Barclays Commercial Mortgage Securities LLC

09/14/2026 | Press release | Distributed by Public on 09/14/2026 13:48

Free Writing Prospectus (Form FWP)

FREE WRITING PROSPECTUS
FILED PURSUANT TO RULE 433
REGISTRATION FILE NO.: 333-286968-09

BBCMS 2026-M1 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. 333-286968) 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 1-888-603-5847 (8 a.m. - 5 p.m. EST).

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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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

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 Barclays Capital Inc., Citigroup Global Markets, Inc., Goldman Sachs & Co. LLC, SG Amercias Securities, LLC, BMO Capital Markets Corp., Academy Securities, Inc. or Drexel Hamilton, 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.

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 Mortgage Loan Seller Related Group Crossed Group Address City County State Zip Code General Property Type Detailed Property Type Year Built Year Renovated Number of Units
1 25 2 2 3
1 Loan 6, 7 8 Franklin 8 Pack 8.3% Barclays Barclays NAP NAP Various Various Various VA Various Manufactured Housing Manufactured Housing Various NAP 1,407
1.01 Property 1 Magnolia Estates 1.6% 18.9% 1161 Woods Parkway Suffolk Suffolk VA 23434 Manufactured Housing Manufactured Housing 1965 NAP 241
1.02 Property 1 Woodshire 1.5% 18.0% 3224 South Military Highway Chesapeake Chesapeake VA 23323 Manufactured Housing Manufactured Housing 1978 NAP 262
1.03 Property 1 Windy Hills 1.2% 15.1% 8920 Pocahontas Trail Williamsburg James City VA 23188 Manufactured Housing Manufactured Housing 1958 NAP 214
1.04 Property 1 Twin Ponds 1.1% 12.7% 10403 Twin Ponds Drive Windsor Isle of Wight VA 23487 Manufactured Housing Manufactured Housing 1972 NAP 177
1.05 Property 1 Denbigh 1.0% 11.7% 161 Rodeo Circle Newport News Newport News VA 23608 Manufactured Housing Manufactured Housing 1965 NAP 183
1.06 Property 1 Windsor Manor 0.8% 9.8% 11 North Prince Boulevard Windsor Isle of Wight VA 23487 Manufactured Housing Manufactured Housing 1972 NAP 144
1.07 Property 1 Jones Creek Landing 0.6% 7.0% 2144 Boundary Road Carrollton Isle of Wight VA 23314 Manufactured Housing Manufactured Housing 1970 NAP 100
1.08 Property 1 Greensprings 0.6% 6.7% 4131 Centerville Road Williamsburg James City VA 23188 Manufactured Housing Manufactured Housing 1973 NAP 86
2 Loan 1, 16, 19, 27, 31, 32 1 153-161 Lenox 5.9% 100.0% Peakhill USA Inc. BMO NAP NAP 161 Lenox Road Brooklyn Kings NY 11226 Multifamily Mid Rise 2025 NAP 83
3 Loan 19 1 Kara Apartments 5.9% 100.0% Barclays Barclays Group 2 NAP 815-831 South Kingsley Drive Los Angeles Los Angeles CA 90005 Multifamily Mid Rise 2024 NAP 114
4 Loan 27 1 Village 43 5.0% 100.0% Barclays Barclays Group 1 NAP 8925 North Deerwood Drive Brown Deer Milwaukee WI 53223 Multifamily Garden 2025 NAP 156
5 Loan 4, 16, 32 1 Seagate Homes Apartments 4.8% 100.0% BSPRT BSPRT NAP NAP 1029 West 223rd Street Torrance Los Angeles CA 90502 Multifamily Mid Rise 2024 NAP 99
6 Loan 2, 4, 7, 12, 16, 27, 31, 32 1 Edison Grand 4.6% 100.0% CREFI CREFI NAP NAP 2500 Edwards Drive Fort Myers Lee FL 33901 Multifamily High Rise 1986 2026 327
7 Loan 1, 7, 12, 16, 27 1 1351 Jerome Avenue 4.6% 100.0% GSBI, AREF2 GSMC NAP NAP 1351 Jerome Avenue Bronx Bronx NY 10452 Multifamily High Rise 2025 NAP 247
8 Loan 1, 18 1 Latitude 42 Apartments 3.6% 100.0% GSC2 Barclays NAP NAP 1135 Latitude Circle Twin Falls Twin Falls ID 83301 Multifamily Garden 2023 NAP 130
9 Loan 2, 7, 12, 26, 28, 30, 32 1 Wescott Apartments 3.5% 100.0% SGFC SGFC NAP NAP 1450 Washington Boulevard Stamford Fairfield CT 06902 Multifamily High Rise 1986 NAP 261
10 Loan 1 University Digs Apartments 3.5% 100.0% Barclays Barclays NAP NAP 1902 South Broadway Street Pittsburg Crawford KS 66762 Multifamily Student Housing 1960 2024 190
11 Loan 13, 27 1 The Emree 3.5% 100.0% Barclays Barclays Group 1 NAP 239 Water Street West Bend Washington WI 53095 Multifamily Garden 2025 NAP 105
12 Loan 18 1 Whitewood Apartments 3.1% 100.0% Barclays Barclays NAP NAP 9417 Trivue Circle Twinsburg Summit OH 44087 Multifamily Garden 1973, 1985 2019-2021 128
13 Loan 2, 19, 30 1 108-110 9th Avenue 3.1% 100.0% SGFC SGFC NAP NAP 108-110 9th Avenue New York New York NY 10011 Multifamily Mid Rise 1910 2024 34
14 Loan 18 1 The Westbury Apartments 2.8% 100.0% SGFC SGFC NAP NAP 25151 Brookpark Road North Olmsted Cuyahoga OH 44070 Multifamily High Rise 1966 2023 285
15 Loan 18 1 Unbridled Living of Columbia 2.8% 100.0% Barclays Barclays NAP NAP 1408 Business Loop 70 West Columbia Boone MO 65202 Multifamily Independent Living 1986 2016, 2026 178
16 Loan 19, 32 1 970 Fedora Street 2.4% 100.0% Barclays Barclays Group 2 NAP 970 South Fedora Street Los Angeles Los Angeles CA 90006 Multifamily Mid Rise 2021 NAP 50
17 Loan 30 1 The Commodore 2.4% 100.0% Barclays Barclays NAP NAP 1830 North Cherokee Avenue Los Angeles Los Angeles CA 90028 Multifamily Mid Rise 1926 2017-2023 75
18 Loan 1, 7, 12, 16 1 The Landing 2.3% 100.0% 3650 Capital SCF LOE I(A), LLC BMO NAP NAP 1613 Ximeno Avenue Long Beach Los Angeles CA 90804 Multifamily Garden 1985 2019-2022 206
19 Loan 26 1 Rugby Square Apartments 2.2% 100.0% SGFC SGFC NAP NAP 212 Dorchester Avenue Syracuse Onondaga NY 13203 Multifamily Garden 1950, 1959 NAP 212
20 Loan 16, 27 1 350-358 East 28th Street 2.1% 100.0% GSBI GSMC NAP NAP 350-358 East 28th Street Brooklyn Kings NY 11226 Multifamily Mid Rise 2026 NAP 33
21 Loan 2, 31 1 236 West 15th Street 2.1% 100.0% BMO BMO NAP NAP 236 West 15th Street New York New York NY 10011 Multifamily Mid Rise 1901 2025 35
22 Loan 2, 6, 18 3 Little Havana Portfolio 2.0% Barclays Barclays NAP NAP Various Miami Miami-Dade FL 33128 Multifamily Various Various NAP 100
22.01 Property 1 Otto Apartments 0.7% 35.1% 228 Northwest 7th Avenue Miami Miami-Dade FL 33128 Multifamily Low Rise 2023 NAP 36
22.02 Property 1 Pastel Apartments 0.7% 33.9% 1160 Northwest 5th Street Miami Miami-Dade FL 33128 Multifamily Mid Rise 2022 NAP 32
22.03 Property 1 Aerie Apartments 0.6% 31.0% 121 Northwest 7th Avenue Miami Miami-Dade FL 33128 Multifamily Low Rise 2020 NAP 32
23 Loan 1 Paintbrush Apartments 2.0% 100.0% SMC SMC NAP NAP 430 Paintbrush Avenue Gunnison Gunnison CO 81230 Multifamily Garden 2020 NAP 76
24 Loan 19, 27 1 Talo 38 2.0% 100.0% Barclays Barclays NAP NAP 37-40 27th Street Long Island City Queens NY 11101 Multifamily Mid Rise 2018 NAP 32
25 Loan 1 The Charleston MHC 1.9% 100.0% Barclays Barclays NAP NAP 5000 Leon Drive Lake Charles Calcasieu LA 70605 Manufactured Housing Manufactured Housing 1980 NAP 191
26 Loan 2, 3 1 3264 N Clark 1.9% 100.0% Barclays Barclays NAP NAP 3264-3270 North Clark Street Chicago Cook IL 60657 Multifamily Low Rise 1892 2018 31
27 Loan 1 350 West 45th Street 1.5% 100.0% GSBI GSMC NAP NAP 350 West 45th Street New York New York NY 10036 Multifamily Mid Rise 2021 NAP 27
28 Loan 7, 12, 16, 19, 27, 31 1 Summit Orange Crossing 1.5% 100.0% BMO BMO NAP NAP 49 South Day Street Orange Essex NJ 07050 Multifamily Mid Rise 2024 NAP 99
29 Loan 20, 27 1 85 Skillman Street 1.4% 100.0% Barclays Barclays NAP NAP 85 Skillman Street Brooklyn Kings NY 11205 Multifamily Mid Rise 2014 NAP 35
30 Loan 5, 26, 27 1 Hercules Apartments 1.3% 100.0% SGFC SGFC NAP NAP 1000 Market Avenue South Canton Stark OH 44707 Multifamily Low Rise 1942 2018 90
31 Loan 16, 26 1 533 Grand 1.2% 100.0% SGFC SGFC NAP NAP 533 Grand Street Brooklyn Kings NY 11211 Multifamily Mid Rise 1920 2026 10
32 Loan 16, 31 1 The Kopper 1.2% 100.0% BMO BMO NAP NAP 16 Howard Avenue Brooklyn Kings NY 11221 Multifamily Low Rise 1931 2025 16
33 Loan 2, 3 1 374-376 Court Street 0.9% 100.0% Barclays Barclays NAP NAP 374-376 Court Street Brooklyn Kings NY 11231 Multifamily Mid Rise 1910 2022 6
34 Loan 16, 19 1 Coral Los Angeles 0.8% 100.0% SMC SMC NAP NAP 1020 North Bonnie Brae Street Los Angeles Los Angeles CA 90026 Multifamily Low Rise 2025 NAP 26
35 Loan 1 Pathfinder MHC 0.8% 100.0% Barclays Barclays NAP NAP 3517 North Road 84 Pasco Franklin WA 99301 Manufactured Housing Manufactured Housing 1970 NAP 70
36 Loan 2, 16, 19 1 1112 Fulton Street 0.7% 100.0% GSBI GSMC Group 3 NAP 1112 Fulton Street Brooklyn Kings NY 11238 Multifamily Low Rise 1930 2026 8
37 Loan 16 1 2324 Bedford Avenue 0.5% 100.0% GSBI GSMC Group 3 NAP 2324 Bedford Avenue Brooklyn Kings NY 11226 Multifamily Low Rise 1930 2026 10
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 Unit of Measure Loan Per Unit ($) Original Balance ($) Cut-off Date Balance ($) Maturity/ARD Balance ($) Interest Rate % Administrative Fee Rate % Net Mortgage Rate % Monthly Debt Service (P&I) ($) Monthly Debt Service (IO) ($) Annual Debt Service (P&I) ($) Annual Debt Service (IO) ($) Amortization Type ARD Loan (Yes / No) Interest Accrual Method Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.)
7 6, 7 6, 7 6, 7 8 9 9 9 9 11
1 Loan 6, 7 8 Franklin 8 Pack Pads 73,916.13 54,000,000 54,000,000 54,000,000 6.33000% 0.02064% 6.30936% NAP 288,806.25 NAP 3,465,675.00 Interest Only No Actual/360 60 56 60
1.01 Property 1 Magnolia Estates Pads 10,223,654 10,223,654 10,223,654
1.02 Property 1 Woodshire Pads 9,699,231 9,699,231 9,699,231
1.03 Property 1 Windy Hills Pads 8,146,731 8,146,731 8,146,731
1.04 Property 1 Twin Ponds Pads 6,864,231 6,864,231 6,864,231
1.05 Property 1 Denbigh Pads 6,339,808 6,339,808 6,339,808
1.06 Property 1 Windsor Manor Pads 5,290,962 5,290,962 5,290,962
1.07 Property 1 Jones Creek Landing Pads 3,805,962 3,805,962 3,805,962
1.08 Property 1 Greensprings Pads 3,629,423 3,629,423 3,629,423
2 Loan 1, 16, 19, 27, 31, 32 1 153-161 Lenox Units 467,469.88 38,800,000 38,800,000 38,800,000 6.50000% 0.02064% 6.47936% NAP 213,085.65 NAP 2,557,027.80 Interest Only No Actual/360 60 59 60
3 Loan 19 1 Kara Apartments Units 335,964.91 38,300,000 38,300,000 38,300,000 5.79500% 0.02064% 5.77436% NAP 187,525.93 NAP 2,250,311.16 Interest Only No Actual/360 60 60 60
4 Loan 27 1 Village 43 Units 209,935.90 32,750,000 32,750,000 32,750,000 6.35000% 0.04939% 6.30061% NAP 175,709.06 NAP 2,108,508.72 Interest Only No Actual/360 60 60 60
5 Loan 4, 16, 32 1 Seagate Homes Apartments Units 318,181.82 31,500,000 31,500,000 31,500,000 6.49000% 0.02064% 6.46936% NAP 172,728.65 NAP 2,072,743.80 Interest Only No Actual/360 60 59 60
6 Loan 2, 4, 7, 12, 16, 27, 31, 32 1 Edison Grand Units 235,474.01 30,000,000 30,000,000 30,000,000 5.89000% 0.02064% 5.86936% NAP 149,295.14 NAP 1,791,541.68 Interest Only No Actual/360 60 58 60
7 Loan 1, 7, 12, 16, 27 1 1351 Jerome Avenue Units 263,157.89 30,000,000 30,000,000 30,000,000 6.44500% 0.02064% 6.42436% NAP 163,362.85 NAP 1,960,354.20 Interest Only No Actual/360 60 60 60
8 Loan 1, 18 1 Latitude 42 Apartments Units 180,769.23 23,500,000 23,500,000 23,500,000 6.60500% 0.02064% 6.58436% NAP 131,144.42 NAP 1,573,733.04 Interest Only No Actual/360 60 59 60
9 Loan 2, 7, 12, 26, 28, 30, 32 1 Wescott Apartments Units 249,042.15 23,000,000 23,000,000 23,000,000 6.02600% 0.02064% 6.00536% NAP 117,102.48 NAP 1,405,229.76 Interest Only No Actual/360 60 60 60
10 Loan 1 University Digs Apartments Units 119,736.84 22,750,000 22,750,000 22,750,000 7.06000% 0.02064% 7.03936% NAP 135,704.80 NAP 1,628,457.60 Interest Only No Actual/360 60 59 60
11 Loan 13, 27 1 The Emree Units 216,190.48 22,700,000 22,700,000 22,700,000 6.31600% 0.04939% 6.26661% NAP 121,137.08 NAP 1,453,644.96 Interest Only No Actual/360 60 59 60
12 Loan 18 1 Whitewood Apartments Units 158,593.75 20,300,000 20,300,000 20,300,000 6.30000% 0.02064% 6.27936% NAP 108,055.21 NAP 1,296,662.52 Interest Only No Actual/360 60 58 60
13 Loan 2, 19, 30 1 108-110 9th Avenue Units 588,235.29 20,000,000 20,000,000 20,000,000 6.27400% 0.02064% 6.25336% NAP 106,018.98 NAP 1,272,227.76 Interest Only No Actual/360 60 60 60
14 Loan 18 1 The Westbury Apartments Units 64,912.28 18,500,000 18,500,000 18,500,000 6.45000% 0.02064% 6.42936% NAP 100,818.58 NAP 1,209,822.96 Interest Only No Actual/360 60 60 60
15 Loan 18 1 Unbridled Living of Columbia Units 101,123.60 18,000,000 18,000,000 18,000,000 6.63300% 0.04939% 6.58361% NAP 100,876.88 NAP 1,210,522.56 Interest Only No Actual/360 60 59 60
16 Loan 19, 32 1 970 Fedora Street Units 310,000.00 15,500,000 15,500,000 15,500,000 5.85000% 0.02064% 5.82936% NAP 76,611.98 NAP 919,343.76 Interest Only No Actual/360 60 59 60
17 Loan 30 1 The Commodore Units 205,333.33 15,400,000 15,400,000 15,400,000 6.28000% 0.02064% 6.25936% NAP 81,712.69 NAP 980,552.28 Interest Only No Actual/360 60 60 60
18 Loan 1, 7, 12, 16 1 The Landing Units 371,262.14 15,000,000 15,000,000 15,000,000 6.06500% 0.02064% 6.04436% NAP 76,865.45 NAP 922,385.40 Interest Only No Actual/360 60 54 60
19 Loan 26 1 Rugby Square Apartments Units 68,396.23 14,500,000 14,500,000 14,500,000 6.58700% 0.02064% 6.56636% NAP 80,698.37 NAP 968,380.44 Interest Only No Actual/360 60 60 60
20 Loan 16, 27 1 350-358 East 28th Street Units 416,666.67 13,750,000 13,750,000 13,750,000 6.22000% 0.02064% 6.19936% NAP 72,260.71 NAP 867,128.52 Interest Only No Actual/360 60 60 60
21 Loan 2, 31 1 236 West 15th Street Units 391,428.57 13,700,000 13,700,000 13,700,000 6.46000% 0.02064% 6.43936% NAP 74,776.00 NAP 897,312.00 Interest Only No Actual/360 60 58 60
22 Loan 2, 6, 18 3 Little Havana Portfolio Beds 132,500.00 13,250,000 13,250,000 13,250,000 6.31300% 0.02064% 6.29236% NAP 70,674.18 NAP 848,090.16 Interest Only No Actual/360 60 59 60
22.01 Property 1 Otto Apartments Beds 4,650,000 4,650,000 4,650,000
22.02 Property 1 Pastel Apartments Beds 4,490,000 4,490,000 4,490,000
22.03 Property 1 Aerie Apartments Beds 4,110,000 4,110,000 4,110,000
23 Loan 1 Paintbrush Apartments Units 171,052.63 13,000,000 13,000,000 13,000,000 7.01000% 0.02064% 6.98936% NAP 76,996.41 NAP 923,956.92 Interest Only No Actual/360 60 57 60
24 Loan 19, 27 1 Talo 38 Units 406,250.00 13,000,000 13,000,000 13,000,000 6.55900% 0.02064% 6.53836% NAP 72,042.72 NAP 864,512.64 Interest Only No Actual/360 60 60 60
25 Loan 1 The Charleston MHC Pads 66,073.30 12,620,000 12,620,000 12,620,000 6.35200% 0.02064% 6.33136% NAP 67,729.67 NAP 812,756.04 Interest Only No Actual/360 60 59 60
26 Loan 2, 3 1 3264 N Clark Units 403,225.81 12,500,000 12,500,000 12,500,000 5.91500% 0.02064% 5.89436% NAP 62,470.34 NAP 749,644.08 Interest Only No Actual/360 60 58 60
27 Loan 1 350 West 45th Street Units 374,074.07 10,100,000 10,100,000 10,100,000 6.31100% 0.02064% 6.29036% NAP 53,855.33 NAP 646,263.96 Interest Only No Actual/360 60 59 60
28 Loan 7, 12, 16, 19, 27, 31 1 Summit Orange Crossing Units 287,878.79 10,000,000 10,000,000 10,000,000 6.12700% 0.02064% 6.10636% NAP 51,767.48 NAP 621,209.76 Interest Only No Actual/360 60 57 60
29 Loan 20, 27 1 85 Skillman Street Units 262,857.14 9,200,000 9,200,000 9,200,000 6.84500% 0.02064% 6.82436% NAP 53,207.20 NAP 638,486.40 Interest Only No Actual/360 60 59 60
30 Loan 5, 26, 27 1 Hercules Apartments Units 93,333.33 8,400,000 8,400,000 8,400,000 6.78100% 0.02064% 6.76036% NAP 48,126.26 NAP 577,515.12 Interest Only No Actual/360 60 60 60
31 Loan 16, 26 1 533 Grand Units 800,000.00 8,000,000 8,000,000 8,000,000 6.42800% 0.02064% 6.40736% NAP 43,448.52 NAP 521,382.24 Interest Only No Actual/360 60 59 60
32 Loan 16, 31 1 The Kopper Units 495,000.00 7,920,000 7,920,000 7,920,000 6.23000% 0.02064% 6.20936% NAP 41,689.08 NAP 500,268.96 Interest Only No Actual/360 60 59 60
33 Loan 2, 3 1 374-376 Court Street Units 933,333.33 5,600,000 5,600,000 5,600,000 6.27000% 0.02064% 6.24936% NAP 29,666.39 NAP 355,996.68 Interest Only No Actual/360 60 59 60
34 Loan 16, 19 1 Coral Los Angeles Units 213,461.54 5,550,000 5,550,000 5,550,000 6.43000% 0.02064% 6.40936% NAP 30,151.79 NAP 361,821.48 Interest Only No Actual/360 60 60 60
35 Loan 1 Pathfinder MHC Pads 71,428.57 5,000,000 5,000,000 5,000,000 6.39000% 0.02064% 6.36936% NAP 26,994.79 NAP 323,937.48 Interest Only No Actual/360 60 60 60
36 Loan 2, 16, 19 1 1112 Fulton Street Units 531,250.00 4,250,000 4,250,000 4,250,000 6.61000% 0.02064% 6.58936% NAP 23,735.56 NAP 284,826.72 Interest Only No Actual/360 60 60 60
37 Loan 16 1 2324 Bedford Avenue Units 333,960.00 3,339,600 3,339,600 3,339,600 6.56200% 0.02064% 6.54136% NAP 18,515.69 NAP 222,188.28 Interest Only No Actual/360 60 60 60
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 Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Seasoning (Mos.) Payment Due Date First Payment Date First P&I Payment Date Maturity Date or Anticipated Repayment Date Final Maturity Date Grace Period - Late Fee (Days) Grace Period - Default (Days) Prepayment Provision Most Recent EGI ($) Most Recent Expenses ($) Most Recent NOI ($) Most Recent NOI Date Most Recent Description
10 10 12 16
1 Loan 6, 7 8 Franklin 8 Pack 56 0 0 5/6/2026 4 6 6/6/2026 NAP 5/6/2031 5/6/2031 0 0 L(24),YM1(29),O(7) 12,151,865 3,875,860 8,276,005 3/31/2026 T-12
1.01 Property 1 Magnolia Estates 1,970,480 437,793 1,532,688 3/31/2026 T-12
1.02 Property 1 Woodshire 2,470,961 991,637 1,479,323 3/31/2026 T-12
1.03 Property 1 Windy Hills 1,961,912 703,454 1,258,458 3/31/2026 T-12
1.04 Property 1 Twin Ponds 1,509,991 481,096 1,028,895 3/31/2026 T-12
1.05 Property 1 Denbigh 1,616,831 643,192 973,639 3/31/2026 T-12
1.06 Property 1 Windsor Manor 1,033,663 213,620 820,044 3/31/2026 T-12
1.07 Property 1 Jones Creek Landing 783,414 178,177 605,237 3/31/2026 T-12
1.08 Property 1 Greensprings 804,611 226,894 577,717 3/31/2026 T-12
2 Loan 1, 16, 19, 27, 31, 32 1 153-161 Lenox 59 0 0 7/10/2026 1 6 9/6/2026 NAP 8/6/2031 8/6/2031 0 0 L(25),YM1(28),O(7) 2,595,698 290,811 2,304,887 5/31/2026 T-12
3 Loan 19 1 Kara Apartments 60 0 0 9/4/2026 0 6 10/6/2026 NAP 9/6/2031 9/6/2031 0 0 L(24),D(32),O(4) 3,752,416 970,275 2,782,141 7/31/2026 T-11 Ann.
4 Loan 27 1 Village 43 60 0 0 8/14/2026 0 6 10/6/2026 NAP 9/6/2031 9/6/2031 0 0 L(24),D(32),O(4) 1,431,140 277,278 1,153,862 7/31/2026 T-12
5 Loan 4, 16, 32 1 Seagate Homes Apartments 59 0 0 7/9/2026 1 6 9/6/2026 NAP 8/6/2031 8/6/2031 0 0 L(25),D(31),O(4) 3,673,924 918,110 2,755,814 3/31/2026 T-12
6 Loan 2, 4, 7, 12, 16, 27, 31, 32 1 Edison Grand 58 0 0 6/24/2026 2 6 8/6/2026 NAP 7/6/2031 7/6/2031 0 0 L(5),YM1(48),O(7) 5,882,202 2,452,083 3,430,119 5/31/2026 T-12
7 Loan 1, 7, 12, 16, 27 1 1351 Jerome Avenue 60 0 0 8/10/2026 0 6 10/6/2026 NAP 9/6/2031 9/6/2031 0 0 L(24),D(29),O(7) NAV NAV NAV NAV NAV
8 Loan 1, 18 1 Latitude 42 Apartments 59 0 0 8/7/2026 1 6 9/6/2026 NAP 8/6/2031 8/6/2031 0 0 L(25),D(31),O(4) 2,714,398 863,775 1,850,623 5/31/2026 T-12
9 Loan 2, 7, 12, 26, 28, 30, 32 1 Wescott Apartments 60 0 0 8/27/2026 0 1 10/1/2026 NAP 9/1/2031 9/1/2031 0 0 L(24),D(29),O(7) 8,317,608 3,396,184 4,921,424 6/30/2026 T-12
10 Loan 1 University Digs Apartments 59 0 0 7/23/2026 1 6 9/6/2026 NAP 8/6/2031 8/6/2031 0 0 L(25),D(31),O(4) 3,313,358 738,624 2,574,734 5/31/2026 T-12
11 Loan 13, 27 1 The Emree 59 0 0 7/17/2026 1 6 9/6/2026 NAP 8/6/2031 8/6/2031 0 0 L(25),D(28),O(7) 1,257,263 177,636 1,079,627 6/30/2026 T-12
12 Loan 18 1 Whitewood Apartments 58 0 0 6/16/2026 2 6 8/6/2026 NAP 7/6/2031 7/6/2031 0 0 L(26),D(27),O(7) 2,372,457 755,962 1,616,494 4/30/2026 T-12
13 Loan 2, 19, 30 1 108-110 9th Avenue 60 0 0 8/24/2026 0 1 10/1/2026 NAP 9/1/2031 9/1/2031 5 5 L(24),D(29),O(7) 2,010,018 612,131 1,397,887 6/30/2026 T-12
14 Loan 18 1 The Westbury Apartments 60 0 0 8/4/2026 0 1 10/1/2026 NAP 9/1/2031 9/1/2031 5 5 L(36),D(19),O(5) 3,561,587 1,875,078 1,686,509 5/31/2026 T-12
15 Loan 18 1 Unbridled Living of Columbia 59 0 0 7/20/2026 1 6 9/6/2026 NAP 8/6/2031 8/6/2031 0 0 L(24),YM1(29),O(7) 5,187,084 3,436,881 1,750,203 5/31/2026 T-12
16 Loan 19, 32 1 970 Fedora Street 59 0 0 7/29/2026 1 6 9/6/2026 NAP 8/6/2031 8/6/2031 0 0 L(25),D(31),O(4) 1,419,755 0 1,419,755 6/30/2026 T-12
17 Loan 30 1 The Commodore 60 0 0 8/27/2026 0 6 10/6/2026 NAP 9/6/2031 9/6/2031 0 0 L(24),D(32),O(4) 1,627,363 555,797 1,071,566 7/31/2026 T-12
18 Loan 1, 7, 12, 16 1 The Landing 54 0 0 3/2/2026 6 5 4/5/2026 NAP 3/5/2031 3/5/2031 0 0 L(30),D(25),O(5) 7,881,134 1,545,637 6,335,498 12/31/2025 T-12
19 Loan 26 1 Rugby Square Apartments 60 0 0 8/28/2026 0 1 10/1/2026 NAP 9/1/2031 9/1/2031 5 5 L(24),YM1(29),O(7) 3,047,337 1,783,219 1,264,118 7/31/2026 T-12
20 Loan 16, 27 1 350-358 East 28th Street 60 0 0 8/27/2026 0 6 10/6/2026 NAP 9/6/2031 9/6/2031 0 0 L(24),D(29),O(7) NAV NAV NAV NAV NAV
21 Loan 2, 31 1 236 West 15th Street 58 0 0 6/30/2026 2 6 8/6/2026 NAP 7/6/2031 7/6/2031 0 0 L(26),YM1(27),O(7) 942,159 485,414 456,745 4/30/2026 T-12
22 Loan 2, 6, 18 3 Little Havana Portfolio 59 0 0 7/13/2026 1 6 9/6/2026 NAP 8/6/2031 8/6/2031 0 0 L(24),YM1(29),O(7) 1,733,607 458,280 1,275,327 3/31/2026 T-12
22.01 Property 1 Otto Apartments 603,416 151,563 451,853 3/31/2026 T-12
22.02 Property 1 Pastel Apartments 581,843 160,938 420,905 3/31/2026 T-12
22.03 Property 1 Aerie Apartments 548,348 145,778 402,570 3/31/2026 T-12
23 Loan 1 Paintbrush Apartments 57 0 0 5/28/2026 3 6 7/6/2026 NAP 6/6/2031 6/6/2031 0 0 L(24),YM1(32),O(4) 1,540,305 347,462 1,192,843 6/30/2026 T-12
24 Loan 19, 27 1 Talo 38 60 0 0 8/31/2026 0 6 10/6/2026 NAP 9/6/2031 9/6/2031 0 0 L(24),D(29),O(7) 1,339,310 309,438 1,029,872 6/30/2026 T-12
25 Loan 1 The Charleston MHC 59 0 0 7/27/2026 1 6 9/6/2026 NAP 8/6/2031 8/6/2031 5 0 L(25),YM1(28),O(7) 1,299,928 0 1,299,928 7/31/2026 T-1 Ann.
26 Loan 2, 3 1 3264 N Clark 58 0 0 6/17/2026 2 6 8/6/2026 NAP 7/6/2031 7/6/2031 0 0 L(26),D(27),O(7) 1,315,299 347,010 968,289 3/31/2026 T-12
27 Loan 1 350 West 45th Street 59 0 0 7/24/2026 1 6 9/6/2026 NAP 8/6/2031 8/6/2031 0 0 L(25),D(28),O(7) 1,449,451 532,826 916,624 5/31/2026 T-12
28 Loan 7, 12, 16, 19, 27, 31 1 Summit Orange Crossing 57 0 0 5/29/2026 3 6 7/6/2026 NAP 6/6/2031 6/6/2031 0 0 L(27),YM1(26),O(7) 2,110,287 696,569 1,413,718 4/30/2026 T-12
29 Loan 20, 27 1 85 Skillman Street 59 0 0 8/7/2026 1 6 9/6/2026 NAP 8/6/2031 8/6/2031 0 0 L(25),D(28),O(7) 1,307,252 234,749 1,072,502 5/31/2026 T-12
30 Loan 5, 26, 27 1 Hercules Apartments 60 0 0 8/28/2026 0 1 10/1/2026 NAP 9/1/2031 9/1/2031 5 5 L(24),D(29),O(7) 1,524,458 996,091 528,367 6/30/2026 T-12
31 Loan 16, 26 1 533 Grand 59 0 0 7/29/2026 1 1 9/1/2026 NAP 8/1/2031 8/1/2031 5 5 L(18),YM1(37),O(5) 800,400 68,312 732,088 6/30/2026 T-1 Ann.
32 Loan 16, 31 1 The Kopper 59 0 0 7/24/2026 1 6 9/6/2026 NAP 8/6/2031 8/6/2031 0 0 L(25),YM1(28),O(7) 653,436 193,933 459,503 6/30/2026 T-11 Ann.
33 Loan 2, 3 1 374-376 Court Street 59 0 0 8/6/2026 1 6 9/6/2026 NAP 8/6/2031 8/6/2031 0 0 L(25),D(30),O(5) 626,573 148,073 478,500 4/30/2026 T-12
34 Loan 16, 19 1 Coral Los Angeles 60 0 0 8/7/2026 0 6 10/6/2026 NAP 9/6/2031 9/6/2031 0 0 L(24),D(30),O(6) NAV NAV NAV NAV NAV
35 Loan 1 Pathfinder MHC 60 0 0 8/25/2026 0 6 10/6/2026 NAP 9/6/2031 9/6/2031 0 0 L(24),YM1(32),O(4) 556,809 135,958 420,851 6/30/2026 T-12
36 Loan 2, 16, 19 1 1112 Fulton Street 60 0 0 8/28/2026 0 6 10/6/2026 NAP 9/6/2031 9/6/2031 0 0 L(24),D(29),O(7) NAV NAV NAV NAV NAV
37 Loan 16 1 2324 Bedford Avenue 60 0 0 9/2/2026 0 6 10/6/2026 NAP 9/6/2031 9/6/2031 0 0 L(24),D(29),O(7) NAV NAV NAV NAV NAV
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 Second Most Recent EGI ($) Second Most Recent Expenses ($) Second Most Recent NOI ($) Second Most Recent NOI Date Second Most Recent Description Third Most Recent EGI ($) Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent NOI Date Third Most Recent Description Underwritten Economic Occupancy (%) Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($) Underwritten TI / LC ($)
16 16 31 15
1 Loan 6, 7 8 Franklin 8 Pack 11,905,660 3,777,566 8,128,094 12/31/2025 T-12 11,069,651 3,499,893 7,569,758 12/31/2024 T-12 95.0% 12,375,305 3,725,835 8,649,470 70,350 0
1.01 Property 1 Magnolia Estates 1,936,367 408,742 1,527,625 12/31/2025 T-12 1,835,719 404,654 1,431,065 12/31/2024 T-12 95.0% 1,987,168 417,954 1,569,214 12,050 0
1.02 Property 1 Woodshire 2,438,098 953,626 1,484,472 12/31/2025 T-12 2,253,178 886,195 1,366,983 12/31/2024 T-12 95.0% 2,483,607 974,631 1,508,975 13,100 0
1.03 Property 1 Windy Hills 1,930,358 688,370 1,241,988 12/31/2025 T-12 1,794,342 596,054 1,198,288 12/31/2024 T-12 95.0% 1,984,337 659,175 1,325,161 10,700 0
1.04 Property 1 Twin Ponds 1,465,662 462,168 1,003,494 12/31/2025 T-12 1,337,269 429,932 907,337 12/31/2024 T-12 95.0% 1,532,974 466,984 1,065,990 8,850 0
1.05 Property 1 Denbigh 1,576,790 621,447 955,343 12/31/2025 T-12 1,484,239 593,797 890,442 12/31/2024 T-12 95.0% 1,669,658 630,497 1,039,162 9,150 0
1.06 Property 1 Windsor Manor 1,005,471 207,660 797,811 12/31/2025 T-12 902,349 195,392 706,957 12/31/2024 T-12 95.0% 1,069,947 203,738 866,209 7,200 0
1.07 Property 1 Jones Creek Landing 762,579 203,453 559,126 12/31/2025 T-12 719,713 169,776 549,937 12/31/2024 T-12 95.0% 841,589 154,455 687,134 5,000 0
1.08 Property 1 Greensprings 790,335 232,102 558,233 12/31/2025 T-12 742,843 224,095 518,748 12/31/2024 T-12 95.0% 806,015 218,401 587,614 4,300 0
2 Loan 1, 16, 19, 27, 31, 32 1 153-161 Lenox NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 3,797,580 441,622 3,355,957 0 0
3 Loan 19 1 Kara Apartments NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 89.5% 4,053,135 1,321,012 2,732,123 28,500 0
4 Loan 27 1 Village 43 NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 93.8% 3,406,247 659,482 2,746,765 39,000 0
5 Loan 4, 16, 32 1 Seagate Homes Apartments 3,381,269 859,464 2,521,805 12/31/2025 T-12 NAV NAV NAV NAV NAV 95.0% 3,538,935 930,293 2,608,642 24,750 0
6 Loan 2, 4, 7, 12, 16, 27, 31, 32 1 Edison Grand NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 90.4% 8,096,323 2,442,351 5,653,972 87,867 40,777
7 Loan 1, 7, 12, 16, 27 1 1351 Jerome Avenue NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 10,854,853 1,844,942 9,009,911 61,866 1,150
8 Loan 1, 18 1 Latitude 42 Apartments 2,644,142 842,269 1,801,873 12/31/2025 T-12 1,684,335 606,593 1,077,741 12/31/2024 T-12 95.0% 2,789,761 866,765 1,922,996 26,000 0
9 Loan 2, 7, 12, 26, 28, 30, 32 1 Wescott Apartments 8,236,955 3,383,067 4,853,888 12/31/2025 T-12 7,650,858 3,341,073 4,309,785 12/31/2024 T-12 92.8% 8,572,528 3,349,309 5,223,219 67,368 0
10 Loan 1 University Digs Apartments 3,316,930 749,748 2,567,182 12/31/2025 T-12 3,313,946 619,721 2,694,225 12/31/2024 T-12 95.0% 3,155,134 832,714 2,322,421 47,500 0
11 Loan 13, 27 1 The Emree 423,141 122,026 301,114 12/31/2025 T-12 NAV NAV NAV NAV NAV 94.7% 2,525,600 546,494 1,979,106 26,250 0
12 Loan 18 1 Whitewood Apartments 2,352,988 745,688 1,607,299 12/31/2025 T-12 2,284,235 697,342 1,586,894 12/31/2024 T-12 95.3% 2,368,042 755,783 1,612,258 32,000 0
13 Loan 2, 19, 30 1 108-110 9th Avenue 2,028,815 693,603 1,335,212 12/31/2025 T-12 1,889,798 396,030 1,493,768 12/31/2024 T-12 94.5% 2,195,689 623,581 1,572,109 9,069 0
14 Loan 18 1 The Westbury Apartments 3,685,393 1,805,515 1,879,878 12/31/2025 T-12 3,516,821 2,556,260 960,561 12/31/2024 T-12 91.5% 3,703,533 1,920,380 1,783,153 87,489 0
15 Loan 18 1 Unbridled Living of Columbia 5,156,966 3,535,479 1,621,486 12/31/2025 T-9 Ann. NAV NAV NAV NAV NAV 82.5% 5,199,410 3,435,934 1,763,476 44,500 0
16 Loan 19, 32 1 970 Fedora Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 93.0% 1,467,248 349,992 1,117,256 12,500 0
17 Loan 30 1 The Commodore NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 92.2% 1,749,636 557,990 1,191,647 18,750 0
18 Loan 1, 7, 12, 16 1 The Landing NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 8,158,125 1,780,141 6,377,983 41,200 0
19 Loan 26 1 Rugby Square Apartments 2,862,761 1,780,637 1,082,124 12/31/2025 T-12 2,489,659 1,541,813 947,844 12/31/2024 T-12 92.6% 3,246,784 1,807,918 1,438,866 53,000 0
20 Loan 16, 27 1 350-358 East 28th Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 85.4% 1,180,200 129,351 1,050,849 8,250 0
21 Loan 2, 31 1 236 West 15th Street 713,335 453,464 259,871 12/31/2025 T-12 660,077 371,989 288,088 12/31/2024 T-12 96.2% 1,594,823 518,785 1,076,037 0 0
22 Loan 2, 6, 18 3 Little Havana Portfolio 1,739,283 448,645 1,290,638 12/31/2025 T-12 1,556,022 447,254 1,108,768 12/31/2024 T-12 94.8% 1,689,535 443,781 1,245,754 12,000 0
22.01 Property 1 Otto Apartments 603,672 147,811 455,861 12/31/2025 T-12 507,626 141,217 366,409 12/31/2024 T-12 95.0% 595,321 142,129 453,192 3,600 0
22.02 Property 1 Pastel Apartments 585,517 158,624 426,893 12/31/2025 T-12 539,273 158,322 380,951 12/31/2024 T-12 94.6% 572,863 155,637 417,226 4,800 0
22.03 Property 1 Aerie Apartments 550,094 142,211 407,883 12/31/2025 T-12 509,123 147,715 361,408 12/31/2024 T-12 94.8% 521,350 146,015 375,336 3,600 0
23 Loan 1 Paintbrush Apartments 1,509,148 343,807 1,165,341 12/31/2025 T-12 1,417,552 317,095 1,100,457 12/31/2024 T-12 93.1% 1,540,305 379,794 1,160,512 19,000 0
24 Loan 19, 27 1 Talo 38 1,339,956 329,717 1,010,238 12/31/2025 T-12 1,331,182 299,531 1,031,651 12/31/2024 T-12 93.9% 1,375,156 329,625 1,045,531 8,000 0
25 Loan 1 The Charleston MHC 1,002,544 224,779 777,765 5/31/2026 T-12 899,327 205,803 693,524 12/31/2025 T-12 95.1% 1,267,138 272,694 994,444 9,550 0
26 Loan 2, 3 1 3264 N Clark 1,304,967 338,675 966,292 12/31/2025 T-12 1,264,326 335,303 929,024 12/31/2024 T-12 95.0% 1,312,417 330,634 981,783 7,750 975
27 Loan 1 350 West 45th Street 1,442,383 561,270 881,113 12/31/2025 T-12 1,397,937 606,748 791,188 12/31/2024 T-12 96.3% 1,508,040 605,531 902,509 6,750 0
28 Loan 7, 12, 16, 19, 27, 31 1 Summit Orange Crossing 1,592,756 604,750 988,006 12/31/2025 T-12 NAV NAV NAV NAV NAV 93.3% 2,837,160 685,593 2,151,567 0 0
29 Loan 20, 27 1 85 Skillman Street 1,284,282 240,637 1,043,645 12/31/2025 T-12 1,150,944 226,067 924,877 12/31/2024 T-12 95.7% 1,257,407 303,575 953,832 9,240 0
30 Loan 5, 26, 27 1 Hercules Apartments 1,504,021 1,029,187 474,834 12/31/2025 T-12 1,529,453 1,006,212 523,240 12/31/2024 T-12 92.4% 1,690,950 975,430 715,521 22,500 0
31 Loan 16, 26 1 533 Grand NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 96.1% 741,456 100,763 640,693 2,000 0
32 Loan 16, 31 1 The Kopper NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 97.0% 808,573 210,602 597,971 0 0
33 Loan 2, 3 1 374-376 Court Street 629,192 136,692 492,500 12/31/2025 T-12 597,218 123,442 473,776 12/31/2024 T-12 96.0% 639,139 150,810 488,329 1,500 353
34 Loan 16, 19 1 Coral Los Angeles NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 95.0% 675,302 219,410 455,892 6,500 0
35 Loan 1 Pathfinder MHC 521,252 151,317 369,935 12/31/2025 T-12 482,000 166,471 315,529 12/31/2024 T-12 94.1% 582,840 153,922 428,918 3,500 0
36 Loan 2, 16, 19 1 1112 Fulton Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 97.0% 412,185 48,773 363,412 2,850 4,231
37 Loan 16 1 2324 Bedford Avenue NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV 97.0% 353,856 73,606 280,250 2,500 0
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 Underwritten Net Cash Flow ($) Underwritten NOI DSCR (x) Underwritten NCF DSCR (x) Underwritten NOI Debt Yield (%) Underwritten NCF Debt Yield (%) Appraised Value ($) Appraised Value Type Appraisal Date Cut-off Date LTV Ratio (%) LTV Ratio at Maturity / ARD (%) Leased Occupancy (%) Occupancy Date Single Tenant (Y/N) Largest Tenant Largest Tenant SF
7, 31 7, 31, 32 7, 31, 32 7, 31 5 5 5, 7 5, 7 3, 4
1 Loan 6, 7 8 Franklin 8 Pack 8,579,120 1.30 1.29 8.3% 8.2% 158,700,000 As Is 4/16/2026 65.5% 65.5% 98.2% 5/4/2026
1.01 Property 1 Magnolia Estates 1,557,164 30,800,000 As Is 4/16/2026 99.2% 5/4/2026 NAP NAP NAP
1.02 Property 1 Woodshire 1,495,875 26,700,000 As Is 4/16/2026 98.5% 5/4/2026 NAP NAP NAP
1.03 Property 1 Windy Hills 1,314,461 24,700,000 As Is 4/16/2026 98.6% 5/4/2026 NAP NAP NAP
1.04 Property 1 Twin Ponds 1,057,140 19,400,000 As Is 4/16/2026 99.4% 5/4/2026 NAP NAP NAP
1.05 Property 1 Denbigh 1,030,012 18,800,000 As Is 4/16/2026 97.8% 5/4/2026 NAP NAP NAP
1.06 Property 1 Windsor Manor 859,009 15,500,000 As Is 4/16/2026 95.8% 5/4/2026 NAP NAP NAP
1.07 Property 1 Jones Creek Landing 682,134 11,300,000 As Is 4/16/2026 94.0% 5/4/2026 NAP NAP NAP
1.08 Property 1 Greensprings 583,314 11,500,000 As Is 4/16/2026 100.0% 5/4/2026 NAP NAP NAP
2 Loan 1, 16, 19, 27, 31, 32 1 153-161 Lenox 3,355,957 1.31 1.31 8.6% 8.6% 63,000,000 As Is 5/8/2026 61.6% 61.6% 97.6% 6/18/2026 NAP NAP NAP
3 Loan 19 1 Kara Apartments 2,703,623 1.21 1.20 7.1% 7.1% 55,000,000 As Is 6/10/2026 69.6% 69.6% 91.2% 8/6/2026 NAP NAP NAP
4 Loan 27 1 Village 43 2,707,765 1.30 1.28 8.4% 8.3% 46,600,000 As Is 7/30/2026 70.3% 70.3% 95.5% 8/11/2026 NAP NAP NAP
5 Loan 4, 16, 32 1 Seagate Homes Apartments 2,583,892 1.26 1.25 8.3% 8.2% 49,000,000 As Is 4/28/2026 64.3% 64.3% 100.0% 4/2/2026 NAP NAP NAP
6 Loan 2, 4, 7, 12, 16, 27, 31, 32 1 Edison Grand 5,525,328 1.23 1.20 7.3% 7.2% 110,300,000 As Is 6/1/2026 69.8% 69.8% 96.0% 6/23/2026 NAP NAP NAP
7 Loan 1, 7, 12, 16, 27 1 1351 Jerome Avenue 8,946,895 2.12 2.11 13.9% 13.8% 122,800,000 As Is 6/16/2026 52.9% 52.9% 99.6% 8/4/2026 NAP NAP NAP
8 Loan 1, 18 1 Latitude 42 Apartments 1,896,996 1.22 1.21 8.2% 8.1% 32,000,000 As Is 5/26/2026 73.4% 73.4% 97.7% 5/28/2026 NAP NAP NAP
9 Loan 2, 7, 12, 26, 28, 30, 32 1 Wescott Apartments 5,155,851 1.32 1.30 8.0% 7.9% 89,900,000 As Is 3/5/2026 72.3% 72.3% 96.2% 8/15/2026 NAP NAP NAP
10 Loan 1 University Digs Apartments 2,274,921 1.43 1.40 10.2% 10.0% 31,700,000 As Is 6/18/2026 71.8% 71.8% 99.5% 6/26/2026 NAP NAP NAP
11 Loan 13, 27 1 The Emree 1,952,856 1.36 1.34 8.7% 8.6% 32,400,000 As Is 6/23/2026 70.1% 70.1% 97.1% 7/1/2026 NAP NAP NAP
12 Loan 18 1 Whitewood Apartments 1,580,258 1.24 1.22 7.9% 7.8% 28,250,000 As Is 4/23/2026 71.9% 71.9% 99.2% 6/1/2026 NAP NAP NAP
13 Loan 2, 19, 30 1 108-110 9th Avenue 1,563,040 1.24 1.23 7.9% 7.8% 27,300,000 As Is 7/7/2026 73.3% 73.3% 94.1% 8/4/2026 NAP NAP NAP
14 Loan 18 1 The Westbury Apartments 1,695,664 1.47 1.40 9.6% 9.2% 26,300,000 As Is 6/9/2026 70.3% 70.3% 83.5% 7/8/2026 NAP NAP NAP
15 Loan 18 1 Unbridled Living of Columbia 1,718,976 1.46 1.42 9.8% 9.5% 32,700,000 As Is 6/26/2026 55.0% 55.0% 80.3% 6/22/2026 NAP NAP NAP
16 Loan 19, 32 1 970 Fedora Street 1,104,756 1.22 1.20 7.2% 7.1% 20,940,000 As Is 6/8/2026 74.0% 74.0% 94.0% 6/18/2026 NAP NAP NAP
17 Loan 30 1 The Commodore 1,172,897 1.22 1.20 7.7% 7.6% 21,090,000 As Is 7/23/2026 73.0% 73.0% 94.7% 8/3/2026 NAP NAP NAP
18 Loan 1, 7, 12, 16 1 The Landing 6,336,783 1.36 1.35 8.3% 8.3% 104,950,000 As Is 1/20/2026 72.9% 72.9% 98.5% 1/6/2026 NAP NAP NAP
19 Loan 26 1 Rugby Square Apartments 1,385,866 1.49 1.43 9.9% 9.6% 23,400,000 As Is 8/4/2026 62.0% 62.0% 93.9% 8/20/2026 NAP NAP NAP
20 Loan 16, 27 1 350-358 East 28th Street 1,042,599 1.21 1.20 7.6% 7.6% 20,500,000 As Is 6/22/2026 67.1% 67.1% 97.0% 7/1/2026 NAP NAP NAP
21 Loan 2, 31 1 236 West 15th Street 1,076,037 1.20 1.20 7.9% 7.9% 19,400,000 As Is 4/22/2026 70.6% 70.6% 100.0% 6/23/2026 NAP NAP NAP
22 Loan 2, 6, 18 3 Little Havana Portfolio 1,233,754 1.47 1.45 9.4% 9.3% 18,600,000 As Is 4/20/2026 71.2% 71.2% 96.0% 6/30/2026
22.01 Property 1 Otto Apartments 449,592 6,400,000 As Is 4/20/2026 100.0% 6/30/2026 NAP NAP NAP
22.02 Property 1 Pastel Apartments 412,426 6,500,000 As Is 4/20/2026 93.8% 6/30/2026 NAP NAP NAP
22.03 Property 1 Aerie Apartments 371,736 5,700,000 As Is 4/20/2026 93.8% 6/30/2026 NAP NAP NAP
23 Loan 1 Paintbrush Apartments 1,141,512 1.26 1.24 8.9% 8.8% 19,470,000 As Is 3/25/2026 66.8% 66.8% 100.0% 6/30/2026 NAP NAP NAP
24 Loan 19, 27 1 Talo 38 1,037,531 1.21 1.20 8.0% 8.0% 17,400,000 As Is 7/27/2026 74.7% 74.7% 93.8% 7/22/2026 NAP NAP NAP
25 Loan 1 The Charleston MHC 984,894 1.22 1.21 7.9% 7.8% 17,600,000 As Is 6/30/2026 71.7% 71.7% 97.4% 7/1/2026 NAP NAP NAP
26 Loan 2, 3 1 3264 N Clark 973,058 1.31 1.30 7.9% 7.8% 18,000,000 As Is 5/4/2026 69.4% 69.4% 100.0% 4/29/2026 NAP NAP NAP
27 Loan 1 350 West 45th Street 895,759 1.40 1.39 8.9% 8.9% 15,700,000 As Is 6/25/2026 64.3% 64.3% 96.3% 6/10/2026 NAP NAP NAP
28 Loan 7, 12, 16, 19, 27, 31 1 Summit Orange Crossing 2,151,567 1.22 1.22 7.5% 7.5% 40,000,000 As Is 4/13/2026 71.3% 71.3% 94.9% 5/27/2026 NAP NAP NAP
29 Loan 20, 27 1 85 Skillman Street 944,592 1.49 1.48 10.4% 10.3% 15,800,000 As Is 6/18/2026 58.2% 58.2% 100.0% 6/15/2026 NAP NAP NAP
30 Loan 5, 26, 27 1 Hercules Apartments 693,021 1.24 1.20 8.5% 8.3% 13,310,000 As Is - Inclusive of PV of Tax Abatement 7/27/2026 63.1% 63.1% 92.2% 7/31/2026 NAP NAP NAP
31 Loan 16, 26 1 533 Grand 638,693 1.23 1.23 8.0% 8.0% 10,800,000 As Is 7/7/2026 74.1% 74.1% 100.0% 7/2/2026 NAP NAP NAP
32 Loan 16, 31 1 The Kopper 597,971 1.20 1.20 7.6% 7.6% 10,700,000 As Is 6/18/2026 74.0% 74.0% 100.0% 7/16/2026 NAP NAP NAP
33 Loan 2, 3 1 374-376 Court Street 486,477 1.37 1.37 8.7% 8.7% 7,600,000 As Is 7/14/2026 73.7% 73.7% 100.0% 7/20/2026 NAP NAP NAP
34 Loan 16, 19 1 Coral Los Angeles 449,392 1.26 1.24 8.2% 8.1% 7,750,000 As Is 6/12/2026 71.6% 71.6% 96.2% 8/6/2026 NAP NAP NAP
35 Loan 1 Pathfinder MHC 425,418 1.32 1.31 8.6% 8.5% 7,400,000 As Is 7/26/2026 67.6% 67.6% 92.9% 8/21/2026 NAP NAP NAP
36 Loan 2, 16, 19 1 1112 Fulton Street 356,331 1.28 1.25 8.6% 8.4% 5,600,000 As Is 7/31/2026 75.9% 75.9% 100.0% 8/17/2026 NAP NAP NAP
37 Loan 16 1 2324 Bedford Avenue 277,750 1.26 1.25 8.4% 8.3% 4,400,000 As Is 6/11/2026 75.9% 75.9% 100.0% 8/19/2026 NAP NAP 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 Largest Tenant % of NRA Largest Tenant Lease Expiration Date 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 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 Loan 6, 7 8 Franklin 8 Pack
1.01 Property 1 Magnolia Estates NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.02 Property 1 Woodshire NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.03 Property 1 Windy Hills NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.04 Property 1 Twin Ponds NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.05 Property 1 Denbigh NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.06 Property 1 Windsor Manor NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.07 Property 1 Jones Creek Landing NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.08 Property 1 Greensprings NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2 Loan 1, 16, 19, 27, 31, 32 1 153-161 Lenox NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3 Loan 19 1 Kara Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4 Loan 27 1 Village 43 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5 Loan 4, 16, 32 1 Seagate Homes Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6 Loan 2, 4, 7, 12, 16, 27, 31, 32 1 Edison Grand NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7 Loan 1, 7, 12, 16, 27 1 1351 Jerome Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan 1, 18 1 Latitude 42 Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9 Loan 2, 7, 12, 26, 28, 30, 32 1 Wescott Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10 Loan 1 University Digs Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan 13, 27 1 The Emree NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
12 Loan 18 1 Whitewood Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan 2, 19, 30 1 108-110 9th Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
14 Loan 18 1 The Westbury Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan 18 1 Unbridled Living of Columbia NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
16 Loan 19, 32 1 970 Fedora Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan 30 1 The Commodore NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18 Loan 1, 7, 12, 16 1 The Landing NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan 26 1 Rugby Square Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan 16, 27 1 350-358 East 28th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
21 Loan 2, 31 1 236 West 15th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan 2, 6, 18 3 Little Havana Portfolio
22.01 Property 1 Otto Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.02 Property 1 Pastel Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.03 Property 1 Aerie Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan 1 Paintbrush Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan 19, 27 1 Talo 38 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
25 Loan 1 The Charleston MHC NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan 2, 3 1 3264 N Clark NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan 1 350 West 45th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan 7, 12, 16, 19, 27, 31 1 Summit Orange Crossing NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan 20, 27 1 85 Skillman Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan 5, 26, 27 1 Hercules Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan 16, 26 1 533 Grand NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan 16, 31 1 The Kopper NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
33 Loan 2, 3 1 374-376 Court Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34 Loan 16, 19 1 Coral Los Angeles NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
35 Loan 1 Pathfinder MHC NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
36 Loan 2, 16, 19 1 1112 Fulton Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
37 Loan 16 1 2324 Bedford Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
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 Fifth Largest Tenant Fifth Largest Tenant SF Fifth Largest Tenant % of NRA Fifth Largest Tenant Lease Expiration Date Environmental Phase I Report Date Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%) Flood Zone Ownership Interest Ground Lease Expiration Date Ground Lease Extension Terms
1 Loan 6, 7 8 Franklin 8 Pack
1.01 Property 1 Magnolia Estates NAP NAP NAP NAP 4/20/2026 NAP 4/20/2026 NAP NAP No Fee NAP NAP
1.02 Property 1 Woodshire NAP NAP NAP NAP 4/20/2026 NAP 4/20/2026 NAP NAP No Fee NAP NAP
1.03 Property 1 Windy Hills NAP NAP NAP NAP 4/21/2026 NAP 4/20/2026 NAP NAP No Fee NAP NAP
1.04 Property 1 Twin Ponds NAP NAP NAP NAP 4/20/2026 NAP 4/20/2026 NAP NAP No Fee NAP NAP
1.05 Property 1 Denbigh NAP NAP NAP NAP 4/20/2026 NAP 4/20/2026 NAP NAP No Fee NAP NAP
1.06 Property 1 Windsor Manor NAP NAP NAP NAP 4/21/2026 NAP 4/21/2026 NAP NAP No Fee NAP NAP
1.07 Property 1 Jones Creek Landing NAP NAP NAP NAP 4/20/2026 NAP 4/20/2026 NAP NAP Yes - AE Fee NAP NAP
1.08 Property 1 Greensprings NAP NAP NAP NAP 4/20/2026 NAP 4/20/2026 NAP NAP No Fee NAP NAP
2 Loan 1, 16, 19, 27, 31, 32 1 153-161 Lenox NAP NAP NAP NAP 6/18/2026 NAP 6/18/2026 NAP NAP No Fee NAP NAP
3 Loan 19 1 Kara Apartments NAP NAP NAP NAP 7/16/2026 NAP 7/16/2026 7/15/2026 10% No Fee NAP NAP
4 Loan 27 1 Village 43 NAP NAP NAP NAP 8/4/2026 NAP 8/4/2026 NAP NAP No Fee NAP NAP
5 Loan 4, 16, 32 1 Seagate Homes Apartments NAP NAP NAP NAP 4/29/2026 NAP 4/29/2026 4/29/2026 7% No Fee NAP NAP
6 Loan 2, 4, 7, 12, 16, 27, 31, 32 1 Edison Grand NAP NAP NAP NAP 3/16/2026 NAP 6/2/2026 NAP NAP Yes - AE Fee NAP NAP
7 Loan 1, 7, 12, 16, 27 1 1351 Jerome Avenue NAP NAP NAP NAP 4/1/2026 NAP 4/5/2026 NAP NAP No Fee NAP NAP
8 Loan 1, 18 1 Latitude 42 Apartments NAP NAP NAP NAP 6/8/2026 NAP 6/5/2026 NAP NAP No Fee NAP NAP
9 Loan 2, 7, 12, 26, 28, 30, 32 1 Wescott Apartments NAP NAP NAP NAP 7/2/2026 NAP 7/1/2026 NAP NAP Yes - AE Fee NAP NAP
10 Loan 1 University Digs Apartments NAP NAP NAP NAP 6/25/2026 NAP 6/25/2026 NAP NAP Yes - AE Fee NAP NAP
11 Loan 13, 27 1 The Emree NAP NAP NAP NAP 7/6/2026 NAP 7/2/2026 NAP NAP No Fee NAP NAP
12 Loan 18 1 Whitewood Apartments NAP NAP NAP NAP 6/1/2026 NAP 6/1/2026 NAP NAP No Fee NAP NAP
13 Loan 2, 19, 30 1 108-110 9th Avenue NAP NAP NAP NAP 7/15/2026 NAP 7/16/2026 NAP NAP No Fee NAP NAP
14 Loan 18 1 The Westbury Apartments NAP NAP NAP NAP 7/1/2026 NAP 7/4/2026 NAP NAP No Fee NAP NAP
15 Loan 18 1 Unbridled Living of Columbia NAP NAP NAP NAP 6/2/2026 NAP 6/2/2026 NAP NAP No Fee NAP NAP
16 Loan 19, 32 1 970 Fedora Street NAP NAP NAP NAP 6/3/2026 NAP 6/3/2026 6/3/2026 9% No Fee NAP NAP
17 Loan 30 1 The Commodore NAP NAP NAP NAP 7/28/2026 NAP 7/28/2026 7/30/2026 18% No Fee NAP NAP
18 Loan 1, 7, 12, 16 1 The Landing NAP NAP NAP NAP 1/30/2026 NAP 2/5/2026 1/29/2026 10% No Fee NAP NAP
19 Loan 26 1 Rugby Square Apartments NAP NAP NAP NAP 8/4/2026 NAP 8/4/2026 NAP NAP No Fee NAP NAP
20 Loan 16, 27 1 350-358 East 28th Street NAP NAP NAP NAP 6/23/2026 NAP 6/24/2026 NAP NAP No Fee NAP NAP
21 Loan 2, 31 1 236 West 15th Street NAP NAP NAP NAP 4/29/2026 NAP 4/29/2026 NAP NAP No Fee NAP NAP
22 Loan 2, 6, 18 3 Little Havana Portfolio
22.01 Property 1 Otto Apartments NAP NAP NAP NAP 6/4/2026 NAP 6/9/2026 NAP NAP Yes - AE Fee NAP NAP
22.02 Property 1 Pastel Apartments NAP NAP NAP NAP 6/9/2026 NAP 6/9/2026 NAP NAP Yes - AE Fee NAP NAP
22.03 Property 1 Aerie Apartments NAP NAP NAP NAP 6/9/2026 NAP 6/9/2026 NAP NAP Yes - AE Fee NAP NAP
23 Loan 1 Paintbrush Apartments NAP NAP NAP NAP 3/19/2026 NAP 3/19/2026 NAP NAP No Fee NAP NAP
24 Loan 19, 27 1 Talo 38 NAP NAP NAP NAP 8/4/2026 NAP 8/4/2026 NAP NAP No Fee NAP NAP
25 Loan 1 The Charleston MHC NAP NAP NAP NAP 7/8/2026 NAP 7/8/2026 NAP NAP No Fee NAP NAP
26 Loan 2, 3 1 3264 N Clark NAP NAP NAP NAP 5/5/2026 NAP 5/5/2026 NAP NAP No Fee NAP NAP
27 Loan 1 350 West 45th Street NAP NAP NAP NAP 6/29/2026 NAP 6/29/2026 NAP NAP No Fee NAP NAP
28 Loan 7, 12, 16, 19, 27, 31 1 Summit Orange Crossing NAP NAP NAP NAP 4/24/2026 NAP 4/24/2026 NAP NAP No Fee NAP NAP
29 Loan 20, 27 1 85 Skillman Street NAP NAP NAP NAP 6/23/2026 NAP 6/23/2026 NAP NAP No Fee NAP NAP
30 Loan 5, 26, 27 1 Hercules Apartments NAP NAP NAP NAP 7/31/2026 NAP 7/31/2026 NAP NAP No Fee NAP NAP
31 Loan 16, 26 1 533 Grand NAP NAP NAP NAP 7/15/2026 NAP 7/15/2026 NAP NAP No Fee NAP NAP
32 Loan 16, 31 1 The Kopper NAP NAP NAP NAP 6/11/2026 NAP 6/23/2026 NAP NAP No Fee NAP NAP
33 Loan 2, 3 1 374-376 Court Street NAP NAP NAP NAP 6/26/2026 NAP 6/26/2026 NAP NAP No Fee NAP NAP
34 Loan 16, 19 1 Coral Los Angeles NAP NAP NAP NAP 6/3/2026 NAP 6/3/2026 6/3/2026 8% No Fee NAP NAP
35 Loan 1 Pathfinder MHC NAP NAP NAP NAP 7/24/2026 NAP 7/21/2026 NAP NAP No Fee NAP NAP
36 Loan 2, 16, 19 1 1112 Fulton Street NAP NAP NAP NAP 6/24/2026 NAP 6/24/2026 NAP NAP No Fee NAP NAP
37 Loan 16 1 2324 Bedford Avenue NAP NAP NAP NAP 6/15/2026 NAP 6/17/2026 NAP NAP No Fee NAP NAP
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 Annual Ground Lease Payment as of the Cut-off Date ($) Annual Ground Rent Increases (Y/N) Upfront RE Tax Reserve ($) Monthly RE Tax Reserve ($) Upfront Insurance Reserve ($) Monthly Insurance Reserve ($) Upfront Replacement / PIP Reserve ($) Monthly Replacement / FF&E Reserve ($) Replacement Reserve Caps ($) Upfront TI/LC Reserve ($) Monthly TI/LC Reserve ($) TI/LC Caps ($) Upfront Debt Service Reserve ($) Monthly Debt Service Reserve ($)
19 20 19 18
1 Loan 6, 7 8 Franklin 8 Pack 12,221 69,605 0 Springing 0 5,982 0 0 0 0 0 0
1.01 Property 1 Magnolia Estates NAP NAP
1.02 Property 1 Woodshire NAP NAP
1.03 Property 1 Windy Hills NAP NAP
1.04 Property 1 Twin Ponds NAP NAP
1.05 Property 1 Denbigh NAP NAP
1.06 Property 1 Windsor Manor NAP NAP
1.07 Property 1 Jones Creek Landing NAP NAP
1.08 Property 1 Greensprings NAP NAP
2 Loan 1, 16, 19, 27, 31, 32 1 153-161 Lenox NAP NAP 6,125 1,531 32,385 8,096 83,000 0 0 0 0 0 217,172 0
3 Loan 19 1 Kara Apartments NAP NAP 305,343 43,620 0 Springing 0 2,375 0 0 0 0 0 0
4 Loan 27 1 Village 43 NAP NAP 163,338 40,835 0 Springing 0 3,250 0 0 0 0 0 0
5 Loan 4, 16, 32 1 Seagate Homes Apartments NAP NAP 282,332 35,292 43,737 4,860 0 2,063 0 0 0 0 0 0
6 Loan 2, 4, 7, 12, 16, 27, 31, 32 1 Edison Grand NAP NAP 239,232 59,808 0 Springing 0 7,322 0 242,375 3,398 0 0 0
7 Loan 1, 7, 12, 16, 27 1 1351 Jerome Avenue NAP NAP 14,975 3,744 169,899 27,111 0 5,159 0 0 97 0 0 0
8 Loan 1, 18 1 Latitude 42 Apartments NAP NAP 64,337 21,446 59,741 4,978 0 2,167 0 0 0 0 162,250 0
9 Loan 2, 7, 12, 26, 28, 30, 32 1 Wescott Apartments NAP NAP 317,204 105,735 111,651 22,330 0 5,614 0 0 0 0 0 0
10 Loan 1 University Digs Apartments NAP NAP 34,512 8,628 0 Springing 0 3,958 0 0 0 0 0 0
11 Loan 13, 27 1 The Emree NAP NAP 73,235 10,462 0 Springing 0 2,188 0 0 0 0 0 0
12 Loan 18 1 Whitewood Apartments NAP NAP 11,417 951 0 Springing 0 2,667 0 0 0 0 0 0
13 Loan 2, 19, 30 1 108-110 9th Avenue NAP NAP 97,052 32,351 22,660 5,665 0 756 0 0 0 0 0 0
14 Loan 18 1 The Westbury Apartments NAP NAP 76,964 38,482 130,309 21,718 0 7,291 0 0 0 0 0 0
15 Loan 18 1 Unbridled Living of Columbia NAP NAP 111,189 13,899 0 Springing 1,688,615 3,708 0 0 0 0 102,812 0
16 Loan 19, 32 1 970 Fedora Street NAP NAP 49,658 6,207 0 Springing 0 1,042 0 0 0 0 0 0
17 Loan 30 1 The Commodore NAP NAP 60,016 12,003 0 Springing 0 1,563 0 0 0 0 0 0
18 Loan 1, 7, 12, 16 1 The Landing NAP NAP 0 91,466 0 Springing 0 3,433 0 0 0 0 0 0
19 Loan 26 1 Rugby Square Apartments NAP NAP 83,200 27,733 71,298 7,130 0 4,417 0 0 0 0 0 0
20 Loan 16, 27 1 350-358 East 28th Street NAP NAP 30,847 7,712 10,166 1,694 0 688 0 0 0 0 0 0
21 Loan 2, 31 1 236 West 15th Street NAP NAP 126,160 21,234 0 Springing 145,000 598 0 0 0 0 0 0
22 Loan 2, 6, 18 3 Little Havana Portfolio 33,098 11,033 6,797 6,797 0 1,000 0 0 0 0 72,030 0
22.01 Property 1 Otto Apartments NAP NAP
22.02 Property 1 Pastel Apartments NAP NAP
22.03 Property 1 Aerie Apartments NAP NAP
23 Loan 1 Paintbrush Apartments NAP NAP 3,821 3,821 14,618 3,578 0 1,583 0 0 0 0 0 0
24 Loan 19, 27 1 Talo 38 NAP NAP 10,635 1,182 0 Springing 0 667 0 0 0 0 0 0
25 Loan 1 The Charleston MHC NAP NAP 13,275 1,475 60,792 3,256 0 796 0 0 0 0 0 0
26 Loan 2, 3 1 3264 N Clark NAP NAP 26,827 13,413 0 Springing 0 727 0 0 0 0 0 0
27 Loan 1 350 West 45th Street NAP NAP 66,843 33,422 10,248 3,416 0 563 0 0 0 0 0 0
28 Loan 7, 12, 16, 19, 27, 31 1 Summit Orange Crossing NAP NAP 36,387 12,129 140,964 11,747 99,000 Springing 99,000 0 0 0 0 0
29 Loan 20, 27 1 85 Skillman Street NAP NAP 678 339 8,866 2,217 0 770 27,720 0 0 0 0 0
30 Loan 5, 26, 27 1 Hercules Apartments NAP NAP 0 0 70,988 7,099 0 1,875 0 0 0 0 0 0
31 Loan 16, 26 1 533 Grand NAP NAP 6,844 3,422 10,158 1,129 0 167 0 0 0 0 0 0
32 Loan 16, 31 1 The Kopper NAP NAP 15,497 10,039 12,945 1,618 16,000 0 0 0 0 0 42,489 0
33 Loan 2, 3 1 374-376 Court Street NAP NAP 9,201 4,601 0 753 0 163 0 0 0 0 0 0
34 Loan 16, 19 1 Coral Los Angeles NAP NAP 14,861 1,858 0 Springing 0 Springing 0 0 0 0 0 0
35 Loan 1 Pathfinder MHC NAP NAP 1,664 1,664 667 Springing 0 292 0 0 0 0 0 0
36 Loan 2, 16, 19 1 1112 Fulton Street NAP NAP 1,518 1,518 6,584 732 0 238 0 0 354 0 0 0
37 Loan 16 1 2324 Bedford Avenue NAP NAP 1,641 1,641 2,531 844 0 209 0 0 0 0 0 0
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 Debt Service Reserve Cap ($) Upfront Deferred Maintenance Reserve ($) Upfront Other Reserve ($) Monthly Other Reserve ($) Other Reserve Description
19
1 Loan 6, 7 8 Franklin 8 Pack 0 57,328 0 0
1.01 Property 1 Magnolia Estates
1.02 Property 1 Woodshire
1.03 Property 1 Windy Hills
1.04 Property 1 Twin Ponds
1.05 Property 1 Denbigh
1.06 Property 1 Windsor Manor
1.07 Property 1 Jones Creek Landing
1.08 Property 1 Greensprings
2 Loan 1, 16, 19, 27, 31, 32 1 153-161 Lenox 0 0 334,000 Springing Concession Reserve (Upfront: $178,500; Monthly: Springing), Other Income Reserve (Upfront: $155,500; Monthly: Springing)
3 Loan 19 1 Kara Apartments 0 0 0 Springing Low DSCR Reserve
4 Loan 27 1 Village 43 0 0 0 0
5 Loan 4, 16, 32 1 Seagate Homes Apartments 0 0 0 0
6 Loan 2, 4, 7, 12, 16, 27, 31, 32 1 Edison Grand 0 1,650 702,978 Springing Free Rent Reserve (Upfront: $235,600.00), Capex Reserve (Upfront: $219,762.50), Unfunded Obligations Reserve (Upfront: $134,788.50), Gap Rent Reserve (Upfront: $112,827.00, Monthly: Springing, Cap: $112,827.00)
7 Loan 1, 7, 12, 16, 27 1 1351 Jerome Avenue 0 0 0 0
8 Loan 1, 18 1 Latitude 42 Apartments 0 0 0 0
9 Loan 2, 7, 12, 26, 28, 30, 32 1 Wescott Apartments 0 34,313 0 0
10 Loan 1 University Digs Apartments 0 0 107,246 0 Force Place Insurance Reserve
11 Loan 13, 27 1 The Emree 0 0 0 0
12 Loan 18 1 Whitewood Apartments 0 56,925 0 0
13 Loan 2, 19, 30 1 108-110 9th Avenue 0 40,000 0 Springing Special Rollover Reserve
14 Loan 18 1 The Westbury Apartments 0 32,603 0 0 NAP
15 Loan 18 1 Unbridled Living of Columbia 0 11,385 3,000,000 0 Earnout Reserve
16 Loan 19, 32 1 970 Fedora Street 0 0 137,902 Springing Low DSCR Reserve
17 Loan 30 1 The Commodore 0 0 0 0
18 Loan 1, 7, 12, 16 1 The Landing 0 0 0 0
19 Loan 26 1 Rugby Square Apartments 0 61,930 0 0 NAP
20 Loan 16, 27 1 350-358 East 28th Street 0 0 0 0
21 Loan 2, 31 1 236 West 15th Street 0 0 380,850 0 Rent Reserve
22 Loan 2, 6, 18 3 Little Havana Portfolio 0 0 0 0
22.01 Property 1 Otto Apartments
22.02 Property 1 Pastel Apartments
22.03 Property 1 Aerie Apartments
23 Loan 1 Paintbrush Apartments 0 9,763 0 0
24 Loan 19, 27 1 Talo 38 0 35,250 0 Springing Low DSCR Reserve
25 Loan 1 The Charleston MHC 0 0 693,000 0 Earnout Reserve
26 Loan 2, 3 1 3264 N Clark 0 0 0 0
27 Loan 1 350 West 45th Street 0 0 0 0
28 Loan 7, 12, 16, 19, 27, 31 1 Summit Orange Crossing 0 0 127,285 0 Concession Reserve
29 Loan 20, 27 1 85 Skillman Street 0 41,400 0 0
30 Loan 5, 26, 27 1 Hercules Apartments 0 0 50,872 0 Radon Reserve
31 Loan 16, 26 1 533 Grand 0 0 62,500 0 Encroachment Remediation Reserve
32 Loan 16, 31 1 The Kopper 0 3,025 12,900 0 Rent Reserve
33 Loan 2, 3 1 374-376 Court Street 0 4,376 0 0
34 Loan 16, 19 1 Coral Los Angeles 0 0 0 0
35 Loan 1 Pathfinder MHC 0 0 0 0
36 Loan 2, 16, 19 1 1112 Fulton Street 0 0 0 Springing Critical Tenant Reserve
37 Loan 16 1 2324 Bedford Avenue 0 5,500 0 0
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 Other Reserve Cap ($) Holdback/ Earnout Amount ($) Holdback/ Earnout Description Lockbox Type Cash Management Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) Tenant Specific Excess Cash Trap Trigger (Y/N)
18 18 26
1 Loan 6, 7 8 Franklin 8 Pack 0 NAP NAP Springing Springing Yes No
1.01 Property 1 Magnolia Estates
1.02 Property 1 Woodshire
1.03 Property 1 Windy Hills
1.04 Property 1 Twin Ponds
1.05 Property 1 Denbigh
1.06 Property 1 Windsor Manor
1.07 Property 1 Jones Creek Landing
1.08 Property 1 Greensprings
2 Loan 1, 16, 19, 27, 31, 32 1 153-161 Lenox 0 NAP NAP Springing Springing Yes No
3 Loan 19 1 Kara Apartments 0 NAP NAP Springing Springing No No
4 Loan 27 1 Village 43 0 NAP NAP Springing Springing Yes No
5 Loan 4, 16, 32 1 Seagate Homes Apartments 0 NAP NAP Springing Springing Yes No
6 Loan 2, 4, 7, 12, 16, 27, 31, 32 1 Edison Grand Gap Rent Reserve ($112,827.00) NAP NAP Springing Springing Yes Yes
7 Loan 1, 7, 12, 16, 27 1 1351 Jerome Avenue 0 NAP NAP Springing Springing Yes No
8 Loan 1, 18 1 Latitude 42 Apartments 0 NAP NAP Springing Springing Yes No
9 Loan 2, 7, 12, 26, 28, 30, 32 1 Wescott Apartments 0 NAP NAP Springing Springing Yes No
10 Loan 1 University Digs Apartments 0 NAP NAP Soft Springing Yes No
11 Loan 13, 27 1 The Emree 0 NAP NAP Springing Springing Yes No
12 Loan 18 1 Whitewood Apartments 0 NAP NAP Springing Springing No No
13 Loan 2, 19, 30 1 108-110 9th Avenue 400,000 NAP NAP Hard (Commercial); Soft (Residential) Springing Yes Yes
14 Loan 18 1 The Westbury Apartments 0 750,000 Unit Repairs Holdback Springing Springing Yes No
15 Loan 18 1 Unbridled Living of Columbia 0 3,000,000 $3,000,000 deposited into the Earnout Reserve to be distributed to the borrower upon certain conditions in the loan agreement Springing Springing Yes No
16 Loan 19, 32 1 970 Fedora Street 0 NAP NAP Springing Springing No No
17 Loan 30 1 The Commodore 0 NAP NAP Soft Springing Yes No
18 Loan 1, 7, 12, 16 1 The Landing 0 NAP NAP Springing Springing Yes No
19 Loan 26 1 Rugby Square Apartments 0 NAP NAP Springing Springing Yes No
20 Loan 16, 27 1 350-358 East 28th Street 0 NAP NAP Springing Springing Yes No
21 Loan 2, 31 1 236 West 15th Street 0 NAP NAP Springing Springing Yes No
22 Loan 2, 6, 18 3 Little Havana Portfolio 0 NAP NAP Springing Springing Yes No
22.01 Property 1 Otto Apartments
22.02 Property 1 Pastel Apartments
22.03 Property 1 Aerie Apartments
23 Loan 1 Paintbrush Apartments 0 NAP NAP Springing Springing Yes No
24 Loan 19, 27 1 Talo 38 0 NAP NAP Springing Springing No No
25 Loan 1 The Charleston MHC 0 693,000 $693,000 deposited into the Earnout Reserve to be distributed to the borrower upon certain conditions in the loan agreement Springing Springing Yes No
26 Loan 2, 3 1 3264 N Clark 0 NAP NAP Springing Springing Yes No
27 Loan 1 350 West 45th Street 0 NAP NAP Springing Springing Yes No
28 Loan 7, 12, 16, 19, 27, 31 1 Summit Orange Crossing 0 1,300,000 $1,300,000 deposited into the Earnout Reserve to be distributed to the borrower upon certain conditions in the loan agreement Springing Springing Yes No
29 Loan 20, 27 1 85 Skillman Street 0 NAP NAP Springing Springing Yes No
30 Loan 5, 26, 27 1 Hercules Apartments 0 NAP NAP Springing Springing Yes No
31 Loan 16, 26 1 533 Grand 0 NAP NAP Springing Springing Yes No
32 Loan 16, 31 1 The Kopper 0 NAP NAP Springing Springing Yes No
33 Loan 2, 3 1 374-376 Court Street 0 NAP NAP Springing Springing No No
34 Loan 16, 19 1 Coral Los Angeles 0 NAP NAP Springing Springing Yes No
35 Loan 1 Pathfinder MHC 0 NAP NAP Springing Springing Yes No
36 Loan 2, 16, 19 1 1112 Fulton Street 0 NAP NAP Springing Springing Yes No
37 Loan 16 1 2324 Bedford Avenue 0 NAP NAP Springing Springing Yes No
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 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 ($) Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) 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 (%)
9 9 9
1 Loan 6, 7 8 Franklin 8 Pack Yes Yes 54,000,000 50,000,000 267,413.19 556,219.44 NAP NAP 104,000,000 556,219.44 65.5%
1.01 Property 1 Magnolia Estates
1.02 Property 1 Woodshire
1.03 Property 1 Windy Hills
1.04 Property 1 Twin Ponds
1.05 Property 1 Denbigh
1.06 Property 1 Windsor Manor
1.07 Property 1 Jones Creek Landing
1.08 Property 1 Greensprings
2 Loan 1, 16, 19, 27, 31, 32 1 153-161 Lenox No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3 Loan 19 1 Kara Apartments No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4 Loan 27 1 Village 43 No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5 Loan 4, 16, 32 1 Seagate Homes Apartments No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6 Loan 2, 4, 7, 12, 16, 27, 31, 32 1 Edison Grand Yes No 30,000,000 47,000,000 233,896 383,191 NAP NAP 77,000,000 383,191 69.8%
7 Loan 1, 7, 12, 16, 27 1 1351 Jerome Avenue Yes Yes 30,000,000 35,000,000 190,590 353,953 NAP NAP 65,000,000 353,953 52.9%
8 Loan 1, 18 1 Latitude 42 Apartments No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9 Loan 2, 7, 12, 26, 28, 30, 32 1 Wescott Apartments Yes No 23,000,000 42,000,000 213,839 330,942 NAP NAP 65,000,000 330,942 72.3%
10 Loan 1 University Digs Apartments No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan 13, 27 1 The Emree No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
12 Loan 18 1 Whitewood Apartments No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan 2, 19, 30 1 108-110 9th Avenue No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
14 Loan 18 1 The Westbury Apartments No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan 18 1 Unbridled Living of Columbia No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
16 Loan 19, 32 1 970 Fedora Street No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan 30 1 The Commodore No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18 Loan 1, 7, 12, 16 1 The Landing Yes No 15,000,000 61,480,000 315,046 391,911 NAP NAP 76,480,000 391,911 72.9%
19 Loan 26 1 Rugby Square Apartments No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan 16, 27 1 350-358 East 28th Street No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
21 Loan 2, 31 1 236 West 15th Street No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan 2, 6, 18 3 Little Havana Portfolio No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.01 Property 1 Otto Apartments
22.02 Property 1 Pastel Apartments
22.03 Property 1 Aerie Apartments
23 Loan 1 Paintbrush Apartments No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan 19, 27 1 Talo 38 No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
25 Loan 1 The Charleston MHC No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan 2, 3 1 3264 N Clark No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan 1 350 West 45th Street No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan 7, 12, 16, 19, 27, 31 1 Summit Orange Crossing Yes No 10,000,000 18,500,000 95,770 147,537 NAP NAP 28,500,000 147,537 71.3%
29 Loan 20, 27 1 85 Skillman Street No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan 5, 26, 27 1 Hercules Apartments No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan 16, 26 1 533 Grand No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan 16, 31 1 The Kopper No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
33 Loan 2, 3 1 374-376 Court Street No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34 Loan 16, 19 1 Coral Los Angeles No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
35 Loan 1 Pathfinder MHC No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
36 Loan 2, 16, 19 1 1112 Fulton Street No NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
37 Loan 16 1 2324 Bedford Avenue No NAP NAP NAP NAP NAP 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 Whole Loan Underwritten NCF DSCR (x) 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 (%) Future Additional Debt Permitted (Y/N) Future Debt Permitted Type
9
1 Loan 6, 7 8 Franklin 8 Pack 1.29 8.3% NAP NAP NAP NAP NAP NAP NAP No NAP
1.01 Property 1 Magnolia Estates
1.02 Property 1 Woodshire
1.03 Property 1 Windy Hills
1.04 Property 1 Twin Ponds
1.05 Property 1 Denbigh
1.06 Property 1 Windsor Manor
1.07 Property 1 Jones Creek Landing
1.08 Property 1 Greensprings
2 Loan 1, 16, 19, 27, 31, 32 1 153-161 Lenox NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
3 Loan 19 1 Kara Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
4 Loan 27 1 Village 43 NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
5 Loan 4, 16, 32 1 Seagate Homes Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
6 Loan 2, 4, 7, 12, 16, 27, 31, 32 1 Edison Grand 1.20 7.3% NAP NAP NAP NAP NAP NAP NAP No NAP
7 Loan 1, 7, 12, 16, 27 1 1351 Jerome Avenue 2.11 13.9% NAP NAP NAP NAP NAP NAP NAP No NAP
8 Loan 1, 18 1 Latitude 42 Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
9 Loan 2, 7, 12, 26, 28, 30, 32 1 Wescott Apartments 1.30 8.0% NAP NAP NAP NAP NAP NAP NAP No NAP
10 Loan 1 University Digs Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
11 Loan 13, 27 1 The Emree NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
12 Loan 18 1 Whitewood Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
13 Loan 2, 19, 30 1 108-110 9th Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
14 Loan 18 1 The Westbury Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
15 Loan 18 1 Unbridled Living of Columbia NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
16 Loan 19, 32 1 970 Fedora Street NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
17 Loan 30 1 The Commodore NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
18 Loan 1, 7, 12, 16 1 The Landing 1.35 8.3% NAP NAP NAP NAP NAP NAP NAP No NAP
19 Loan 26 1 Rugby Square Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
20 Loan 16, 27 1 350-358 East 28th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
21 Loan 2, 31 1 236 West 15th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
22 Loan 2, 6, 18 3 Little Havana Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
22.01 Property 1 Otto Apartments
22.02 Property 1 Pastel Apartments
22.03 Property 1 Aerie Apartments
23 Loan 1 Paintbrush Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
24 Loan 19, 27 1 Talo 38 NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
25 Loan 1 The Charleston MHC NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
26 Loan 2, 3 1 3264 N Clark NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
27 Loan 1 350 West 45th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
28 Loan 7, 12, 16, 19, 27, 31 1 Summit Orange Crossing 1.22 7.5% NAP NAP NAP NAP NAP NAP NAP No NAP
29 Loan 20, 27 1 85 Skillman Street NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
30 Loan 5, 26, 27 1 Hercules Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
31 Loan 16, 26 1 533 Grand NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
32 Loan 16, 31 1 The Kopper NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
33 Loan 2, 3 1 374-376 Court Street NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
34 Loan 16, 19 1 Coral Los Angeles NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
35 Loan 1 Pathfinder MHC NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
36 Loan 2, 16, 19 1 1112 Fulton Street NAP NAP NAP NAP NAP NAP NAP NAP NAP No NAP
37 Loan 16 1 2324 Bedford Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP No 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 Sponsor Non-Recourse Carveout Guarantor Delaware Statutory Trust
(Y/N)
Tenants-in-common
(Y/N)
Loan Purpose
24 30
1 Loan 6, 7 8 Franklin 8 Pack John A. Franklin John A. Franklin No No Refinance
1.01 Property 1 Magnolia Estates
1.02 Property 1 Woodshire
1.03 Property 1 Windy Hills
1.04 Property 1 Twin Ponds
1.05 Property 1 Denbigh
1.06 Property 1 Windsor Manor
1.07 Property 1 Jones Creek Landing
1.08 Property 1 Greensprings
2 Loan 1, 16, 19, 27, 31, 32 1 153-161 Lenox Akiva Lichtman Akiva Lichtman No No Refinance
3 Loan 19 1 Kara Apartments David Y. Lee David Y. Lee No No Refinance
4 Loan 27 1 Village 43 Scott Lurie Scott Lurie No No Refinance
5 Loan 4, 16, 32 1 Seagate Homes Apartments Laisin Leung and David Leung Laisin Leung and David Leung No No Recapitalization
6 Loan 2, 4, 7, 12, 16, 27, 31, 32 1 Edison Grand SF Executive Company LLC SF Properties I LLC No No Refinance
7 Loan 1, 7, 12, 16, 27 1 1351 Jerome Avenue Sam Rubin Sam Rubin, Mendy Reich and MWS 1351 LLC No No Refinance
8 Loan 1, 18 1 Latitude 42 Apartments David Collins DBI Investments 1, LLC No No Refinance
9 Loan 2, 7, 12, 26, 28, 30, 32 1 Wescott Apartments Asher Handler Asher Handler No Yes Refinance
10 Loan 1 University Digs Apartments Amin Rezvani Amin Rezvani No No Refinance
11 Loan 13, 27 1 The Emree Scott Lurie Scott Lurie No No Refinance
12 Loan 18 1 Whitewood Apartments Loren (Pep) Llinas Loren (Pep) Llinas No No Refinance
13 Loan 2, 19, 30 1 108-110 9th Avenue Isaac Abraham and Ramiel Ben Yehuda Isaac Abraham and Ramiel Ben Yehuda No Yes Refinance
14 Loan 18 1 The Westbury Apartments David Niederst, Trustee under the Declaration of Trust of David Niederst dated December 15, 2012 and David Niederst David Niederst, Trustee under the Declaration of Trust of David Niederst dated December 15, 2012 and David Niederst No No Refinance
15 Loan 18 1 Unbridled Living of Columbia Robert Kyle Bourne Robert Kyle Bourne No No Refinance
16 Loan 19, 32 1 970 Fedora Street David Y. Lee David Y. Lee No No Refinance
17 Loan 30 1 The Commodore Alan Nissel and Avi Stieglitz Alan Nissel and Avi Stieglitz No Yes Refinance
18 Loan 1, 7, 12, 16 1 The Landing Harshad Dharod Harshad Dharod No No Refinance
19 Loan 26 1 Rugby Square Apartments Brett J. Fitzpatrick and Jason Schlessel Brett J. Fitzpatrick, RLT I 2025 LLC, and RLT I Irrevocable Trust U/A Dated December 1, 2020, As Amended No No Refinance
20 Loan 16, 27 1 350-358 East 28th Street Chaim Wurzberger Chaim Wurzberger No No Refinance
21 Loan 2, 31 1 236 West 15th Street Jesse Hutcher DCC Equity Holdings, LLC and Derby Tanager DT Holdings, LLC No No Refinance
22 Loan 2, 6, 18 3 Little Havana Portfolio Mikhail Gurevich Mikhail Gurevich No No Refinance
22.01 Property 1 Otto Apartments
22.02 Property 1 Pastel Apartments
22.03 Property 1 Aerie Apartments
23 Loan 1 Paintbrush Apartments Gary W. Gates, Jr. Gary W. Gates, Jr. No No Refinance
24 Loan 19, 27 1 Talo 38 Tamares Real Estate Holdings, Inc. Tamares Real Estate Holdings, Inc. No No Refinance
25 Loan 1 The Charleston MHC Daniel Simmons, Matthew Galofaro and Jonathan Booth Daniel Simmons, Matthew Galofaro and Jonathan Booth No No Refinance
26 Loan 2, 3 1 3264 N Clark Robert Sekula and Eric Turrin Robert Sekula and Eric Turrin No No Refinance
27 Loan 1 350 West 45th Street David Schwartz David Schwartz No No Refinance
28 Loan 7, 12, 16, 19, 27, 31 1 Summit Orange Crossing Phillip J. Evanski and Emanuel Klein Phillip J. Evanski and Emanuel Klein No No Refinance
29 Loan 20, 27 1 85 Skillman Street Abraham Lichtenstein and Stephan Tchorbajian Abraham Lichtenstein and Stephan Tchorbajian No No Refinance
30 Loan 5, 26, 27 1 Hercules Apartments Andrew Goldman, Samuel Polakoff and Robert Timken Andrew Goldman, Samuel Polakoff and Robert Timken No No Refinance
31 Loan 16, 26 1 533 Grand David Halberstam David Halberstam No No Refinance
32 Loan 16, 31 1 The Kopper Paulius Skema and Jacob Rogosnitzky Paulius Skema and Jacob Rogosnitzky No No Refinance
33 Loan 2, 3 1 374-376 Court Street Daniel Wrublin and Andrew Wrublin Daniel Wrublin and Andrew Wrublin No No Acquisition
34 Loan 16, 19 1 Coral Los Angeles Todd Wexman and The Wexman Lorenz Family Trust dated January 20, 2012 Todd Wexman and The Wexman Lorenz Family Trust dated January 20, 2012 No No Refinance
35 Loan 1 Pathfinder MHC Patrick McDonald and Nick Cebula Patrick McDonald and Nick Cebula No No Acquisition
36 Loan 2, 16, 19 1 1112 Fulton Street Avraham Garbo and Amit Ben-Harosh Avraham Garbo and Amit Ben-Harosh No No Refinance
37 Loan 16 1 2324 Bedford Avenue Avraham Garbo Avraham Garbo No No Refinance
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 Property Located Within a Qualified Opportunity Zone (Y/N) Sources: Loan Amount ($) Sources: Principal's New Cash Contribution ($) Sources: Subordinate Debt ($) Sources: Other Sources ($) Sources: Total Sources ($) Uses: Loan Payoff ($) Uses: Purchase Price ($) Uses: Closing Costs ($) Uses: Reserves ($) Uses: Principal Equity Distribution ($) Uses: Other Uses ($) Uses: Total Uses ($) Franchise Agreement Expiration Underwritten ADR ($)
29
1 Loan 6, 7 8 Franklin 8 Pack 104,000,000 0 0 0 104,000,000 52,171,926 0 2,532,502 69,549 49,226,023 0 104,000,000 NAP NAP
1.01 Property 1 Magnolia Estates No NAP NAP
1.02 Property 1 Woodshire No NAP NAP
1.03 Property 1 Windy Hills No NAP NAP
1.04 Property 1 Twin Ponds No NAP NAP
1.05 Property 1 Denbigh No NAP NAP
1.06 Property 1 Windsor Manor No NAP NAP
1.07 Property 1 Jones Creek Landing No NAP NAP
1.08 Property 1 Greensprings No NAP NAP
2 Loan 1, 16, 19, 27, 31, 32 1 153-161 Lenox No 38,800,000 0 0 0 38,800,000 35,272,460 0 867,661 672,681 1,987,198 0 38,800,000 NAP NAP
3 Loan 19 1 Kara Apartments No 38,300,000 0 0 0 38,300,000 33,128,711 0 2,208,888 305,343 2,657,058 0 38,300,000 NAP NAP
4 Loan 27 1 Village 43 No 32,750,000 0 0 0 32,750,000 25,575,954 0 867,447 163,338 6,143,261 0 32,750,000 NAP NAP
5 Loan 4, 16, 32 1 Seagate Homes Apartments No 31,500,000 0 0 0 31,500,000 0 0 1,055,312 326,069 30,118,619 0 31,500,000 NAP NAP
6 Loan 2, 4, 7, 12, 16, 27, 31, 32 1 Edison Grand No 77,000,000 2,593,765 0 0 79,593,765 62,603,401 0 5,141,129 1,186,235 0 10,663,000 79,593,765 NAP NAP
7 Loan 1, 7, 12, 16, 27 1 1351 Jerome Avenue No 65,000,000 0 0 0 65,000,000 51,748,708 0 2,319,500 184,874 10,746,918 0 65,000,000 NAP NAP
8 Loan 1, 18 1 Latitude 42 Apartments No 23,500,000 0 0 0 23,500,000 19,646,967 0 683,247 286,329 2,883,458 0 23,500,000 NAP NAP
9 Loan 2, 7, 12, 26, 28, 30, 32 1 Wescott Apartments No 65,000,000 0 0 0 65,000,000 59,547,524 0 2,708,240 463,168 2,281,068 0 65,000,000 NAP NAP
10 Loan 1 University Digs Apartments No 22,750,000 924,980 0 0 23,674,980 23,128,455 0 404,767 141,758 0 0 23,674,980 NAP NAP
11 Loan 13, 27 1 The Emree No 22,700,000 0 0 0 22,700,000 21,376,043 0 600,167 73,235 650,555 0 22,700,000 NAP NAP
12 Loan 18 1 Whitewood Apartments No 20,300,000 0 0 0 20,300,000 15,685,420 0 864,072 108,601 3,641,906 0 20,300,000 NAP NAP
13 Loan 2, 19, 30 1 108-110 9th Avenue No 20,000,000 0 0 0 20,000,000 12,311,175 0 968,231 159,712 6,560,882 0 20,000,000 NAP NAP
14 Loan 18 1 The Westbury Apartments No 18,500,000 1,624,271 0 0 20,124,271 16,835,125 0 2,299,271 989,875 0 0 20,124,271 NAP NAP
15 Loan 18 1 Unbridled Living of Columbia No 18,000,000 0 0 0 18,000,000 7,865,816 0 789,982 1,914,000 4,430,202 3,000,000 18,000,000 NAP NAP
16 Loan 19, 32 1 970 Fedora Street No NAP NAP
17 Loan 30 1 The Commodore No NAP NAP
18 Loan 1, 7, 12, 16 1 The Landing No NAP NAP
19 Loan 26 1 Rugby Square Apartments No NAP NAP
20 Loan 16, 27 1 350-358 East 28th Street No NAP NAP
21 Loan 2, 31 1 236 West 15th Street No NAP NAP
22 Loan 2, 6, 18 3 Little Havana Portfolio NAP NAP
22.01 Property 1 Otto Apartments No NAP NAP
22.02 Property 1 Pastel Apartments No NAP NAP
22.03 Property 1 Aerie Apartments No NAP NAP
23 Loan 1 Paintbrush Apartments Yes NAP NAP
24 Loan 19, 27 1 Talo 38 No NAP NAP
25 Loan 1 The Charleston MHC No NAP NAP
26 Loan 2, 3 1 3264 N Clark No NAP NAP
27 Loan 1 350 West 45th Street No NAP NAP
28 Loan 7, 12, 16, 19, 27, 31 1 Summit Orange Crossing No NAP NAP
29 Loan 20, 27 1 85 Skillman Street No NAP NAP
30 Loan 5, 26, 27 1 Hercules Apartments No NAP NAP
31 Loan 16, 26 1 533 Grand No NAP NAP
32 Loan 16, 31 1 The Kopper No NAP NAP
33 Loan 2, 3 1 374-376 Court Street No NAP NAP
34 Loan 16, 19 1 Coral Los Angeles No NAP NAP
35 Loan 1 Pathfinder MHC No NAP NAP
36 Loan 2, 16, 19 1 1112 Fulton Street No NAP NAP
37 Loan 16 1 2324 Bedford Avenue No NAP 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 Underwritten RevPAR ($) Underwritten Hotel Occupancy (%) Most Recent ADR ($) Most Recent RevPAR ($) Most Recent Hotel Occupancy (%) Second Most Recent ADR ($) Second Most Recent RevPAR ($) Second Most Recent Hotel Occupancy (%) Third Most Recent ADR ($) Third Most Recent RevPAR ($) Third Most Recent Hotel Occupancy (%)
1 Loan 6, 7 8 Franklin 8 Pack NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.01 Property 1 Magnolia Estates NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.02 Property 1 Woodshire NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.03 Property 1 Windy Hills NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.04 Property 1 Twin Ponds NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.05 Property 1 Denbigh NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.06 Property 1 Windsor Manor NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.07 Property 1 Jones Creek Landing NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
1.08 Property 1 Greensprings NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
2 Loan 1, 16, 19, 27, 31, 32 1 153-161 Lenox NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
3 Loan 19 1 Kara Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
4 Loan 27 1 Village 43 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
5 Loan 4, 16, 32 1 Seagate Homes Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6 Loan 2, 4, 7, 12, 16, 27, 31, 32 1 Edison Grand NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
7 Loan 1, 7, 12, 16, 27 1 1351 Jerome Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan 1, 18 1 Latitude 42 Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9 Loan 2, 7, 12, 26, 28, 30, 32 1 Wescott Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10 Loan 1 University Digs Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan 13, 27 1 The Emree NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
12 Loan 18 1 Whitewood Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan 2, 19, 30 1 108-110 9th Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
14 Loan 18 1 The Westbury Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan 18 1 Unbridled Living of Columbia NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
16 Loan 19, 32 1 970 Fedora Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan 30 1 The Commodore NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
18 Loan 1, 7, 12, 16 1 The Landing NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan 26 1 Rugby Square Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan 16, 27 1 350-358 East 28th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
21 Loan 2, 31 1 236 West 15th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan 2, 6, 18 3 Little Havana Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.01 Property 1 Otto Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.02 Property 1 Pastel Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22.03 Property 1 Aerie Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan 1 Paintbrush Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan 19, 27 1 Talo 38 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
25 Loan 1 The Charleston MHC NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan 2, 3 1 3264 N Clark NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan 1 350 West 45th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan 7, 12, 16, 19, 27, 31 1 Summit Orange Crossing NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan 20, 27 1 85 Skillman Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan 5, 26, 27 1 Hercules Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan 16, 26 1 533 Grand NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan 16, 31 1 The Kopper NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
33 Loan 2, 3 1 374-376 Court Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34 Loan 16, 19 1 Coral Los Angeles NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
35 Loan 1 Pathfinder MHC NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
36 Loan 2, 16, 19 1 1112 Fulton Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
37 Loan 16 1 2324 Bedford Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
A-1-15
Footnotes to Annex A-1
(1) "Barclays" denotes Barclays Capital Real Estate Inc. as Mortgage Loan Seller, "BMO" denotes Bank of Montreal as Mortgage Loan Seller, "BSPRT" denotes BSPRT CMBS Finance, LLC as Mortgage Loan Seller, "CREFI" denotes Citi Real Estate Funding Inc. as Mortgage Loan Seller, "GSMC" as Goldman Sachs Mortgage Company as Mortgage Loan Seller, "SGFC" denotes Société Générale Financial Corporation as Mortgage Loan Seller and "SMC" denotes Starwood Mortgage Capital LLC.

With respect to Loan No. 2, 153-161 Lenox, the mortgage loan was originated by Peakhill USA Inc. and subsequently sold to BMO.

With respect to Loan No. 7, 1351 Jerome Avenue, the mortgage loan is part of a whole loan that was co-originated by Goldman Sachs Bank USA and Argentic Real Estate Finance 2 LLC.

With respect to Loan No. 8, Latitude 42 Apartments, the mortgage loan was originated by Greystone Select Company II LLC.

With respect to Loan No. 18, The Landing, the mortgage loan is part of a whole loan that was originated by 3650 Capital SCF LOE I(A), LLC and subsequently sold to BMO.
(2) With respect to Mortgage Loan No. 6, Edison Grand, the Edison Grand Mortgaged Property also includes 40,777 SF of commercial and storage space, which is 83.0% leased to three tenants, and which represents approximately 16.4% of total NRA and 10.0% of underwritten effective gross income. The largest commercial tenant is Seakeeper, Inc, which leases 77.2% of the commercial space and represents approximately 7.7% of underwritten effective gross income. The lease commencement date and the rent commencement date will not occur until the landlord work is completed in accordance with the lease. Gap and free rent for Seakeeper, Inc. was reserved at origination. We cannot assure you that the landlord work will be completed or that Seakeeper, Inc. will take occupancy and commence paying rent.

With respect to Loan No. 9, Wescott Apartments, the mortgaged property is comprised of (i) 261 multifamily units and (ii) 10,590 square feet of commercial space.

With respect to Loan No. 13, 108-110 9th Avenue, the mortgaged property is comprised of (i) 34 multifamily units and (ii) one 2,843 square feet commercial unit.

With respect to Loan No. 21, 236 West 15th Street, the mortgaged property is comprised of (i) 35 multifamily units (approximately 96.3% of gross potential rent) and (ii) two retail units totaling 905 square feet (approximately 6.1% of underwritten net income).

With respect to Loan No. 22, Little Havana Portfolio, the mortgaged property is comprised of 100 beds across 40 units as the mortgaged property is under a co-living operating model.

With respect to Loan No. 26, 3264 N Clark, the mortgaged property is comprised of 31 multifamily units, which makes up approximately 79.8% of the mortgaged property's gross potential rent, along with 6,500 square feet of commercial space, fully leased to five tenants, representing approximately 20.2% of the mortgaged property's gross potential rent (inclusive of commercial reimbursements). The current occupancy reflects only the multifamily space.

With respect to Loan No. 33, 374-376 Court Street, the mortgaged property is comprised of 6 multifamily units, which make up approximately 65.0% of the mortgaged property's gross potential rent, along with 2,350 square feet of commercial space, fully leased to two tenants, representing approximately 35.0% of the mortgaged property's gross potential rent (inclusive of commercial reimbursements). The current occupancy reflects only the multifamily space.

With respect to Loan No. 36, 1112 Fulton Street, the mortgaged property is comprised of (i) 8 multifamily units (approximately 77.2% of gross potential rent) and (ii) one retail unit, which is master leased to Alpha Properties NYC LLC, totaling 4,250 square feet (approximately 26.4% of underwritten net income).
(3) Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property.
A-1-16

With respect to Loan No. 26, 3264 N Clark, the mortgaged property contains 6,500 square feet of commercial space fully leased to five tenants, comprised of Windy City Chiro, King's Barbershop, Relief TMS LLC, Manhattan Bagels Inc and Impressions Dental Chicago, expiring from December 2027 to December 2030. The current occupancy reflects only the multifamily space.

With respect to Loan No. 33, 374-376 Court Street, the mortgaged property contains 2,350 square feet of commercial space fully leased to two tenants, comprised of Beauty of Carroll Garden and Owl Tree Kids, expiring on August 2029 and May 2031, respectively. The current occupancy reflects only the multifamily space.
(4) In certain cases, mortgaged properties may have tenants that have executed leases that were included in the underwriting but that have not yet commenced paying rent and/or are not in occupancy.

With respect to Loan No. 5, Seagate Homes Apartments, one unit is designated as an employee unit.

With respect to Loan No. 6, Edison Grand, the landlord work for Seakeeper, Inc. has not yet been completed, and the tenant has not yet accepted its space and is not in occupancy. The lease commencement date and the rent commencement date will not occur until the landlord work is completed in accordance with the lease. At origination, $112,827 was reserved for gap rent and $235,600 for free rent for Seakeeper, Inc. If the balance of funds in the gap rent reserve is equal to or less than $37,609 at any time, the borrower is required to deposit an amount sufficient to bring the balance in such reserve to $112,827 until Seakeeper, Inc. has taken possession of the leased premises and opened for business. We cannot assure you that the landlord work will be completed or that Seakeeper, Inc. will take occupancy and commence paying rent.
(5) With respect to all mortgage loans, with the exceptions of the mortgage loans identified in "Description of the Mortgage Pool-Definitions" in the preliminary prospectus, the Cut-off Date LTV Ratio (%) and the LTV Ratio at Maturity (%) are based on the Appraised Value ($) even though, for certain mortgage loans, the appraisal provided "as-stabilized" values based on certain criteria being met.

With respect to Loan No. 30, Hercules Apartments, the Appraised Value ($) of $13,310,000 reflects an "As-Is (Inclusive of PV of Tax Abatement)" value of the mortgaged property, as of July 27, 2026, which reflects the 30-year tax abatement the mortgaged property benefits from. The "as-is" appraised value of the mortgaged property, as of the same date and without giving effect to the tax abatement, is $11,030,000. The Cut-off Date LTV Ratio (%) and the LTV Ratio at Maturity / ARD (%) are calculated based on the $13,310,000 Appraised Value ($).
(6) For mortgage loans secured by multiple mortgaged properties, each mortgage loan'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.

● Loan No. 1, Franklin 8 Pack
● Loan No. 22, Little Havana Portfolio
(7) The Original Balance ($), Cut-off Date Balance ($) and Maturity/ARD Balance ($) represent only the mortgage loan included in the issuing entity. The Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NOI Debt Yield (%), Underwritten NCF Debt Yield (%) and Loan Per Unit ($) are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loans in the aggregate but exclude any subordinate companion loan(s). For more information regarding the mortgage loans secured by the mortgaged properties identified under the column heading in this Annex A-1, see the chart titled "Whole Loan Control Notes and Non-Control Notes" in "Description of the Mortgage Pool-The Whole Loans" in the preliminary prospectus.

● Loan No. 1, Franklin 8 Pack
● Loan No. 6, Edison Grand
● Loan No. 7, 1351 Jerome Avenue
● Loan No. 9, Wescott Apartments
● Loan No. 18, The Landing
● Loan No. 28, Summit Orange Crossing
(8) 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.
A-1-17
(9) For the mortgage loans with an interest-only period that accrues interest on an Actual/360 basis, the Monthly Debt Service (IO) ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 365/360.
(10) Intentionally left blank.
(11) Intentionally left blank.
(12) The "L" component of the prepayment provision represents lockout payments.

The "D" component of the prepayment provision represents defeasance payments.

The "YM" component of the prepayment provision represents yield maintenance payments.

The "O" Component of the prepayment provision represents the free payments including the Maturity Date.

Certain mortgage loans permit the release of a portion of a mortgaged property (or an individual mortgaged property, in connection with a portfolio mortgage loan) under various circumstances, as described in the preliminary prospectus. See "Description of the Mortgage Pool-Certain Terms of the Mortgage Loans-Releases; Partial Releases" in the preliminary prospectus.

With respect to Loan No. 6, Edison Grand, prepayment of the Edison Grand Mortgage Loan (together with, if prior to the open period, a prepayment fee equal to the greater of 1.00% and a yield maintenance premium) is permitted at any time on or after the end of the 90-day period commencing on the Closing Date of the BBCMS 2026-M1 trust.

With respect to Loan No. 7, 1351 Jerome Avenue, defeasance of the 1351 Jerome Avenue Whole Loan is permitted any time after the date that is the earlier to occur of (i) the third anniversary of the origination date or (ii) the second anniversary of the closing date of the securitization that includes the last promissory note to be securitized. The assumed defeasance lockout period of 24 payments is based on the anticipated closing date of the BBCMS 2026-M1 securitization trust in September 2026. The actual defeasance lockout period may be longer.

With respect to Loan No. 9, Wescott Apartments, the defeasance lockout period will be at least 36 payment dates beginning with and including the first payment date on October 1, 2026. Defeasance of the Wescott Apartments whole loan is permitted after the first payment date following the earlier to occur of (i) two years from the closing date of the securitization that includes the last pari passu note to be securitized and (ii) September 1, 2029. The assumed lockout period of 24 payments is based on the closing date of the BBCMS 2026-M1 securitization in September 2026. The actual lockout period may be longer.

With respect to Loan No. 18, The Landing, defeasance of The Landing whole loan is permitted any time after the date that is the earlier to occur of (i) March 2, 2029, the third anniversary of the origination date and (ii) the second anniversary of the closing date of the securitization that includes the last promissory note to be securitized. The assumed defeasance lockout period of 30 payments is based on the anticipated closing date of the BBCMS 2026-M1 securitization trust in September 2026. The actual defeasance lockout period may be longer.

With respect to Loan No. 28, Summit Orange Crossing, the borrower is permitted to voluntarily prepay the Summit Orange Crossing whole loan, in whole, but not in part, at any time following the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. If such voluntary prepayment occurs prior to the monthly payment date that occurs in December 2030, the borrower is required to pay a prepayment fee equal to the greater of (x) 1.00% of the principal amount of the Summit Orange Crossing whole loan being prepaid and (y) the excess, if any, of (a) the present value (determined by discounting such payments at a discount rate) of all scheduled payments of principal and interest payable in respect of the principal amount of the Summit Orange Crossing whole loan being prepaid, over (b) the principal amount of the Summit Orange Crossing whole loan being prepaid. The assumed lockout period of 27 payments is based on the anticipated closing date of the BBCMS 2026-M1 securitization trust in September 2026. The actual lockout period may be longer.
(13) Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See "Description of the Mortgage Pool-Additional Indebtedness-Mezzanine Indebtedness," "-Preferred Equity" and "Certain Legal Aspects of the Mortgage Loans" in the preliminary prospectus for information related to mortgage loans with
A-1-18
subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future.

With respect to Loan No. 11, The Emree, there is an outstanding development agreement loan obligation in an amount of $300,000 arising from a Tax Increment Financing loan the borrower obtained from the City of West Bend, a municipal corporation of the State of Wisconsin.
(14) The Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Whole Loan Underwritten NCF DSCR (x) and Total Debt Underwritten NCF DSCR (x) for all partial interest-only mortgage loans were calculated based on the first 12 principal and interest payments after the Origination Date during the term of the mortgage loan.
(15) In certain cases, Underwritten TI / LC ($) is inclusive of certain credits for upfront reserves taken at closing.
(16) With respect to some mortgage loans, historical financial information may not be available as a result of acquisition financing and/or recent construction.

With respect to Loan No. 2, 153-161 Lenox, recent historical information is not available as the mortgaged property was built in 2025.

With respect to Loan No. 5, Seagate Homes Apartments, some historical information is not available as the mortgaged property was built in 2024.

With respect to Loan No. 6, Edison Grand, historical financial information prior to the TTM May 31, 2026 period is not available as the borrower recently renovated the Edison Grand Mortgaged Property from 2021 to 2026.

With respect to Loan No. 7, 1351 Jerome Avenue, recent historical financial information is not available as the property was finished being built in 2025.

With respect to Loan No. 18, The Landing, recent historical financial information prior to 2025 is not available due to renovations taking place from 2019 to 2022.

With respect to Loan No. 20, 350-358 East 28th Street, recent historical financial information is not available as the property was finished being built in 2026.

With respect to Loan No. 28, Summit Orange Crossing, recent historical information prior to 2025 is not available as the mortgaged property was built in 2024.

With respect to Loan No. 31, 533 Grand, historical financial information prior to 2026 is not available as the borrower sponsor purchased the mortgaged property in 2024.

With respect to Loan No. 32, The Kopper, recent historical financial information prior to T11 Ann. 6/30/2026 is not available due to renovations taking place in 2025.

With respect to Loan No. 34, Coral Los Angeles, historical financial information is not available because the mortgaged property was constructed in 2025 and subsequently leased up.

With respect to Loan No. 36, 1112 Fulton Street, recent historical financial information is not available as the property was finished being renovated in 2026.

With respect to Loan No. 37, 2324 Bedford Avenue, recent historical financial information is not available as the property was finished being renovated in 2026.
(17) Intentionally left blank.
(18) Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related mortgage loan documents.

With respect to Loan No. 8, Latitude 42 Apartments, at origination, the borrower deposited $162,250 into the debt service reserve which will be applied to the first monthly debt service payment.

A-1-19
With respect to Loan No. 12, Whitewood Apartments, at origination, the borrower deposited $36,760 into a radon mitigation reserve for installation of radon mitigation systems and tests of radon sampling for select units required under the related mortgage loan documents.

With respect to Loan No. 14, The Westbury Apartments, at origination the borrower deposited $750,000 into a unit repair reserve for the completion of unit repair work to be completed on or before August 4, 2027 (the "Unit Repair Completion Date"); provided, however, that the Unit Repair Completion date may be extended by the lender for one or more additional periods if, at the time of such extension and at all times during any such extension period (i) no default or event of default has occurred and is continuing and (ii) the mortgage property's DSCR is not less than 1.40x and the debt yield is not less than 9.80%.

With respect to Loan No. 15, Unbridled Living of Columbia, at origination, the borrower deposited $102,811.50 into the debt service reserve which will be applied to the first monthly debt service payment.

With respect to Loan No. 22, Little Havana Portfolio, at origination, the borrower deposited $72,030 into the debt service reserve which will be applied to the first monthly debt service payment
(19) Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being triggered in the respective mortgage loan documents.

With respect to Loan No. 2, 153-161 Lenox, if the lender determines, in its reasonable discretion, on the payment date occurring in August 2027 and on each calendar quarter thereafter during the term of the 153-161 Lenox Mortgage Loan that the 153-161 Lenox Mortgage Property has not achieved a 8.7% debt yield on such payment date (excluding all concessions holdback reserve funds anticipated to be on deposit for such period), the lender will be required to promptly notify the borrower of such determination and the amount of the concessions holdback reserve additional deposit amount, in which case the borrower will be required to deposit the concessions holdback reserve additional deposit amount (approximately $178,500) within fifteen (15) business days of receipt of such notice.

With respect to Loan No. 2, 153-161 Lenox, if the lender determines, in its reasonable discretion, on the payment date occurring in August 2027 and on each calendar quarter thereafter during the term of the 153-161 Lenox Mortgage Loan that the 153-161 Lenox Property has not achieved a 8.7% debt yield on such payment date (excluding all other income reserve funds anticipated to be on deposit for such period), the lender will be required to promptly notify the borrower of such determination and the other income reserve additional deposit amount, in which such case the borrower is required to deposit the other income reserve additional deposit amount (approximately $155,500) within fifteen (15) business days of receipt of such notice.

With respect to Loan No. 3, Kara Apartments, on each monthly payment date following the lender's notice of the occurrence of a Low DSCR Period (as defined in the mortgage loan documents) and estimate of the amount necessary, on an annualized basis, to cause the mortgaged property to achieve a DSCR of 1.10x (such amount, the "DSCR Shortfall"), the borrower is required to deposit an amount equal to 1/12th of such DSCR Shortfall.

With respect to Loan No. 13, 108-110 9th Avenue, on each payment during the continuance of a lease sweep period, the borrowers will be required to deposit an amount equal to $33,500 into the special rollover reserve subaccount, subject to a cap of $400,000.

With respect to Loan No. 16, 970 Fedora Street, on each monthly payment date following lender's notice of the occurrence of a Low DSCR Period (as defined in the mortgage loan documents) and estimate of the amount necessary, on an annualized basis, to cause the mortgaged property to achieve a DSCR of 1.15x (such amount, the "DSCR Shortfall"), the borrower is required to deposit an amount equal to 1/12th of such DSCR Shortfall.

With respect to Loan No. 24, Talo 38, on each monthly payment date following lender's notice of the occurrence of a Low DSCR Period (as defined in the mortgage loan documents) and estimate of the amount necessary, on an annualized basis, to cause the mortgaged property to achieve a DSCR of 1.10x (such amount, the "DSCR Shortfall"), the borrower is required to deposit an amount equal to 1/12th of such DSCR Shortfall.

With respect to Loan No. 28, Summit Orange Crossing, the borrower shall deposit into an eligible account held by Lender or servicer upon the occurrence of the amount on deposit in the Replacement Reserve Account being less than $50,000.00, on each Payment Date $1,650.00 (the "Replacement Reserve Monthly Deposit") for replacements
A-1-20

and repairs required to be made to the Property during the calendar year (collectively, the "Replacements"). Amounts so deposited shall hereinafter be referred to as the "Replacement Reserve Fund". Notwithstanding the preceding sentence, the amount of Replacement Reserve Funds on deposit in the Replacement Reserve Account at any given time shall not exceed $99,000.00 in the aggregate (the "Replacement Reserve Cap") and, accordingly, to the extent a Replacement Reserve Monthly Deposit would result in the aggregate amount of Replacement Reserve Funds in the Replacement Reserve Account to exceed the Replacement Reserve Cap, such Replacement Reserve Monthly Deposit shall be decreased by an amount equal to such excess.

With respect to Mortgage Loan No. 34, Coral Los Angeles, commencing on the monthly payment date in September 2029, the borrower is required to make ongoing monthly payments of $542 into the replacement reserve.

With respect to Loan No. 36, 1112 Fulton Street, during the continuance of critical tenant trigger event, the borrower is required to deposit approximately $71,504 into the critical tenant account on a monthly basis.

(20) Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents.

With respect to Loan No. 29, 85 Skillman Street, the replacement reserve account is subject to a $27,720 cap (the "Replacement Reserve Cap"). On each monthly payment date, the borrower will be required to deposit the lesser of (x) $770 or (y) an amount necessary to raise the balance of the replacement reserve to the Replacement Reserve Cap for replacements and repairs required to be made to the mortgaged property during the calendar year.
(21) In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date and may not include smaller spaces with different expiration dates.
(22) With respect to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any mortgaged property.
(23) The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease.
(24) Intentionally left blank.
(25) Each letter identifies a group of related borrowers.
(26) The classification of the lockbox types is described in the preliminary prospectus. See "Description of the Mortgage Pool-Certain Calculations and Definitions" and "-Definitions" in the preliminary prospectus for further details.

With respect to the below mortgaged loans, which are structured with a springing lockboxes, the borrower(s) 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) for so long as the following conditions are satisfied, the borrower(s) have deposited (and maintain on deposit) with the lender (i) cash in the amount of the difference between (x) the annual net operating income that would be required to achieve debt service coverage ratio of 1.15x, minus (y) the then existing annual net operating income as reasonably determined by the lender (the "NOI Shortfall"), which cash amount will be transferred to the cash collateral subaccount or (ii) the borrowers have deposited (and maintains on deposit) with the lender a letter of credit in the amount of the NOI Shortfall.
● Loan No. 9, Wescott Apartments
● Loan No. 19, Rugby Square Apartments
● Loan No. 31, 533 Grand

With respect to Loan No. 30, Hercules Apartments, which is structured with a springing lockbox, the borrowers may suspend their obligation to cause all rents to be deposited into a lockbox account during a debt service coverage ratio cash management period (provided no other cash management period is continuing) for so long as, the borrowers deposit (and maintain on deposit) with the lender (i) cash in the amount of the difference between (x) the annual net operating income that would be required to achieve debt service coverage ratio of 1.20x, minus (y) 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) a letter of credit in the amount of the NOI Shortfall.
A-1-21
(27) With respect to Loan No. 2, 153-161 Lenox, as part of compliance with a 421-a tax abatement, 25 out of the 83 units (30.1% of total units) are reserved for households making up to 130% of the AMI. Further, these 25 such units are all rent stabilized. In addition, 25 out of 83 units (30.1% of total units) at the Mortgaged Property are leased to tenants under the New York City Fighting Homelessness and Eviction Prevention Supplement ("CityFHEPS") program. The Mortgage Loan was underwritten based on current rental levels paid by the Augmented CityFHEPS program. However, the New York City Department of Housing Preservation and Development has announced reductions to such payments for new leases, and for renewal leases that go beyond four renewals (subject, as to renewals, to exceptions on a case by case basis). Accordingly, the income of the Mortgaged Property may be materially reduced in future due to such reduced payments.

With respect to Mortgage Loan No. 4, Village 43, the mortgaged property is subject to a development agreement (the "Agreement") between the borrower and the Village of Brown Deer (the "Village") pursuant to which the mortgaged property benefits from a tax increment financing ("TIF") arrangement through which the borrower is entitled to receive tax rebates from the Village through 2045. Such tax rebates are payable in an amount up to 95% of the increased tax increment attributable to the development of the mortgaged property through 2034 and then 65% of such increased tax increment through 2045 subject to, among other things, the maintenance of a guaranteed minimum value of the mortgaged property according to a schedule of values set forth in the agreement (including a value of no less than $21,500,000 through January 1, 2035 and $23,000,000 thereafter) (the "Guaranteed Value"). In the event the property taxes due for any applicable year are based on a value less than the Guaranteed Value, the Village may submit a supplemental bill to the borrower for the differential. According to the related appraisal, the estimated 2026 gross taxes at the mortgaged property are approximately $482,675 (based on a $26,702,500 tax assessment) and the estimated tax rebate is approximately $458,541.

With respect to Mortgage Loan No. 6, Edison Grand, real estate taxes were underwritten assuming real estate taxes of $394,327, based on 2025 estimated real estate taxes of approximately $656,175, less an estimated tax increment financing rebate of approximately $261,848. See "Description of the Mortgage Pool-Real Estate and Other Tax Considerations" for more information about the tax increment financing.

With respect to Loan No. 7, 1351 Jerome Avenue, there are 246 affordable units that are currently leased to tenants through the Family Homelessness and Eviction Protection Supplement program ("CityFHEPs"). The 1351 Jerome Avenue Mortgage Loan was underwritten based on current rental levels paid by the Augmented CityFHEPS program. See "Real Estate and Other Tax Considerations" in the Preliminary Prospectus. The 1351 Jerome Avenue Mortgage Loan will become full recourse to the borrower in the event that (1) the borrower breaches any terms or conditions, or defaults, under any requirement, document or agreement with respect to any of the CityFHEPS program, the federal Section 8 program, the HIV/AIDS Services Administration program, or another similar or successor rental assistance or subsidy programs that the borrower or the 1351 Jerome Avenue Mortgaged Property participates in as of the origination date of the 1351 Jerome Avenue Mortgage Loan (collectively, the "Rental Assistance Programs") or the New York 421-a tax abatement program, the Mandatory Inclusionary Housing Program of New York program or other rent regulations that the borrower or the 1351 Jerome Avenue Mortgaged Property participates in as of the origination date of the Mortgage Loan (collectively, the "Regulatory Programs" and together with the Rental Assistance Programs, the "Programs") and such default results in (i) any penalties assessed by any governmental authority as a result of any such breach or default, (ii) the termination of any tax abatement or exemption with respect to the 1351 Jerome Avenue Mortgaged Property, or (iii) any changes, suspensions, modifications or reductions in any Programs and/or the economic benefits provided thereby with respect to the 1351 Jerome Avenue Mortgaged Property; (2) the borrower breaches any terms or conditions, or defaults, under any requirement, document or agreement with respect to any Program and as a result of such breach or default the Program, as the case may be, is terminated with respect to the 1351 Jerome Avenue Mortgaged Property; (3) any Program is terminated and no similar program is instituted granting a similar economic benefit or any Rental Assistance Program is modified or reduced to the extend the economic benefit is less than the standard then in effect; provided that at any time after the first anniversary of the of the origination date of the 1351 Jerome Avenue Mortgage Loan, if as of the first day of each of two consecutive fiscal quarters the borrower demonstrates a debt yield (calculated on a trailing 12-month basis but assuming that rental income from each residential unit at the 1351 Jerome Avenue Mortgaged Property then receiving payments under a Rental Assistance Program is marked to the lesser of (x) actual rental income from such units, and (y) rental income that would have been received with respect to such units pursuant to the federal Section 8 program) of 10.5% or greater, then the borrower's and guarantor's aggregate obligations with respect to the above clauses (1) through (3) will be limited to an amount equal to $16,250,000.00.
With respect to Loan No. 11, The Emree, the mortgaged property is subject to a development agreement (the "Agreement") between the borrower and the City of West Bend (the "City") pursuant to which the mortgaged property
A-1-22
benefits from a tax increment financing ("TIF") arrangement through which the borrower is entitled to receive up to $2,543,200 in tax rebates ( the "TIF Cap") from the City through the earlier of March 17, 2035 and the date the TIF Cap is reached. Such tax rebates are payable annually in an amount up to 98% of the increased tax increment attributable to the development of the mortgaged property subject to the borrower's timely payment of applicable taxes, with the remaining 2% of such increased tax increment retained by the City for administrative costs. In addition, the City provided the borrower with a forgivable loan in connection with the development of the mortgaged property as described under "-Other Secured Indebtedness." According to the related appraisal, the estimated 2027 gross taxes at the mortgaged property are $299,082.26 (based on a $20,718,400 tax assessment), the estimated 2% administrative fee for the City is $5,981.65 and the estimated TIF tax rebate is $293,100.62. The lender underwrote taxes on the basis of $5,982, which represents 2.0% of the actual assessed value and actual tax rate of 0.01443559 per the Agreement.

With respect to Loan No. 20, 350-358 East 28th Street, in conjunction with applying for a 485-x tax exemption (which has not yet been obtained), the related borrower is required to designate at least 20% of the units at the Mortgaged Property as affordable housing reserved for tenancy earning a weighted average of 80% of area median income ("AMI") with no individual income band exceeding 100% AMI. The related borrower has designated 7 of the 33 units as affordable housing units. Further, all of the affordable units at the Mortgaged Property are rent stabilized units and will be regulated by the Division of Housing and Community Renewal during the 35-year term of the applied-for 485-x tax benefit.

With respect to Loan No. 24, Talo 38, the multifamily portion of the related Mortgaged Property is enrolled in the New York 421-a tax abatement program (the "421-A") through 2034. Pursuant to the 421-A, the multifamily portion of the Mortgaged Property is scheduled to benefit from a property tax exemption equal to 100% of the increased value of the Mortgaged Property due to certain qualified improvements through the 2029/2030 tax year, after which the tax exemption is scheduled to decrease to 80% during the 2030/2031 tax year, 60% during the 2031/2032 tax year, 40% during the 2032/2033 tax year and 20% during the 2033/2034 tax year. According to the related appraisal, estimated abated taxes for the 2026/2027 tax year with respect to the multifamily portion of the Mortgaged Property would be $24,695 as opposed to unabated taxes of $321,549. The lender underwrote taxes for the multifamily portion of the Mortgaged Property on the basis of five-year abatement average. As a condition to the enrollment of the related Mortgaged Property in the New York 421-a tax abatement program, all of the multifamily units at the Mortgaged Property are rent stabilized and any increases in rent are subject to applicable rent stabilization laws. In addition, the commercial portion of the Mortgaged Property is enrolled in an industrial and commercial abatement program ("ICAP") through 2045. Pursuant to the ICAP, the commercial portion of the Mortgaged Property is scheduled to benefit from a property tax exemption equal to 100% of the increased value of the Mortgaged Property due to certain qualified improvements through the 2035/2036 tax year, after which the tax exemption is scheduled to decrease to 90% during the 2036/2037 tax year, 80% during the 2037/2038 tax year, 70% during the 2038/2039 tax year, 60% during the 2039/2040 tax year, 50% during the 2040/2041 tax year, 40% during the 2041/2042 tax year, 30% during the 2042/2043 tax year, 20% during the 2043/2044 tax year and 10% during the 2044/2045 tax year. According to the related appraisal, estimated abated taxes for the 2026/2027 tax year with respect to the commercial portion of the Mortgaged Property would be $4,255 as opposed to unabated taxes of $28,175. The lender underwrote taxes for the commercial portion of the Mortgaged Property on the basis of five-year abatement average.
With respect to Loan No. 28, Summit Orange Crossing, the related borrower entered into a payment-in-lieu of taxes ("PILOT") agreement with the City of Orange Township (the "Township") on April 20, 2021, (the "Effective Date"). Pursuant to the PILOT agreement, the term of the PILOT will expire 30 years from the date of substantial completion. Pursuant to the PILOT arrangement, in lieu of the payment of real property taxes attributable to the improvements at the Mortgaged Property, the borrower is entitled to pay the Township an annual service charge equal to a percentage of annual gross revenue at the Mortgaged Property of (w) 5% for years 1 through 15 of the term of the related PILOT arrangement, (x) 7% for years 16 through 20 of the term of the related PILOT arrangement, (y) 9% for years 21 through 25 and (z) 10% for years 26 through 30 of the term of the related PILOT arrangement. Although the borrower is required to make land tax payments, under the PILOT arrangement the borrower is entitled to an annual land tax credit equal to 100% of the land taxes paid against the subsequent year's annual service charge. According to the PILOT agreement, the estimated gross project annual service charge in year 1 of the term of the related PILOT arrangement will be $145,499. Notwithstanding the foregoing, commencing in year 16 of the term of the PILOT arrangement, the annual service charge will be subject to a schedule of staged adjustments requiring a payment equal to the greater of (i) the amount paid according to the formula above and (ii) in years (x) 16 through 21 of the term of the PILOT arrangement, 20% of the amount of taxes otherwise due on the related land and improvements, (y) 22 through 27, 40% of the amount of taxes otherwise due on the related land and improvements, and (z) in years 28 through 29, 60% of the amount of taxes otherwise due on the land and improvements.

A-1-23
With respect to Loan No. 29, 85 Skillman Street, the Mortgaged Property is enrolled in the New York 421-a tax abatement program through June 2032. The Mortgaged Property is scheduled to benefit from a property tax exemption equal to 100% of the increased value of the Mortgaged Property due to certain qualified improvements through the 2027/2028 tax year, after which the tax exemption is scheduled to decrease to 80% during the 2028/2029 tax year, 60% during the 2029/2030 tax year, 40% during the 2030/2031 tax year and 20% during the 2031/2032 tax year. The lender underwrote taxes based on the five-year tax abatement average. According to the related appraisal, estimated abated taxes for the 2026/2027 tax year would be $7,837 as opposed to unabated taxes of $359,027. As a condition to the enrollment of the related Mortgaged Property in the New York 421-a tax abatement program, all of the multifamily units at the Mortgaged Property are rent stabilized and any increases in rent are subject to applicable rent stabilization laws.

With respect to Loan No. 30, Hercules Apartments, the related mortgaged property is subject to a Tax Increment Financing ("TIF") agreement with the City of Canton, Ohio, pursuant to which the incremental assessed value attributable to the redevelopment of the mortgaged property is exempt from real estate taxes for a 30-year period expiring in 2048. In connection with the TIF, the Development Finance Authority of Summit County issued approximately $2.46 million in taxable revenue bonds bearing interest at 4.75% and maturing in May 2035 (the "TIF Bonds"), which financed a portion of the redevelopment of the related mortgaged property and become redeemable beginning November 15, 2027. Payments under the TIF agreement include PILOT payments equal to the real estate taxes that would otherwise have been payable (the "Service Payments"), which continue throughout the term of the TIF agreement and do not terminate upon payment in full of the TIF Bonds. After deducting the county collection fee and required compensation to the Canton City School District, the remaining Service Payments (the "Net Service Payments") are applied toward bond debt service and related administrative costs. If Net Service Payments are insufficient to satisfy such amounts and the TIF Bonds remain outstanding, the owner is required to make supplemental payments in the amount of the certified shortfall.
(28) With respect to Loan No. 9, Wescott Apartments, the borrower entered into a 10-year master lease with an affiliate, dated August 27, 2026, for 10,590 square feet of commercial space at the mortgaged property.
(29) Intentionally left blank.
(30) With respect to Loan No. 9, Wescott Apartments, the related borrowers own the mortgaged property as tenants-in-common.

With respect to Loan No. 13, 108-110 9th Avenue, the related borrowers own the mortgaged property as tenants-in-common.

With respect to Loan No. 17, The Commodore, the related borrowers own the mortgaged property as tenants-in-common.
(31) With respect to Loan No. 2, 153-161 Lenox, the increase in underwritten net operating income compared to the most recent TTM 5/31/2026 net operating income is primarily attributable to lease-up due to completion of the building in 2025.

With respect to Loan No. 6, Edison Grand the increase from Most Recent NOI to Underwritten NOI is due to lease-up of the Edison Grand Mortgaged Property following renovations in 2026.

With respect to Loan No. 21, 236 West 15th Street, the increase in underwritten net operating income compared to the most recent TTM 4/30/2026 net operating income is primarily attributable to lease-up due to completion of the building renovation in 2025.

With respect to Loan No. 28, Summit Orange Crossing, the increase in underwritten net operating income compared to the most recent TTM 4/30/2026 net operating income is primarily attributable to lease-up due to completion of the building in 2024.

With respect to Loan No. 32, The Kopper, the increase in underwritten net operating income compared to the most recent T11 Ann. 6/30/2026 net operating income is primarily attributable to lease-up due to completion of the building renovation in 2025.
(32) With respect to Loan No. 2, 153-161 Lenox, the UW NCF DSCR is calculated inclusive in UW NCF of amounts released from the Other Income reserve funded by the borrower at closing. UW NCF DSCR unadjusted by amounts
A-1-24
released from such reserve is 1.25x. For further information see "Certain Terms of the Mortgage Loans-Escrows" and "Description of the Mortgage Pool-Certain Calculations and Definitions" in the preliminary prospectus.

With respect to Loan No. 5, Seagate Homes Apartments, the Mortgaged Property is subject to a recorded agreement with the Los Angeles County Development Authority that requires, among other things, that nine units be reserved for very low-income households earning no more than 50% of area median income at regulated affordable rents. The agreement expires in 2080. The requirements under agreement run with the land and survive foreclosure.

With respect to Loan No. 6, Edison Grand, ten units at the Edison Grand Mortgaged Property are required by the planned unit development of which the Edison Grand Mortgaged Property is a part to be reserved for qualified renters earning no more than 120% of the area median income for Lee County, Florida at rent limits published by the Florida Housing Finance Corporation.

With respect to Loan No. 9, Wescott Apartments, the mortgaged property is subject to a certain Declaration of Land Use Restrictive Covenant ("LURA") with the Connecticut Housing Finance Authority, dated February 20, 2008. Pursuant to the LURA, the mortgaged property is required to reserve 20% of multifamily units (53 total units) for tenants earning up to 80% of the area median income.

With respect to Loan No. 16, 970 Fedora Street, after origination of the 970 Fedora mortgage loan, there was a tax reassessment which raises taxes for the 2026-2027 year to $242,560 compared to the 2025-2026 tax bill of $72,318. The NCF DSCR and NOI debt yield are 1.20x and 7.2%, respectively. With reassessed taxes, the NCF DSCR and NCF Debt Yield would be 1.01x and 6.0%, respectively.

The borrower sponsor is appealing the tax increase as the 970 Fedora mortgaged property was constructed in 2021 and has been stabilized for several years. Additionally, the 970 Fedora mortgage loan was structured with an upfront Low DSCR reserve deposit of $137,901.56. Such upfront deposit will be held as collateral and will not be disbursed until such time that upon the last day of any two consecutive calendar quarters the NCF DSCR is greater than or equal to 1.20x. The respective mortgage loan documents call for tax assessments to be included in expenses when calculating net operating income, which is then used to calculate the NCF DSCR.
A-1-25
Barclays Commercial Mortgage Securities LLC published this content on September 14, 2026, and is solely responsible for the information contained herein. Distributed via EDGAR on September 14, 2026 at 19:49 UTC. If you believe the information included in the content is inaccurate or outdated and requires editing or removal, please contact us at [email protected]