09/14/2026 | Press release | Distributed by Public on 09/14/2026 13:48
| 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herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities.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. |
|
| (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 |