP | NAP | NAP | NAP |
| 7.00 | Loan | 20 | 1 | The Shops at Rockvale | 5.1% | 1/31/2030 | Baseball Academy | 12,733 | 4.4% | 10/31/2030 |
| 8.00 | Loan | 21, 22, 23, 24 | 1 | Frontera Crossing | 10.3% | 3/31/2028 | US Marine Corps (USMC) | 12,957 | 7.8% | 4/22/2030 |
| 9.00 | Loan | 5, 25 | 1 | The Towers at Cupertino City Center | 6.4% | 2/28/2033 | Aptiv Services US, LLC | 14,488 | 4.0% | 5/31/2031 (11,778 SF); 2/28/2031 (2,710 SF) |
| 10.00 | Loan | 5, 26, 27, 28, 29, 30 | 1 | Hamilton Place | 2.9% | 12/31/2035 | Shoe Department/Encore | 11,096 | 2.9% | 7/31/2029 |
| 11.00 | Loan | 5, 31, 32, 33, 34, 35, 36, 67 | 1 | 535 & 545 5th Avenue | 5.9% | 11/30/2031 | Gardiner & Theobald, Inc. | 30,035 | 5.9% | 2/23/2031 |
| 12.00 | Loan | 37, 38, 39, 40, 41, 42, 43 | 2 | Aloft Chesapeake and Fairfield Inn & Suites Williamsburg | ||||||
| 12.01 | Property | 1 | Aloft Chesapeake | NAP | NAP | NAP | NAP | NAP | NAP | |
| 12.02 | Property | 1 | Fairfield Inn & Suites Williamsburg | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13.00 | Loan | 44 | 2 | 150 Erasmus and 1520 Prospect | ||||||
| 13.01 | Property | 1 | 150 Erasmus Street | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13.02 | Property | 1 | 1520 Prospect Place | NAP | NAP | NAP | NAP | NAP | NAP | |
| 14.00 | Loan | 1 | Palms to Pines Shopping Center | 13.4% | 1/31/2032 | Chef Tanya's Kitchen | 4,725 | 5.9% | 1,200 SF expiring
12/31/2025; 1,500 SF expiring 09/30/2026; 900 SF expiring 04/30/2027; 1,125 SF expiring 06/30/2028 | |
| 15.00 | Loan | 45 | 1 | Rock River Plaza | 6.3% | 4/30/2029 | Dollar Tree | 11,640 | 3.0% | 4/30/2029 |
| 16.00 | Loan | 5, 46, 47, 48, 49, 68 | 1 | West Memorial Place | 12.8% | 9/30/2029 | CBRE, Inc. | 57,200 | 8.0% | 8/31/2035 |
| 17.00 | Loan | 50 | 1 | French Quarter Apartments | NAP | NAP | NAP | NAP | NAP | NAP |
| 18.00 | Loan | 51 | 1 | 97 Fort Washington | 0.0% | 10/31/2029 | NAP | NAP | NAP | NAP |
| 19.00 | Loan | 52, 53, 54, 55, 56, 69 | 1 | Golden Hill | 13.2% | 1/31/2028 | Vial Fotheringham | 6,450 | 3.4% | 10/31/2030 |
| 20.00 | Loan | 57, 58, 59, 60 | 2 | Northern NJ Multifamily Portfolio | ||||||
| 20.01 | Property | 1 | 894 Kennedy Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | |
| 20.02 | Property | 1 | 211 64th Street | NAP | NAP | NAP | NAP | NAP | NAP | |
| 21.00 | Loan | 70 | 1 | Hayes House Apartments | NAP | NAP | NAP | NAP | NAP | NAP |
| 22.00 | Loan | 61 | 1 | Revi Columbus East | NAP | NAP | NAP | NAP | NAP | NAP |
| 23.00 | Loan | 1 | Mountain Park Place | 7.5% | 10/31/2032 | First CallEnvironmental | 3,484 | 6.4% | 1/31/2028 | |
| 24.00 | Loan | 62, 63 | 1 | Noble Creek Shoppes | 7.1% | 6/30/2028 | PSP Stores, LLC (Pet Supplies Plus) | 6,835 | 6.8% | 3/31/2030 |
| 25.00 | Loan | 1 | Long Beach Apartments | NAP | NAP | NAP | NAP | NAP | NAP | |
| 26.00 | Loan | 1 | Grizzly Villas | NAP | NAP | NAP | NAP | NAP | NAP | |
| 27.00 | Loan | 64 | 1 | 240 Columbia Avenue | NAP | NAP | NAP | NAP | NAP | NAP |
| 28.00 | Loan | 65 | 1 | Top Value Storage | NAP | NAP | NAP | NAP | NAP | NAP |
| 29.00 | Loan | 1 | Eco Midway MHC | NAP | NAP | NAP | NAP | NAP | NAP |
| A-1-13 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Fifth Largest Tenant | Fifth Largest Tenant SF | Fifth Largest Tenant % of NRA | Fifth Largest Tenant Lease Expiration Date | Environmental Phase I Report Date | Environmental Phase II Report Date |
| 1.00 | Loan | 6, 7 | 10 | St. Louis Portfolio | ||||||
| 1.01 | Property | 1 | Hampden Hall | NAP | NAP | NAP | NAP | 2/20/2026 | NAP | |
| 1.02 | Property | 1 | Triumph on the Park | NAP | NAP | NAP | NAP | 2/20/2026 | NAP | |
| 1.03 | Property | 1 | Sherwood Court | NAP | NAP | NAP | NAP | 2/23/2026 | NAP | |
| 1.04 | Property | 1 | Gates at Forest Park | NAP | NAP | NAP | NAP | 2/18/2026 | NAP | |
| 1.05 | Property | 1 | Park Lux | NAP | NAP | NAP | NAP | 2/20/2026 | NAP | |
| 1.06 | Property | 1 | Fountain Row | NAP | NAP | NAP | NAP | 2/20/2026 | 4/24/2026 | |
| 1.07 | Property | 1 | Central Park | NAP | NAP | NAP | NAP | 2/18/2026 | NAP | |
| 1.08 | Property | 1 | Maryland Lofts | NAP | NAP | NAP | NAP | 2/18/2026 | NAP | |
| 1.09 | Property | 1 | Kenmore Court | NAP | NAP | NAP | NAP | 2/20/2026 | NAP | |
| 1.10 | Property | 1 | Maryland Gardens | NAP | NAP | NAP | NAP | 2/23/2026 | NAP | |
| 2.00 | Loan | 5, 8, 9, 10, 11 | 1 | Westroads Mall | H&M | 18,377 | 3.4% | 1/31/2028 | 4/21/2026 | NAP |
| 3.00 | Loan | 12, 13, 14, 15 | 22 | Northwest Atlanta Industrial Portfolio | ||||||
| 3.01 | Property | 1 | 120/130 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | 1/21/2026 | NAP | |
| 3.02 | Property | 1 | 1688 White Circle | NAP | NAP | NAP | NAP | 1/20/2026 | NAP | |
| 3.03 | Property | 1 | 1686 White Circle | NAP | NAP | NAP | NAP | 1/20/2026 | NAP | |
| 3.04 | Property | 1 | 115 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | 1/21/2026 | NAP | |
| 3.05 | Property | 1 | 2085 Redmond Circle | NAP | NAP | NAP | NAP | 1/20/2026 | NAP | |
| 3.06 | Property | 1 | 101 East 18th Street | NAP | NAP | NAP | NAP | 1/20/2026 | NAP | |
| 3.07 | Property | 1 | 1705 White Circle | NAP | NAP | NAP | NAP | 1/20/2026 | NAP | |
| 3.08 | Property | 1 | 980 Kenmill Drive | NAP | NAP | NAP | NAP | 1/16/2026 | NAP | |
| 3.09 | Property | 1 | 90 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | 1/21/2026 | NAP | |
| 3.10 | Property | 1 | 145 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | 1/21/2026 | NAP | |
| 3.11 | Property | 1 | 3162 Acworth Forest Drive | NAP | NAP | NAP | NAP | 1/15/2026 | NAP | |
| 3.12 | Property | 1 | 105 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | 1/21/2026 | NAP | |
| 3.13 | Property | 1 | 51/55/220 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | 1/21/2026 | NAP | |
| 3.14 | Property | 1 | 206 Univeter Court | NAP | NAP | NAP | NAP | 1/19/2026 | NAP | |
| 3.15 | Property | 1 | 88 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | 1/21/2026 | NAP | |
| 3.16 | Property | 1 | 100 Saber Parkway | NAP | NAP | NAP | NAP | 1/20/2026 | NAP | |
| 3.17 | Property | 1 | 202 Univeter Court | NAP | NAP | NAP | NAP | 1/19/2026 | NAP | |
| 3.18 | Property | 1 | 45 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | 1/21/2026 | NAP | |
| 3.19 | Property | 1 | 108 Dixie Drive | NAP | NAP | NAP | NAP | 1/20/2026 | NAP | |
| 3.20 | Property | 1 | 195 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | 1/21/2026 | NAP | |
| 3.21 | Property | 1 | 182 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | 1/21/2026 | NAP | |
| 3.22 | Property | 1 | 180 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | 1/21/2026 | NAP | |
| 4.00 | Loan | 66 | 1 | 2020 Main Street | GSA, Public Buildings Service | 20,784 | 7.7% | 1/29/2031 | 4/8/2026 | NAP |
| 5.00 | Loan | 16, 17, 18 | 1 | Astor Place Retail | NAP | NAP | NAP | NAP | 4/15/2026 | NAP |
| 6.00 | Loan | 19 | 1 | Rayford's Edge Apartments | NAP | NAP | NAP | NAP | 12/30/2025 | NAP |
| 7.00 | Loan | 20 | 1 | The Shops at Rockvale | Lee | Wrangler Clearance | 12,154 | 4.2% | 4/30/2029 | 2/17/2026 | NAP |
| 8.00 | Loan | 21, 22, 23, 24 | 1 | Frontera Crossing | Aspen University | 12,193 | 7.4% | 10/31/2028 | 2/19/2026 | NAP |
| 9.00 | Loan | 5, 25 | 1 | The Towers at Cupertino City Center | Gridmatic | 12,096 | 3.4% | 12/31/2027 | 1/21/2026 | NAP |
| 10.00 | Loan | 5, 26, 27, 28, 29, 30 | 1 | Hamilton Place | Bath & Body Works / The White Barn Candle Co. | 10,545 | 2.7% | 1/31/2036 | 3/24/2026 | NAP |
| 11.00 | Loan | 5, 31, 32, 33, 34, 35, 36, 67 | 1 | 535 & 545 5th Avenue | NBA Media Ventures, LLC (The NBA Store) | 25,562 | 5.0% | 1/18/2036 | 4/24/2025 | NAP |
| 12.00 | Loan | 37, 38, 39, 40, 41, 42, 43 | 2 | Aloft Chesapeake and Fairfield Inn & Suites Williamsburg | ||||||
| 12.01 | Property | 1 | Aloft Chesapeake | NAP | NAP | NAP | NAP | 2/4/2026 | NAP | |
| 12.02 | Property | 1 | Fairfield Inn & Suites Williamsburg | NAP | NAP | NAP | NAP | 2/4/2026 | NAP | |
| 13.00 | Loan | 44 | 2 | 150 Erasmus and 1520 Prospect | ||||||
| 13.01 | Property | 1 | 150 Erasmus Street | NAP | NAP | NAP | NAP | 3/20/2026 | NAP | |
| 13.02 | Property | 1 | 1520 Prospect Place | NAP | NAP | NAP | NAP | 3/20/2026 | NAP | |
| 14.00 | Loan | 1 | Palms to Pines Shopping Center | Cosmo Prof #9517 | 3,325 | 4.2% | 11/30/2027 | 11/21/2025 | NAP | |
| 15.00 | Loan | 45 | 1 | Rock River Plaza | Mcalister's Deli | 3,755 | 1.0% | 12/31/2029 | 3/17/2026 | NAP |
| 16.00 | Loan | 5, 46, 47, 48, 49, 68 | 1 | West Memorial Place | Nvent | 28,718 | 4.0% | 12/31/2027 | 3/5/2026 | NAP |
| 17.00 | Loan | 50 | 1 | French Quarter Apartments | NAP | NAP | NAP | NAP | 12/30/2025 | NAP |
| 18.00 | Loan | 51 | 1 | 97 Fort Washington | NAP | NAP | NAP | NAP | 3/4/2026 | NAP |
| 19.00 | Loan | 52, 53, 54, 55, 56, 69 | 1 | Golden Hill | Intervention | 6,434 | 3.4% | 2/28/2027 | 3/20/2026 | NAP |
| 20.00 | Loan | 57, 58, 59, 60 | 2 | Northern NJ Multifamily Portfolio | ||||||
| 20.01 | Property | 1 | 894 Kennedy Boulevard | NAP | NAP | NAP | NAP | 5/26/2026 | NAP | |
| 20.02 | Property | 1 | 211 64th Street | NAP | NAP | NAP | NAP | 5/26/2026 | NAP | |
| 21.00 | Loan | 70 | 1 | Hayes House Apartments | NAP | NAP | NAP | NAP | 1/23/2026 | NAP |
| 22.00 | Loan | 61 | 1 | Revi Columbus East | NAP | NAP | NAP | NAP | 3/12/2026 | NAP |
| 23.00 | Loan | 1 | Mountain Park Place | At Yourserviceanesthesia,LLC | 3,138 | 5.7% | 2/28/2027 | 3/2/2026 | NAP | |
| 24.00 | Loan | 62, 63 | 1 | Noble Creek Shoppes | Noble Creek Family Dentistry | 2,158 | 2.2% | 8/31/2028 | 2/4/2026 | NAP |
| 25.00 | Loan | 1 | Long Beach Apartments | NAP | NAP | NAP | NAP | 3/23/2026 | NAP | |
| 26.00 | Loan | 1 | Grizzly Villas | NAP | NAP | NAP | NAP | 1/16/2026 | NAP | |
| 27.00 | Loan | 64 | 1 | 240 Columbia Avenue | NAP | NAP | NAP | NAP | 1/9/2026 | NAP |
| 28.00 | Loan | 65 | 1 | Top Value Storage | NAP | NAP | NAP | NAP | 2/25/2026 | NAP |
| 29.00 | Loan | 1 | Eco Midway MHC | NAP | NAP | NAP | NAP | 2/25/2026 | NAP |
| A-1-14 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Engineering Report Date | Seismic Report Date | PML or SEL (%) | Flood Zone | Ownership Interest | Ground Lease Expiration Date | Ground Lease Extension Terms | Annual Ground Lease Payment as of the Cut-off Date ($) |
| 1.00 | Loan | 6, 7 | 10 | St. Louis Portfolio | ||||||||
| 1.01 | Property | 1 | Hampden Hall | 3/24/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 1.02 | Property | 1 | Triumph on the Park | 3/24/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 1.03 | Property | 1 | Sherwood Court | 3/24/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 1.04 | Property | 1 | Gates at Forest Park | 3/24/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 1.05 | Property | 1 | Park Lux | 3/24/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 1.06 | Property | 1 | Fountain Row | 2/23/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 1.07 | Property | 1 | Central Park | 3/24/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 1.08 | Property | 1 | Maryland Lofts | 2/23/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 1.09 | Property | 1 | Kenmore Court | 2/23/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 1.10 | Property | 1 | Maryland Gardens | 2/23/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 2.00 | Loan | 5, 8, 9, 10, 11 | 1 | Westroads Mall | 4/22/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP |
| 3.00 | Loan | 12, 13, 14, 15 | 22 | Northwest Atlanta Industrial Portfolio | ||||||||
| 3.01 | Property | 1 | 120/130 Hickory Springs Industrial Drive | 1/20/2026 | NAP | NAP | No | Fee/Leasehold | 12/1/2027 | None | 0.00 | |
| 3.02 | Property | 1 | 1688 White Circle | 1/20/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 3.03 | Property | 1 | 1686 White Circle | 1/20/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 3.04 | Property | 1 | 115 Hickory Springs Industrial Drive | 1/20/2026 | NAP | NAP | No | Leasehold | 12/1/2031 | None | 0.00 | |
| 3.05 | Property | 1 | 2085 Redmond Circle | 1/20/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 3.06 | Property | 1 | 101 East 18th Street | 1/20/2026 | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | |
| 3.07 | Property | 1 | 1705 White Circle | 1/20/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 3.08 | Property | 1 | 980 Kenmill Drive | 1/20/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 3.09 | Property | 1 | 90 Hickory Springs Industrial Drive | 1/20/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 3.10 | Property | 1 | 145 Hickory Springs Industrial Drive | 1/20/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 3.11 | Property | 1 | 3162 Acworth Forest Drive | 1/20/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 3.12 | Property | 1 | 105 Hickory Springs Industrial Drive | 1/20/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 3.13 | Property | 1 | 51/55/220 Hickory Springs Industrial Drive | 1/20/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 3.14 | Property | 1 | 206 Univeter Court | 1/20/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 3.15 | Property | 1 | 88 Hickory Springs Industrial Drive | 1/20/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 3.16 | Property | 1 | 100 Saber Parkway | 1/20/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 3.17 | Property | 1 | 202 Univeter Court | 1/20/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 3.18 | Property | 1 | 45 Hickory Springs Industrial Drive | 1/20/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 3.19 | Property | 1 | 108 Dixie Drive | 1/20/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 3.20 | Property | 1 | 195 Hickory Springs Industrial Drive | 1/20/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 3.21 | Property | 1 | 182 Hickory Springs Industrial Drive | 1/20/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 3.22 | Property | 1 | 180 Hickory Springs Industrial Drive | 1/20/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 4.00 | Loan | 66 | 1 | 2020 Main Street | 4/8/2026 | 4/29/2026 | 8% | No | Fee | NAP | NAP | NAP |
| 5.00 | Loan | 16, 17, 18 | 1 | Astor Place Retail | 4/14/2026 | NAP | NAP | No | Leasehold | 12/31/2102 | 1 Option - 99 Years | 1.00 |
| 6.00 | Loan | 19 | 1 | Rayford's Edge Apartments | 12/30/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP |
| 7.00 | Loan | 20 | 1 | The Shops at Rockvale | 2/17/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP |
| 8.00 | Loan | 21, 22, 23, 24 | 1 | Frontera Crossing | 2/17/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP |
| 9.00 | Loan | 5, 25 | 1 | The Towers at Cupertino City Center | 1/21/2026 | 1/21/2026 | 16% | No | Fee | NAP | NAP | NAP |
| 10.00 | Loan | 5, 26, 27, 28, 29, 30 | 1 | Hamilton Place | 3/24/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP |
| 11.00 | Loan | 5, 31, 32, 33, 34, 35, 36, 67 | 1 | 535 & 545 5th Avenue | 4/29/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP |
| 12.00 | Loan | 37, 38, 39, 40, 41, 42, 43 | 2 | Aloft Chesapeake and Fairfield Inn & Suites Williamsburg | ||||||||
| 12.01 | Property | 1 | Aloft Chesapeake | 2/4/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 12.02 | Property | 1 | Fairfield Inn & Suites Williamsburg | 2/4/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 13.00 | Loan | 44 | 2 | 150 Erasmus and 1520 Prospect | ||||||||
| 13.01 | Property | 1 | 150 Erasmus Street | 3/20/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 13.02 | Property | 1 | 1520 Prospect Place | 3/20/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 14.00 | Loan | 1 | Palms to Pines Shopping Center | 11/21/2025 | 11/21/2025 | 12% | No | Fee | NAP | NAP | NAP | |
| 15.00 | Loan | 45 | 1 | Rock River Plaza | 3/13/2026 | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP |
| 16.00 | Loan | 5, 46, 47, 48, 49, 68 | 1 | West Memorial Place | 3/2/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP |
| 17.00 | Loan | 50 | 1 | French Quarter Apartments | 12/30/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP |
| 18.00 | Loan | 51 | 1 | 97 Fort Washington | 3/4/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP |
| 19.00 | Loan | 52, 53, 54, 55, 56, 69 | 1 | Golden Hill | 3/20/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP |
| 20.00 | Loan | 57, 58, 59, 60 | 2 | Northern NJ Multifamily Portfolio | ||||||||
| 20.01 | Property | 1 | 894 Kennedy Boulevard | 5/26/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 20.02 | Property | 1 | 211 64th Street | 5/26/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 21.00 | Loan | 70 | 1 | Hayes House Apartments | 1/21/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP |
| 22.00 | Loan | 61 | 1 | Revi Columbus East | 3/12/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP |
| 23.00 | Loan | 1 | Mountain Park Place | 2/23/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 24.00 | Loan | 62, 63 | 1 | Noble Creek Shoppes | 2/5/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP |
| 25.00 | Loan | 1 | Long Beach Apartments | 3/23/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 26.00 | Loan | 1 | Grizzly Villas | 10/22/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | |
| 27.00 | Loan | 64 | 1 | 240 Columbia Avenue | 1/9/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP |
| 28.00 | Loan | 65 | 1 | Top Value Storage | 2/25/2026 | NAP | NAP | No | Fee | NAP | NAP | NAP |
| 29.00 | Loan | 1 | Eco Midway MHC | 2/25/2026 | 2/25/2026 | 6% | No | Fee | NAP | NAP | NAP |
| A-1-15 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Annual Ground Rent Increases (Y/N) | Upfront RE Tax Reserve ($) | Monthly RE Tax Reserve ($) | Upfront Insurance Reserve ($) | Monthly Insurance Reserve ($) | Upfront Replacement / PIP Reserve ($) | Monthly Replacement / FF&E Reserve ($) | Replacement Reserve Caps ($) |
| 1.00 | Loan | 6, 7 | 10 | St. Louis Portfolio | 248,778 | 49,756 | 0 | Springing | 0 | 11,771 | 0 | |
| 1.01 | Property | 1 | Hampden Hall | NAP | ||||||||
| 1.02 | Property | 1 | Triumph on the Park | NAP | ||||||||
| 1.03 | Property | 1 | Sherwood Court | NAP | ||||||||
| 1.04 | Property | 1 | Gates at Forest Park | NAP | ||||||||
| 1.05 | Property | 1 | Park Lux | NAP | ||||||||
| 1.06 | Property | 1 | Fountain Row | NAP | ||||||||
| 1.07 | Property | 1 | Central Park | NAP | ||||||||
| 1.08 | Property | 1 | Maryland Lofts | NAP | ||||||||
| 1.09 | Property | 1 | Kenmore Court | NAP | ||||||||
| 1.10 | Property | 1 | Maryland Gardens | NAP | ||||||||
| 2.00 | Loan | 5, 8, 9, 10, 11 | 1 | Westroads Mall | NAP | 0 | Springing | 0 | Springing | 0 | 8,967 | 0 |
| 3.00 | Loan | 12, 13, 14, 15 | 22 | Northwest Atlanta Industrial Portfolio | 455,521 | 50,613 | 67,091 | Springing | 0 | 3,230 | 0 | |
| 3.01 | Property | 1 | 120/130 Hickory Springs Industrial Drive | No | ||||||||
| 3.02 | Property | 1 | 1688 White Circle | NAP | ||||||||
| 3.03 | Property | 1 | 1686 White Circle | NAP | ||||||||
| 3.04 | Property | 1 | 115 Hickory Springs Industrial Drive | No | ||||||||
| 3.05 | Property | 1 | 2085 Redmond Circle | NAP | ||||||||
| 3.06 | Property | 1 | 101 East 18th Street | NAP | ||||||||
| 3.07 | Property | 1 | 1705 White Circle | NAP | ||||||||
| 3.08 | Property | 1 | 980 Kenmill Drive | NAP | ||||||||
| 3.09 | Property | 1 | 90 Hickory Springs Industrial Drive | NAP | ||||||||
| 3.10 | Property | 1 | 145 Hickory Springs Industrial Drive | NAP | ||||||||
| 3.11 | Property | 1 | 3162 Acworth Forest Drive | NAP | ||||||||
| 3.12 | Property | 1 | 105 Hickory Springs Industrial Drive | NAP | ||||||||
| 3.13 | Property | 1 | 51/55/220 Hickory Springs Industrial Drive | NAP | ||||||||
| 3.14 | Property | 1 | 206 Univeter Court | NAP | ||||||||
| 3.15 | Property | 1 | 88 Hickory Springs Industrial Drive | NAP | ||||||||
| 3.16 | Property | 1 | 100 Saber Parkway | NAP | ||||||||
| 3.17 | Property | 1 | 202 Univeter Court | NAP | ||||||||
| 3.18 | Property | 1 | 45 Hickory Springs Industrial Drive | NAP | ||||||||
| 3.19 | Property | 1 | 108 Dixie Drive | NAP | ||||||||
| 3.20 | Property | 1 | 195 Hickory Springs Industrial Drive | NAP | ||||||||
| 3.21 | Property | 1 | 182 Hickory Springs Industrial Drive | NAP | ||||||||
| 3.22 | Property | 1 | 180 Hickory Springs Industrial Drive | NAP | ||||||||
| 4.00 | Loan | 66 | 1 | 2020 Main Street | NAP | 171,000 | 42,670 | 0 | Springing | 0 | 7,438 | 267,765 |
| 5.00 | Loan | 16, 17, 18 | 1 | Astor Place Retail | No | 0 | Springing | 0 | Springing | 0 | Springing | 0 |
| 6.00 | Loan | 19 | 1 | Rayford's Edge Apartments | NAP | 266,287 | 66,572 | 139,395 | 23,233 | 0 | 7,888 | 0 |
| 7.00 | Loan | 20 | 1 | The Shops at Rockvale | NAP | 55,541 | 11,108 | 26,230 | 13,115 | 0 | 3,656 | 0 |
| 8.00 | Loan | 21, 22, 23, 24 | 1 | Frontera Crossing | NAP | 190,567 | 38,113 | 19,438 | Springing | 0 | 4,131 | 0 |
| 9.00 | Loan | 5, 25 | 1 | The Towers at Cupertino City Center | NAP | 273,252 | 273,252 | 0 | Springing | 171,433 | 5,962 | 214,632 |
| 10.00 | Loan | 5, 26, 27, 28, 29, 30 | 1 | Hamilton Place | NAP | 815,971 | 163,194 | 0 | Springing | 1,511,281 | 8,027 | 240,824 |
| 11.00 | Loan | 5, 31, 32, 33, 34, 35, 36, 67 | 1 | 535 & 545 5th Avenue | NAP | 0 | Springing | 0 | Springing | 0 | 8,453 | 0 |
| 12.00 | Loan | 37, 38, 39, 40, 41, 42, 43 | 2 | Aloft Chesapeake and Fairfield Inn & Suites Williamsburg | 23,888 | 23,888 | 0 | Springing | 0 | 31,580 | 0 | |
| 12.01 | Property | 1 | Aloft Chesapeake | NAP | ||||||||
| 12.02 | Property | 1 | Fairfield Inn & Suites Williamsburg | NAP | ||||||||
| 13.00 | Loan | 44 | 2 | 150 Erasmus and 1520 Prospect | 3,952 | 565 | 25,651 | 4,275 | 0 | 875 | 0 | |
| 13.01 | Property | 1 | 150 Erasmus Street | NAP | ||||||||
| 13.02 | Property | 1 | 1520 Prospect Place | NAP | ||||||||
| 14.00 | Loan | 1 | Palms to Pines Shopping Center | NAP | 0 | 22,173 | 0 | Springing | 0 | 1,667 | 0 | |
| 15.00 | Loan | 45 | 1 | Rock River Plaza | NAP | 0 | Springing | 0 | Springing | 0 | Springing | 0 |
| 16.00 | Loan | 5, 46, 47, 48, 49, 68 | 1 | West Memorial Place | NAP | 1,369,372 | 282,091 | 143,096 | 11,925 | 11,932 | 11,932 | 0 |
| 17.00 | Loan | 50 | 1 | French Quarter Apartments | NAP | 45,712 | 22,856 | 38,752 | 4,306 | 0 | 2,310 | 0 |
| 18.00 | Loan | 51 | 1 | 97 Fort Washington | NAP | 206,698 | 34,450 | 0 | Springing | 61,589 | 0 | 0 |
| 19.00 | Loan | 52, 53, 54, 55, 56, 69 | 1 | Golden Hill | NAP | 41,950 | 41,950 | 0 | Springing | 3,188 | 3,188 | 0 |
| 20.00 | Loan | 57, 58, 59, 60 | 2 | Northern NJ Multifamily Portfolio | 0 | 7,924 | 7,687 | 3,843 | 0 | 1,011 | 0 | |
| 20.01 | Property | 1 | 894 Kennedy Boulevard | NAP | ||||||||
| 20.02 | Property | 1 | 211 64th Street | NAP | ||||||||
| 21.00 | Loan | 70 | 1 | Hayes House Apartments | NAP | 0 | 20,356 | 0 | Springing | 0 | 1,375 | 0 |
| 22.00 | Loan | 61 | 1 | Revi Columbus East | NAP | 0 | 2,951 | 20,044 | 2,863 | 0 | 1,667 | 0 |
| 23.00 | Loan | 1 | Mountain Park Place | NAP | 38,780 | 5,540 | 0 | Springing | 30,000 | 913 | 0 | |
| 24.00 | Loan | 62, 63 | 1 | Noble Creek Shoppes | NAP | 11,625 | 11,071 | 18,043 | 3,437 | 0 | 1,251 | 0 |
| 25.00 | Loan | 1 | Long Beach Apartments | NAP | 23,480 | 4,696 | 18,106 | 9,053 | 75,000 | 2,083 | 0 | |
| 26.00 | Loan | 1 | Grizzly Villas | NAP | 8,920 | 8,920 | 0 | Springing | 0 | 2,167 | 0 | |
| 27.00 | Loan | 64 | 1 | 240 Columbia Avenue | NAP | 6,626 | 6,626 | 3,995 | 1,332 | 0 | 146 | 0 |
| 28.00 | Loan | 65 | 1 | Top Value Storage | NAP | 73,039 | 8,295 | 0 | Springing | 0 | 401 | 0 |
| 29.00 | Loan | 1 | Eco Midway MHC | NAP | 15,081 | 1,795 | 2,239 | 1,066 | 0 | 158 | 0 |
| 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 | Upfront TI/LC Reserve ($) | Monthly TI/LC Reserve ($) | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Monthly Debt Service Reserve ($) | Debt Service Reserve Cap ($) | Upfront Deferred Maintenance Reserve ($) | Upfront Other Reserve ($) |
| 1.00 | Loan | 6, 7 | 10 | St. Louis Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 14,250 | 892,470 |
| 1.01 | Property | 1 | Hampden Hall | |||||||||
| 1.02 | Property | 1 | Triumph on the Park | |||||||||
| 1.03 | Property | 1 | Sherwood Court | |||||||||
| 1.04 | Property | 1 | Gates at Forest Park | |||||||||
| 1.05 | Property | 1 | Park Lux | |||||||||
| 1.06 | Property | 1 | Fountain Row | |||||||||
| 1.07 | Property | 1 | Central Park | |||||||||
| 1.08 | Property | 1 | Maryland Lofts | |||||||||
| 1.09 | Property | 1 | Kenmore Court | |||||||||
| 1.10 | Property | 1 | Maryland Gardens | |||||||||
| 2.00 | Loan | 5, 8, 9, 10, 11 | 1 | Westroads Mall | 1,488,600 | 67,255 | 0 | 0 | 0 | 0 | 106,557 | 91,001 |
| 3.00 | Loan | 12, 13, 14, 15 | 22 | Northwest Atlanta Industrial Portfolio | 500,000 | 16,151 | 750,000 | 0 | 0 | 0 | 51,854 | 285,000 |
| 3.01 | Property | 1 | 120/130 Hickory Springs Industrial Drive | |||||||||
| 3.02 | Property | 1 | 1688 White Circle | |||||||||
| 3.03 | Property | 1 | 1686 White Circle | |||||||||
| 3.04 | Property | 1 | 115 Hickory Springs Industrial Drive | |||||||||
| 3.05 | Property | 1 | 2085 Redmond Circle | |||||||||
| 3.06 | Property | 1 | 101 East 18th Street | |||||||||
| 3.07 | Property | 1 | 1705 White Circle | |||||||||
| 3.08 | Property | 1 | 980 Kenmill Drive | |||||||||
| 3.09 | Property | 1 | 90 Hickory Springs Industrial Drive | |||||||||
| 3.10 | Property | 1 | 145 Hickory Springs Industrial Drive | |||||||||
| 3.11 | Property | 1 | 3162 Acworth Forest Drive | |||||||||
| 3.12 | Property | 1 | 105 Hickory Springs Industrial Drive | |||||||||
| 3.13 | Property | 1 | 51/55/220 Hickory Springs Industrial Drive | |||||||||
| 3.14 | Property | 1 | 206 Univeter Court | |||||||||
| 3.15 | Property | 1 | 88 Hickory Springs Industrial Drive | |||||||||
| 3.16 | Property | 1 | 100 Saber Parkway | |||||||||
| 3.17 | Property | 1 | 202 Univeter Court | |||||||||
| 3.18 | Property | 1 | 45 Hickory Springs Industrial Drive | |||||||||
| 3.19 | Property | 1 | 108 Dixie Drive | |||||||||
| 3.20 | Property | 1 | 195 Hickory Springs Industrial Drive | |||||||||
| 3.21 | Property | 1 | 182 Hickory Springs Industrial Drive | |||||||||
| 3.22 | Property | 1 | 180 Hickory Springs Industrial Drive | |||||||||
| 4.00 | Loan | 66 | 1 | 2020 Main Street | 2,000,000 | 33,911 | 0 | 0 | 0 | 0 | 0 | 548,511 |
| 5.00 | Loan | 16, 17, 18 | 1 | Astor Place Retail | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 6.00 | Loan | 19 | 1 | Rayford's Edge Apartments | 0 | 0 | 0 | 0 | 0 | 0 | 85,000 | 0 |
| 7.00 | Loan | 20 | 1 | The Shops at Rockvale | 750,000 | 14,623 | 1,000,000 | 0 | 0 | 0 | 103,354 | 1,093,875 |
| 8.00 | Loan | 21, 22, 23, 24 | 1 | Frontera Crossing | 1,000,000 | 34,429 | 2,500,000 | 0 | 0 | 0 | 0 | 0 |
| 9.00 | Loan | 5, 25 | 1 | The Towers at Cupertino City Center | 2,000,000 | 59,615 | 3,000,000 | 0 | 0 | 0 | 0 | 3,735,219 |
| 10.00 | Loan | 5, 26, 27, 28, 29, 30 | 1 | Hamilton Place | 1,500,000 | 64,220 | 1,926,590 | 0 | 0 | 0 | 0 | 1,320,000 |
| 11.00 | Loan | 5, 31, 32, 33, 34, 35, 36, 67 | 1 | 535 & 545 5th Avenue | 52,000 | 0 | 0 | 0 | 0 | 0 | 100,750 | 2,515,028 |
| 12.00 | Loan | 37, 38, 39, 40, 41, 42, 43 | 2 | Aloft Chesapeake and Fairfield Inn & Suites Williamsburg | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,433,928 |
| 12.01 | Property | 1 | Aloft Chesapeake | |||||||||
| 12.02 | Property | 1 | Fairfield Inn & Suites Williamsburg | |||||||||
| 13.00 | Loan | 44 | 2 | 150 Erasmus and 1520 Prospect | 0 | 0 | 0 | 0 | 0 | 0 | 10,088 | 0 |
| 13.01 | Property | 1 | 150 Erasmus Street | |||||||||
| 13.02 | Property | 1 | 1520 Prospect Place | |||||||||
| 14.00 | Loan | 1 | Palms to Pines Shopping Center | 0 | 1,668 | 60,054 | 0 | 0 | 0 | 71,157 | 101,809 | |
| 15.00 | Loan | 45 | 1 | Rock River Plaza | 0 | Springing | 583,995 | 0 | 0 | 0 | 0 | 0 |
| 16.00 | Loan | 5, 46, 47, 48, 49, 68 | 1 | West Memorial Place | 5,149,153 | 149,153 | 0 | 0 | 0 | 0 | 62,215 | 62,215 |
| 17.00 | Loan | 50 | 1 | French Quarter Apartments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 18.00 | Loan | 51 | 1 | 97 Fort Washington | 0 | Springing | 0 | 0 | 0 | 0 | 11,250 | 134,088 |
| 19.00 | Loan | 52, 53, 54, 55, 56, 69 | 1 | Golden Hill | 531,877 | 31,877 | 0 | 0 | 0 | 0 | 161,989 | 1,665,629 |
| 20.00 | Loan | 57, 58, 59, 60 | 2 | Northern NJ Multifamily Portfolio | 0 | 0 | 0 | 0 | 0 | 0 | 1,344 | 0 |
| 20.01 | Property | 1 | 894 Kennedy Boulevard | |||||||||
| 20.02 | Property | 1 | 211 64th Street | |||||||||
| 21.00 | Loan | 70 | 1 | Hayes House Apartments | 0 | 0 | 0 | 0 | 0 | 0 | 4,688 | 0 |
| 22.00 | Loan | 61 | 1 | Revi Columbus East | 0 | 0 | 0 | 0 | 0 | 0 | 78,293 | 0 |
| 23.00 | Loan | 1 | Mountain Park Place | 0 | 2,283 | 82,191 | 0 | 0 | 0 | 0 | 0 | |
| 24.00 | Loan | 62, 63 | 1 | Noble Creek Shoppes | 225,000 | 4,170 | 0 | 0 | 0 | 0 | 0 | 0 |
| 25.00 | Loan | 1 | Long Beach Apartments | 0 | 0 | 0 | 0 | 0 | 0 | 11,563 | 0 | |
| 26.00 | Loan | 1 | Grizzly Villas | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 27.00 | Loan | 64 | 1 | 240 Columbia Avenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 28.00 | Loan | 65 | 1 | Top Value Storage | 0 | 0 | 0 | 0 | 0 | 0 | 9,344 | 0 |
| 29.00 | Loan | 1 | Eco Midway MHC | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | Monthly Other Reserve ($) | Other Reserve Description | Other Reserve Cap ($) | Holdback/ Earnout Amount ($) | Holdback/ Earnout Description | Lockbox Type |
| 1.00 | Loan | 6, 7 | 10 | St. Louis Portfolio | 0 | Environmental Reserve (Upfront: $381,250.00), Elevator Upgrades Reserve
(Upfront: $511,220.00) |
0 | 0 | NAP | Springing |
| 1.01 | Property | 1 | Hampden Hall | |||||||
| 1.02 | Property | 1 | Triumph on the Park | |||||||
| 1.03 | Property | 1 | Sherwood Court | |||||||
| 1.04 | Property | 1 | Gates at Forest Park | |||||||
| 1.05 | Property | 1 | Park Lux | |||||||
| 1.06 | Property | 1 | Fountain Row | |||||||
| 1.07 | Property | 1 | Central Park | |||||||
| 1.08 | Property | 1 | Maryland Lofts | |||||||
| 1.09 | Property | 1 | Kenmore Court | |||||||
| 1.10 | Property | 1 | Maryland Gardens | |||||||
| 2.00 | Loan | 5, 8, 9, 10, 11 | 1 | Westroads Mall | 0 | Gap Rent Reserve | 0 | 0 | NAP | Hard |
| 3.00 | Loan | 12, 13, 14, 15 | 22 | Northwest Atlanta Industrial Portfolio | 0 | Roof Repair Reserve | 0 | 0 | NAP | Hard |
| 3.01 | Property | 1 | 120/130 Hickory Springs Industrial Drive | |||||||
| 3.02 | Property | 1 | 1688 White Circle | |||||||
| 3.03 | Property | 1 | 1686 White Circle | |||||||
| 3.04 | Property | 1 | 115 Hickory Springs Industrial Drive | |||||||
| 3.05 | Property | 1 | 2085 Redmond Circle | |||||||
| 3.06 | Property | 1 | 101 East 18th Street | |||||||
| 3.07 | Property | 1 | 1705 White Circle | |||||||
| 3.08 | Property | 1 | 980 Kenmill Drive | |||||||
| 3.09 | Property | 1 | 90 Hickory Springs Industrial Drive | |||||||
| 3.10 | Property | 1 | 145 Hickory Springs Industrial Drive | |||||||
| 3.11 | Property | 1 | 3162 Acworth Forest Drive | |||||||
| 3.12 | Property | 1 | 105 Hickory Springs Industrial Drive | |||||||
| 3.13 | Property | 1 | 51/55/220 Hickory Springs Industrial Drive | |||||||
| 3.14 | Property | 1 | 206 Univeter Court | |||||||
| 3.15 | Property | 1 | 88 Hickory Springs Industrial Drive | |||||||
| 3.16 | Property | 1 | 100 Saber Parkway | |||||||
| 3.17 | Property | 1 | 202 Univeter Court | |||||||
| 3.18 | Property | 1 | 45 Hickory Springs Industrial Drive | |||||||
| 3.19 | Property | 1 | 108 Dixie Drive | |||||||
| 3.20 | Property | 1 | 195 Hickory Springs Industrial Drive | |||||||
| 3.21 | Property | 1 | 182 Hickory Springs Industrial Drive | |||||||
| 3.22 | Property | 1 | 180 Hickory Springs Industrial Drive | |||||||
| 4.00 | Loan | 66 | 1 | 2020 Main Street | Springing | Existing TI/LC Reserve Funds ($274,621); Rent Concessions Reserve ($273,890);
Springing Major Tenant Event Reserve Funds (Springing) |
0 | 0 | NAP | Soft |
| 5.00 | Loan | 16, 17, 18 | 1 | Astor Place Retail | 0 | NAP | 0 | 0 | NAP | Hard |
| 6.00 | Loan | 19 | 1 | Rayford's Edge Apartments | 6,667 | HVAC and Concrete Repairs Reserve | 0 | 0 | NAP | Soft |
| 7.00 | Loan | 20 | 1 | The Shops at Rockvale | 0 | Outstanding TI/LC (Upfront: $800,460), Outstanding Free Rent (Upfront: $293,415) | 0 | 0 | NAP | Hard |
| 8.00 | Loan | 21, 22, 23, 24 | 1 | Frontera Crossing | 0 | NAP | 0 | 0 | NAP | Hard |
| 9.00 | Loan | 5, 25 | 1 | The Towers at Cupertino City Center | 0 | Rent Concession Reserve ($665,801); Existing TI/LC Obligations Reserve ($3,069,418) | 0 | 0 | NAP | Hard |
| 10.00 | Loan | 5, 26, 27, 28, 29, 30 | 1 | Hamilton Place | 0 | Outstanding TI/LC Reserve | 0 | 0 | NAP | Hard |
| 11.00 | Loan | 5, 31, 32, 33, 34, 35, 36, 67 | 1 | 535 & 545 5th Avenue | 0 | Rent Concession Reserve | 0 | 0 | NAP | Hard |
| 12.00 | Loan | 37, 38, 39, 40, 41, 42, 43 | 2 | Aloft Chesapeake and Fairfield Inn & Suites Williamsburg | Springing | PIP Reserve (Upfront: $6,433,927.50, Monthly: Springing); Seasonality
Reserve (Upfront: $0, Monthly: Springing) |
0 | 0 | NAP | Springing |
| 12.01 | Property | 1 | Aloft Chesapeake | |||||||
| 12.02 | Property | 1 | Fairfield Inn & Suites Williamsburg | |||||||
| 13.00 | Loan | 44 | 2 | 150 Erasmus and 1520 Prospect | 0 | NAP | 0 | 0 | NAP | Springing |
| 13.01 | Property | 1 | 150 Erasmus Street | |||||||
| 13.02 | Property | 1 | 1520 Prospect Place | |||||||
| 14.00 | Loan | 1 | Palms to Pines Shopping Center | 0 | Rent Concession Reserve ($61,600); Existing TI/LC ($40,209) | 0 | 0 | NAP | Soft | |
| 15.00 | Loan | 45 | 1 | Rock River Plaza | 0 | NAP | 0 | 0 | NAP | Springing |
| 16.00 | Loan | 5, 46, 47, 48, 49, 68 | 1 | West Memorial Place | 317,792 | Accretive Leasing Reserve | 0 | 0 | NAP | Hard |
| 17.00 | Loan | 50 | 1 | French Quarter Apartments | 0 | NAP | 0 | 0 | NAP | Springing |
| 18.00 | Loan | 51 | 1 | 97 Fort Washington | 0 | Elevator Renovation Reserve | 0 | 0 | NAP | Springing |
| 19.00 | Loan | 52, 53, 54, 55, 56, 69 | 1 | Golden Hill | 0 | Outstanding TI Reserve ($1,540,703); Gap Rent Reserve ($124,926) | 0 | NAP | NAP | Hard |
| 20.00 | Loan | 57, 58, 59, 60 | 2 | Northern NJ Multifamily Portfolio | 0 | NAP | 0 | 0 | NAP | Springing |
| 20.01 | Property | 1 | 894 Kennedy Boulevard | |||||||
| 20.02 | Property | 1 | 211 64th Street | |||||||
| 21.00 | Loan | 70 | 1 | Hayes House Apartments | 0 | NAP | 0 | 0 | NAP | Springing |
| 22.00 | Loan | 61 | 1 | Revi Columbus East | 0 | NAP | 0 | 0 | NAP | Springing |
| 23.00 | Loan | 1 | Mountain Park Place | Springing | Springing Leasing Reserve Funds | 0 | 0 | NAP | Soft | |
| 24.00 | Loan | 62, 63 | 1 | Noble Creek Shoppes | Springing | Low DSCR Reserve | 0 | 0 | NAP | Springing |
| 25.00 | Loan | 1 | Long Beach Apartments | 0 | NAP | 0 | 0 | NAP | Springing | |
| 26.00 | Loan | 1 | Grizzly Villas | 0 | NAP | 0 | 0 | NAP | Springing | |
| 27.00 | Loan | 64 | 1 | 240 Columbia Avenue | 0 | NAP | 0 | 0 | NAP | Springing |
| 28.00 | Loan | 65 | 1 | Top Value Storage | 0 | NAP | 0 | 0 | NAP | Springing |
| 29.00 | Loan | 1 | Eco Midway MHC | 0 | NAP | 0 | 0 | NAP | Springing |
| A-1-18 |
ANNEX A-1 — CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Cash Management | Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) | Tenant Specific Excess Cash Trap Trigger (Y/N) | Pari Passu (Y/N) | Pari Passu in Trust Controlling (Y/N) | Trust Pari Passu Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) | Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) |
| 1.00 | Loan | 6, 7 | 10 | St. Louis Portfolio | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
| 1.01 | Property | 1 | Hampden Hall | |||||||||
| 1.02 | Property | 1 | Triumph on the Park | |||||||||
| 1.03 | Property | 1 | Sherwood Court | |||||||||
| 1.04 | Property | 1 | Gates at Forest Park | |||||||||
| 1.05 | Property | 1 | Park Lux | |||||||||
| 1.06 | Property | 1 | Fountain Row | |||||||||
| 1.07 | Property | 1 | Central Park | |||||||||
| 1.08 | Property | 1 | Maryland Lofts | |||||||||
| 1.09 | Property | 1 | Kenmore Court | |||||||||
| 1.10 | Property | 1 | Maryland Gardens | |||||||||
| 2.00 | Loan | 5, 8, 9, 10, 11 | 1 | Westroads Mall | Springing | Yes | Yes | Yes | Yes | 49,000,000 | 18,000,000 | 125,587.56 |
| 3.00 | Loan | 12, 13, 14, 15 | 22 | Northwest Atlanta Industrial Portfolio | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP |
| 3.01 | Property | 1 | 120/130 Hickory Springs Industrial Drive | |||||||||
| 3.02 | Property | 1 | 1688 White Circle | |||||||||
| 3.03 | Property | 1 | 1686 White Circle | |||||||||
| 3.04 | Property | 1 | 115 Hickory Springs Industrial Drive | |||||||||
| 3.05 | Property | 1 | 2085 Redmond Circle | |||||||||
| 3.06 | Property | 1 | 101 East 18th Street | |||||||||
| 3.07 | Property | 1 | 1705 White Circle | |||||||||
| 3.08 | Property | 1 | 980 Kenmill Drive | |||||||||
| 3.09 | Property | 1 | 90 Hickory Springs Industrial Drive | |||||||||
| 3.10 | Property | 1 | 145 Hickory Springs Industrial Drive | |||||||||
| 3.11 | Property | 1 | 3162 Acworth Forest Drive | |||||||||
| 3.12 | Property | 1 | 105 Hickory Springs Industrial Drive | |||||||||
| 3.13 | Property | 1 | 51/55/220 Hickory Springs Industrial Drive | |||||||||
| 3.14 | Property | 1 | 206 Univeter Court | |||||||||
| 3.15 | Property | 1 | 88 Hickory Springs Industrial Drive | |||||||||
| 3.16 | Property | 1 | 100 Saber Parkway | |||||||||
| 3.17 | Property | 1 | 202 Univeter Court | |||||||||
| 3.18 | Property | 1 | 45 Hickory Springs Industrial Drive | |||||||||
| 3.19 | Property | 1 | 108 Dixie Drive | |||||||||
| 3.20 | Property | 1 | 195 Hickory Springs Industrial Drive | |||||||||
| 3.21 | Property | 1 | 182 Hickory Springs Industrial Drive | |||||||||
| 3.22 | Property | 1 | 180 Hickory Springs Industrial Drive | |||||||||
| 4.00 | Loan | 66 | 1 | 2020 Main Street | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP |
| 5.00 | Loan | 16, 17, 18 | 1 | Astor Place Retail | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP |
| 6.00 | Loan | 19 | 1 | Rayford's Edge Apartments | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
| 7.00 | Loan | 20 | 1 | The Shops at Rockvale | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP |
| 8.00 | Loan | 21, 22, 23, 24 | 1 | Frontera Crossing | In Place | Yes | Yes | No | NAP | NAP | NAP | NAP |
| 9.00 | Loan | 5, 25 | 1 | The Towers at Cupertino City Center | Springing | Yes | Yes | Yes | No | 25,000,000 | 120,000,000 | 653,147.22 |
| 10.00 | Loan | 5, 26, 27, 28, 29, 30 | 1 | Hamilton Place | Springing | Yes | No | Yes | No | 25,000,000 | 46,900,000 | 307,222.66 |
| 11.00 | Loan | 5, 31, 32, 33, 34, 35, 36, 67 | 1 | 535 & 545 5th Avenue | In Place | Yes | Yes | Yes | No | 19,973,118 | 289,610,215 | 1,803,416.12 |
| 12.00 | Loan | 37, 38, 39, 40, 41, 42, 43 | 2 | Aloft Chesapeake and Fairfield Inn & Suites Williamsburg | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
| 12.01 | Property | 1 | Aloft Chesapeake | |||||||||
| 12.02 | Property | 1 | Fairfield Inn & Suites Williamsburg | |||||||||
| 13.00 | Loan | 44 | 2 | 150 Erasmus and 1520 Prospect | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
| 13.01 | Property | 1 | 150 Erasmus Street | |||||||||
| 13.02 | Property | 1 | 1520 Prospect Place | |||||||||
| 14.00 | Loan | 1 | Palms to Pines Shopping Center | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP | |
| 15.00 | Loan | 45 | 1 | Rock River Plaza | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP |
| 16.00 | Loan | 5, 46, 47, 48, 49, 68 | 1 | West Memorial Place | Springing | Yes | Yes | Yes | No | 10,000,000 | 96,000,000 | 570,616.67 |
| 17.00 | Loan | 50 | 1 | French Quarter Apartments | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
| 18.00 | Loan | 51 | 1 | 97 Fort Washington | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP |
| 19.00 | Loan | 52, 53, 54, 55, 56, 69 | 1 | Golden Hill | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP |
| 20.00 | Loan | 57, 58, 59, 60 | 2 | Northern NJ Multifamily Portfolio | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
| 20.01 | Property | 1 | 894 Kennedy Boulevard | |||||||||
| 20.02 | Property | 1 | 211 64th Street | |||||||||
| 21.00 | Loan | 70 | 1 | Hayes House Apartments | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
| 22.00 | Loan | 61 | 1 | Revi Columbus East | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
| 23.00 | Loan | 1 | Mountain Park Place | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP | |
| 24.00 | Loan | 62, 63 | 1 | Noble Creek Shoppes | Springing | Yes | Yes | No | NAP | NAP | NAP | NAP |
| 25.00 | Loan | 1 | Long Beach Apartments | Springing | Yes | No | No | NAP | NAP | NAP | NAP | |
| 26.00 | Loan | 1 | Grizzly Villas | Springing | Yes | No | No | NAP | NAP | NAP | NAP | |
| 27.00 | Loan | 64 | 1 | 240 Columbia Avenue | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
| 28.00 | Loan | 65 | 1 | Top Value Storage | Springing | Yes | No | No | No | NAP | NAP | NAP |
| 29.00 | Loan | 1 | Eco Midway MHC | Springing | Yes | No | No | NAP | NAP | NAP | NAP |
| 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 | Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) | Subordinate Companion Loan Cut-off Date Balance ($) | Subordinate Companion Loan Interest Rate | Whole Loan Cut-off Date Balance ($) | Whole Loan Monthly Debt Service ($) | Whole Loan Cut-off Date LTV Ratio (%) | Whole Loan Underwritten NCF DSCR (x) |
| 1.00 | Loan | 6, 7 | 10 | St. Louis Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 1.01 | Property | 1 | Hampden Hall | ||||||||
| 1.02 | Property | 1 | Triumph on the Park | ||||||||
| 1.03 | Property | 1 | Sherwood Court | ||||||||
| 1.04 | Property | 1 | Gates at Forest Park | ||||||||
| 1.05 | Property | 1 | Park Lux | ||||||||
| 1.06 | Property | 1 | Fountain Row | ||||||||
| 1.07 | Property | 1 | Central Park | ||||||||
| 1.08 | Property | 1 | Maryland Lofts | ||||||||
| 1.09 | Property | 1 | Kenmore Court | ||||||||
| 1.10 | Property | 1 | Maryland Gardens | ||||||||
| 2.00 | Loan | 5, 8, 9, 10, 11 | 1 | Westroads Mall | 467,464.81 | NAP | NAP | 67,000,000 | 467,464.81 | 53.3% | 2.20 |
| 3.00 | Loan | 12, 13, 14, 15 | 22 | Northwest Atlanta Industrial Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 3.01 | Property | 1 | 120/130 Hickory Springs Industrial Drive | ||||||||
| 3.02 | Property | 1 | 1688 White Circle | ||||||||
| 3.03 | Property | 1 | 1686 White Circle | ||||||||
| 3.04 | Property | 1 | 115 Hickory Springs Industrial Drive | ||||||||
| 3.05 | Property | 1 | 2085 Redmond Circle | ||||||||
| 3.06 | Property | 1 | 101 East 18th Street | ||||||||
| 3.07 | Property | 1 | 1705 White Circle | ||||||||
| 3.08 | Property | 1 | 980 Kenmill Drive | ||||||||
| 3.09 | Property | 1 | 90 Hickory Springs Industrial Drive | ||||||||
| 3.10 | Property | 1 | 145 Hickory Springs Industrial Drive | ||||||||
| 3.11 | Property | 1 | 3162 Acworth Forest Drive | ||||||||
| 3.12 | Property | 1 | 105 Hickory Springs Industrial Drive | ||||||||
| 3.13 | Property | 1 | 51/55/220 Hickory Springs Industrial Drive | ||||||||
| 3.14 | Property | 1 | 206 Univeter Court | ||||||||
| 3.15 | Property | 1 | 88 Hickory Springs Industrial Drive | ||||||||
| 3.16 | Property | 1 | 100 Saber Parkway | ||||||||
| 3.17 | Property | 1 | 202 Univeter Court | ||||||||
| 3.18 | Property | 1 | 45 Hickory Springs Industrial Drive | ||||||||
| 3.19 | Property | 1 | 108 Dixie Drive | ||||||||
| 3.20 | Property | 1 | 195 Hickory Springs Industrial Drive | ||||||||
| 3.21 | Property | 1 | 182 Hickory Springs Industrial Drive | ||||||||
| 3.22 | Property | 1 | 180 Hickory Springs Industrial Drive | ||||||||
| 4.00 | Loan | 66 | 1 | 2020 Main Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 5.00 | Loan | 16, 17, 18 | 1 | Astor Place Retail | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 6.00 | Loan | 19 | 1 | Rayford's Edge Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 7.00 | Loan | 20 | 1 | The Shops at Rockvale | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 8.00 | Loan | 21, 22, 23, 24 | 1 | Frontera Crossing | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 9.00 | Loan | 5, 25 | 1 | The Towers at Cupertino City Center | 789,219.56 | NAP | NAP | 145,000,000 | 789,219.56 | 63.6% | 1.69 |
| 10.00 | Loan | 5, 26, 27, 28, 29, 30 | 1 | Hamilton Place | 470,987.40 | NAP | NAP | 71,900,000 | 470,987.40 | 67.6% | 2.03 |
| 11.00 | Loan | 5, 31, 32, 33, 34, 35, 36, 67 | 1 | 535 & 545 5th Avenue | 1,927,789.65 | NAP | NAP | 309,583,333 | 1,927,789.65 | 63.2% | 1.30 |
| 12.00 | Loan | 37, 38, 39, 40, 41, 42, 43 | 2 | Aloft Chesapeake and Fairfield Inn & Suites Williamsburg | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 12.01 | Property | 1 | Aloft Chesapeake | ||||||||
| 12.02 | Property | 1 | Fairfield Inn & Suites Williamsburg | ||||||||
| 13.00 | Loan | 44 | 2 | 150 Erasmus and 1520 Prospect | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 13.01 | Property | 1 | 150 Erasmus Street | ||||||||
| 13.02 | Property | 1 | 1520 Prospect Place | ||||||||
| 14.00 | Loan | 1 | Palms to Pines Shopping Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 15.00 | Loan | 45 | 1 | Rock River Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 16.00 | Loan | 5, 46, 47, 48, 49, 68 | 1 | West Memorial Place | 630,055.90 | NAP | NAP | 106,000,000 | 630,055.90 | 56.4% | 1.42 |
| 17.00 | Loan | 50 | 1 | French Quarter Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 18.00 | Loan | 51 | 1 | 97 Fort Washington | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 19.00 | Loan | 52, 53, 54, 55, 56, 69 | 1 | Golden Hill | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 20.00 | Loan | 57, 58, 59, 60 | 2 | Northern NJ Multifamily Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 20.01 | Property | 1 | 894 Kennedy Boulevard | ||||||||
| 20.02 | Property | 1 | 211 64th Street | ||||||||
| 21.00 | Loan | 70 | 1 | Hayes House Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 22.00 | Loan | 61 | 1 | Revi Columbus East | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 23.00 | Loan | 1 | Mountain Park Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.00 | Loan | 62, 63 | 1 | Noble Creek Shoppes | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 25.00 | Loan | 1 | Long Beach Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 26.00 | Loan | 1 | Grizzly Villas | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 27.00 | Loan | 64 | 1 | 240 Columbia Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 28.00 | Loan | 65 | 1 | Top Value Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 29.00 | Loan | 1 | Eco Midway MHC | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 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 | Whole Loan Underwritten NOI Debt Yield (%) | Mezzanine Debt Cut-off Date Balance($) | Mezzanine Debt Interest Rate (%) | Total Debt Cut-off Date Balance ($) | Total Debt Monthly Debt Service ($) | Total Debt Cut-off Date LTV Ratio (%) | Total Debt Underwritten NCF DSCR (x) | Total Debt Underwritten NOI Debt Yield (%) |
| 1.00 | Loan | 6, 7 | 10 | St. Louis Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 1.01 | Property | 1 | Hampden Hall | |||||||||
| 1.02 | Property | 1 | Triumph on the Park | |||||||||
| 1.03 | Property | 1 | Sherwood Court | |||||||||
| 1.04 | Property | 1 | Gates at Forest Park | |||||||||
| 1.05 | Property | 1 | Park Lux | |||||||||
| 1.06 | Property | 1 | Fountain Row | |||||||||
| 1.07 | Property | 1 | Central Park | |||||||||
| 1.08 | Property | 1 | Maryland Lofts | |||||||||
| 1.09 | Property | 1 | Kenmore Court | |||||||||
| 1.10 | Property | 1 | Maryland Gardens | |||||||||
| 2.00 | Loan | 5, 8, 9, 10, 11 | 1 | Westroads Mall | 19.8% | 12,000,000 | 10.00000% | 79,000,000 | 568,853.70 | 62.8% | 1.81 | 16.8% |
| 3.00 | Loan | 12, 13, 14, 15 | 22 | Northwest Atlanta Industrial Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 3.01 | Property | 1 | 120/130 Hickory Springs Industrial Drive | |||||||||
| 3.02 | Property | 1 | 1688 White Circle | |||||||||
| 3.03 | Property | 1 | 1686 White Circle | |||||||||
| 3.04 | Property | 1 | 115 Hickory Springs Industrial Drive | |||||||||
| 3.05 | Property | 1 | 2085 Redmond Circle | |||||||||
| 3.06 | Property | 1 | 101 East 18th Street | |||||||||
| 3.07 | Property | 1 | 1705 White Circle | |||||||||
| 3.08 | Property | 1 | 980 Kenmill Drive | |||||||||
| 3.09 | Property | 1 | 90 Hickory Springs Industrial Drive | |||||||||
| 3.10 | Property | 1 | 145 Hickory Springs Industrial Drive | |||||||||
| 3.11 | Property | 1 | 3162 Acworth Forest Drive | |||||||||
| 3.12 | Property | 1 | 105 Hickory Springs Industrial Drive | |||||||||
| 3.13 | Property | 1 | 51/55/220 Hickory Springs Industrial Drive | |||||||||
| 3.14 | Property | 1 | 206 Univeter Court | |||||||||
| 3.15 | Property | 1 | 88 Hickory Springs Industrial Drive | |||||||||
| 3.16 | Property | 1 | 100 Saber Parkway | |||||||||
| 3.17 | Property | 1 | 202 Univeter Court | |||||||||
| 3.18 | Property | 1 | 45 Hickory Springs Industrial Drive | |||||||||
| 3.19 | Property | 1 | 108 Dixie Drive | |||||||||
| 3.20 | Property | 1 | 195 Hickory Springs Industrial Drive | |||||||||
| 3.21 | Property | 1 | 182 Hickory Springs Industrial Drive | |||||||||
| 3.22 | Property | 1 | 180 Hickory Springs Industrial Drive | |||||||||
| 4.00 | Loan | 66 | 1 | 2020 Main Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 5.00 | Loan | 16, 17, 18 | 1 | Astor Place Retail | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 6.00 | Loan | 19 | 1 | Rayford's Edge Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 7.00 | Loan | 20 | 1 | The Shops at Rockvale | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 8.00 | Loan | 21, 22, 23, 24 | 1 | Frontera Crossing | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 9.00 | Loan | 5, 25 | 1 | The Towers at Cupertino City Center | 11.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 10.00 | Loan | 5, 26, 27, 28, 29, 30 | 1 | Hamilton Place | 17.1% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 11.00 | Loan | 5, 31, 32, 33, 34, 35, 36, 67 | 1 | 535 & 545 5th Avenue | 9.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 12.00 | Loan | 37, 38, 39, 40, 41, 42, 43 | 2 | Aloft Chesapeake and Fairfield Inn & Suites Williamsburg | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 12.01 | Property | 1 | Aloft Chesapeake | |||||||||
| 12.02 | Property | 1 | Fairfield Inn & Suites Williamsburg | |||||||||
| 13.00 | Loan | 44 | 2 | 150 Erasmus and 1520 Prospect | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 13.01 | Property | 1 | 150 Erasmus Street | |||||||||
| 13.02 | Property | 1 | 1520 Prospect Place | |||||||||
| 14.00 | Loan | 1 | Palms to Pines Shopping Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 15.00 | Loan | 45 | 1 | Rock River Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 16.00 | Loan | 5, 46, 47, 48, 49, 68 | 1 | West Memorial Place | 10.6% | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 17.00 | Loan | 50 | 1 | French Quarter Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 18.00 | Loan | 51 | 1 | 97 Fort Washington | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 19.00 | Loan | 52, 53, 54, 55, 56, 69 | 1 | Golden Hill | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 20.00 | Loan | 57, 58, 59, 60 | 2 | Northern NJ Multifamily Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 20.01 | Property | 1 | 894 Kennedy Boulevard | |||||||||
| 20.02 | Property | 1 | 211 64th Street | |||||||||
| 21.00 | Loan | 70 | 1 | Hayes House Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 22.00 | Loan | 61 | 1 | Revi Columbus East | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 23.00 | Loan | 1 | Mountain Park Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.00 | Loan | 62, 63 | 1 | Noble Creek Shoppes | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 25.00 | Loan | 1 | Long Beach Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 26.00 | Loan | 1 | Grizzly Villas | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 27.00 | Loan | 64 | 1 | 240 Columbia Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 28.00 | Loan | 65 | 1 | Top Value Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 29.00 | Loan | 1 | Eco Midway MHC | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 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 | Future Additional Debt Permitted (Y/N) | Future Debt Permitted Type | Sponsor | Non-Recourse Carveout Guarantor |
| 1.00 | Loan | 6, 7 | 10 | St. Louis Portfolio | No | NAP | Victor Alston | Victor Alston |
| 1.01 | Property | 1 | Hampden Hall | |||||
| 1.02 | Property | 1 | Triumph on the Park | |||||
| 1.03 | Property | 1 | Sherwood Court | |||||
| 1.04 | Property | 1 | Gates at Forest Park | |||||
| 1.05 | Property | 1 | Park Lux | |||||
| 1.06 | Property | 1 | Fountain Row | |||||
| 1.07 | Property | 1 | Central Park | |||||
| 1.08 | Property | 1 | Maryland Lofts | |||||
| 1.09 | Property | 1 | Kenmore Court | |||||
| 1.10 | Property | 1 | Maryland Gardens | |||||
| 2.00 | Loan | 5, 8, 9, 10, 11 | 1 | Westroads Mall | No | NAP | BPR-FF JV LLC | BPR-FF JV LLC |
| 3.00 | Loan | 12, 13, 14, 15 | 22 | Northwest Atlanta Industrial Portfolio | No | NAP | Gabe Hrib and Michael Hrib | Gabe Hrib and Michael Hrib |
| 3.01 | Property | 1 | 120/130 Hickory Springs Industrial Drive | |||||
| 3.02 | Property | 1 | 1688 White Circle | |||||
| 3.03 | Property | 1 | 1686 White Circle | |||||
| 3.04 | Property | 1 | 115 Hickory Springs Industrial Drive | |||||
| 3.05 | Property | 1 | 2085 Redmond Circle | |||||
| 3.06 | Property | 1 | 101 East 18th Street | |||||
| 3.07 | Property | 1 | 1705 White Circle | |||||
| 3.08 | Property | 1 | 980 Kenmill Drive | |||||
| 3.09 | Property | 1 | 90 Hickory Springs Industrial Drive | |||||
| 3.10 | Property | 1 | 145 Hickory Springs Industrial Drive | |||||
| 3.11 | Property | 1 | 3162 Acworth Forest Drive | |||||
| 3.12 | Property | 1 | 105 Hickory Springs Industrial Drive | |||||
| 3.13 | Property | 1 | 51/55/220 Hickory Springs Industrial Drive | |||||
| 3.14 | Property | 1 | 206 Univeter Court | |||||
| 3.15 | Property | 1 | 88 Hickory Springs Industrial Drive | |||||
| 3.16 | Property | 1 | 100 Saber Parkway | |||||
| 3.17 | Property | 1 | 202 Univeter Court | |||||
| 3.18 | Property | 1 | 45 Hickory Springs Industrial Drive | |||||
| 3.19 | Property | 1 | 108 Dixie Drive | |||||
| 3.20 | Property | 1 | 195 Hickory Springs Industrial Drive | |||||
| 3.21 | Property | 1 | 182 Hickory Springs Industrial Drive | |||||
| 3.22 | Property | 1 | 180 Hickory Springs Industrial Drive | |||||
| 4.00 | Loan | 66 | 1 | 2020 Main Street | No | NAP | MGR Real Estate | Michael G. Rademaker |
| 5.00 | Loan | 16, 17, 18 | 1 | Astor Place Retail | No | NAP | The Related Companies, L.P. | The Related Companies, L.P. |
| 6.00 | Loan | 19 | 1 | Rayford's Edge Apartments | No | NAP | Feras Moussa, Brian Murray, Benjamin Suttles and Brandon Turner | Feras Moussa, Brian Murray, Benjamin Suttles and Brandon Turner |
| 7.00 | Loan | 20 | 1 | The Shops at Rockvale | No | NAP | Jeffrey Fernbach | Jeffrey Fernbach |
| 8.00 | Loan | 21, 22, 23, 24 | 1 | Frontera Crossing | No | NAP | FREP III Holdings, L.L.C. | FREP III Holdings, L.L.C. |
| 9.00 | Loan | 5, 25 | 1 | The Towers at Cupertino City Center | No | NAP | Prometheus Real Estate Group, Inc. | DNS Real Estate, LLC |
| 10.00 | Loan | 5, 26, 27, 28, 29, 30 | 1 | Hamilton Place | No | NAP | CBL & Associates Limited Partnership | CBL & Associates Limited Partnership |
| 11.00 | Loan | 5, 31, 32, 33, 34, 35, 36, 67 | 1 | 535 & 545 5th Avenue | No | NAP | Joseph Moinian | Joseph Moinian |
| 12.00 | Loan | 37, 38, 39, 40, 41, 42, 43 | 2 | Aloft Chesapeake and Fairfield Inn & Suites Williamsburg | No | NAP | Neel Dilip Desai | Neel Dilip Desai |
| 12.01 | Property | 1 | Aloft Chesapeake | |||||
| 12.02 | Property | 1 | Fairfield Inn & Suites Williamsburg | |||||
| 13.00 | Loan | 44 | 2 | 150 Erasmus and 1520 Prospect | No | NAP | Jacob Isaac Hirsch and Sam Wieder | Jacob Isaac Hirsch and Sam Wieder |
| 13.01 | Property | 1 | 150 Erasmus Street | |||||
| 13.02 | Property | 1 | 1520 Prospect Place | |||||
| 14.00 | Loan | 1 | Palms to Pines Shopping Center | No | NAP | Wood Investments Companies, Inc. | Patrick Wood | |
| 15.00 | Loan | 45 | 1 | Rock River Plaza | No | NAP | E. Stanley Kroenke | E. Stanley Kroenke |
| 16.00 | Loan | 5, 46, 47, 48, 49, 68 | 1 | West Memorial Place | No | NAP | Fuller Realty Interests and PCCP | PCCP Equity IX, LP, PCCP Equity IX (PF), LP, PCCP Equity IX (QF), LP,
Stephen Gregory Darnall, W. Stewart Smith and Paul R. Moreton |
| 17.00 | Loan | 50 | 1 | French Quarter Apartments | No | NAP | Manoj Manwani and Sachin Shah | Manoj Manwani and Sachin Shah |
| 18.00 | Loan | 51 | 1 | 97 Fort Washington | No | NAP | Marc Edelstein | Marc Edelstein |
| 19.00 | Loan | 52, 53, 54, 55, 56, 69 | 1 | Golden Hill | No | NAP | Propp Realty Management | JMK Realty LLC and Daryll Propp |
| 20.00 | Loan | 57, 58, 59, 60 | 2 | Northern NJ Multifamily Portfolio | No | NAP | Joel Eigner and Joseph Lebovits | Joel Eigner and Joseph Lebovits |
| 20.01 | Property | 1 | 894 Kennedy Boulevard | |||||
| 20.02 | Property | 1 | 211 64th Street | |||||
| 21.00 | Loan | 70 | 1 | Hayes House Apartments | No | NAP | Copperline Partners | Copperline Holdings, LLC and Robert Schlesinger |
| 22.00 | Loan | 61 | 1 | Revi Columbus East | No | NAP | John M. Hess, Michael Hess, and Edward Baranowski | John M. Hess, Michael Hess, and Edward Baranowski |
| 23.00 | Loan | 1 | Mountain Park Place | No | NAP | Michael Godin | Michael Godin | |
| 24.00 | Loan | 62, 63 | 1 | Noble Creek Shoppes | No | NAP | Benjamin Braunstein | Benjamin Braunstein |
| 25.00 | Loan | 1 | Long Beach Apartments | No | NAP | Jacob Seidenfeld and Shimon Kohn | Jacob Seidenfeld and Shimon Kohn | |
| 26.00 | Loan | 1 | Grizzly Villas | No | NAP | Megan McGinnis | Consolidated Capital Investments, LLC | |
| 27.00 | Loan | 64 | 1 | 240 Columbia Avenue | No | NAP | Paul Hilbert | Paul Hilbert |
| 28.00 | Loan | 65 | 1 | Top Value Storage | No | NAP | Steven Weinstock and Yaakov Brenner | Steven Weinstock and Yaakov Brenner |
| 29.00 | Loan | 1 | Eco Midway MHC | No | NAP | Andrew T. Cramer and Stephanie Cramer | Andrew T. Cramer and Stephanie Cramer |
| 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 | Delaware
Statutory Trust (Y/N) |
Tenants-in-common
(Y/N) |
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 ($) |
| 1.00 | Loan | 6, 7 | 10 | St. Louis Portfolio | No | No | Refinance | 50,000,000 | 0 | 0 | 0 | |
| 1.01 | Property | 1 | Hampden Hall | |||||||||
| 1.02 | Property | 1 | Triumph on the Park | |||||||||
| 1.03 | Property | 1 | Sherwood Court | |||||||||
| 1.04 | Property | 1 | Gates at Forest Park | |||||||||
| 1.05 | Property | 1 | Park Lux | |||||||||
| 1.06 | Property | 1 | Fountain Row | |||||||||
| 1.07 | Property | 1 | Central Park | |||||||||
| 1.08 | Property | 1 | Maryland Lofts | |||||||||
| 1.09 | Property | 1 | Kenmore Court | |||||||||
| 1.10 | Property | 1 | Maryland Gardens | |||||||||
| 2.00 | Loan | 5, 8, 9, 10, 11 | 1 | Westroads Mall | No | No | Refinance | 67,000,000 | 8,502,357 | 12,000,000 | 0 | |
| 3.00 | Loan | 12, 13, 14, 15 | 22 | Northwest Atlanta Industrial Portfolio | No | No | Refinance | 49,000,000 | 0 | 0 | 0 | |
| 3.01 | Property | 1 | 120/130 Hickory Springs Industrial Drive | |||||||||
| 3.02 | Property | 1 | 1688 White Circle | |||||||||
| 3.03 | Property | 1 | 1686 White Circle | |||||||||
| 3.04 | Property | 1 | 115 Hickory Springs Industrial Drive | |||||||||
| 3.05 | Property | 1 | 2085 Redmond Circle | |||||||||
| 3.06 | Property | 1 | 101 East 18th Street | |||||||||
| 3.07 | Property | 1 | 1705 White Circle | |||||||||
| 3.08 | Property | 1 | 980 Kenmill Drive | |||||||||
| 3.09 | Property | 1 | 90 Hickory Springs Industrial Drive | |||||||||
| 3.10 | Property | 1 | 145 Hickory Springs Industrial Drive | |||||||||
| 3.11 | Property | 1 | 3162 Acworth Forest Drive | |||||||||
| 3.12 | Property | 1 | 105 Hickory Springs Industrial Drive | |||||||||
| 3.13 | Property | 1 | 51/55/220 Hickory Springs Industrial Drive | |||||||||
| 3.14 | Property | 1 | 206 Univeter Court | |||||||||
| 3.15 | Property | 1 | 88 Hickory Springs Industrial Drive | |||||||||
| 3.16 | Property | 1 | 100 Saber Parkway | |||||||||
| 3.17 | Property | 1 | 202 Univeter Court | |||||||||
| 3.18 | Property | 1 | 45 Hickory Springs Industrial Drive | |||||||||
| 3.19 | Property | 1 | 108 Dixie Drive | |||||||||
| 3.20 | Property | 1 | 195 Hickory Springs Industrial Drive | |||||||||
| 3.21 | Property | 1 | 182 Hickory Springs Industrial Drive | |||||||||
| 3.22 | Property | 1 | 180 Hickory Springs Industrial Drive | |||||||||
| 4.00 | Loan | 66 | 1 | 2020 Main Street | No | No | Refinance | 48,000,000 | 0 | 0 | 0 | |
| 5.00 | Loan | 16, 17, 18 | 1 | Astor Place Retail | No | No | Refinance | 36,000,000 | 2,583,998 | 0 | 0 | |
| 6.00 | Loan | 19 | 1 | Rayford's Edge Apartments | No | Yes | Refinance | 33,000,000 | 4,061,103 | 0 | 0 | |
| 7.00 | Loan | 20 | 1 | The Shops at Rockvale | No | No | Refinance | 28,250,000 | 0 | 0 | 0 | |
| 8.00 | Loan | 21, 22, 23, 24 | 1 | Frontera Crossing | No | No | Refinance | 27,600,000 | 1,189,286 | 0 | 0 | |
| 9.00 | Loan | 5, 25 | 1 | The Towers at Cupertino City Center | No | No | Refinance | 145,000,000 | 0 | 0 | 0 | |
| 10.00 | Loan | 5, 26, 27, 28, 29, 30 | 1 | Hamilton Place | No | No | Refinance | 71,900,000 | 17,025,196 | 0 | 0 | |
| 11.00 | Loan | 5, 31, 32, 33, 34, 35, 36, 67 | 1 | 535 & 545 5th Avenue | No | No | Refinance | 310,000,000 | 9,981,186 | 0 | 0 | |
| 12.00 | Loan | 37, 38, 39, 40, 41, 42, 43 | 2 | Aloft Chesapeake and Fairfield Inn & Suites Williamsburg | No | No | Refinance | 18,750,000 | 0 | 0 | 0 | |
| 12.01 | Property | 1 | Aloft Chesapeake | |||||||||
| 12.02 | Property | 1 | Fairfield Inn & Suites Williamsburg | |||||||||
| 13.00 | Loan | 44 | 2 | 150 Erasmus and 1520 Prospect | No | No | Refinance | 17,500,000 | 0 | 0 | 0 | |
| 13.01 | Property | 1 | 150 Erasmus Street | |||||||||
| 13.02 | Property | 1 | 1520 Prospect Place | |||||||||
| 14.00 | Loan | 1 | Palms to Pines Shopping Center | No | No | Refinance | 16,900,000 | 210,560 | 0 | 0 | ||
| 15.00 | Loan | 45 | 1 | Rock River Plaza | No | No | Refinance | 12,000,000 | 0 | 0 | 0 | |
| 16.00 | Loan | 5, 46, 47, 48, 49, 68 | 1 | West Memorial Place | No | No | Refinance | |||||
| 17.00 | Loan | 50 | 1 | French Quarter Apartments | No | Yes | Acquisition | |||||
| 18.00 | Loan | 51 | 1 | 97 Fort Washington | No | No | Refinance | |||||
| 19.00 | Loan | 52, 53, 54, 55, 56, 69 | 1 | Golden Hill | No | No | Refinance | |||||
| 20.00 | Loan | 57, 58, 59, 60 | 2 | Northern NJ Multifamily Portfolio | No | No | Refinance | |||||
| 20.01 | Property | 1 | 894 Kennedy Boulevard | |||||||||
| 20.02 | Property | 1 | 211 64th Street | |||||||||
| 21.00 | Loan | 70 | 1 | Hayes House Apartments | No | No | Refinance | |||||
| 22.00 | Loan | 61 | 1 | Revi Columbus East | No | No | Refinance | |||||
| 23.00 | Loan | 1 | Mountain Park Place | No | No | Refinance | ||||||
| 24.00 | Loan | 62, 63 | 1 | Noble Creek Shoppes | No | No | Refinance | |||||
| 25.00 | Loan | 1 | Long Beach Apartments | No | No | Acquisition | ||||||
| 26.00 | Loan | 1 | Grizzly Villas | No | No | Refinance | ||||||
| 27.00 | Loan | 64 | 1 | 240 Columbia Avenue | No | No | Refinance | |||||
| 28.00 | Loan | 65 | 1 | Top Value Storage | No | No | Refinance | |||||
| 29.00 | Loan | 1 | Eco Midway MHC | No | No | Refinance |
| 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 | Sources: Total Sources ($) | Uses: Loan Payoff ($) | Uses: Purchase Price ($) | Uses: Closing Costs ($) | Uses: Reserves ($) | Uses: Principal Equity Distribution ($) | Uses: Other Uses ($) | Uses: Total Uses ($) |
| 1.00 | Loan | 6, 7 | 10 | St. Louis Portfolio | 50,000,000 | 43,371,204 | 0 | 2,019,689 | 1,155,498 | 3,453,609 | 0 | 50,000,000 |
| 1.01 | Property | 1 | Hampden Hall | |||||||||
| 1.02 | Property | 1 | Triumph on the Park | |||||||||
| 1.03 | Property | 1 | Sherwood Court | |||||||||
| 1.04 | Property | 1 | Gates at Forest Park | |||||||||
| 1.05 | Property | 1 | Park Lux | |||||||||
| 1.06 | Property | 1 | Fountain Row | |||||||||
| 1.07 | Property | 1 | Central Park | |||||||||
| 1.08 | Property | 1 | Maryland Lofts | |||||||||
| 1.09 | Property | 1 | Kenmore Court | |||||||||
| 1.10 | Property | 1 | Maryland Gardens | |||||||||
| 2.00 | Loan | 5, 8, 9, 10, 11 | 1 | Westroads Mall | 87,502,357 | 84,142,405 | 0 | 1,673,794 | 1,686,158 | 0 | 0 | 87,502,357 |
| 3.00 | Loan | 12, 13, 14, 15 | 22 | Northwest Atlanta Industrial Portfolio | 49,000,000 | 22,864,154 | 0 | 1,869,171 | 1,359,466 | 22,907,209 | 0 | 49,000,000 |
| 3.01 | Property | 1 | 120/130 Hickory Springs Industrial Drive | |||||||||
| 3.02 | Property | 1 | 1688 White Circle | |||||||||
| 3.03 | Property | 1 | 1686 White Circle | |||||||||
| 3.04 | Property | 1 | 115 Hickory Springs Industrial Drive | |||||||||
| 3.05 | Property | 1 | 2085 Redmond Circle | |||||||||
| 3.06 | Property | 1 | 101 East 18th Street | |||||||||
| 3.07 | Property | 1 | 1705 White Circle | |||||||||
| 3.08 | Property | 1 | 980 Kenmill Drive | |||||||||
| 3.09 | Property | 1 | 90 Hickory Springs Industrial Drive | |||||||||
| 3.10 | Property | 1 | 145 Hickory Springs Industrial Drive | |||||||||
| 3.11 | Property | 1 | 3162 Acworth Forest Drive | |||||||||
| 3.12 | Property | 1 | 105 Hickory Springs Industrial Drive | |||||||||
| 3.13 | Property | 1 | 51/55/220 Hickory Springs Industrial Drive | |||||||||
| 3.14 | Property | 1 | 206 Univeter Court | |||||||||
| 3.15 | Property | 1 | 88 Hickory Springs Industrial Drive | |||||||||
| 3.16 | Property | 1 | 100 Saber Parkway | |||||||||
| 3.17 | Property | 1 | 202 Univeter Court | |||||||||
| 3.18 | Property | 1 | 45 Hickory Springs Industrial Drive | |||||||||
| 3.19 | Property | 1 | 108 Dixie Drive | |||||||||
| 3.20 | Property | 1 | 195 Hickory Springs Industrial Drive | |||||||||
| 3.21 | Property | 1 | 182 Hickory Springs Industrial Drive | |||||||||
| 3.22 | Property | 1 | 180 Hickory Springs Industrial Drive | |||||||||
| 4.00 | Loan | 66 | 1 | 2020 Main Street | 48,000,000 | 33,144,426 | 0 | 159,079 | 2,719,511 | 11,976,984 | 0 | 48,000,000 |
| 5.00 | Loan | 16, 17, 18 | 1 | Astor Place Retail | 38,583,998 | 36,111,415 | 0 | 2,472,583 | 0 | 0 | 0 | 38,583,998 |
| 6.00 | Loan | 19 | 1 | Rayford's Edge Apartments | 37,061,103 | 35,058,876 | 0 | 1,511,545 | 490,682 | 0 | 0 | 37,061,103 |
| 7.00 | Loan | 20 | 1 | The Shops at Rockvale | 28,250,000 | 17,765,572 | 0 | 1,241,716 | 2,029,000 | 7,213,712 | 0 | 28,250,000 |
| 8.00 | Loan | 21, 22, 23, 24 | 1 | Frontera Crossing | 28,789,286 | 27,005,221 | 0 | 574,060 | 1,210,005 | 0 | 0 | 28,789,286 |
| 9.00 | Loan | 5, 25 | 1 | The Towers at Cupertino City Center | 145,000,000 | 117,743,428 | 0 | $3,413,431 | 6,179,904 | 17,663,238 | 0 | 145,000,000 |
| 10.00 | Loan | 5, 26, 27, 28, 29, 30 | 1 | Hamilton Place | 88,925,196 | 82,475,666 | 0 | 1,302,278 | 5,147,252 | 0 | 0 | 88,925,196 |
| 11.00 | Loan | 5, 31, 32, 33, 34, 35, 36, 67 | 1 | 535 & 545 5th Avenue | 319,981,186 | 314,826,919 | 0 | 2,486,489 | 2,667,778 | 0 | 0 | 319,981,186 |
| 12.00 | Loan | 37, 38, 39, 40, 41, 42, 43 | 2 | Aloft Chesapeake and Fairfield Inn & Suites Williamsburg | 18,750,000 | 8,676,336 | 0 | 1,618,749 | 6,457,816 | 1,997,099 | 0 | 18,750,000 |
| 12.01 | Property | 1 | Aloft Chesapeake | |||||||||
| 12.02 | Property | 1 | Fairfield Inn & Suites Williamsburg | |||||||||
| 13.00 | Loan | 44 | 2 | 150 Erasmus and 1520 Prospect | 17,500,000 | 16,341,747 | 0 | 597,441 | 39,691 | 521,121 | 0 | 17,500,000 |
| 13.01 | Property | 1 | 150 Erasmus Street | |||||||||
| 13.02 | Property | 1 | 1520 Prospect Place | |||||||||
| 14.00 | Loan | 1 | Palms to Pines Shopping Center | 17,110,560 | 16,279,197 | 0 | 658,397 | 172,966 | 0 | 0 | 17,110,560 | |
| 15.00 | Loan | 45 | 1 | Rock River Plaza | 12,000,000 | 11,581,810 | 0 | 174,201 | 0 | 243,989 | 0 | 12,000,000 |
| 16.00 | Loan | 5, 46, 47, 48, 49, 68 | 1 | West Memorial Place | ||||||||
| 17.00 | Loan | 50 | 1 | French Quarter Apartments | ||||||||
| 18.00 | Loan | 51 | 1 | 97 Fort Washington | ||||||||
| 19.00 | Loan | 52, 53, 54, 55, 56, 69 | 1 | Golden Hill | ||||||||
| 20.00 | Loan | 57, 58, 59, 60 | 2 | Northern NJ Multifamily Portfolio | ||||||||
| 20.01 | Property | 1 | 894 Kennedy Boulevard | |||||||||
| 20.02 | Property | 1 | 211 64th Street | |||||||||
| 21.00 | Loan | 70 | 1 | Hayes House Apartments | ||||||||
| 22.00 | Loan | 61 | 1 | Revi Columbus East | ||||||||
| 23.00 | Loan | 1 | Mountain Park Place | |||||||||
| 24.00 | Loan | 62, 63 | 1 | Noble Creek Shoppes | ||||||||
| 25.00 | Loan | 1 | Long Beach Apartments | |||||||||
| 26.00 | Loan | 1 | Grizzly Villas | |||||||||
| 27.00 | Loan | 64 | 1 | 240 Columbia Avenue | ||||||||
| 28.00 | Loan | 65 | 1 | Top Value Storage | ||||||||
| 29.00 | Loan | 1 | Eco Midway MHC |
| 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 | Franchise Agreement Expiration | Underwritten ADR ($) | Underwritten RevPAR ($) | Underwritten Hotel Occupancy (%) | Most Recent ADR ($) | Most Recent RevPAR ($) | Most Recent Hotel Occupancy (%) | Second Most Recent ADR ($) |
| 1.00 | Loan | 6, 7 | 10 | St. Louis Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 1.01 | Property | 1 | Hampden Hall | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.02 | Property | 1 | Triumph on the Park | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.03 | Property | 1 | Sherwood Court | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.04 | Property | 1 | Gates at Forest Park | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.05 | Property | 1 | Park Lux | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.06 | Property | 1 | Fountain Row | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.07 | Property | 1 | Central Park | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.08 | Property | 1 | Maryland Lofts | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.09 | Property | 1 | Kenmore Court | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 1.10 | Property | 1 | Maryland Gardens | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 2.00 | Loan | 5, 8, 9, 10, 11 | 1 | Westroads Mall | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 3.00 | Loan | 12, 13, 14, 15 | 22 | Northwest Atlanta Industrial Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 3.01 | Property | 1 | 120/130 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.02 | Property | 1 | 1688 White Circle | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.03 | Property | 1 | 1686 White Circle | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.04 | Property | 1 | 115 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.05 | Property | 1 | 2085 Redmond Circle | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.06 | Property | 1 | 101 East 18th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.07 | Property | 1 | 1705 White Circle | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.08 | Property | 1 | 980 Kenmill Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.09 | Property | 1 | 90 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.10 | Property | 1 | 145 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.11 | Property | 1 | 3162 Acworth Forest Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.12 | Property | 1 | 105 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.13 | Property | 1 | 51/55/220 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.14 | Property | 1 | 206 Univeter Court | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.15 | Property | 1 | 88 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.16 | Property | 1 | 100 Saber Parkway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.17 | Property | 1 | 202 Univeter Court | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.18 | Property | 1 | 45 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.19 | Property | 1 | 108 Dixie Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.20 | Property | 1 | 195 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.21 | Property | 1 | 182 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3.22 | Property | 1 | 180 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.00 | Loan | 66 | 1 | 2020 Main Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 5.00 | Loan | 16, 17, 18 | 1 | Astor Place Retail | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 6.00 | Loan | 19 | 1 | Rayford's Edge Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 7.00 | Loan | 20 | 1 | The Shops at Rockvale | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 8.00 | Loan | 21, 22, 23, 24 | 1 | Frontera Crossing | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 9.00 | Loan | 5, 25 | 1 | The Towers at Cupertino City Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 10.00 | Loan | 5, 26, 27, 28, 29, 30 | 1 | Hamilton Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 11.00 | Loan | 5, 31, 32, 33, 34, 35, 36, 67 | 1 | 535 & 545 5th Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 12.00 | Loan | 37, 38, 39, 40, 41, 42, 43 | 2 | Aloft Chesapeake and Fairfield Inn & Suites Williamsburg | 5/6/2041 | $117.00 | $85.33 | 72.9% | $117.00 | $85.33 | 72.9% | $116.56 |
| 12.01 | Property | 1 | Aloft Chesapeake | 5/6/2041 | $113.81 | $92.87 | 81.6% | $113.81 | $92.87 | 81.6% | $113.62 | |
| 12.02 | Property | 1 | Fairfield Inn & Suites Williamsburg | 5/6/2041 | $120.68 | $78.40 | 65.0% | $120.68 | $78.40 | 65.0% | $119.90 | |
| 13.00 | Loan | 44 | 2 | 150 Erasmus and 1520 Prospect | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 13.01 | Property | 1 | 150 Erasmus Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13.02 | Property | 1 | 1520 Prospect Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 14.00 | Loan | 1 | Palms to Pines Shopping Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 15.00 | Loan | 45 | 1 | Rock River Plaza | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 16.00 | Loan | 5, 46, 47, 48, 49, 68 | 1 | West Memorial Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 17.00 | Loan | 50 | 1 | French Quarter Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 18.00 | Loan | 51 | 1 | 97 Fort Washington | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 19.00 | Loan | 52, 53, 54, 55, 56, 69 | 1 | Golden Hill | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 20.00 | Loan | 57, 58, 59, 60 | 2 | Northern NJ Multifamily Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 20.01 | Property | 1 | 894 Kennedy Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 20.02 | Property | 1 | 211 64th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 21.00 | Loan | 70 | 1 | Hayes House Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 22.00 | Loan | 61 | 1 | Revi Columbus East | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 23.00 | Loan | 1 | Mountain Park Place | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.00 | Loan | 62, 63 | 1 | Noble Creek Shoppes | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 25.00 | Loan | 1 | Long Beach Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 26.00 | Loan | 1 | Grizzly Villas | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 27.00 | Loan | 64 | 1 | 240 Columbia Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 28.00 | Loan | 65 | 1 | Top Value Storage | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 29.00 | Loan | 1 | Eco Midway MHC | NAP | NAP | NAP | 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 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 |
| 1.00 | Loan | 6, 7 | 10 | St. Louis Portfolio | NAP | NAP | NAP | NAP | NAP | |||
| 1.01 | Property | 1 | Hampden Hall | NAP | NAP | NAP | NAP | NAP | ||||
| 1.02 | Property | 1 | Triumph on the Park | NAP | NAP | NAP | NAP | NAP | ||||
| 1.03 | Property | 1 | Sherwood Court | NAP | NAP | NAP | NAP | NAP | ||||
| 1.04 | Property | 1 | Gates at Forest Park | NAP | NAP | NAP | NAP | NAP | ||||
| 1.05 | Property | 1 | Park Lux | NAP | NAP | NAP | NAP | NAP | ||||
| 1.06 | Property | 1 | Fountain Row | NAP | NAP | NAP | NAP | NAP | ||||
| 1.07 | Property | 1 | Central Park | NAP | NAP | NAP | NAP | NAP | ||||
| 1.08 | Property | 1 | Maryland Lofts | NAP | NAP | NAP | NAP | NAP | ||||
| 1.09 | Property | 1 | Kenmore Court | NAP | NAP | NAP | NAP | NAP | ||||
| 1.10 | Property | 1 | Maryland Gardens | NAP | NAP | NAP | NAP | NAP | ||||
| 2.00 | Loan | 5, 8, 9, 10, 11 | 1 | Westroads Mall | NAP | NAP | NAP | NAP | NAP | |||
| 3.00 | Loan | 12, 13, 14, 15 | 22 | Northwest Atlanta Industrial Portfolio | NAP | NAP | NAP | NAP | NAP | |||
| 3.01 | Property | 1 | 120/130 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | ||||
| 3.02 | Property | 1 | 1688 White Circle | NAP | NAP | NAP | NAP | NAP | ||||
| 3.03 | Property | 1 | 1686 White Circle | NAP | NAP | NAP | NAP | NAP | ||||
| 3.04 | Property | 1 | 115 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | ||||
| 3.05 | Property | 1 | 2085 Redmond Circle | NAP | NAP | NAP | NAP | NAP | ||||
| 3.06 | Property | 1 | 101 East 18th Street | NAP | NAP | NAP | NAP | NAP | ||||
| 3.07 | Property | 1 | 1705 White Circle | NAP | NAP | NAP | NAP | NAP | ||||
| 3.08 | Property | 1 | 980 Kenmill Drive | NAP | NAP | NAP | NAP | NAP | ||||
| 3.09 | Property | 1 | 90 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | ||||
| 3.10 | Property | 1 | 145 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | ||||
| 3.11 | Property | 1 | 3162 Acworth Forest Drive | NAP | NAP | NAP | NAP | NAP | ||||
| 3.12 | Property | 1 | 105 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | ||||
| 3.13 | Property | 1 | 51/55/220 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | ||||
| 3.14 | Property | 1 | 206 Univeter Court | NAP | NAP | NAP | NAP | NAP | ||||
| 3.15 | Property | 1 | 88 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | ||||
| 3.16 | Property | 1 | 100 Saber Parkway | NAP | NAP | NAP | NAP | NAP | ||||
| 3.17 | Property | 1 | 202 Univeter Court | NAP | NAP | NAP | NAP | NAP | ||||
| 3.18 | Property | 1 | 45 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | ||||
| 3.19 | Property | 1 | 108 Dixie Drive | NAP | NAP | NAP | NAP | NAP | ||||
| 3.20 | Property | 1 | 195 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | ||||
| 3.21 | Property | 1 | 182 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | ||||
| 3.22 | Property | 1 | 180 Hickory Springs Industrial Drive | NAP | NAP | NAP | NAP | NAP | ||||
| 4.00 | Loan | 66 | 1 | 2020 Main Street | NAP | NAP | NAP | NAP | NAP | |||
| 5.00 | Loan | 16, 17, 18 | 1 | Astor Place Retail | NAP | NAP | NAP | NAP | NAP | |||
| 6.00 | Loan | 19 | 1 | Rayford's Edge Apartments | NAP | NAP | NAP | NAP | NAP | |||
| 7.00 | Loan | 20 | 1 | The Shops at Rockvale | NAP | NAP | NAP | NAP | NAP | |||
| 8.00 | Loan | 21, 22, 23, 24 | 1 | Frontera Crossing | NAP | NAP | NAP | NAP | NAP | |||
| 9.00 | Loan | 5, 25 | 1 | The Towers at Cupertino City Center | NAP | NAP | NAP | NAP | NAP | |||
| 10.00 | Loan | 5, 26, 27, 28, 29, 30 | 1 | Hamilton Place | NAP | NAP | NAP | NAP | NAP | |||
| 11.00 | Loan | 5, 31, 32, 33, 34, 35, 36, 67 | 1 | 535 & 545 5th Avenue | NAP | NAP | NAP | NAP | NAP | |||
| 12.00 | Loan | 37, 38, 39, 40, 41, 42, 43 | 2 | Aloft Chesapeake and Fairfield Inn & Suites Williamsburg | $84.32 | 72.3% | $117.94 | $85.64 | 72.6% | |||
| 12.01 | Property | 1 | Aloft Chesapeake | $91.46 | 80.5% | $117.32 | $93.50 | 79.7% | ||||
| 12.02 | Property | 1 | Fairfield Inn & Suites Williamsburg | $77.76 | 64.9% | $118.64 | $78.42 | 66.1% | ||||
| 13.00 | Loan | 44 | 2 | 150 Erasmus and 1520 Prospect | NAP | NAP | NAP | NAP | NAP | |||
| 13.01 | Property | 1 | 150 Erasmus Street | NAP | NAP | NAP | NAP | NAP | ||||
| 13.02 | Property | 1 | 1520 Prospect Place | NAP | NAP | NAP | NAP | NAP | ||||
| 14.00 | Loan | 1 | Palms to Pines Shopping Center | NAP | NAP | NAP | NAP | NAP | ||||
| 15.00 | Loan | 45 | 1 | Rock River Plaza | NAP | NAP | NAP | NAP | NAP | |||
| 16.00 | Loan | 5, 46, 47, 48, 49, 68 | 1 | West Memorial Place | NAP | NAP | NAP | NAP | NAP | |||
| 17.00 | Loan | 50 | 1 | French Quarter Apartments | NAP | NAP | NAP | NAP | NAP | |||
| 18.00 | Loan | 51 | 1 | 97 Fort Washington | NAP | NAP | NAP | NAP | NAP | |||
| 19.00 | Loan | 52, 53, 54, 55, 56, 69 | 1 | Golden Hill | NAP | NAP | NAP | NAP | NAP | |||
| 20.00 | Loan | 57, 58, 59, 60 | 2 | Northern NJ Multifamily Portfolio | NAP | NAP | NAP | NAP | NAP | |||
| 20.01 | Property | 1 | 894 Kennedy Boulevard | NAP | NAP | NAP | NAP | NAP | ||||
| 20.02 | Property | 1 | 211 64th Street | NAP | NAP | NAP | NAP | NAP | ||||
| 21.00 | Loan | 70 | 1 | Hayes House Apartments | NAP | NAP | NAP | NAP | NAP | |||
| 22.00 | Loan | 61 | 1 | Revi Columbus East | NAP | NAP | NAP | NAP | NAP | |||
| 23.00 | Loan | 1 | Mountain Park Place | NAP | NAP | NAP | NAP | NAP | ||||
| 24.00 | Loan | 62, 63 | 1 | Noble Creek Shoppes | NAP | NAP | NAP | NAP | NAP | |||
| 25.00 | Loan | 1 | Long Beach Apartments | NAP | NAP | NAP | NAP | NAP | ||||
| 26.00 | Loan | 1 | Grizzly Villas | NAP | NAP | NAP | NAP | NAP | ||||
| 27.00 | Loan | 64 | 1 | 240 Columbia Avenue | NAP | NAP | NAP | NAP | NAP | |||
| 28.00 | Loan | 65 | 1 | Top Value Storage | NAP | NAP | NAP | NAP | NAP | |||
| 29.00 | Loan | 1 | Eco Midway MHC | NAP | NAP | NAP | NAP | NAP |
| 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 | Coop - Unsold Percent | Coop - Sponsor Units | Coop - Investor Units | Coop - Coop Units | Coop
- Sponsor/ Investor Carry |
|
| 1.00 | Loan | 6, 7 | 10 | St. Louis Portfolio | ||||||
| 1.01 | Property | 1 | Hampden Hall | |||||||
| 1.02 | Property | 1 | Triumph on the Park | |||||||
| 1.03 | Property | 1 | Sherwood Court | |||||||
| 1.04 | Property | 1 | Gates at Forest Park | |||||||
| 1.05 | Property | 1 | Park Lux | |||||||
| 1.06 | Property | 1 | Fountain Row | |||||||
| 1.07 | Property | 1 | Central Park | |||||||
| 1.08 | Property | 1 | Maryland Lofts | |||||||
| 1.09 | Property | 1 | Kenmore Court | |||||||
| 1.10 | Property | 1 | Maryland Gardens | |||||||
| 2.00 | Loan | 5, 8, 9, 10, 11 | 1 | Westroads Mall | ||||||
| 3.00 | Loan | 12, 13, 14, 15 | 22 | Northwest Atlanta Industrial Portfolio | ||||||
| 3.01 | Property | 1 | 120/130 Hickory Springs Industrial Drive | |||||||
| 3.02 | Property | 1 | 1688 White Circle | |||||||
| 3.03 | Property | 1 | 1686 White Circle | |||||||
| 3.04 | Property | 1 | 115 Hickory Springs Industrial Drive | |||||||
| 3.05 | Property | 1 | 2085 Redmond Circle | |||||||
| 3.06 | Property | 1 | 101 East 18th Street | |||||||
| 3.07 | Property | 1 | 1705 White Circle | |||||||
| 3.08 | Property | 1 | 980 Kenmill Drive | |||||||
| 3.09 | Property | 1 | 90 Hickory Springs Industrial Drive | |||||||
| 3.10 | Property | 1 | 145 Hickory Springs Industrial Drive | |||||||
| 3.11 | Property | 1 | 3162 Acworth Forest Drive | |||||||
| 3.12 | Property | 1 | 105 Hickory Springs Industrial Drive | |||||||
| 3.13 | Property | 1 | 51/55/220 Hickory Springs Industrial Drive | |||||||
| 3.14 | Property | 1 | 206 Univeter Court | |||||||
| 3.15 | Property | 1 | 88 Hickory Springs Industrial Drive | |||||||
| 3.16 | Property | 1 | 100 Saber Parkway | |||||||
| 3.17 | Property | 1 | 202 Univeter Court | |||||||
| 3.18 | Property | 1 | 45 Hickory Springs Industrial Drive | |||||||
| 3.19 | Property | 1 | 108 Dixie Drive | |||||||
| 3.20 | Property | 1 | 195 Hickory Springs Industrial Drive | |||||||
| 3.21 | Property | 1 | 182 Hickory Springs Industrial Drive | |||||||
| 3.22 | Property | 1 | 180 Hickory Springs Industrial Drive | |||||||
| 4.00 | Loan | 66 | 1 | 2020 Main Street | ||||||
| 5.00 | Loan | 16, 17, 18 | 1 | Astor Place Retail | ||||||
| 6.00 | Loan | 19 | 1 | Rayford's Edge Apartments | ||||||
| 7.00 | Loan | 20 | 1 | The Shops at Rockvale | ||||||
| 8.00 | Loan | 21, 22, 23, 24 | 1 | Frontera Crossing | ||||||
| 9.00 | Loan | 5, 25 | 1 | The Towers at Cupertino City Center | ||||||
| 10.00 | Loan | 5, 26, 27, 28, 29, 30 | 1 | Hamilton Place | ||||||
| 11.00 | Loan | 5, 31, 32, 33, 34, 35, 36, 67 | 1 | 535 & 545 5th Avenue | ||||||
| 12.00 | Loan | 37, 38, 39, 40, 41, 42, 43 | 2 | Aloft Chesapeake and Fairfield Inn & Suites Williamsburg | ||||||
| 12.01 | Property | 1 | Aloft Chesapeake | |||||||
| 12.02 | Property | 1 | Fairfield Inn & Suites Williamsburg | |||||||
| 13.00 | Loan | 44 | 2 | 150 Erasmus and 1520 Prospect | ||||||
| 13.01 | Property | 1 | 150 Erasmus Street | |||||||
| 13.02 | Property | 1 | 1520 Prospect Place | |||||||
| 14.00 | Loan | 1 | Palms to Pines Shopping Center | |||||||
| 15.00 | Loan | 45 | 1 | Rock River Plaza | ||||||
| 16.00 | Loan | 5, 46, 47, 48, 49, 68 | 1 | West Memorial Place | ||||||
| 17.00 | Loan | 50 | 1 | French Quarter Apartments | ||||||
| 18.00 | Loan | 51 | 1 | 97 Fort Washington | ||||||
| 19.00 | Loan | 52, 53, 54, 55, 56, 69 | 1 | Golden Hill | ||||||
| 20.00 | Loan | 57, 58, 59, 60 | 2 | Northern NJ Multifamily Portfolio | ||||||
| 20.01 | Property | 1 | 894 Kennedy Boulevard | |||||||
| 20.02 | Property | 1 | 211 64th Street | |||||||
| 21.00 | Loan | 70 | 1 | Hayes House Apartments | ||||||
| 22.00 | Loan | 61 | 1 | Revi Columbus East | ||||||
| 23.00 | Loan | 1 | Mountain Park Place | |||||||
| 24.00 | Loan | 62, 63 | 1 | Noble Creek Shoppes | ||||||
| 25.00 | Loan | 1 | Long Beach Apartments | |||||||
| 26.00 | Loan | 1 | Grizzly Villas | |||||||
| 27.00 | Loan | 64 | 1 | 240 Columbia Avenue | ||||||
| 28.00 | Loan | 65 | 1 | Top Value Storage | ||||||
| 29.00 | Loan | 1 | Eco Midway MHC |
| A-1-27 |
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, “AREF2” denotes Argentic Real Estate Finance 2 LLC, “LMF” denotes LMF Commercial, LLC, "SGFC” denotes Societe Generale Financial Corporation, “CREFI” denotes Citi Real Estate Funding Inc., “GSMC” denotes Goldman Sachs Mortgage Company, “BSPRT” denotes BSPRT CMBS Finance, LLC, “JPMCB” denotes JPMorgan Chase Bank, National Association and “UBS AG” denotes UBS AG New York Branch. |
| (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. 2 Westroads Mall, Mortgage Loan No. 9, The Towers at Cupertino City Center, Mortgage Loan No. 10. Hamilton Place, Mortgage Loan No. 11, 535 & 545 5th Avenue and Mortgage Loan No. 16. West Memorial Place, such Mortgage Loans 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”, “Pooling and Servicing Agreement—Servicing of the Servicing Shift Mortgage Loans,” 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, St. Louis Portfolio, the borrowers deposited (i) $381,250 into an Environmental Reserve to perform necessary vapor inspection and, if required as a result of such inspection, vapor mitigation measures, and (ii) $511,220 into an Elevator Upgrades Reserve to be used to perform and complete elevator upgrades at the Gates at Forest Park and Hampden Hall Mortgaged Properties. The environmental issue has been resolved and the Environmental Reserve funds have been returned to the borrower following the origination of the Mortgage Loan. |
| A-1-28 |
| (7) | With respect to Mortgage Loan No. 1, St. Louis Portfolio, the related Mortgage Loan documents permit a partial collateral release subject to a Debt Yield test and other release conditions in connection with a partial defeasance or prepayment of the Mortgage Loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Releases; Partial Releases; Property Additions” in this prospectus. |
| (8) | With respect to Mortgage Loan No. 2, Westroads Mall, defeasance of the Westroads Mall Whole Loan is permitted at any time 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 36 months after origination. The assumed defeasance lockout period of 24 payments is based on the anticipated closing date of the WFCM 2026-5C10 securitization trust in June 2026. The actual defeasance lockout period may be longer. |
| (9) | With respect to Mortgage Loan No. 2, Westroads Mall, the Second Largest Tenant, AMC Westroads, has the right to terminate its lease at the Westroads Mall Mortgaged Property if its earnings before interest, taxes, amortization, depreciation and rent is negative in any full calendar year. |
| (10) | With respect to Mortgage Loan No. 2, Westroads Mall, the Third Largest Tenant, Toys R Us, has the right to terminate its lease at the Westroads Mall Mortgaged Property at any time after January 31, 2027 by providing 30 days’ written notice to the borrower. |
| (11) | With respect to Mortgage Loan No. 2, Westroads Mall, concurrently with the origination of the Westroads Mall Mortgage Loan, Principle Life Insurance Company originated a mezzanine loan in the amount of $12,000,000 (the “Westroads Mall Mezzanine Loan”). The Westroads Mall Mezzanine Loan is secured by 100% of the direct equity interest in the borrower. The Westroads Mall Mezzanine Loan has a maturity date of June 1, 2031, five days prior to the maturity date of the Westroads Mall Mortgage Loan, and accrues interest at a rate of 10.0000% per annum. |
| (12) | With respect to Mortgage Loan No. 3, Northwest Atlanta Industrial Portfolio, Cobb Industrial Inc., the sole tenant at the 120/130 Hickory Springs Industrial Drive Mortgaged Property and the 101 East 18th Street Mortgaged Property, is an affiliate of the borrower sponsor. |
| (13) | With respect to Mortgage Loan No. 3, Northwest Atlanta Industrial Portfolio, the related Mortgage Loan documents permit a partial collateral release subject to a Debt Yield test and other release conditions, in connection with a partial defeasance or prepayment of the Mortgage Loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Releases; Partial Releases; Property Additions” in this prospectus. |
| (14) | With respect to Mortgage Loan No. 3, Northwest Atlanta Industrial Portfolio, the Fifth Largest Tenant on a portfolio basis and the sole tenant at the 115 Hickory Springs Industrial Drive Mortgaged Property, Ferguson Enterprises LLC, has a one-time option to terminate its lease effective December 31, 2032 (the “115 Hickory Springs Industrial Drive Lease Termination Date”), provided that (i) no event of default has occurred and is continuing, (ii) the tenant delivers written notice of termination to the borrower not less than nine months and no more than 12 months prior to 115 Hickory Springs Industrial Drive Lease Termination Date and (iii) the tenant reimburses the borrower for the unamortized portion of the tenant improvement allowance and real estate commissions paid by the borrower in accordance with the lease agreement. In addition, the sole tenant at the 180 Hickory Springs Industrial Drive Mortgaged Property, MasTec Inc., has the right to terminate its lease at any time following April 30, 2027 or any time during an extension period, provided that the tenant gives at least 90 days’ written notice to the borrower and pays three months’ rent and additional rent as a penalty for early termination. |
| A-1-29 |
| (15) | With respect to Mortgage Loan No. 3, Northwest Atlanta Industrial Portfolio, the 115 Hickory Springs Industrial Drive Mortgaged Property and the 120/130 Hickory Springs Industrial Drive Mortgaged Property are subject to ground leases related to a payment-in-lieu-of-taxes (“PILOT”) structure. In connection with each such PILOT structure, the related borrower deeded the applicable property to the Cherokee County Development Authority and is entitled to certain tax abatements that terminate at the expiration date of the related ground lease, which is December 1, 2031 with respect to the 115 Hickory Springs Industrial Drive Mortgaged Property and December 1, 2027 with respect to the 120/130 Hickory Springs Industrial Drive Mortgaged Property. There is no rent due during the term of either ground lease. Upon termination of either ground lease, the related borrower has the right to purchase the related Mortgaged Property and, pursuant to the Mortgage Loan documents, is required to purchase the fee interest in the related Mortgaged Property for $100. See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Fee & Leasehold Estates; Ground Leases” in the prospectus. |
| (16) | With respect to Mortgage Loan No. 5, Astor Place Retail, the Mortgaged Property consists of 14,337 square feet of retail space (84.2% of underwritten rent), 12,000 square feet of garage space (12.3% of underwritten rent), 1,165 square feet of residential space (3.0% of underwritten rent) and 240 square feet of storage space (0.6% of underwritten rent). |
| (17) | With respect to Mortgage Loan No. 5, Astor Place Retail, a Grace Period – Late Fee (Days) of five days is permitted or on the date on which such payment is due if the borrower is delinquent on any such payment more than twice in any 12-month period. |
| (18) | With respect to Mortgage Loan No. 5, Astor Place Retail, the Second Largest Tenant, Cha of Yulin (Jurian Tea House), leasing approximately 3.7% 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 leased space and the tenant is not yet paying rent. The tenant is required to commence paying rent on the date that is 120 days after the premises are delivered to the tenant (which was March 18, 2026). Cha of Yulin (Jurian Tea House) is expected to open for business in July 2026 with rent expected to commence in July 2026. We cannot assure you that the tenant will take occupancy of the space or commence paying rent. |
| (19) | With respect to Mortgage Loan No. 6, Rayford’s Edge Apartments, the two borrowers own all of the Mortgaged Property as tenants-in-common. |
| (20) | With respect to Mortgage Loan No. 7, The Shops at Rockvale, the Largest Tenant, Reading China&Glass, subleases approximately 600 square feet of its 23,995 square foot leased premises to Nissley Wine. The sublease is co-terminus with the prime lease and the rent under the sublease is equal to 10% of Nissley Wine’s sales. |
| (21) | With respect to Mortgage Loan No. 8, Frontera Crossing, the Third Largest Tenant, US Marine Corps (USMC), may terminate its lease in whole or in part at any time, in the event sufficient funds are not appropriated by the United States government and upon providing 180 days’ prior written notice to the borrower. |
| (22) | With respect to Mortgage Loan No. 8, Frontera Crossing, the Largest Tenant, Celink, subleases its entire leased space to three subtenants, including (i) 16,977 square feet to Riot Blockchain, (ii) 8,440 square feet to WONIK IPS USA, INC. and (iii) 12,122 square feet to BookedBy, Inc., each of which collectively account for 37,539 square feet of the Mortgaged Property. |
| (23) | With respect to Mortgage Loan No. 8, Frontera Crossing, the Second Largest Tenant, BGE, Inc., subleases 9,781 square feet of its 35,715 square foot leased premises to Crossroads Utility and such sublease is co-terminus with the prime lease, which expires on April 30, 2029. |
| A-1-30 |
| (24) | With respect to Mortgage Loan No. 8, Frontera Crossing, the Fifth Largest Tenant, Aspen University, subleases 12,193 square feet of its 22,073 square foot leased premises to Galen Health Institutes and such sublease is co-terminus with the prime lease, which expires on October 31, 2028. The remaining 9,880 square feet of the leased premises is currently dark, and is underwritten as vacant, though Aspen University continues to pay its contractual rents. |
| (25) | With respect to Mortgage Loan No. 9, 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. |
| (26) | With respect to Mortgage Loan No. 10, Hamilton Place, defeasance of the 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) three years after the Whole Loan origination date of May 29, 2026. The assumed defeasance lockout period of 24 payments is based on the anticipated closing date of the WFCM 2026-5C10 securitization trust in June 2026. The actual defeasance lockout period may be longer. |
| (27) | With respect to Mortgage Loan No. 10, Hamilton Place, on each payment date during the continuance of a trigger period, the borrower is required to deposit an amount equal to the aggregate amount of approved operating expenses and approved extraordinary expenses to be incurred by the borrower for the then current interest accrual period. |
| (28) | With respect to Mortgage Loan No. 10, Hamilton Place, upon the occurrence of an anchor trigger event, the borrower has the option, but is not required, to deposit with the lender a cash deposit or deliver to the lender a letter of credit in an aggregate amount equal to the applicable Anchor Threshold Amount (as defined below). To the extent such deposit is timely made or letter of credit is timely delivered to the lender, a trigger period will not commence as a result of the anchor trigger event and, to the extent such deposit is made or letter of credit is delivered to the lender following the commencement and during the existence of a trigger period resulting solely from an anchor trigger event, such trigger period will no longer be deemed to exist. If the borrower fails to timely make a deposits or deliver a letter of credit pursuant to the terms above, a trigger period will immediately commence. To the extent a trigger period occurs as a result of an anchor trigger event, the borrower is required to deposit into the anchor reserve account, all excess cash flow in the cash management account, provided, to the extent the cash management account has not yet been established as of any payment date following the commencement of the related trigger period, the borrower is required to deposit into the anchor reserve account, as of such payment date, all excess cash flow which would otherwise be deposited therein pursuant to the cash management agreement, as evidenced by the monthly or quarterly operating statements delivered to the lender in accordance with the terms of the Hamilton Place Whole Loan agreement. "Anchor Threshold Amount" means $50/square foot times the applicable square footage determined as follows: (a) if (i) one or more of Belk East (aka Belk Women), Dillard's East (aka Dillard's Women) or Dillard's West (aka Dillard's Men) or any successor anchor who occupies a portion of the real property and related improvements of one or more of the foregoing anchors and the appurtenant interests therein (each, an "Anchor Space") is subject to an anchor trigger event but (ii) neither JCPenney nor any successor anchor who occupies a portion of the Anchor Space currently occupied by JCPenney is not subject to an anchor trigger event, the cumulative square footage of the Anchor Spaces which are subject to an ongoing anchor trigger event; (b) if (i) two (2) or more of Belk East (aka Belk Women), Dillard's East (aka Dillard's Women) or Dillard's West (aka Dillard's Men) or any successor Anchor who occupies a portion of the Anchor Space currently occupied by any of the foregoing anchors are subject to an anchor trigger event and (ii) JCPenney or any successor Anchor who occupies a portion of the |
| A-1-31 |
| Anchor Space currently occupied by JCPenney is also subject to an anchor trigger event, the cumulative square footage of all Anchor Spaces which are subject to an ongoing anchor trigger event less 157,799 square feet; and (c) if (i) only one of Belk East (aka Belk Women), Dillard's East (aka Dillard's Women), Dillard's West (aka Dillard's Men), or Belk West (aka Belk Men) or any successor anchor who occupies a portion of the Anchor Space currently occupied by any of the foregoing anchors is subject to an anchor trigger event and (ii) JCPenney or any successor Anchor who occupies a portion of the Anchor Space currently occupied by JCPenney is also subject to an anchor trigger event, 157,799 square feet. |
|
| (29) | With respect to Mortgage Loan No. 10, Hamilton Place, the Whole Loan documents permit the borrower to obtain a release of a non-income producing portion of the Hamilton Place Property in connection with a transfer to third parties or affiliates of the borrower without the payment of a release price provided that, among other conditions, the borrower satisfies customary REMIC requirements. |
| (30) | With respect to Mortgage Loan No. 10, Hamilton Place, the borrower may acquire (the "Acquisition") the Anchor Space of one or more anchors (the "Additional Property"), and such Additional Property will be added as collateral of the Whole Loan and subject to the related lien, provided certain condition precedents are satisfied, including: (a) the related anchor has vacated its Anchor Space on a permanent basis and there is no credible evidence of a replacement party planning to take occupancy of such Anchor Space, (b) the Acquisition may not be completed on a date that is not within the period commencing 30 days prior to and terminating 30 days after the closing date of this securitization; (c) the lender has obtained a rating agency confirmation with respect to the Acquisition; (d) the lender has received acceptable third party reports with respect to the Additional Property as reasonably required by the lender; and (e) the lender has received a REMIC opinion. |
| (31) | With respect to Mortgage Loan No. 11, 535 & 545 5th Avenue, the Mortgage Loan is part of a whole loan that was co-originated by SGFC and DBR Investments Co. Limited. |
| (32) | With respect to Mortgage Loan No. 11, 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. |
| (33) | With respect to Mortgage Loan No. 11, 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. |
| (34) | With respect to Mortgage Loan No. 11, 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. |
| (35) | With respect to Mortgage Loan No. 11, 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 $1,142,945. |
| A-1-32 |
| (36) | With respect to Mortgage Loan No. 11, 535 & 545 5th Avenue, the 535 & 545 5th Avenue "Whole Loan Monthly Debt Service ($)" 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. |
| (37) | With respect to Mortgage Loan No. 12, Aloft Chesapeake and Fairfield Inn & Suites Williamsburg, the related borrower is not required to make monthly deposits into the insurance reserve as the Mortgaged Properties are covered by an acceptable blanket policy. Upon failure to maintain an adequate blanket insurance policy, the borrower is required to deposit into the insurance reserve on each monthly payment date, an amount equal to 1/12th of the amount required to pay insurance premiums due for the renewal of coverage. |
| (38) | With respect to Mortgage Loan No. 12, Aloft Chesapeake and Fairfield Inn & Suites Williamsburg, the borrower is required to deposit on each monthly payment date into the FF&E Reserve, an amount equal to 1/12th of 4% of the greater of (i) gross revenues for the Aloft Chesapeake and Fairfield Inn & Suites Williamsburg Properties in the preceding calendar year or (ii) the projected gross revenues for the Aloft Chesapeake and Fairfield Inn & Suites Williamsburg Properties according to the most recently submitted annual budget. |
| (39) | With respect to Mortgage Loan No. 12, Aloft Chesapeake and Fairfield Inn & Suites Williamsburg, on the date that any new PIP is imposed by the franchisor pursuant to the franchise agreement, the borrower is required to deposit an amount equal to 110% of the sum required to pay for such new PIP into the PIP Reserve. |
| (40) | With respect to Mortgage Loan No. 12, Aloft Chesapeake and Fairfield Inn & Suites Williamsburg, on each monthly payment date occurring in June, July, and August, the borrower is required to deposit $115,000 into the seasonality reserve. |
| (41) | With respect to Mortgage Loan No. 12, Aloft Chesapeake and Fairfield Inn & Suites Williamsburg, the Appraised Value represents the “Prospective Market Value Upon Completion of Renovation”, which assumes that the scheduled PIP has been completed. At origination, the borrower reserved $6,433,928 into the PIP Reserve, which is equal to 110% of the estimated cost to complete the scheduled PIPs. The appraisal concluded to an “as-is” appraised value of $28,000,000 as of February 2, 2026, which results in a Cut-off Date LTV of 67.0% and a Maturity Date LTV of 67.0% for the Aloft Chesapeake and Fairfield Williamsburg Inn & Suites Mortgage Loan. The borrower’s failure to complete the scheduled PIPs by September 6, 2027 triggers full recourse for the full outstanding principal balance of the Aloft Chesapeake and Fairfield Inn & Suites Williamsburg Mortgage Loan. |
| (42) | With respect to Mortgage Loan No. 12, Aloft Chesapeake and Fairfield Inn & Suites Williamsburg, the Mortgage Loan payoff amount shown nets out tax, insurance, and reserve balances from the prior loan. The actual loan payoff amount was $12,932,706. |
| (43) | With respect to Mortgage Loan No. 12, Aloft Chesapeake and Fairfield Inn & Suites Williamsburg, the related Mortgage Loan documents permit the release of an individual Mortgaged Property subject to certain debt yield, loan-to-value ratio and debt service coverage ratio tests and other release conditions in connection with a partial defeasance of the Mortgage Loan. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Releases; Partial Releases; Property Additions” in this prospectus. |
| A-1-33 |
| (44) | With respect to Mortgage Loan No. 13, 150 Erasmus and 1520 Prospect, both Mortgaged Properties benefit from a 35-year 421-a Affordable New York Housing Tax Exemption Program exemption. In order to qualify for the tax exemption, at least 30% of the units at the 150 Erasmus and 1520 Prospect Mortgaged Properties (13 units in the aggregate) must be leased as “affordable units,” which are defined as affordable to a household whose income does not exceed 130% of the area median income. For years one through 25 of such exemption, 100% of the projected assessed value of the 150 Erasmus and 1520 Prospect Mortgaged Properties improvements on the tax lot would be exempt from real estate taxes. The exemption falls to approximately 30% in years 26 through 35 of such exemption. The 150 Erasmus Street Mortgaged Property is in the third year of its exemption, and the 1520 Prospect Place Mortgaged Property is in the eighth year of its exemption. Taxes were underwritten to abated 2025/2026 taxes of $6,246. The appraisals’ estimated full tax liability for the 2025/2026 tax year is $270,025. In addition, all ten of the affordable units at the 150 Erasmus Street Mortgaged Property and five of the units at the 1520 Prospect Place Mortgaged Property are rent stabilized. Further all of the affordable units at the 150 Erasmus and 1520 Prospect Mortgaged Properties are leased to tenants under the CityFHEPs (City Fighting Homelessness and Eviction Prevention Supplement) program. |
| (45) | With respect to Mortgage Loan No. 15, Rock River Plaza, a Grace Period – Late Fee (Days) of five days is permitted once within any rolling 12-month period. |
| (46) | With respect to Mortgage Loan No. 16, West Memorial Place, the Appraised Value represents the “Prospective Market Value Upon Funded Reserve Account” value as of March 27, 2026 of $188,000,000, which assumes that a reserve was fully funded at loan origination to cover capital expenditures as well as speculative lease-up costs such as tenant improvements and leasing commissions (“TI/LC”). At loan origination, the borrower deposited $5,149,153 into a rollover reserve for TI/LC for future leasing. The “As Is” appraised value as of February 27, 2026, is $185,000,000, which results in Cut-off Date LTV and Maturity Date LTV, respectively, of 57.3% and 57.3%. |
| (47) | With respect to Mortgage Loan No. 16, West Memorial Place, the related Mortgaged Property is comprised of (i) 682,395 square feet of office space (approximately 95.3% of the net rentable area) and (ii) 33,540 square feet of restaurant and amenity space (approximately 4.7% of the net rentable area) for which no rental income is underwritten. |
| (48) | With respect to Mortgage Loan No. 16, West Memorial Place, the Largest Tenant, Technip (approximately 24.0% NRA), has the right to contract its leased premises up to a maximum of two full floors (approximately 57,200 square feet) after May 31, 2032, subject to nine months’ written notice and payment of the unamortized portion of associated leasing costs. The Second Largest Tenant, MODEC (approximately 16.2% NRA), has the right to contract one full floor (approximately 28,717 square feet) on either (i) May 31, 2031 or (ii) May 31, 2033, subject to 12 months’ written notice and payment of (a) if exercised on May 31, 2033, the unamortized portion of associated leasing costs or (b) if exercised on May 31, 2031, four months of base rent and MODEC’s proportional share of operating expenses, plus the unamortized portion of any rent abatement and associated leasing costs. The Third Largest Tenant, BP America (approximately 12.8% NRA), has the right to contract approximately 5,544 square feet after January 31, 2027, subject to payment of leasing commissions and tenant improvements equal to $34.99 per square foot, amortized at an interest rate of 8.0% per year over the initial term of its lease. The Fourth Largest Tenant, CBRE, Inc. (approximately 8.0% NRA), has the right to contract up to a maximum of one full floor (maximum of 28,601 square feet) after August 31, 2033, subject to 12 months’ written notice and payment of three months of base rent and proportional share of operating expenses plus the unamortized portion of any rent abatement and associated leasing cost. |
| A-1-34 |
| (49) | With respect to Mortgage Loan No. 16, West Memorial Place, in connection with the space demised to Petroleum Geo-Services (“PGS”), which is currently dark, on each Due Date through and including the Due Date occurring in December 2027, the borrower is required to make a deposit equal to $2.54 multiplied by the square footage attributable to the space demised to PGS, as reduced from time to time by the square footage of any replacement lease for any portion of the PGS Space (the “PGS Space”), resulting in an initial monthly deposit of approximately $317,584 for tenant improvements and leasing commissions outstanding associated with any replacement lease for all or a portion of the PGS Space. PGS has been marked vacant for purposes of lender underwriting. |
| (50) | With respect to Mortgage Loan No. 17, French Quarter Apartments, the borrowers own the Mortgaged Property as tenants-in-common. |
| (51) | With respect to Mortgage Loan No. 18, 97 Fort Washington, the Mortgaged Property is comprised of 42 multifamily units accounting for 70.5% of underwritten rent and 84.9% of NRA as well as 7,200 SF of commercial space accounting for 29.5% of underwritten rent and 15.1% of NRA. |
| (52) | With respect to Mortgage Loan No. 19, Golden Hill, the Appraised Value represents the “Prospective Market Value with a Funded Reserve Account” value as of April 30, 2026 of $14,900,000, which assumes that a funded reserve account is available for tenant improvement and leasing costs. At loan origination, the borrower deposited $531,877 into a rollover reserve for this purpose. The “As Is” appraised value as of March 23, 2026, is $14,400,000, which results in Cut-off Date LTV and Maturity Date LTV of 53.7% and 50.7%, respectively. |
| (53) | With respect to Mortgage Loan No. 19, Golden Hill, approximately 21.7% of the net rentable area at the Mortgaged Property is vacant. |
| (54) | With respect to Mortgage Loan No. 19, Golden Hill, the Third Largest Tenant, The RMH Group, currently subleases 12,436 square feet out of its 25,229 square foot space to Martin/Martin Inc at $17.18 PSF for the entire sublease term, which is co-terminus with the term of the prime lease. Underwriting was based on the prime lease rate of $21.47 PSF. |
| (55) | With respect to Mortgage Loan No. 19, Golden Hill, the Largest Tenant, Bloom Healthcare, has the right to terminate the lease, whole or in part, at any time with four months’ prior written notice and a termination fee equal to two months’ base rent plus the unamortized cost of tenant improvements and any lease commissions, but in no event an amount greater than six months’ base rent. The Fourth Largest Tenant, Vial Fotheringham, has the right to terminate the lease due to retirement, business closure, or major health issue at any time after September 30, 2026, by giving written notice at least 90 days before the last day of the month of termination. |
| (56) | With respect to Mortgage Loan No. 19, Golden Hill, the Largest Tenant, Bloom Healthcare, is entitled to free rent for the months of July 2026, August 2026, and September 2026 totaling $84,183.00 with respect to Suite C-200, and for five months to be determined in the total amount of $33,832 with respect to Suite A-200. The related borrower was required at loan origination to deposit $124,926.00 to cover free rent for certain tenants, including the foregoing. |
| (57) | With respect to Mortgage Loan No. 20, Northern NJ Multifamily Portfolio, the Appraised Value of $10,950,000 represents the sum of two separate “As Is” appraised values obtained for the two individual Mortgaged Properties comprising the Northern NJ Multifamily Portfolio Mortgaged Properties, and does not include any portfolio premiums built in. |
| (58) | With respect to Mortgage Loan No. 20, Northern NJ Multifamily Portfolio, secured by multiple Mortgaged Properties, each Mortgaged Property’s Original Balance ($), Cut-off Date Balance ($) and Maturity/ARD Balance ($) are allocated to the respective Mortgaged Property based on the Mortgage Loan’s documentation, or if no such allocation is provided in the Mortgage Loan documentation, the Mortgage Loan seller’s determination of the appropriate allocation. |
| A-1-35 |
| (59) | With respect to Mortgage Loan No. 20, Northern NJ Multifamily Portfolio, which is structured with a springing lockbox, the borrowers may suspend their obligation to cause all rents to be deposited into a clearing account during a debt service coverage ratio cash management period (provided no other cash management period is continuing) if and for so long as the following conditions are satisfied: (i) the borrowers have deposited (and maintain 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 maintain on deposit) with the lender a letter of credit in the amount of the NOI Shortfall. |
| (60) | With respect to Mortgage Loan No. 20, Northern NJ Multifamily Portfolio, the Mortgage Loan term of 61 months is associated with the expected WFCM 2026-5C10 securitization trust closing date in June 2026. The First Payment Date of July 1, 2026 reflects a one-month artificial interest-only period. The related borrower does not actually commence monthly debt service payments until August 1, 2026. |
| (61) | With respect to Mortgage Loan No. 22, Revi Columbus East, historical financial information prior to 2025 is unavailable as the Mortgaged Property underwent significant renovations to become a multifamily property, which were completed in 2025. |
| (62) | With respect to Mortgage Loan No. 24, Noble Creek Shoppes, if a cash management trigger event is caused solely by the debt service coverage ratio being less than 1.05x, the borrower may, at its option, within three business days’ notice from the lender, deposit with the lender cash in an amount necessary to cause the debt service coverage ratio based upon the trailing 12-month period immediately preceding the date of such determination to be equal to or greater than 1.10x. |
| (63) | With respect to Mortgage Loan No. 24, Noble Creek Shoppes, the Third Largest Tenant, Aaron's, Inc, has the option to terminate its lease upon 180 days' notice. |
| (64) | With respect to Mortgage Loan No. 27, 240 Columbia Avenue, historical financial information is not available as the Mortgaged Property was recently constructed in 2025 and did not begin leasing until December 2025. |
| (65) | With respect to Mortgage Loan No. 28, Top Value Storage, the Mortgaged Property is comprised of 303 storage units totaling 48,100 square feet and 39 parking spaces. |
| A-1-36 |
| (66) | With respect to Mortgage Loan No. 4, 2020 Main Street, “Yield Maintenance Premium” will mean an amount equal to the greater of the following two amounts: (a) an amount equal to the Applicable Percentage of the amount prepaid or (b) an amount equal to (i) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Open Period Start Date (assuming the outstanding principal balance of the Mortgage Loan is due on the Open Period Start Date), from the Open Period Start Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds the outstanding principal balance of the Mortgage Loan as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of the Mortgage Loan as of the prepayment date. For purposes of the foregoing, “Periodic Treasury Yield” will mean (y) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the Open Period Start Date (or if two or more such securities have maturity dates equally close to the Open Period Start Date, the average annual yield to maturity of all such securities), as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth Business Day preceding the prepayment date, divided by (z) 12. Lender’s calculation of the Yield Maintenance Premium, and all component calculations, will be conclusive and binding on Borrower absent manifest error. “Applicable Percentage” will mean, as applicable, in connection with any such prepayment and provided that no Event of Default then exists, 1%. “Open Period Start Date “means on and after December 11, 2030. |
| (67) | With respect to Mortgage Loan No. 11, 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 29 payments is based on the expected WFCM 2026-5C10 securitization trust closing date in June 2026. The actual defeasance lockout period may be longer. |
| (68) | With respect to Mortgage Loan No. 16, West Memorial Place, “Yield Maintenance Premium” means, with respect to each Note, an amount equal to the greater of (a) one percent (1.0%) of the outstanding principal amount of such Note 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 in respect of the principal amount being prepaid under such Note assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on such Note is paid on the Permitted Par Prepayment Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semi-annually and deducting from the sum of such present values any short term interest paid from the date of prepayment to the next succeeding Payment Date in the event such payment is not made on a Payment Date), over (ii) the principal amount being prepaid. |
| A-1-37 |
| (69) | With respect to Mortgage Loan No. 19, Golden Hill, “Yield Maintenance Premium” means an amount equal to the greater of (a) one percent (1%) of the outstanding principal amount to be prepaid or satisfied and (b) the excess, if any, of (i) the sum of the present values of all then-scheduled payments of principal and interest under the Note to be made with respect to the portion of the Mortgage Loan under the Note assuming that all scheduled payments are made timely and that the remaining outstanding principal and interest on the portion of the Mortgage Loan being prepaid is paid on the Maturity Date (with each such payment and assumed payment discounted to its present value at the date of prepayment at the rate which, when compounded monthly, is equivalent to the Prepayment Rate when compounded semi-annually and deducting from the sum of such present values any short-term interest paid from the date of prepayment to the next succeeding Payment Date in the event such payment is not made on a Payment Date), over (ii) the principal amount being prepaid. |
| (70) | With respect to Mortgage Loan No. 21, Hayes House Apartments, “Yield Maintenance Premium” will mean an amount equal to the greater of the following two amounts: (a) an amount equal to the Applicable Percentage of the amount prepaid; or (b) an amount equal to (i) the amount, if any, by which the sum of the present values as of the prepayment date of all unpaid principal and interest payments required hereunder, calculated by discounting such payments from the respective dates each such payment was due hereunder (or, with respect to the payment required on the Open Period Start Date (assuming the outstanding principal balance of the Mortgage Loan is due on the Open Period Start Date), from the Open Period Start Date) back to the prepayment date at a discount rate equal to the Periodic Treasury Yield (defined below) exceeds the outstanding principal balance of the Mortgage Loan as of the prepayment date, multiplied by (ii) a fraction whose numerator is the amount prepaid and whose denominator is the outstanding principal balance of the Mortgage Loan as of the prepayment date. For purposes of the foregoing, “Periodic Treasury Yield” will mean (y) the annual yield to maturity of the actively traded non-callable United States Treasury fixed interest rate security (other than any such security which can be surrendered at the option of the holder at face value in payment of federal estate tax or which was issued at a substantial discount) that has a maturity closest to (whether before, on or after) the Open Period Start Date (or if two or more such securities have maturity dates equally close to the Open Period Start Date, the average annual yield to maturity of all such securities), as reported in The Wall Street Journal or other authoritative publication or news retrieval service on the fifth Business Day preceding the prepayment date, divided by (z) 12. Lender’s calculation of the Yield Maintenance Premium, and all component calculations, will be conclusive and binding on Borrower absent manifest error. “Applicable Percentage” will mean, as applicable, in connection with any such prepayment and provided that no Event of Default then exists, 1%. “Open Period Start Date “means on and after September 11, 2030. |
| A-1-38 |