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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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